{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Front page","Corrections","Control","Results","Frontier calculation","Graft survival scenario","Report-Deterministic results","Report-Probabilistic results","PSA","Natural history","Survival curves","Effectiveness","Head-to-head","Adverse events","Mapping for patient survival","Costs","Dialysis unit costs","Drug costs","Utilities","Analysis","CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","Drop-down lists","Grand Parameter Table"],"not_rendered":{"charts":45,"images":1,"macros":1,"external_links":0,"defined_names":471,"comments":18,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front page","index":0,"n_rows":47,"n_cols":3,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Immunosuppressive therapy for kidney transplantation in adults (review of technology appraisal guidance 85):\nEconomic model"]
[]
[null,"Conditions of use","This economic model is licensed under a Creative Commons Attribution-NonCommercial-NoDerivatives 4.0 International License. To view a copy of this license, visit"]
[null,null,"https://creativecommons.org/licenses/by-nc-nd/4.0/"]
[null,null,"If you would like to obtain a more permissive license (e.g., to adapt the model to your own country/setting), please contact Prof Martin Hoyle <M.W.Hoyle@exeter.ac.uk>"]
[]
[null,"Introduction","This economic model was developed by the Assessment Group, PenTAG, to support NICE Multiple Technology Appraisal ID456: Kidney transplantation (adults) - immunosuppressive therapy (Review of TA 85)."]
[null,"Model structure","A discrete-time state transition model (semi-Markov) with three primary health states: FUNCTIONING GRAFT, GRAFT LOSS and DEATH. The main pathway of disease progression is from FUNCTIONING GRAFT to GRAFT LOSS and to DEATH, but transitions are also allowed from FUNCTIONING GRAFT to DEATH (termed death with functioning graft and a well-established clinical outcome). Retransplantations are also allowed (up to two retransplantations) which result in transitions from GRAFT LOSS to FUNCTIONING GRAFT (although retransplantations can also be unsuccessful in a small minority of cases resulting in a direct transition to GRAFT LOSS). Furthermore it is possible to have pre-emptive retransplantation upon failure of the first graft (only in a minority of cases), skipping the GRAFT LOSS state.\n\nGraft survival (censored for death with functioning graft) is extrapolated based on UK data and adjusted according to a surrogate relationship involving biopsy-proven acute rejection, new-onset diabetes after transplantation (NODAT) and graft function (eGFR) at 12 months. The rate of death with functioning graft is adjusted according to NODAT."]
[null,"Model diagram","Key: FG, FUNCTIONING GRAFT; GL, GRAFT LOSS; Dashed arrows indicate primary non-function; Red arrows indicate pre-emptive retransplantation; Self-links omitted for clarity."]
[null,"Workbook layout","Front page - This page"]
[null,null,"Control - Switch between deterministic and probabilistic analysis, activate scenario analyses"]
[null,null,"Results - Main results and additional outcomes for all regimens"]
[null,null,"Frontier calculation - Calculates the cost-effectiveness frontier for base case and PSA"]
[null,null,"Report-Deterministic results - Report-ready results from base case, broken down by Induction and Maintenance therapy and into respective comparisons"]
[null,null,"Report-Probabilistic results - Report-ready results from PSA, broken down by Induction and Maintenance therapy and into respective comparisons"]
[null,null,"PSA - PSA simulations and intermediate analyses"]
[null,null,"Natural history - Parameters relating to the natural history of kidney disease in kidney transplantation patients"]
[null,null,"Survival curves - Graft survival curve calculations for all regimens and death with functioning graft baseline estimation"]
[null,null,"Effectiveness - Incremental effectiveness estimates for all regimens in following outcomes: Mortality, graft loss, graft function (eGFR), biopsy-proven acute rejection, NODAT, CMV infection and dyslipidaemia"]
[null,null,"Head-to-head - Meta-analysis output from head-to-head studies comparing TAC-PR vs. TAC and MPS vs. MMF"]
[null,null,"Adverse events - Network meta-analysis results estimating impact on NODAT, CMV and dyslipidaemia of different maintenance agents/regimens"]
[null,null,"Mapping for patient survival - Regression to estimate appropriate hazard ratio of death with functioning graft to achieve desired odds ratio of mortality, given odds ratio of graft loss"]
[null,null,"Costs - Resource use and unit cost parameters"]
[null,null,"Dialysis unit costs - NHS Reference Costs 2013-14 relating to dialysis and some analysis to estimate average unit cost"]
[null,null,"Drug costs - CMU eMit costs for drug acquisition where available and analysis"]
[null,null,"Utilities - baseline utility and utility decrements according to health state"]
[null,null,"Analysis - characteristics of the modelling study, including patient characteristics"]
[null,null,"CsA+MMF+ST - Markov model for ciclosporin and mycophenolate mofetil regimen (CSA+MMF)"]
[null,null,"Tac+MMF+ST - Markov model for immediate-release tacrolimus and mycophenolate mofetil regimen (TAC+MMF)"]
[null,null,"CsA+Aza+ST - Markov model for ciclosporin and azathioprine regimen (CSA+AZA)"]
[null,null,"Tac+Aza+ST - Markov model for immediate-release tacrolimus and azathioprine regimen (TAC+AZA)"]
[null,null,"CsA+Evl+ST - Markov model for ciclosporin and everolimus regimen (CSA+EVL)"]
[null,null,"Tac+Srl+ST - Markov model for immediate-release tacrolimus and sirolimus regimen (TAC+SRL)"]
[null,null,"Tac-PR+MMF+ST - Markov model for prolonged-release tacrolimus and mycophenolate mofetil regimen (TAC-PR+MMF)"]
[null,null,"Bas+CsA+MMF+ST - Markov model for basiliximab, ciclosporin and mycophenolate mofetil regimen (BAS+CSA+MMF)"]
[null,null,"Bas+Tac+MMF+ST - Markov model for basiliximab, immediate-release tacrolimus and mycophenolate mofetil regimen (BAS+TAC+MMF)"]
[null,null,"Bas+CsA+Aza+ST - Markov model for basiliximab, ciclosporin and azathioprine regimen (BAS+CSA+AZA)"]
[null,null,"Bas+Srl+MMF+ST - Markov model for basiliximab, sirolimus and mycophenolate mofetil regimen (BAS+SRL+MMF)"]
[null,null,"Bas+Bela+MMF+ST - Markov model for basiliximab, belatacept and mycophenolate mofetil regimen (BAS+BEL+MMF)"]
[null,null,"Bas+CsA+EC-MPS+ST - Markov model for basiliximab, ciclosporin and mycophenolate sodium regimen (BAS+CSA+MPS)"]
[null,null,"rATG+CsA+MMF+ST - Markov model for rabbit ATG, ciclosporin and mycophenolate mofetil regimen (rATG+CSA+MMF)"]
[null,null,"rATG+Tac+MMF+ST - Markov model for rabbit ATG, immediate-release tacrolimus and mycophenolate mofetil regimen (rATG+TAC+MMF)"]
[null,null,"rATG+CsA+Aza+ST - Markov model for rabbit ATG, ciclosporin and azathioprine regimen (rATG+CSA+AZA)"]
[null,"Confidential information","This workbook does not contain any information that has been indicated as commercial in confidence (CIC) or academic in confidence (AIC) by individuals or organisations other than PenTAG."]
[null,"Tips","The data table in worksheet PSA can require a substantial time to recompute, so a button is provided on the worksheet to remove the data table, and a button to reinstate it when needed. It is advised that you change your calculation options to \"Automatic except data tables\" if the data table is left in place."]
[null,"Warranty","This workbook is provided as is without any guarantees or warranty."]

{"sheet":"Corrections","index":1,"n_rows":17,"n_cols":1,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Significant corrections (affects costs and/or QALYs)"]
["Revised effectiveness estimates for induction therapies following exclusion of 4 ATG studies"]
["Corrected calculation of eGFR for TAC-PR+MMF"]
["Revised unit cost for drug administration of belatacept"]
["Resource use of sirolimus from 2-4 years corrected in BAS+SRL+MMF arm"]
["Discounting of costs corrected (half-cycle) in all Markov sheets"]
[]
[]
["Minor corrections (no effect or negligible effect on costs, QALYs and cost-effectiveness)"]
["In all Markov sheets, the calculation for the proportion of people dying with functioning graft in each cycle (column DV) has been corrected to remove references to column BC"]
["Resource use of ciclosporin in first cycle corrected with a small impact on costs in regimens CSA+MMF, BAS+CSA+MMF, BAS+CSA+MPS, rATG+CSA+MMF"]
["The resource use of tacrolimus in the first cycle of TAC+MMF has been corrected with a minimal impact on costs"]
["The resource use for azathioprine for 36+ months in the BAS+CSA+AZA arm has been corrected (it previously referred to 12-36 months), however there is no effect on costs or QALYs in the deterministic analysis as resource use is not different"]
["The label (A12) of cells B12:E12 has been corrected to refer to mg rather than grams"]
[]
[]
["Issues acknowledged but not corrected"]

{"sheet":"Control","index":2,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Controls"]
[]
["PSA",false,null,"FALSE = Deterministic analysis; TRUE = Live probabilistic analysis (i.e., one PSA sample)"]
["Hazard ratios for DWFG in first year","Regression (base case; flexible)"]
["Graft survival","Reference case"]
["Drug costs","Reference case"]

{"sheet":"Results","index":3,"n_rows":62,"n_cols":50,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(PSA,\"Live results\",\"Deterministic results\")","v":"Deterministic results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSA results"]
[]
["Summary results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary results"]
["Arm","Total costs",null,"Total QALYs",null,"NHB",null,"ICER rank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arm","Costs","QALYs","NHB",null,"ICER rank"]
[null,"Undisc.","Disc.","Undisc.","Disc.","WTP £20k","WTP £30k","Points","Rank",null,null,"Regimen","Costs (disc)","QALYs (disc)","Dominated",{"$f":"\"ICER vs \"&P23","v":"ICER vs Bas+Tac+MMF+ST"},"D/ED",null,"Cost-effectiveness frontier","Regimen","Costs (disc)","QALYs (disc)","ICER","NHB","INHB",null,null,null,"Disc.","Disc.","WTP £20k","WTP £30k","Points","Rank",null,null,"Regimen","Costs (disc)","QALYs (disc)","Dominated",{"$f":"\"ICER vs \"&AO23","v":"ICER vs Bas+Tac+MMF+ST"},"D/ED",null,"Cost-effectiveness frontier","Regimen","Costs (disc)","QALYs (disc)","ICER","NHB","INHB"]
["CsA+MMF+ST",{"$f":"SUM('CsA+MMF+ST'!$Z$3:$Z$203)","v":151474.73305066366},{"$f":"SUM('CsA+MMF+ST'!$AB$3:$AB$203)","v":97429.019719947668},{"$f":"SUM('CsA+MMF+ST'!$AN$3:$AN$203)","v":16.50211672195729},{"$f":"SUM('CsA+MMF+ST'!$AO$3:$AO$203)","v":10.914528067654235},{"$f":"$E6-$C6/20000","v":6.0430770816568513},{"$f":"$E6-$C6/30000","v":7.6668940769893128},{"$f":"_xlfn.RANK.AVG(E6,$E$6:$E$21,1)*COUNTA($A$6:$A$21)+_xlfn.RANK.AVG(C6,$C$6:$C$21,1)","v":166},{"$f":"_xlfn.RANK.AVG(H6,$H$6:$H$21,1)","v":10},null,1,{"$f":"INDEX($A$6:$A$21,MATCH(K6,$I$6:$I$21,0))","v":"Tac+Srl+ST"},{"$f":"VLOOKUP(L6,$A$6:$E$21,3,FALSE)","v":125539.24998236366},{"$f":"VLOOKUP(L6,$A$6:$E$21,5,FALSE)","v":10.602281900319658},{"$f":"OR(M7:$M$21<M6)","v":true},{"$f":"IF(ROW()-ROW($M$6)+1=$O$23,0,(M6-INDEX($M$6:$M$21,$O$23))/(N6-INDEX($N$6:$N$21,$O$23)))","v":-91097.16650696985},{"$f":"O6","v":true},null,{"$f":"O23","v":13},{"$f":"INDEX(L$6:L$21,$S6)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(M$6:M$21,$S6)","v":90404.729669972847},10.987963713043248,"(Reference)",{"$f":"V6-U6/20000","v":6.4677272295446055},{"$f":"X6-$X$6","v":0},null,null,"CsA+MMF+ST",{"$f":"TRANSPOSE(PSA!B3:Q3)","v":98218.593861774571},{"$f":"TRANSPOSE(PSA!R3:AG3)","v":10.915508851136742},{"$f":"-AC6/20000+AD6","v":6.0045791580480135},{"$f":"-AC6/30000+AD6","v":7.6415557224109234},{"$f":"_xlfn.RANK.AVG(AD6,$AD$6:$AD$21,1)*COUNTA($AB$6:$AB$21)+_xlfn.RANK.AVG(AC6,$AC$6:$AC$21,1)","v":166},{"$f":"_xlfn.RANK.AVG(AG6,$AG$6:$AG$21,1)","v":10},null,1,{"$f":"INDEX($AB$6:$AB$21,MATCH(AJ6,$AH$6:$AH$21,0))","v":"Tac+Srl+ST"},{"$f":"VLOOKUP(AK6,$AB$6:$AD$21,2,FALSE)","v":126339.27917778732},{"$f":"VLOOKUP(AK6,$AB$6:$AD$21,3,FALSE)","v":10.593073936570175},{"$f":"OR($AL7:AL$21<AL6)","v":true},{"$f":"IF(ROW()-ROW($AL$6)+1=$AN$23,0,(AL6-INDEX($AL$6:$AL$21,$AN$23))/(AM6-INDEX($AM$6:$AM$21,$AN$23)))","v":-86171.000380546029},{"$f":"AN6","v":true},null,{"$f":"AN23","v":13},{"$f":"INDEX(AK$6:AK$21,$AR6)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(AL$6:AL$21,$AR6)","v":90801.567616922795},{"$f":"INDEX(AM$6:AM$21,$AR6)","v":11.005483116038022},"(Reference)",{"$f":"AU6-AT6/20000","v":6.465404735191882},{"$f":"AW6-$AW$6","v":0}]
["Tac+MMF+ST",{"$f":"SUM('Tac+MMF+ST'!$Z$3:$Z$203)","v":143262.59044522006},{"$f":"SUM('Tac+MMF+ST'!$AB$3:$AB$203)","v":92226.125105037529},{"$f":"SUM('Tac+MMF+ST'!$AN$3:$AN$203)","v":16.508817046864252},{"$f":"SUM('Tac+MMF+ST'!$AO$3:$AO$203)","v":10.888398414891114},6.2770921596392375,7.8141942447231969,{"$f":"_xlfn.RANK.AVG(E7,$E$6:$E$21,1)*COUNTA($A$6:$A$21)+_xlfn.RANK.AVG(C7,$C$6:$C$21,1)","v":98},{"$f":"_xlfn.RANK.AVG(H7,$H$6:$H$21,1)","v":6},null,2,{"$f":"INDEX($A$6:$A$21,MATCH(K7,$I$6:$I$21,0))","v":"CsA+Aza+ST"},{"$f":"VLOOKUP(L7,$A$6:$E$21,3,FALSE)","v":101595.32534873602},{"$f":"VLOOKUP(L7,$A$6:$E$21,5,FALSE)","v":10.7710519348794},{"$f":"OR(M8:$M$21<M7)","v":true},{"$f":"IF(ROW()-ROW($M$6)+1=$O$23,0,(M7-INDEX($M$6:$M$21,$O$23))/(N7-INDEX($N$6:$N$21,$O$23)))","v":-51590.539589372522},{"$f":"'Frontier calculation'!U4","v":true},null,{"$f":"MATCH(FALSE,OFFSET($Q$5,S6+1,0,COUNT($K$6:$K$21)-S6),0)+S6","v":14},{"$f":"INDEX(L$6:L$21,$S7)","v":"Bas+CsA+MMF+ST"},95219.347745489169,11.024706709402663,{"$f":"(U7-U6)/(V7-V6)","v":131034.98768637179},{"$f":"V7-U7/20000","v":6.2637393221282043},{"$f":"X7-$X$6","v":-0.20398790741640127},null,null,"Tac+MMF+ST",92660.12160207679,10.897158523955298,{"$f":"-AC7/20000+AD7","v":6.2641524438514589},{"$f":"-AC7/30000+AD7","v":7.8084878038860719},{"$f":"_xlfn.RANK.AVG(AD7,$AD$6:$AD$21,1)*COUNTA($AB$6:$AB$21)+_xlfn.RANK.AVG(AC7,$AC$6:$AC$21,1)","v":98},{"$f":"_xlfn.RANK.AVG(AG7,$AG$6:$AG$21,1)","v":6},null,2,{"$f":"INDEX($AB$6:$AB$21,MATCH(AJ7,$AH$6:$AH$21,0))","v":"Tac-PR+MMF+ST"},{"$f":"VLOOKUP(AK7,$AB$6:$AD$21,2,FALSE)","v":106985.35260674654},{"$f":"VLOOKUP(AK7,$AB$6:$AD$21,3,FALSE)","v":10.755729147737764},{"$f":"OR($AL8:AL$21<AL7)","v":true},{"$f":"IF(ROW()-ROW($AL$6)+1=$AN$23,0,(AL7-INDEX($AL$6:$AL$21,$AN$23))/(AM7-INDEX($AM$6:$AM$21,$AN$23)))","v":-64798.91030346859},{"$f":"OR(AN7,'Frontier calculation'!U26)","v":true},null,{"$f":"MATCH(FALSE,OFFSET($AP$5,AR6+1,0,COUNT($AJ$6:$AJ$21)-AR6),0)+AR6","v":15},{"$f":"INDEX(AK$6:AK$21,$AR7)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(AL$6:AL$21,$AR7)","v":95938.137597220688},{"$f":"INDEX(AM$6:AM$21,$AR7)","v":11.030866695614829},{"$f":"(AT7-AT6)/(AU7-AU6)","v":202357.98362304509},{"$f":"AU7-AT7/20000","v":6.2339598157537948},{"$f":"AW7-$AW$6","v":-0.2314449194380872}]
["CsA+Aza+ST",{"$f":"SUM('CsA+Aza+ST'!$Z$3:$Z$203)","v":157067.11567072029},{"$f":"SUM('CsA+Aza+ST'!$AB$3:$AB$203)","v":101595.32534873602},{"$f":"SUM('CsA+Aza+ST'!$AN$3:$AN$203)","v":16.217979395203244},{"$f":"SUM('CsA+Aza+ST'!$AO$3:$AO$203)","v":10.7710519348794},5.6912856674425996,7.3845410899215338,40,2,null,3,"Tac-PR+MMF+ST",106529.38325904033,10.792004245027821,{"$f":"OR(M9:$M$21<M8)","v":true},-82285.657092098365,{"$f":"'Frontier calculation'!U5","v":true},null,{"$f":"MATCH(FALSE,OFFSET($Q$5,S7+1,0,COUNT($K$6:$K$21)-S7),0)+S7","v":15},"Bas+CsA+EC-MPS+ST",111539.87721819512,11.13769130520831,{"$f":"(U8-U7)/(V8-V7)","v":144449.15571304969},5.5606974442985546,{"$f":"X8-$X$6","v":-0.90702978524605093},null,null,"CsA+Aza+ST",102504.17854101592,10.763357373509052,5.6381484464582563,7.3465514221418546,56,3,null,3,"CsA+Aza+ST",102504.17854101592,10.763357373509052,{"$f":"OR($AL9:AL$21<AL8)","v":true},-48332.782800626606,{"$f":"OR(AN8,'Frontier calculation'!U27)","v":true},null,{"$f":"MATCH(FALSE,OFFSET($AP$5,AR7+1,0,COUNT($AJ$6:$AJ$21)-AR7),0)+AR7","v":16},"Bas+Bela+MMF+ST",209676.62164616148,11.285546614728197,{"$f":"(AT8-AT7)/(AU8-AU7)","v":446593.84393125772},0.80171553242012372,-5.6636892027717582]
["Tac+Aza+ST",{"$f":"SUM('Tac+Aza+ST'!$Z$3:$Z$203)","v":143467.48538304557},{"$f":"SUM('Tac+Aza+ST'!$AB$3:$AB$203)","v":93318.956290624352},{"$f":"SUM('Tac+Aza+ST'!$AN$3:$AN$203)","v":16.497759241577789},{"$f":"SUM('Tac+Aza+ST'!$AO$3:$AO$203)","v":10.869633478195881},6.2036856636646638,7.7590016018417369,83,5,null,4,"rATG+CsA+Aza+ST",104570.33043114685,10.818162422250845,{"$f":"OR(M10:$M$21<M9)","v":true},-83424.576427352877,{"$f":"'Frontier calculation'!U6","v":true},null,16,"Bas+Bela+MMF+ST",209408.69738722467,11.294090865786282,625761.47789262922,0.82365599642504783,-5.6440712331195577,null,null,"Tac+Aza+ST",94782.708870416565,10.82700102215602,6.0878655786351921,7.6675773931421354,83,5,null,4,"rATG+CsA+Aza+ST",105683.14694044343,10.804849486164583,{"$f":"OR($AL10:AL$21<AL9)","v":true},-74172.905773115228,{"$f":"OR(AN9,'Frontier calculation'!U28)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["CsA+Evl+ST",{"$f":"SUM('CsA+Evl+ST'!$Z$3:$Z$203)","v":264277.5282069681},{"$f":"SUM('CsA+Evl+ST'!$AB$3:$AB$203)","v":176154.33489080466},{"$f":"SUM('CsA+Evl+ST'!$AN$3:$AN$203)","v":16.632290963554556},{"$f":"SUM('CsA+Evl+ST'!$AO$3:$AO$203)","v":10.965902624196007},2.1581858796557736,5.0940914611691843,207,12,null,5,"Tac+Aza+ST",93318.956290624352,10.869633478195881,{"$f":"OR(M11:$M$21<M10)","v":true},-24627.912083589999,{"$f":"'Frontier calculation'!U7","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"CsA+Evl+ST",176463.42396400709,10.93950816528012,2.116336967079766,5.0573940331465508,207,12,null,5,"Tac+Aza+ST",94782.708870416565,10.82700102215602,{"$f":"OR($AL11:AL$21<AL10)","v":true},-22305.549912058912,{"$f":"OR(AN10,'Frontier calculation'!U29)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Tac+Srl+ST",{"$f":"SUM('Tac+Srl+ST'!$Z$3:$Z$203)","v":188968.23449269228},{"$f":"SUM('Tac+Srl+ST'!$AB$3:$AB$203)","v":125539.24998236366},{"$f":"SUM('Tac+Srl+ST'!$AN$3:$AN$203)","v":15.944808956398214},{"$f":"SUM('Tac+Srl+ST'!$AO$3:$AO$203)","v":10.602281900319658},4.3253194012014751,6.4176402342408698,30,1,null,6,"Tac+MMF+ST",92226.125105037529,10.888398414891114,{"$f":"OR(M12:$M$21<M11)","v":true},-18293.476430730094,{"$f":"'Frontier calculation'!U8","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Tac+Srl+ST",126339.27917778732,10.593073936570175,4.2761099776808082,6.3817646306439304,30,1,null,6,"Tac+MMF+ST",92660.12160207679,10.897158523955298,{"$f":"OR($AL12:AL$21<AL11)","v":true},-17157.267333484899,{"$f":"OR(AN11,'Frontier calculation'!U30)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Tac-PR+MMF+ST",{"$f":"SUM('Tac-PR+MMF+ST'!$Z$3:$Z$203)","v":163632.92283891464},{"$f":"SUM('Tac-PR+MMF+ST'!$AB$3:$AB$203)","v":106529.38325904033},{"$f":"SUM('Tac-PR+MMF+ST'!$AN$3:$AN$203)","v":16.348416020651175},{"$f":"SUM('Tac-PR+MMF+ST'!$AO$3:$AO$203)","v":10.792004245027821},5.465535082075804,7.2410248030598101,59,3,null,7,"Bas+Srl+MMF+ST",114548.71633141524,10.901023948844401,{"$f":"OR(M13:$M$21<M12)","v":true},-277709.36445399834,{"$f":"'Frontier calculation'!U9","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Tac-PR+MMF+ST",106985.35260674654,10.755729147737764,5.4064615174004365,7.1895507275128789,43,2,null,7,"Bas+Srl+MMF+ST",115212.38771291969,10.898758622780418,{"$f":"OR($AL13:AL$21<AL12)","v":true},-228727.43969911305,{"$f":"OR(AN12,'Frontier calculation'!U31)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+CsA+MMF+ST",{"$f":"SUM('Bas+CsA+MMF+ST'!$Z$3:$Z$203)","v":147297.30122841123},{"$f":"SUM('Bas+CsA+MMF+ST'!$AB$3:$AB$203)","v":95219.347745489169},{"$f":"SUM('Bas+CsA+MMF+ST'!$AN$3:$AN$203)","v":16.730485108186254},{"$f":"SUM('Bas+CsA+MMF+ST'!$AO$3:$AO$203)","v":11.024706709402663},6.2637393221282043,7.8507284512196911,228,14,null,8,"Bas+CsA+Aza+ST",98243.880286293686,10.902924581985362,{"$f":"OR(M14:$M$21<M13)","v":true},-92182.86356882815,{"$f":"'Frontier calculation'!U10","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+CsA+MMF+ST",95938.137597220688,11.030866695614829,6.2339598157537948,7.8329287757074733,244,15,null,8,"Bas+CsA+Aza+ST",99159.062895832001,10.898923330848543,{"$f":"OR($AL14:AL$21<AL13)","v":true},-78430.106292428973,{"$f":"OR(AN13,'Frontier calculation'!U32)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+Tac+MMF+ST",{"$f":"SUM('Bas+Tac+MMF+ST'!$Z$3:$Z$203)","v":139571.34987526279},{"$f":"SUM('Bas+Tac+MMF+ST'!$AB$3:$AB$203)","v":90404.729669972847},{"$f":"SUM('Bas+Tac+MMF+ST'!$AN$3:$AN$203)","v":16.717342064090289},{"$f":"SUM('Bas+Tac+MMF+ST'!$AO$3:$AO$203)","v":10.987963713043248},6.4677272295446055,7.9744727240441531,209,13,null,9,"rATG+Tac+MMF+ST",97146.158661890993,10.904716044298816,{"$f":"OR(M15:$M$21<M14)","v":true},-80980.393728671435,{"$f":"'Frontier calculation'!U11","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+Tac+MMF+ST",90801.567616922795,11.005483116038022,6.465404735191882,7.9787641954739286,209,13,null,9,"rATG+Tac+MMF+ST",97749.708875131822,10.904691677290579,{"$f":"OR($AL15:AL$21<AL14)","v":true},-68935.827730560137,{"$f":"OR(AN14,'Frontier calculation'!U33)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+CsA+Aza+ST",{"$f":"SUM('Bas+CsA+Aza+ST'!$Z$3:$Z$203)","v":151358.67145758937},{"$f":"SUM('Bas+CsA+Aza+ST'!$AB$3:$AB$203)","v":98243.880286293686},{"$f":"SUM('Bas+CsA+Aza+ST'!$AN$3:$AN$203)","v":16.486414155102345},{"$f":"SUM('Bas+CsA+Aza+ST'!$AO$3:$AO$203)","v":10.902924581985362},5.9907305676706777,7.6281285724422387,135,8,null,10,"CsA+MMF+ST",97429.019719947668,10.914528067654235,{"$f":"OR(M16:$M$21<M15)","v":true},-95652.322693765396,{"$f":"'Frontier calculation'!U12","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+CsA+Aza+ST",99159.062895832001,10.898923330848543,5.9409701860569433,7.5936212343208096,135,8,null,10,"CsA+MMF+ST",98218.593861774571,10.915508851136742,{"$f":"OR($AL16:AL$21<AL15)","v":true},-82434.974634022394,{"$f":"OR(AN15,'Frontier calculation'!U34)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+Srl+MMF+ST",{"$f":"SUM('Bas+Srl+MMF+ST'!$Z$3:$Z$203)","v":174165.50274328247},{"$f":"SUM('Bas+Srl+MMF+ST'!$AB$3:$AB$203)","v":114548.71633141524},{"$f":"SUM('Bas+Srl+MMF+ST'!$AN$3:$AN$203)","v":16.553002756246411},{"$f":"SUM('Bas+Srl+MMF+ST'!$AO$3:$AO$203)","v":10.901023948844401},5.1735881322736388,7.0827334044638928,125,7,null,11,"rATG+CsA+MMF+ST",101939.73918449946,10.928074966272872,{"$f":"OR(M17:$M$21<M16)","v":true},-192607.29496901712,{"$f":"'Frontier calculation'!U13","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+Srl+MMF+ST",115212.38771291969,10.898758622780418,5.1381392371344337,7.0583456990164279,125,7,null,11,"rATG+CsA+MMF+ST",102831.43547094305,10.92495497893381,{"$f":"OR($AL17:AL$21<AL16)","v":true},-149387.1370506481,{"$f":"OR(AN16,'Frontier calculation'!U35)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+Bela+MMF+ST",{"$f":"SUM('Bas+Bela+MMF+ST'!$Z$3:$Z$203)","v":316209.95728714002},{"$f":"SUM('Bas+Bela+MMF+ST'!$AB$3:$AB$203)","v":209408.69738722467},{"$f":"SUM('Bas+Bela+MMF+ST'!$AN$3:$AN$203)","v":17.271448281278428},{"$f":"SUM('Bas+Bela+MMF+ST'!$AO$3:$AO$203)","v":11.294090865786282},0.82365599642504783,4.3138009528787933,272,16,null,12,"CsA+Evl+ST",176154.33489080466,10.965902624196007,{"$f":"OR(M18:$M$21<M17)","v":true},-3886916.2721111141,{"$f":"'Frontier calculation'!U14","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+Bela+MMF+ST",209676.62164616148,11.285546614728197,0.80171553242012372,4.296325893189481,272,16,null,12,"CsA+Evl+ST",176463.42396400709,10.93950816528012,{"$f":"OR($AL18:AL$21<AL17)","v":true},-1298399.7011445286,{"$f":"OR(AN17,'Frontier calculation'!U36)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bas+CsA+EC-MPS+ST",{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$Z$3:$Z$203)","v":171175.28253586768},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$AB$3:$AB$203)","v":111539.87721819512},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$AN$3:$AN$203)","v":16.948245962510708},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$AO$3:$AO$203)","v":11.13769130520831},5.5606974442985546,7.4196953979351399,252,15,null,13,"Bas+Tac+MMF+ST",90404.729669972847,10.987963713043248,{"$f":"OR(M19:$M$21<M18)","v":false},0,{"$f":"'Frontier calculation'!U15","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"Bas+CsA+EC-MPS+ST",112359.53583589036,11.024399299521631,5.4064225077271129,7.279081438325286,236,14,null,13,"Bas+Tac+MMF+ST",90801.567616922795,11.005483116038022,{"$f":"OR($AL19:AL$21<AL18)","v":false},0,{"$f":"OR(AN18,'Frontier calculation'!U37)","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["rATG+CsA+MMF+ST",{"$f":"SUM('rATG+CsA+MMF+ST'!$Z$3:$Z$203)","v":156421.87687295192},{"$f":"SUM('rATG+CsA+MMF+ST'!$AB$3:$AB$203)","v":101939.73918449946},{"$f":"SUM('rATG+CsA+MMF+ST'!$AN$3:$AN$203)","v":16.506405777648446},{"$f":"SUM('rATG+CsA+MMF+ST'!$AO$3:$AO$203)","v":10.928074966272872},5.8310880070478994,7.53008366012289,185,11,null,14,"Bas+CsA+MMF+ST",95219.347745489169,11.024706709402663,{"$f":"OR(M20:$M$21<M19)","v":false},131034.98768637179,{"$f":"'Frontier calculation'!U16","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"rATG+CsA+MMF+ST",102831.43547094305,10.92495497893381,5.7833832053866576,7.497240463235709,185,11,null,14,"Bas+CsA+EC-MPS+ST",112359.53583589036,11.024399299521631,{"$f":"OR($AL20:AL$21<AL19)","v":true},1139657.3858382711,{"$f":"OR(AN19,'Frontier calculation'!U38)","v":true},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["rATG+Tac+MMF+ST",{"$f":"SUM('rATG+Tac+MMF+ST'!$Z$3:$Z$203)","v":148822.38410509343},{"$f":"SUM('rATG+Tac+MMF+ST'!$AB$3:$AB$203)","v":97146.158661890993},{"$f":"SUM('rATG+Tac+MMF+ST'!$AN$3:$AN$203)","v":16.512602388038921},{"$f":"SUM('rATG+Tac+MMF+ST'!$AO$3:$AO$203)","v":10.904716044298816},6.0474081112042661,7.6665107555691154,149,9,null,15,"Bas+CsA+EC-MPS+ST",111539.87721819512,11.13769130520831,{"$f":"OR(M21:$M$21<M20)","v":false},141157.33274413794,{"$f":"'Frontier calculation'!U17","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"rATG+Tac+MMF+ST",97749.708875131822,10.904691677290579,6.0172062335339875,7.646368048119518,149,9,null,15,"Bas+CsA+MMF+ST",95938.137597220688,11.030866695614829,{"$f":"OR($AL21:AL$21<AL20)","v":false},202357.98362304509,{"$f":"OR(AN20,'Frontier calculation'!U39)","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["rATG+CsA+Aza+ST",{"$f":"SUM('rATG+CsA+Aza+ST'!$Z$3:$Z$203)","v":159905.18948168747},{"$f":"SUM('rATG+CsA+Aza+ST'!$AB$3:$AB$203)","v":104570.33043114685},{"$f":"SUM('rATG+CsA+Aza+ST'!$AN$3:$AN$203)","v":16.289840247994718},{"$f":"SUM('rATG+CsA+Aza+ST'!$AO$3:$AO$203)","v":10.818162422250845},5.589645900693502,7.3324847412126166,74,4,null,16,"Bas+Bela+MMF+ST",209408.69738722467,11.294090865786282,{"$f":"FALSE","v":false},388740.32130415027,{"$f":"FALSE","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"rATG+CsA+Aza+ST",105683.14694044343,10.804849486164583,5.5206921391424117,7.2820779214831353,74,4,null,16,"Bas+Bela+MMF+ST",209676.62164616148,11.285546614728197,{"$f":"FALSE","v":false},424457.50547716324,{"$f":"FALSE","v":false},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline for ICER",{"$f":"MATCH(FALSE,$O$6:$O$20,0)","v":13},{"$f":"INDEX(L6:L21,O23)","v":"Bas+Tac+MMF+ST"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline for ICER",{"$f":"MATCH(FALSE,$AN$6:$AN$20,0)","v":13},{"$f":"INDEX(AK6:AK21,AN23)","v":"Bas+Tac+MMF+ST"}]
["Disaggregated costs"]
["Arm","G1",null,null,null,null,null,null,"G2-3",null,null,null,"G*",null,null,null,"TOTAL"]
[null,"Induction","Maintenance immunosuppression","Acute rejection","Graft loss","Infection prophylaxis","CMV infection","Monitoring","Retransplantation","Immunosuppression","Monitoring","Graft loss","Dialysis","NODAT","Anaemia","Dyslipidaemia"]
["CsA+MMF+ST",{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$I$3:$I$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":0},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$J$3:$J$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))+SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$K$3:$K$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))+SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$L$3:$L$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":15970.210050552832},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$M$3\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3\")))","v":988.60459344408332},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$N$3:$N$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":128.3781285247951},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$O$3:$O$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":760.94225660663494},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$P$3\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3\")))","v":313.49653786568439},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$Q$3:$Q$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":16111.951500301508},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$R$3:$R$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":4882.4889255345461},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$S$3:$S$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":2685.8162953328233},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$T$3:$T$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":3685.7099725318535},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$U$3:$U$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":18.25567792151454},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$V$3:$V$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":49145.075819912076},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$W$3:$W$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":1465.3214083181169},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$X$3:$X$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":865.21296950933322},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A27,\"'!$Y$3:$Y$203\")),INDIRECT(CONCATENATE(\"'\",$A27,\"'!$AA$3:$AA$203\")))","v":407.55558359188149},{"$f":"SUM(B27:P27)","v":97429.019719947682},{"$f":"C6","v":97429.019719947668},{"$f":"Q27-R27","v":0}]
["Tac+MMF+ST",{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$I$3:$I$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":0},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$J$3:$J$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))+SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$K$3:$K$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))+SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$L$3:$L$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":14884.376083288458},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$M$3\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3\")))","v":867.26238799228292},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$N$3:$N$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":116.67443469937312},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$O$3:$O$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":760.59195803510977},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$P$3\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3\")))","v":313.49653786568439},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$Q$3:$Q$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":16365.287442494177},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$R$3:$R$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":4392.3528037371489},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$S$3:$S$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":2402.5156309648328},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$T$3:$T$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":3296.9402395830843},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$U$3:$U$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":16.335216420359451},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$V$3:$V$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":44413.256528550577},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$W$3:$W$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":3113.4429294531187},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$X$3:$X$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":876.69168910359087},{"$f":"SUMPRODUCT(INDIRECT(CONCATENATE(\"'\",$A28,\"'!$Y$3:$Y$203\")),INDIRECT(CONCATENATE(\"'\",$A28,\"'!$AA$3:$AA$203\")))","v":406.9012228497416},{"$f":"SUM(B28:P28)","v":92226.125105037543},{"$f":"C7","v":92226.125105037529},{"$f":"Q28-R28","v":0}]
["CsA+Aza+ST",0,13518.984235682663,1652.588744256095,154.21041170190225,755.45725438589795,313.49653786568439,15621.824912818127,5453.8229493511299,3011.0724611837363,4132.0546820294312,20.462334115400623,54263.761287548186,1451.6763461066344,842.02640254137316,403.88678914982853,101595.32534873609,101595.32534873602,0]
["Tac+Aza+ST",0,13346.602667939411,1149.3067546565833,151.41409483275876,751.47631023900033,313.49653786568439,16099.425739486198,4651.7788939617285,2566.6829908123032,3522.2249235748659,17.442989361372934,46357.934895745093,3113.1012857236237,871.20139514801247,406.86681127779286,93318.956290624439,93318.956290624352,0]
["CsA+Evl+ST",0,96482.002581933266,964.82394853162134,113.70018510901153,762.39711640898588,106.8209623525333,18890.839915959845,4495.0243955688284,2468.6832547360882,3387.7411894530442,16.781313468323095,45572.204528579598,1397.0303176225329,876.93047748320544,619.35470359784586,176154.33489080472,176154.33489080466,0]
["Tac+Srl+ST",0,34841.445437305287,842.25731006421915,163.08122308760045,750.92105796170631,106.8209623525333,17976.972808420152,5308.5190519303433,2908.4770139902012,3991.2643146782934,19.773521772622345,52561.237474728689,4622.511343244927,838.42848806072459,607.53997476647385,125539.24998236378,125539.24998236366,1.1641532182693481E-10]
["Tac-PR+MMF+ST",0,27837.573711132271,850.40235119912199,127.52089823646646,756.51511445399819,313.49653786568439,16175.967058009763,4499.1754119480793,2463.4525159122272,3380.5631161498532,16.74858913316854,45243.645703634291,3592.4703327431416,867.68020192195047,404.17171670027358,106529.38325904029,106529.38325904033,0]
["Bas+CsA+MMF+ST",2187.8191053794635,16558.112748603871,581.68652904459759,112.53432642609016,763.82729927667037,313.49653786568439,16465.810157495318,4453.9546715882889,2445.1806795119401,3355.4889181289286,16.621907764497916,45195.487434358183,1475.8488862420231,883.09400651695796,410.38453728654099,95219.347745489053,95219.347745489169,-1.1641532182693481E-10]
["Bas+Tac+MMF+ST",2187.8191053794635,15358.196609542318,502.29354697154326,102.11407008009343,763.2685537026374,313.49653786568439,16684.302330393708,4009.5066963947115,2189.1050455906739,3004.0797322862031,14.885708559092416,40839.504526356141,3133.7921269327962,892.89415144962334,409.47092846801866,90404.729669972701,90404.729669972847,-1.4551915228366852E-10]
["Bas+CsA+Aza+ST",2187.8191053794635,14143.180208872411,1065.156466770233,134.0488871764417,759.26491030420709,313.49653786568439,16056.551459517219,4925.4489509317846,2713.0488236838064,3723.0808089121715,18.439422906587126,49469.388335241143,1464.168101639616,863.54480045562036,407.2434666373594,98243.880286293759,98243.880286293686,0]
["Bas+Srl+MMF+ST",2187.8191053794635,35557.000643654748,544.40596418434427,128.14695301035519,756.75737593754855,149.97181739641096,16282.630444416249,4439.036780075844,2441.0466849165773,3349.8158923404517,16.592274028232062,44684.110410563699,2518.3201872219202,875.86888362669265,617.19291466270113,114548.71633141524,114548.71633141524,0]
["Bas+Bela+MMF+ST",2187.8191053794635,140512.16780678651,903.61860565644156,95.617755226915008,767.33955463915481,313.49653786568439,14425.879976089218,3838.1674295009348,2111.0589137629199,2896.9780638307107,14.349119857053884,39349.608096012103,658.00025147471035,916.9949557295248,417.60121541345558,209408.69738722476,209408.69738722467,0]
["Bas+CsA+EC-MPS+ST",2187.8191053794635,35617.024705476084,809.18547126582803,102.60306067419533,766.46524360698493,313.49653786568439,16744.115430721438,4180.7539286069241,2292.8869669623118,3146.498282368223,15.58751342849706,42660.283198388926,1391.4331828264205,898.09127020867436,413.63332041543907,111539.87721819512,111539.87721819512,0]
["rATG+CsA+MMF+ST",4255.4888475943844,16025.558935623903,422.97169714341868,115.80442651639918,1691.562854607814,313.49653786568439,16200.2625602315,4846.5233914958144,2657.1190943592655,3646.3291853961941,18.063978695540872,49005.119602052488,1466.8382616254742,866.62948993985549,407.97032135172833,101939.73918449946,101939.73918449946,0]
["rATG+Tac+MMF+ST",4255.4888475943844,14914.059664192815,363.02253733279645,105.54568706795821,1690.8858560214105,313.49653786568439,16441.784034887969,4387.849331185751,2391.3660538904705,3281.6398232873348,16.262698910241063,44581.387165142638,3118.1393968102216,877.72442792405184,407.50659977726178,97146.158661890993,97146.158661890993,0]
["rATG+CsA+Aza+ST",4255.4888475943844,13728.291479206091,804.46717000637932,135.83978200202532,1683.1489050920854,313.49653786568439,15823.465208680287,5284.3288719224065,2906.6667257770491,3988.7800802457418,19.756888433789968,52916.168685953642,1456.3812140424986,848.89156605277003,405.15846827214585,104570.33043114698,104570.33043114685,1.3096723705530167E-10]
[]
["Other outcomes"]
["Arm","Pts receiving retransplant",null,null,"Undiscounted LYs",null,null,null,"Mortality within 12 months",null,"Graft survival at 12 months"]
[null,"2nd","% pre-emptive","3rd","Functioning graft",null,"Graft loss","Total",null,"OR vs baseline","Censored for DWFG","Odds of DCGL","OR vs baseline"]
["CsA+MMF+ST",{"$f":"SUM('CsA+MMF+ST'!$BB$3:$BC$203,'CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.23774995195826679},{"$f":"SUM('CsA+MMF+ST'!$BB$3:$BC$203)/SUM('CsA+MMF+ST'!$BB$3:$BC$203,'CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.10518028833178164},{"$f":"SUM('CsA+MMF+ST'!$BQ$3:$BR$203)","v":2.6668919883534502E-2},{"$f":"SUM('CsA+MMF+ST'!$DZ$3:$DZ$203,'CsA+MMF+ST'!$EB$3:$EB$203,'CsA+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.070477672119253},null,{"$f":"SUM('CsA+MMF+ST'!$EA$3:$EA$203,'CsA+MMF+ST'!$EC$3:$EC$203,'CsA+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.3264782438269136},{"$f":"SUM(E47:G47)","v":22.396955915946165},{"$f":"'CsA+MMF+ST'!$G$7","v":9.6486654681965048E-3},{"$f":"(I47/(1-I47))/(I$55/(1-I$55))","v":0.63501834926034295},{"$f":"INDIRECT(CONCATENATE(\"'\",A47,\"'!$DW$7\"))","v":0.95377632433974668},{"$f":"(1-K47)/K47","v":4.8463853086573243E-2},{"$f":"L47/$L$55","v":1.3292910947534466}]
["Tac+MMF+ST",{"$f":"SUM('Tac+MMF+ST'!$BB$3:$BC$203,'Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.2139379847258864},{"$f":"SUM('Tac+MMF+ST'!$BB$3:$BC$203)/SUM('Tac+MMF+ST'!$BB$3:$BC$203,'Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.1047861639599806},{"$f":"SUM('Tac+MMF+ST'!$BQ$3:$BR$203)","v":2.3936963258136195E-2},{"$f":"SUM('Tac+MMF+ST'!$DZ$3:$DZ$203,'Tac+MMF+ST'!$EB$3:$EB$203,'Tac+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.406748217417523},null,{"$f":"SUM('Tac+MMF+ST'!$EA$3:$EA$203,'Tac+MMF+ST'!$EC$3:$EC$203,'Tac+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.014202213935905},22.420950431353429,{"$f":"'Tac+MMF+ST'!$G$7","v":1.5208596454034037E-2},1.0065913737611329,{"$f":"INDIRECT(CONCATENATE(\"'\",A48,\"'!$DW$7\"))","v":0.95728299780646153},{"$f":"(1-K48)/K48","v":4.4623170255213042E-2},{"$f":"L48/$L$55","v":1.2239469019097704}]
["CsA+Aza+ST",{"$f":"SUM('CsA+Aza+ST'!$BB$3:$BC$203,'CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.26304552987938007},{"$f":"SUM('CsA+Aza+ST'!$BB$3:$BC$203)/SUM('CsA+Aza+ST'!$BB$3:$BC$203,'CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.10546916585633644},{"$f":"SUM('CsA+Aza+ST'!$BQ$3:$BR$203)","v":3.0145738301698262E-2},{"$f":"SUM('CsA+Aza+ST'!$DZ$3:$DZ$203,'CsA+Aza+ST'!$EB$3:$EB$203,'CsA+Aza+ST'!$ED$3:$ED$203)*cycle_length","v":18.471002700421209},null,{"$f":"SUM('CsA+Aza+ST'!$EA$3:$EA$203,'CsA+Aza+ST'!$EC$3:$EC$203,'CsA+Aza+ST'!$EE$3:$EE$203)*cycle_length","v":3.6306065619616366},22.101609262382844,{"$f":"'CsA+Aza+ST'!$G$7","v":1.0190012976325123E-2},0.67101344525769524,0.93876821703692748,6.5225666838552437E-2,1.7890426071356673]
["Tac+Aza+ST",{"$f":"SUM('Tac+Aza+ST'!$BB$3:$BC$203,'Tac+Aza+ST'!$BJ$3:$BK$203)","v":0.22161552042570151},{"$f":"SUM('Tac+Aza+ST'!$BB$3:$BC$203)/SUM('Tac+Aza+ST'!$BB$3:$BC$203,'Tac+Aza+ST'!$BJ$3:$BK$203)","v":0.10519611945479704},{"$f":"SUM('Tac+Aza+ST'!$BQ$3:$BR$203)","v":2.6048221939063598E-2},{"$f":"SUM('Tac+Aza+ST'!$DZ$3:$DZ$203,'Tac+Aza+ST'!$EB$3:$EB$203,'Tac+Aza+ST'!$ED$3:$ED$203)*cycle_length","v":19.341954426078839},null,{"$f":"SUM('Tac+Aza+ST'!$EA$3:$EA$203,'Tac+Aza+ST'!$EC$3:$EC$203,'Tac+Aza+ST'!$EE$3:$EE$203)*cycle_length","v":3.087752532204266},22.429706958283106,{"$f":"'Tac+Aza+ST'!$G$7","v":1.3802091787713872E-2},0.91219807401831787,0.93055011172795898,7.4633152365193953E-2,2.0470758822086941]
["CsA+Evl+ST",{"$f":"SUM('CsA+Evl+ST'!$BB$3:$BC$203,'CsA+Evl+ST'!$BJ$3:$BK$203)","v":0.21995391003358636},{"$f":"SUM('CsA+Evl+ST'!$BB$3:$BC$203)/SUM('CsA+Evl+ST'!$BB$3:$BC$203,'CsA+Evl+ST'!$BJ$3:$BK$203)","v":0.1049174928552277},{"$f":"SUM('CsA+Evl+ST'!$BQ$3:$BR$203)","v":2.4403897663198924E-2},{"$f":"SUM('CsA+Evl+ST'!$DZ$3:$DZ$203,'CsA+Evl+ST'!$EB$3:$EB$203,'CsA+Evl+ST'!$ED$3:$ED$203)*cycle_length","v":19.403672739821239},null,{"$f":"SUM('CsA+Evl+ST'!$EA$3:$EA$203,'CsA+Evl+ST'!$EC$3:$EC$203,'CsA+Evl+ST'!$EE$3:$EE$203)*cycle_length","v":3.1051040248278179},22.508776764649056,{"$f":"'CsA+Evl+ST'!$G$7","v":1.3942121184185693E-2},0.92158365257676356,0.96138771927461231,4.0163068397130651E-2,1.1016129704526207]
["Tac+Srl+ST",{"$f":"SUM('Tac+Srl+ST'!$BB$3:$BC$203,'Tac+Srl+ST'!$BJ$3:$BK$203)","v":0.25392312937094208},{"$f":"SUM('Tac+Srl+ST'!$BB$3:$BC$203)/SUM('Tac+Srl+ST'!$BB$3:$BC$203,'Tac+Srl+ST'!$BJ$3:$BK$203)","v":0.10538519074295878},{"$f":"SUM('Tac+Srl+ST'!$BQ$3:$BR$203)","v":2.9525568995499362E-2},{"$f":"SUM('Tac+Srl+ST'!$DZ$3:$DZ$203,'Tac+Srl+ST'!$EB$3:$EB$203,'Tac+Srl+ST'!$ED$3:$ED$203)*cycle_length","v":18.395114068596044},null,{"$f":"SUM('Tac+Srl+ST'!$EA$3:$EA$203,'Tac+Srl+ST'!$EC$3:$EC$203,'Tac+Srl+ST'!$EE$3:$EE$203)*cycle_length","v":3.4909553752449423},21.886069443840988,{"$f":"'Tac+Srl+ST'!$G$7","v":1.382092807961777E-2},0.91346043589323112,0.92902266621916541,7.6400002240731513E-2,2.0955379349704253]
["Tac-PR+MMF+ST",{"$f":"SUM('Tac-PR+MMF+ST'!$BB$3:$BC$203,'Tac-PR+MMF+ST'!$BJ$3:$BK$203)","v":0.21763536721884913},{"$f":"SUM('Tac-PR+MMF+ST'!$BB$3:$BC$203)/SUM('Tac-PR+MMF+ST'!$BB$3:$BC$203,'Tac-PR+MMF+ST'!$BJ$3:$BK$203)","v":0.10488274128154398},{"$f":"SUM('Tac-PR+MMF+ST'!$BQ$3:$BR$203)","v":2.4715882479504899E-2},{"$f":"SUM('Tac-PR+MMF+ST'!$DZ$3:$DZ$203,'Tac-PR+MMF+ST'!$EB$3:$EB$203,'Tac-PR+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.197539191135515},null,{"$f":"SUM('Tac-PR+MMF+ST'!$EA$3:$EA$203,'Tac-PR+MMF+ST'!$EC$3:$EC$203,'Tac-PR+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.0505906666887688},22.248129857824285,{"$f":"'Tac-PR+MMF+ST'!$G$7","v":1.9408595322279017E-2},1.2900731589849275,0.94915256365271572,5.357140495054153E-2,1.4693836127097912]
["Bas+CsA+MMF+ST",{"$f":"SUM('Bas+CsA+MMF+ST'!$BB$3:$BC$203,'Bas+CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.21802859461578483},{"$f":"SUM('Bas+CsA+MMF+ST'!$BB$3:$BC$203)/SUM('Bas+CsA+MMF+ST'!$BB$3:$BC$203,'Bas+CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.10490527191278562},{"$f":"SUM('Bas+CsA+MMF+ST'!$BQ$3:$BR$203)","v":2.4167043931702426E-2},{"$f":"SUM('Bas+CsA+MMF+ST'!$DZ$3:$DZ$203,'Bas+CsA+MMF+ST'!$EB$3:$EB$203,'Bas+CsA+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.553874027040195},null,{"$f":"SUM('Bas+CsA+MMF+ST'!$EA$3:$EA$203,'Bas+CsA+MMF+ST'!$EC$3:$EC$203,'Bas+CsA+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.0816535739090276},{"$f":"SUM(E54:G54)","v":22.635527600949221},{"$f":"'Bas+CsA+MMF+ST'!$G$7","v":9.5709530658203822E-3},{"$f":"(I54/(1-I54))/(I$55/(1-I$55))","v":0.6298543521366089},0.96191224604422942,3.9595871777704003E-2,1.086055614461316]
["Bas+Tac+MMF+ST",{"$f":"SUM('Bas+Tac+MMF+ST'!$BB$3:$BC$203,'Bas+Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.19622065388620269},{"$f":"SUM('Bas+Tac+MMF+ST'!$BB$3:$BC$203)/SUM('Bas+Tac+MMF+ST'!$BB$3:$BC$203,'Bas+Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.10440581693645939},{"$f":"SUM('Bas+Tac+MMF+ST'!$BQ$3:$BR$203)","v":2.1720423478012202E-2},{"$f":"SUM('Bas+Tac+MMF+ST'!$DZ$3:$DZ$203,'Bas+Tac+MMF+ST'!$EB$3:$EB$203,'Bas+Tac+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.85007693454402},null,{"$f":"SUM('Bas+Tac+MMF+ST'!$EA$3:$EA$203,'Bas+Tac+MMF+ST'!$EC$3:$EC$203,'Bas+Tac+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":2.7897828251538597},22.639859759697881,{"$f":"'Bas+Tac+MMF+ST'!$G$7","v":1.5110512182028064E-2},1,0.96482403989000176,3.6458420038962339E-2,1]
["Bas+CsA+Aza+ST",{"$f":"SUM('Bas+CsA+Aza+ST'!$BB$3:$BC$203,'Bas+CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.23903626465917741},{"$f":"SUM('Bas+CsA+Aza+ST'!$BB$3:$BC$203)/SUM('Bas+CsA+Aza+ST'!$BB$3:$BC$203,'Bas+CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.10524066025687177},{"$f":"SUM('Bas+CsA+Aza+ST'!$BQ$3:$BR$203)","v":2.7017110389287995E-2},{"$f":"SUM('Bas+CsA+Aza+ST'!$DZ$3:$DZ$203,'Bas+CsA+Aza+ST'!$EB$3:$EB$203,'Bas+CsA+Aza+ST'!$ED$3:$ED$203)*cycle_length","v":19.041287337642363},null,{"$f":"SUM('Bas+CsA+Aza+ST'!$EA$3:$EA$203,'Bas+CsA+Aza+ST'!$EC$3:$EC$203,'Bas+CsA+Aza+ST'!$EE$3:$EE$203)*cycle_length","v":3.3389988274227704},22.380286165065133,{"$f":"'Bas+CsA+Aza+ST'!$G$7","v":1.0110271940179045E-2},0.66570885867893714,0.94940573057988698,5.3290461380731902E-2,1.461677750264041]
["Bas+Srl+MMF+ST",{"$f":"SUM('Bas+Srl+MMF+ST'!$BB$3:$BC$203,'Bas+Srl+MMF+ST'!$BJ$3:$BK$203)","v":0.21442453892891328},{"$f":"SUM('Bas+Srl+MMF+ST'!$BB$3:$BC$203)/SUM('Bas+Srl+MMF+ST'!$BB$3:$BC$203,'Bas+Srl+MMF+ST'!$BJ$3:$BK$203)","v":0.10493043251522861},{"$f":"SUM('Bas+Srl+MMF+ST'!$BQ$3:$BR$203)","v":2.446036933071916E-2},{"$f":"SUM('Bas+Srl+MMF+ST'!$DZ$3:$DZ$203,'Bas+Srl+MMF+ST'!$EB$3:$EB$203,'Bas+Srl+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.43434784379928},null,{"$f":"SUM('Bas+Srl+MMF+ST'!$EA$3:$EA$203,'Bas+Srl+MMF+ST'!$EC$3:$EC$203,'Bas+Srl+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.013685534941648},22.448033378740927,{"$f":"'Bas+Srl+MMF+ST'!$G$7","v":1.7004362222986708E-2},1.1275013584023528,0.94789325784519318,5.4971107478134128E-2,1.5077753621629153]
["Bas+Bela+MMF+ST",{"$f":"SUM('Bas+Bela+MMF+ST'!$BB$3:$BC$203,'Bas+Bela+MMF+ST'!$BJ$3:$BK$203)","v":0.1884252094219428},{"$f":"SUM('Bas+Bela+MMF+ST'!$BB$3:$BC$203)/SUM('Bas+Bela+MMF+ST'!$BB$3:$BC$203,'Bas+Bela+MMF+ST'!$BJ$3:$BK$203)","v":0.10440119064880793},{"$f":"SUM('Bas+Bela+MMF+ST'!$BQ$3:$BR$203)","v":2.0771601879963089E-2},{"$f":"SUM('Bas+Bela+MMF+ST'!$DZ$3:$DZ$203,'Bas+Bela+MMF+ST'!$EB$3:$EB$203,'Bas+Bela+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":20.502370813642834},null,{"$f":"SUM('Bas+Bela+MMF+ST'!$EA$3:$EA$203,'Bas+Bela+MMF+ST'!$EC$3:$EC$203,'Bas+Bela+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":2.7037292359278706},23.206100049570704,{"$f":"'Bas+Bela+MMF+ST'!$G$7","v":5.2078000236540191E-3},0.34121667337829215,0.96840882896496927,3.2621729676706089E-2,0.89476531461988584]
["Bas+CsA+EC-MPS+ST",{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$BB$3:$BC$203,'Bas+CsA+EC-MPS+ST'!$BJ$3:$BK$203)","v":0.20537250969057408},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$BB$3:$BC$203)/SUM('Bas+CsA+EC-MPS+ST'!$BB$3:$BC$203,'Bas+CsA+EC-MPS+ST'!$BJ$3:$BK$203)","v":0.10469250233037199},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$BQ$3:$BR$203)","v":2.2586559462038237E-2},{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$DZ$3:$DZ$203,'Bas+CsA+EC-MPS+ST'!$EB$3:$EB$203,'Bas+CsA+EC-MPS+ST'!$ED$3:$ED$203)*cycle_length","v":19.953296732241203},null,{"$f":"SUM('Bas+CsA+EC-MPS+ST'!$EA$3:$EA$203,'Bas+CsA+EC-MPS+ST'!$EC$3:$EC$203,'Bas+CsA+EC-MPS+ST'!$EE$3:$EE$203)*cycle_length","v":2.923208887526243},{"$f":"SUM(E59:G59)","v":22.876505619767446},{"$f":"'Bas+CsA+EC-MPS+ST'!$G$7","v":6.5029618230619821E-3},0.42663152585119324,0.96695694447257219,3.4172209751749789E-2,0.9372926669677587]
["rATG+CsA+MMF+ST",{"$f":"SUM('rATG+CsA+MMF+ST'!$BB$3:$BC$203,'rATG+CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.23798233428812235},{"$f":"SUM('rATG+CsA+MMF+ST'!$BB$3:$BC$203)/SUM('rATG+CsA+MMF+ST'!$BB$3:$BC$203,'rATG+CsA+MMF+ST'!$BJ$3:$BK$203)","v":0.10505573919647168},{"$f":"SUM('rATG+CsA+MMF+ST'!$BQ$3:$BR$203)","v":2.6192884480346419E-2},{"$f":"SUM('rATG+CsA+MMF+ST'!$DZ$3:$DZ$203,'rATG+CsA+MMF+ST'!$EB$3:$EB$203,'rATG+CsA+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.065048741222057},null,{"$f":"SUM('rATG+CsA+MMF+ST'!$EA$3:$EA$203,'rATG+CsA+MMF+ST'!$EC$3:$EC$203,'rATG+CsA+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.3383085768492062},{"$f":"SUM(E60:G60)","v":22.403357318071265},{"$f":"'rATG+CsA+MMF+ST'!$G$7","v":8.1842085886080773E-3},{"$f":"(I60/(1-I60))/(I$55/(1-I$55))","v":0.53784110137923913},0.96427067870193395,3.7053207244840798E-2,1.0163141245627985]
["rATG+Tac+MMF+ST",{"$f":"SUM('rATG+Tac+MMF+ST'!$BB$3:$BC$203,'rATG+Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.2156415479762519},{"$f":"SUM('rATG+Tac+MMF+ST'!$BB$3:$BC$203)/SUM('rATG+Tac+MMF+ST'!$BB$3:$BC$203,'rATG+Tac+MMF+ST'!$BJ$3:$BK$203)","v":0.10470004456952949},{"$f":"SUM('rATG+Tac+MMF+ST'!$BQ$3:$BR$203)","v":2.3641774816012172E-2},{"$f":"SUM('rATG+Tac+MMF+ST'!$DZ$3:$DZ$203,'rATG+Tac+MMF+ST'!$EB$3:$EB$203,'rATG+Tac+MMF+ST'!$ED$3:$ED$203)*cycle_length","v":19.385376688577782},null,{"$f":"SUM('rATG+Tac+MMF+ST'!$EA$3:$EA$203,'rATG+Tac+MMF+ST'!$EC$3:$EC$203,'rATG+Tac+MMF+ST'!$EE$3:$EE$203)*cycle_length","v":3.0462044417581593},{"$f":"SUM(E61:G61)","v":22.431581130335942},{"$f":"'rATG+Tac+MMF+ST'!$G$7","v":1.2775099718910655E-2},{"$f":"(I61/(1-I61))/(I$55/(1-I$55))","v":0.84344450799274173},0.96700362775269699,3.4122283826365903E-2,0.93592327341393688]
["rATG+CsA+Aza+ST",{"$f":"SUM('rATG+CsA+Aza+ST'!$BB$3:$BC$203,'rATG+CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.25729623736859614},{"$f":"SUM('rATG+CsA+Aza+ST'!$BB$3:$BC$203)/SUM('rATG+CsA+Aza+ST'!$BB$3:$BC$203,'rATG+CsA+Aza+ST'!$BJ$3:$BK$203)","v":0.10528944822833575},{"$f":"SUM('rATG+CsA+Aza+ST'!$BQ$3:$BR$203)","v":2.8867050193343687E-2},{"$f":"SUM('rATG+CsA+Aza+ST'!$DZ$3:$DZ$203,'rATG+CsA+Aza+ST'!$EB$3:$EB$203,'rATG+CsA+Aza+ST'!$ED$3:$ED$203)*cycle_length","v":18.608586384258039},null,{"$f":"SUM('rATG+CsA+Aza+ST'!$EA$3:$EA$203,'rATG+CsA+Aza+ST'!$EC$3:$EC$203,'rATG+CsA+Aza+ST'!$EE$3:$EE$203)*cycle_length","v":3.5696868935750601},22.1782732778331,{"$f":"'rATG+CsA+Aza+ST'!$G$7","v":8.6498626118033835E-3},{"$f":"(I62/(1-I62))/(I$55/(1-I$55))","v":0.56870946350525842},0.95249970260237404,4.9869094203229589E-2,1.3678347594310325]

{"sheet":"Frontier calculation","index":4,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["DETERMINISTIC",null,"Versus"]
[null,null,{"$f":"TRANSPOSE(Results!L6:L21)","v":"Tac+Srl+ST"},"CsA+Aza+ST","Tac-PR+MMF+ST","rATG+CsA+Aza+ST","Tac+Aza+ST","Tac+MMF+ST","Bas+Srl+MMF+ST","Bas+CsA+Aza+ST","rATG+Tac+MMF+ST","CsA+MMF+ST","rATG+CsA+MMF+ST","CsA+Evl+ST","Bas+Tac+MMF+ST","Bas+CsA+MMF+ST","Bas+CsA+EC-MPS+ST","Bas+Bela+MMF+ST","MAX","ED","D/ED"]
["ICER of",{"$f":"Results!L6:L21","v":"Tac+Srl+ST"}]
[null,"CsA+Aza+ST",{"$f":"(VLOOKUP($B4,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B4,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-141873.08011216798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(C4:R4)","v":-141873.08011216798},{"$f":"S4:S17>TRANSPOSE(D20:Q20)","v":false},{"$f":"OR(T4,Results!O6)","v":true}]
[null,"Tac-PR+MMF+ST",{"$f":"(VLOOKUP($B5,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B5,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-100198.3543507487},{"$f":"(VLOOKUP($B5,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B5,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":235489.92332362712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,235489.92332362712,true,{"$f":"OR(T5,Results!O7)","v":true}]
[null,"rATG+CsA+Aza+ST",{"$f":"(VLOOKUP($B6,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B6,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-97132.058805661029},{"$f":"(VLOOKUP($B6,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B6,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":63149.528871443981},{"$f":"(VLOOKUP($B6,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B6,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-74892.558880942393},null,null,null,null,null,null,null,null,null,null,null,null,null,63149.528871443981,true,{"$f":"OR(T6,Results!O8)","v":true}]
[null,"Tac+Aza+ST",{"$f":"(VLOOKUP($B7,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B7,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-120516.56454654061},{"$f":"(VLOOKUP($B7,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B7,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-83954.549499612243},{"$f":"(VLOOKUP($B7,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B7,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-170173.35389384188},{"$f":"(VLOOKUP($B7,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B7,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-218596.13979043535},null,null,null,null,null,null,null,null,null,null,null,null,-83954.549499612243,false,{"$f":"OR(T7,Results!O9)","v":true}]
[null,"Tac+MMF+ST",{"$f":"(VLOOKUP($B8,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B8,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-116432.02395088042},{"$f":"(VLOOKUP($B8,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B8,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-79842.192477893375},{"$f":"(VLOOKUP($B8,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B8,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-148383.02123756817},{"$f":"(VLOOKUP($B8,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B8,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-175753.26925801759},{"$f":"(VLOOKUP($B8,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B8,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":-58237.93617510434},null,null,null,null,null,null,null,null,null,null,null,-58237.93617510434,false,{"$f":"OR(T8,Results!O10)","v":true}]
[null,"Bas+Srl+MMF+ST",{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-36789.376337285728},{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":99662.924252042445},{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":73558.565943886744},{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":120422.4241391713},{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":676312.25662404357},{"$f":"(VLOOKUP($B9,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B9,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":1768051.2609580741},null,null,null,null,null,null,null,null,null,null,1768051.2609580741,true,{"$f":"OR(T9,Results!O11)","v":true}]
[null,"Bas+CsA+Aza+ST",{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-90790.068611817391},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-25414.254858700206},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-74697.780407196478},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-74637.670449505051},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":147935.13687057645},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":414269.99580908834},{"$f":"(VLOOKUP($B10,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B10,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-8578633.9792420119},null,null,null,null,null,null,null,null,null,414269.99580908834,true,{"$f":"OR(T10,Results!O12)","v":true}]
[null,"rATG+Tac+MMF+ST",{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-93881.897549336936},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-33286.173125833622},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-83249.70994908057},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-85775.402502984172},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":109091.28938964724},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":301516.44175294379},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-4713463.6372182602},{"$f":"(VLOOKUP($B11,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B11,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":-612751.72587148135},null,null,null,null,null,null,null,null,301516.44175294379,true,{"$f":"OR(T11,Results!O13)","v":true}]
[null,"CsA+MMF+ST",{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-90025.861653877277},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-29038.318417229591},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-74274.237809576516},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-74106.39633352129},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":91549.192874032713},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":199118.39862845154},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-1267738.8915595466},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":-70225.498578579471},{"$f":"(VLOOKUP($B12,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B12,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":28828.004970091435},null,null,null,null,null,null,null,199118.39862845154,true,{"$f":"OR(T12,Results!O14)","v":true}]
[null,"rATG+CsA+MMF+ST",{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-72437.118109976233},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":2193.3969348763703},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-33729.843073847842},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-23933.494307257719},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":147511.35156788139},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":244820.01941146317},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-466118.40683096834},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":146950.3947119067},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":205214.1159567422},{"$f":"(VLOOKUP($B13,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B13,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":332970.63715721446},null,null,null,null,null,null,332970.63715721446,true,{"$f":"OR(T13,Results!O15)","v":true}]
[null,"CsA+Evl+ST",{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":139197.47028954545},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":382646.88620587974},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":400377.23160390387},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":484526.23942011676},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":860456.14864052634},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":1082885.8269568698},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":949551.11560958333},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":1237105.0586793574},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":1291266.4241352861},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":1532379.4592143435},{"$f":"(VLOOKUP($B14,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B14,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,5,FALSE))","v":1961913.5780784602},null,null,null,null,null,1961913.5780784602,true,{"$f":"OR(T14,Results!O16)","v":true}]
[null,"Bas+Tac+MMF+ST",{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-91097.16650696985},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-51590.539589372522},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-82285.657092098365},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-83424.576427352877},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":-24627.912083589999},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":-18293.476430730094},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-277709.36445399834},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":-92182.86356882815},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":-80980.393728671435},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":-95652.322693765396},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,5,FALSE))","v":-192607.29496901712},{"$f":"(VLOOKUP($B15,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B15,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,5,FALSE))","v":-3886916.2721111141},null,null,null,null,-18293.476430730094,false,{"$f":"OR(T15,Results!O17)","v":true}]
[null,"Bas+CsA+MMF+ST",{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-71775.855927336816},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":-25136.438354966253},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":-48602.98984772549},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":-45273.499522087259},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":12254.800135883872},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":21959.211295083976},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-156281.83344776451},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":-24835.602768217293},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":-16058.006801897847},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":-20055.356822276535},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,5,FALSE))","v":-69546.416336335693},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,5,FALSE))","v":-1376349.7359219892},{"$f":"(VLOOKUP($B16,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B16,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,5,FALSE))","v":131034.98768637179},null,null,null,131034.98768637179,false,{"$f":"OR(T16,Results!O18)","v":false}]
[null,"Bas+CsA+EC-MPS+ST",{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":-26147.043059656306},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":27123.524297289474},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":14494.305793623615},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":21811.946145651036},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":67973.844041964592},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":77474.139308919184},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":-12713.367654276764},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":56634.929982281828},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":61782.175927665332},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":63231.102276996666},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,5,FALSE))","v":45798.615138739238},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,5,FALSE))","v":-376127.56144266442},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,5,FALSE))","v":141157.33274413794},{"$f":"(VLOOKUP($B17,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(P$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B17,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(P$2,Results!$A$6:$E$21,5,FALSE))","v":144449.15571304969},null,null,144449.15571304969,false,{"$f":"OR(T17,Results!O19)","v":false}]
[null,"Bas+Bela+MMF+ST",{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(C$2,Results!$A$6:$E$21,5,FALSE))","v":121232.09092598448},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(D$2,Results!$A$6:$E$21,5,FALSE))","v":206128.77104875195},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(E$2,Results!$A$6:$E$21,5,FALSE))","v":204903.51639478633},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(F$2,Results!$A$6:$E$21,5,FALSE))","v":220281.78475168528},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(G$2,Results!$A$6:$E$21,5,FALSE))","v":273501.52097865305},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(H$2,Results!$A$6:$E$21,5,FALSE))","v":288845.82896137569},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(I$2,Results!$A$6:$E$21,5,FALSE))","v":241332.90533284767},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(J$2,Results!$A$6:$E$21,5,FALSE))","v":284188.13610609388},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(K$2,Results!$A$6:$E$21,5,FALSE))","v":288314.83837726072},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(L$2,Results!$A$6:$E$21,5,FALSE))","v":295022.79522220191},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(M$2,Results!$A$6:$E$21,5,FALSE))","v":293618.27818298829},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(N$2,Results!$A$6:$E$21,5,FALSE))","v":101327.09915285809},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(O$2,Results!$A$6:$E$21,5,FALSE))","v":388740.32130415027},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(P$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(P$2,Results!$A$6:$E$21,5,FALSE))","v":423890.36970356532},{"$f":"(VLOOKUP($B18,Results!$A$6:$E$21,3,FALSE)-VLOOKUP(Q$2,Results!$A$6:$E$21,3,FALSE))/(VLOOKUP($B18,Results!$A$6:$E$21,5,FALSE)-VLOOKUP(Q$2,Results!$A$6:$E$21,5,FALSE))","v":625761.47789262922}]
[]
[null,"MIN",null,{"$f":"MIN(D3:D18)","v":-83954.549499612243},-170173.35389384188,-218596.13979043535,-58237.93617510434,-18293.476430730094,-8578633.9792420119,-612751.72587148135,-80980.393728671435,-95652.322693765396,-192607.29496901712,-3886916.2721111141,131034.98768637179,144449.15571304969,625761.47789262922]
[]
[]
["PROBABILISTIC",null,"Versus"]
[null,null,{"$f":"TRANSPOSE(B25:B40)","v":"Tac+Srl+ST"},"Tac-PR+MMF+ST","CsA+Aza+ST","rATG+CsA+Aza+ST","Tac+Aza+ST","Tac+MMF+ST","Bas+Srl+MMF+ST","Bas+CsA+Aza+ST","rATG+Tac+MMF+ST","CsA+MMF+ST","rATG+CsA+MMF+ST","CsA+Evl+ST","Bas+Tac+MMF+ST","Bas+CsA+EC-MPS+ST","Bas+CsA+MMF+ST","Bas+Bela+MMF+ST","MAX","ED","D/ED"]
["ICER of",{"$f":"Results!AK6:AK21","v":"Tac+Srl+ST"}]
[null,"Tac-PR+MMF+ST",{"$f":"(VLOOKUP($B26,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B26,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-118987.43625926482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(C26:R26)","v":-118987.43625926482},{"$f":"S26:S39>TRANSPOSE(D42:Q42)","v":true},{"$f":"OR(T26,Results!AN7)","v":true}]
[null,"CsA+Aza+ST",{"$f":"(VLOOKUP($B27,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B27,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-139973.10052725155},{"$f":"(VLOOKUP($B27,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B27,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-587446.43906545185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-139973.10052725155,false,{"$f":"OR(T27,Results!AN8)","v":true}]
[null,"rATG+CsA+Aza+ST",{"$f":"(VLOOKUP($B28,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B28,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-97537.852112316148},{"$f":"(VLOOKUP($B28,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B28,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-26510.519023462541},{"$f":"(VLOOKUP($B28,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B28,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":76616.209587094811},null,null,null,null,null,null,null,null,null,null,null,null,null,76616.209587094811,true,{"$f":"OR(T28,Results!AN9)","v":true}]
[null,"Tac+Aza+ST",{"$f":"(VLOOKUP($B29,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B29,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-134899.17265604658},{"$f":"(VLOOKUP($B29,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B29,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-171212.6113692369},{"$f":"(VLOOKUP($B29,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B29,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-121323.49157777592},{"$f":"(VLOOKUP($B29,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B29,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-492084.9766011968},null,null,null,null,null,null,null,null,null,null,null,null,-121323.49157777592,false,{"$f":"OR(T29,Results!AN10)","v":true}]
[null,"Tac+MMF+ST",{"$f":"(VLOOKUP($B30,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B30,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-110755.88495070902},{"$f":"(VLOOKUP($B30,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B30,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-101288.93577693478},{"$f":"(VLOOKUP($B30,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B30,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-73572.289222535153},{"$f":"(VLOOKUP($B30,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B30,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-141080.71809710286},{"$f":"(VLOOKUP($B30,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B30,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":-30254.601630664507},null,null,null,null,null,null,null,null,null,null,null,-30254.601630664507,false,{"$f":"OR(T30,Results!AN11)","v":true}]
[null,"Bas+Srl+MMF+ST",{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-36399.898218044145},{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":57519.858083235456},{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":93855.922602563704},{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":101472.98884727925},{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":284704.04061360017},{"$f":"(VLOOKUP($B31,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B31,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":14094295.775229121},null,null,null,null,null,null,null,null,null,null,14094295.775229121,true,{"$f":"OR(T31,Results!AN12)","v":true}]
[null,"Bas+CsA+Aza+ST",{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-88867.974860912364},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-54655.081239297913},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-24675.189190800433},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-69350.668791405507},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":60848.352965488215},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":3682522.6140207672},{"$f":"(VLOOKUP($B32,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B32,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-97465321.522191018},null,null,null,null,null,null,null,null,null,3682522.6140207672,true,{"$f":"OR(T32,Results!AN13)","v":true}]
[null,"rATG+Tac+MMF+ST",{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-91745.643994984217},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-61999.777792040004},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-33639.884576312885},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-79459.77522969243},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":38189.921292032785},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":675625.07313084323},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-2943286.4316150122},{"$f":"(VLOOKUP($B33,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B33,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":-244325.48129040602},null,null,null,null,null,null,null,null,675625.07313084323,true,{"$f":"OR(T33,Results!AN14)","v":true}]
[null,"CsA+MMF+ST",{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-87213.524483891291},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-54867.787074813277},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-28166.566280269974},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-67455.231471343315},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":38820.125077368837},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":302908.6187257964},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-1014541.0253305023},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":-56704.222581825328},{"$f":"(VLOOKUP($B34,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B34,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":43346.348437308749},null,null,null,null,null,null,null,302908.6187257964,true,{"$f":"OR(T34,Results!AN15)","v":true}]
[null,"rATG+CsA+MMF+ST",{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-70832.137742556573},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-24546.590236517906},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":2025.1347726776969},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-23743.389280119933},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":82168.468383417639},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":365921.26142449194},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-472621.16034308146},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":141073.37972156637},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":250784.72823843773},{"$f":"(VLOOKUP($B35,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B35,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":488331.48442057194},null,null,null,null,null,null,488331.48442057194,true,{"$f":"OR(T35,Results!AN16)","v":true}]
[null,"CsA+Evl+ST",{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":144685.89022762689},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":378052.25148321205},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":419863.25851496187},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":525627.29330527748},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":726004.7035724062},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":1978843.261484975},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":1503109.7895524928},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":1904759.7988481198},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":2260817.2057020869},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":3260294.4248647476},{"$f":"(VLOOKUP($B36,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B36,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,3,FALSE))","v":5059509.7692631846},null,null,null,null,null,5059509.7692631846,true,{"$f":"OR(T36,Results!AN17)","v":true}]
[null,"Bas+Tac+MMF+ST",{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-86171.000380546029},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-64798.91030346859},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-48332.782800626606},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-74172.905773115228},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":-22305.549912058912},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":-17157.267333484899},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-228727.43969911305},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":-78430.106292428973},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":-68935.827730560137},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":-82434.974634022394},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,3,FALSE))","v":-149387.1370506481},{"$f":"(VLOOKUP($B37,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B37,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,3,FALSE))","v":-1298399.7011445286},null,null,null,null,-17157.267333484899,false,{"$f":"OR(T37,Results!AN18)","v":false}]
[null,"Bas+CsA+EC-MPS+ST",{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-32411.132158417277},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":20002.903908235767},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":37753.924993640787},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":30409.449196794769},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":89042.453662951099},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":154819.97925691545},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-22706.435137288059},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":105203.19611519021},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":122045.92062282824},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":129863.93374130117},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,3,FALSE))","v":95813.41909348013},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,3,FALSE))","v":-755130.54102616117},{"$f":"(VLOOKUP($B38,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B38,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,3,FALSE))","v":1139657.3858382711},null,null,null,1139657.3858382711,true,{"$f":"OR(T38,Results!AN19)","v":true}]
[null,"Bas+CsA+MMF+ST",{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":-69441.855655419218},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":-40151.608149324187},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":-24545.092081684252},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":-43116.227153348431},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":5667.5982140641045},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":24516.197884231737},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":-145897.59506868315},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":-24411.423070168021},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":-14357.606616356286},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":-19768.540881388191},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,3,FALSE))","v":-65085.319072707716},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,3,FALSE))","v":-881420.55341484735},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,3,FALSE))","v":202357.98362304509},{"$f":"(VLOOKUP($B39,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(P$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B39,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(P$24,Results!$AB$6:$AD$21,3,FALSE))","v":-2539105.0744426521},null,null,202357.98362304509,false,{"$f":"OR(T39,Results!AN20)","v":false}]
[null,"Bas+Bela+MMF+ST",{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(C$24,Results!$AB$6:$AD$21,3,FALSE))","v":120347.48098661669},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(D$24,Results!$AB$6:$AD$21,3,FALSE))","v":193823.8647033303},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(E$24,Results!$AB$6:$AD$21,3,FALSE))","v":205236.78897506991},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(F$24,Results!$AB$6:$AD$21,3,FALSE))","v":216338.87228838698},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(G$24,Results!$AB$6:$AD$21,3,FALSE))","v":250561.59002915313},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(H$24,Results!$AB$6:$AD$21,3,FALSE))","v":301287.55959334318},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(I$24,Results!$AB$6:$AD$21,3,FALSE))","v":244227.42148105669},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(J$24,Results!$AB$6:$AD$21,3,FALSE))","v":285853.34447868052},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(K$24,Results!$AB$6:$AD$21,3,FALSE))","v":293883.31821052619},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(L$24,Results!$AB$6:$AD$21,3,FALSE))","v":301207.17059419811},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(M$24,Results!$AB$6:$AD$21,3,FALSE))","v":296305.22610386496},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(N$24,Results!$AB$6:$AD$21,3,FALSE))","v":95981.23484580584},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(O$24,Results!$AB$6:$AD$21,3,FALSE))","v":424457.50547716324},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(P$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(P$24,Results!$AB$6:$AD$21,3,FALSE))","v":372652.06319771614},{"$f":"(VLOOKUP($B40,Results!$AB$6:$AD$21,2,FALSE)-VLOOKUP(Q$24,Results!$AB$6:$AD$21,2,FALSE))/(VLOOKUP($B40,Results!$AB$6:$AD$21,3,FALSE)-VLOOKUP(Q$24,Results!$AB$6:$AD$21,3,FALSE))","v":446593.84393125772}]
[]
[null,"MIN",null,{"$f":"MIN(D25:D40)","v":-587446.43906545185},-121323.49157777592,-492084.9766011968,-30254.601630664507,-17157.267333484899,-97465321.522191018,-244325.48129040602,-68935.827730560137,-82434.974634022394,-149387.1370506481,-1298399.7011445286,202357.98362304509,-2539105.0744426521,446593.84393125772]

{"sheet":"Graft survival scenario","index":5,"n_rows":49,"n_cols":21,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["N",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["CSA+MMF",6.5779856588624188,6.5497397198058369,6.5088870824687355,6.4687812602752244,6.4307222485911195,6.3946746945376711,6.3609704437973642,6.3297343831823794,6.3009395725462083,6.274533672864715,6.2503738355620566,6.228295790295685,6.2081828235010752,6.1898883415251582,6.1732786429104625,6.1579430047516652,6.1439093182370845,6.1311939447814749,6.1197490248150821,6.1095039148068508]
["TAC+MMF",6.4952446043350767,6.4840920719507009,6.4679204692948593,6.4519931837171169,6.4368273846745261,6.4224146604186272,6.408890258589043,6.3963091913326737,6.3846678214432799,6.373952588053605,6.364111587069484,6.3550838976915953,6.3468284546493203,6.339290852158455,6.3324216230636932,6.3260568096775502,6.3202104230051912,6.314892843679341,6.3100884225928597,6.3057712979181337]
["CSA+AZA",6.5099295607689616,6.4650759610867423,6.400384357994044,6.3371023824987889,6.2772793495310566,6.2208500016464345,6.1683060892825301,6.1198129197054705,6.0752988941159884,6.0346526213178118,5.997625655445975,5.9639390737271532,5.9333879843564663,5.9057248858172686,5.8807242840112357,5.8577533757075173,5.8368332495950899,5.8179683132709101,5.8010686857132487,5.7860124594971261]
["TAC+AZA",6.3341131489196165,6.3275130978146041,6.3179306282636212,6.3084799511870253,6.2994721489063927,6.2909040077631184,6.2828561274440782,6.2753618828405573,6.2684200886221397,6.2620236402463894,6.2561427193796835,6.2507420696501219,6.2457980425302795,6.2412790241207059,6.2371562563609109,6.2333328158074401,6.2298174229301608,6.2266166548689847,6.2237216337169503,6.2211173379418421]
["CSA+EVL",2.3437925283025454,2.3349689747824307,2.3218893549560899,2.3088711732348699,2.2964576008139055,2.2845373349431544,2.2732893680755133,2.2627949572761192,2.2530588682493882,2.2440808248555992,2.2358104726583665,2.2281875238080779,2.2211855242882095,2.2147579807929727,2.2088638708619559,2.2032871089380954,2.1980844207006367,2.1933038044826798,2.1889497356279719,2.1850125591741385]
["TAC+SRL",4.8753615145745597,4.8464544150745352,4.8044347641918357,4.7629348794487596,4.7233913899581603,4.6857981725263977,4.6506929927785405,4.618216165392643,4.5883376584310689,4.5610037290582834,4.5360490842602097,4.5132871091588047,4.4925958182184447,4.4738149847241182,4.4568003489606527,4.4410954420723332,4.4267333356171514,4.4137394732824013,4.4020677059239732,4.3916444904379093]
["TAC-PR+MMF",5.6759072600415426,5.6651846609294765,5.6496290781171004,5.6342999435110253,5.619704914268743,5.6058244431366067,5.5927951763327597,5.580673438956139,5.5694566500734446,5.559133143865937,5.5496515116039493,5.5409514966913376,5.5329944844213834,5.52572769014653,5.5191033583308897,5.5129549614003288,5.5073001445229028,5.5021529685753716,5.4975002760809275,5.493318283569665]
["BAS+CSA+MMF",6.5571036984628934,6.5420647697352106,6.5202641642393298,6.498800684043661,6.4783710556127438,6.4589605734990707,6.4407537626893481,6.423825031899292,6.4081674165096532,6.3937603053906358,6.3805335234554637,6.3684046287133738,6.3573166279303628,6.3471955213038731,6.3379737669084646,6.3294287230347877,6.3215809131763736,6.3144444246468998,6.3079974560960554,6.3022050544112203]
["BAS+TAC+MMF",6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055,6.4677272295446055]
["BAS+CSA+AZA",6.5199328758150248,6.492003816352808,6.4516029779380668,6.4119350270903848,6.3742879524644058,6.3386319716625401,6.3052927982176437,6.274392877387533,6.2459056850400225,6.219779429958133,6.1958735999483894,6.1740265427890266,6.1541228388908396,6.1360178703664765,6.1195796707953249,6.1044053076902856,6.0905208177096535,6.0779410362806843,6.0666181226540576,6.0564819043355795]
["BAS+SRL+MMF",5.3134338514085799,5.3064436627218621,5.2962752982495038,5.2862210849120723,5.2766222731810482,5.2674764358806669,5.2588784061402487,5.2508681402467454,5.2434452558907685,5.2366034386333649,5.2303099412902574,5.2245258890303283,5.219226926291217,5.2143791223050275,5.2099517524055354,5.2058313550963513,5.2020328325242247,5.1985680875881837,5.1954297943858956,5.1926033999027359]
["BAS+BEL+MMF",0.77405778281496218,0.77615396602771547,0.77924591086874528,0.7823553770220748,0.78534464364163092,0.78827331480986373,0.79107546318588362,0.79371811496206846,0.79619547655980583,0.79850186998207207,0.80064994072460216,0.80265584178072835,0.80452191777660786,0.80625862782171076,0.80787477011614683,0.80945179033837356,0.81095885517221511,0.81236901298143138,0.81367371869629324,0.81487006674029772]
["BAS+CSA+MPS",5.6751895704621749,5.6694868237618259,5.6611996727052061,5.6530157222108564,5.6452082390735576,5.6377634539858459,5.6307593690406019,5.6242294348745556,5.6181736300832705,5.6125870167879901,5.6074437606306136,5.6027129259599722,5.5983748843274794,5.5944024215994137,5.5907708120007742,5.5873870367046639,5.5842644260902334,5.581413340637563,5.5788280956098699,5.5764972034732914]
["rATG+CSA+MMF",6.4446986665180601,6.41200821549383,6.364760067555145,6.3184160295268832,6.274477491355154,6.2329006777076454,6.1940643738078398,6.1581078192057737,6.1249949196053075,6.094660296556067,6.0669347401291089,6.0416248340102623,6.0185921386455492,5.9976643610144142,5.9786844094439422,5.9611794728806515,5.9451781970864257,5.9306960943169038,5.9176754578438739,5.9060328738857448]
["rATG+TAC+MMF",6.3594775284700038,6.343352417063219,6.3199893499751143,6.2970027580031251,6.2751387126201976,6.2543835140701747,6.2349297654794649,6.2168540151934675,6.200148194565676,6.1847899158156991,6.1707018853044433,6.1577940969341505,6.1460051775353142,6.1352548887951617,6.1254702801098677,6.1164157929377518,6.1081095052296535,6.1005643294961693,6.0937561787502661,6.0876466027356946]
["rATG+CSA+AZA",6.4198773947763534,6.3743973458093608,6.308801229097182,6.2446332178335808,6.1839713599536541,6.1267495755806278,6.0734666533250259,6.0242903758141155,5.9791482998527101,5.9379276296077794,5.9003765680545914,5.8662124001798324,5.8352274735260847,5.8071709050017217,5.781814118353954,5.7585153944928882,5.7372962238055161,5.7181611735302704,5.7010191730948261,5.6857466548352198]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ln_gamma_offset",0,-0.1,-0.2,-0.3,-0.4,-0.5,-0.6,-0.7,-0.8,-0.9,-1,-1.2,-1.4,-1.6,-1.8,-2]
["Bas+Tac+MMF+ST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bas+CsA+Aza+ST",-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786,-0.47699666187392786]
["Bas+Srl+MMF+ST",-1.2941390972709668,-0.80203679719566789,-0.42237914756638428,-0.13421857770737056,8.3924576197659917E-2,0.24991837751716428,0.37740427942588628,0.47641440884122677,0.55422205330547847,0.61608882184524738,0.66583761862663504,0.73945030045776239,0.78988121455826743,0.82555264854950128,0.85146091453168715,0.87069221084227966]
["Bas+Bela+MMF+ST",-5.6440712331195577,-5.4387549767415511,-5.2826630812664028,-5.1657006067393372,-5.0781322138179679,-5.0121328420788309,-4.9618658199805825,-4.9231123422978911,-4.8928551478356663,-4.8689357800996884,-4.8498007706361967,-4.8216705330505008,-4.8025439370985836,-4.78909748207621,-4.7793795562738062,-4.7721950648546994]
["ln_gamma_offset",0,-0.1,-0.2,-0.3,-0.4,-0.5,-0.6,-0.7,-0.8,-0.9,-1,-1.2,-1.4,-1.6,-1.8,-2]
["Bas+Tac+MMF+ST",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bas+CsA+Aza+ST",-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434,-0.34634415160191434]
["Bas+Srl+MMF+ST",-0.89173931958026031,-0.49291043972798576,-0.18497050132178217,4.8748460872902299E-2,0.22559198887919329,0.36006101742782981,0.46324771657300268,0.54331453087428905,0.60617907507481661,0.65612062707268493,0.69624657802875234,0.75555418795902973,0.79612920181383551,0.82479572831267767,0.84559586612485838,0.86102282761326165]
["Bas+Bela+MMF+ST",-3.6606717711653598,-3.4543492408497167,-3.2974946250088051,-3.1799878390521199,-3.0920424580044683,-3.0257861150176284,-2.9753456761291348,-2.936476192024986,-2.9061422419410423,-2.8821729220868582,-2.8630062658191751,-2.8348462487456567,-2.8157138279271559,-2.8022722243776101,-2.7925634243776223,-2.7853892500232735]

{"sheet":"Report-Deterministic results","index":6,"n_rows":56,"n_cols":34,"rows_kept":56,"cut":false,"hidden":false,"merged":[[16,0,17,0],[16,5,17,5],[50,0,51,0],[50,5,51,5]]}
["Induction agent","Discounted costs",null,"Discounted QALYs",null,"ICER","Incremental net health benefit",null,null,null,null,null,null,null,null,"Total costs","Total QALYs","ICER points","ICER rank",null,null,"Regimen","Total costs","Total QALYs","Dominated","Referent strategy","ICER vs referent","D/ED",null,"CE frontier","Regimen","Costs","QALYs","ICER"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY"]
["With CSA+AZA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V4:V6,Z3),N4:O6,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y4:Y6,0)","v":3}]
[{"$f":"VLOOKUP(V4,N4:O6,2,FALSE)","v":"No induction"},{"$f":"W4","v":101595.32534873602},"—",{"$f":"X4","v":10.7710519348794},"—",{"$f":"IF(Y4,\"Dominated\",IF(AB4,\"Extended dominated\",VLOOKUP(V4,AE4:AH6,4,FALSE)))","v":"Dominated"},{"$f":"IF(U4=Z3,\"—\",-(W4-INDEX(W4:W6,Z3))/20000+(X4-INDEX(X4:X6,Z3)))","v":-0.2994449002280779},{"$f":"IF(U4=Z3,\"—\",-(W4-INDEX(W4:W6,Z3))/30000+(X4-INDEX(X4:X6,Z3)))","v":-0.24358748252070569},null,null,null,null,null,"CsA+Aza+ST","No induction",{"$f":"VLOOKUP(N4,Results!$A$6:$H$21,3,FALSE)","v":101595.32534873602},{"$f":"VLOOKUP(N4,Results!$A$6:$H$21,5,FALSE)","v":10.7710519348794},{"$f":"VLOOKUP(N4,Results!$A$6:$H$21,8,FALSE)","v":40},{"$f":"_xlfn.RANK.AVG(R4,R4:R6,1)","v":1},null,1,{"$f":"INDEX(N4:N6,MATCH(U4,S4:S6,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U4,S4:S6,0))","v":101595.32534873602},{"$f":"INDEX(Q4:Q6,MATCH(U4,S4:S6,0))","v":10.7710519348794},{"$f":"OR(W5:W6<W4)","v":true},null,{"$f":"IF(U4=Z3,0,(W4-INDEX(W4:W6,Z3))/(X4-INDEX(X4:X6,Z3)))","v":-25414.254858700206},{"$f":"OR(Y4,AA4>AA4:AA6)","v":true},null,{"$f":"Z3","v":3},{"$f":"INDEX(V4:V6,AD4)","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(W4:W6,AD4)","v":98243.880286293686},{"$f":"INDEX(X4:X6,AD4)","v":10.902924581985362},"—"]
[{"$f":"VLOOKUP(V5,N4:O6,2,FALSE)","v":"Rabbit ATG"},{"$f":"W5","v":104570.33043114685},{"$f":"B5-B4","v":2975.005082410833},{"$f":"X5","v":10.818162422250845},{"$f":"D5-D4","v":4.711048737144452E-2},{"$f":"IF(Y5,\"Dominated\",IF(AB5,\"Extended dominated\",VLOOKUP(V5,AE4:AH6,4,FALSE)))","v":"Dominated"},{"$f":"IF(U5=Z3,\"—\",-(W5-INDEX(W4:W6,Z3))/20000+(X5-INDEX(X4:X6,Z3)))","v":-0.40108466697717504},{"$f":"IF(U5=Z3,\"—\",-(W5-INDEX(W4:W6,Z3))/30000+(X5-INDEX(X4:X6,Z3)))","v":-0.29564383122962229},null,null,null,null,null,"Bas+CsA+Aza+ST","Basiliximab",{"$f":"VLOOKUP(N5,Results!$A$6:$H$21,3,FALSE)","v":98243.880286293686},{"$f":"VLOOKUP(N5,Results!$A$6:$H$21,5,FALSE)","v":10.902924581985362},{"$f":"VLOOKUP(N5,Results!$A$6:$H$21,8,FALSE)","v":135},{"$f":"_xlfn.RANK.AVG(R5,R4:R6,1)","v":3},null,2,{"$f":"INDEX(N4:N6,MATCH(U5,S4:S6,0))","v":"rATG+CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U5,S4:S6,0))","v":104570.33043114685},{"$f":"INDEX(Q4:Q6,MATCH(U5,S4:S6,0))","v":10.818162422250845},{"$f":"OR(W6:W6<W5)","v":true},null,{"$f":"IF(U5=Z3,0,(W5-INDEX(W4:W6,Z3))/(X5-INDEX(X4:X6,Z3)))","v":-74637.670449505051},{"$f":"OR(Y5,AA5>AA5:AA6)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB3,AD4+1,0,COUNT(U4:U6)-AD4),0)+AD4","v":{"$error":"#REF!"}},{"$f":"INDEX(V4:V6,AD5)","v":{"$error":"#REF!"}},{"$f":"INDEX(W4:W6,AD5)","v":{"$error":"#REF!"}},{"$f":"INDEX(X4:X6,AD5)","v":{"$error":"#REF!"}},{"$f":"(AF5-AF4)/(AG5-AG4)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V6,N4:O6,2,FALSE)","v":"Basiliximab"},{"$f":"W6","v":98243.880286293686},{"$f":"B6-B5","v":-6326.4501448531664},{"$f":"X6","v":10.902924581985362},{"$f":"D6-D5","v":8.4762159734516729E-2},{"$f":"IF(Y6,\"Dominated\",IF(AB6,\"Extended dominated\",VLOOKUP(V6,AE4:AH6,4,FALSE)))","v":"—"},{"$f":"IF(U6=Z3,\"—\",-(W6-INDEX(W4:W6,Z3))/20000+(X6-INDEX(X4:X6,Z3)))","v":"—"},{"$f":"IF(U6=Z3,\"—\",-(W6-INDEX(W4:W6,Z3))/30000+(X6-INDEX(X4:X6,Z3)))","v":"—"},null,null,null,null,null,"rATG+CsA+Aza+ST","Rabbit ATG",{"$f":"VLOOKUP(N6,Results!$A$6:$H$21,3,FALSE)","v":104570.33043114685},{"$f":"VLOOKUP(N6,Results!$A$6:$H$21,5,FALSE)","v":10.818162422250845},{"$f":"VLOOKUP(N6,Results!$A$6:$H$21,8,FALSE)","v":74},{"$f":"_xlfn.RANK.AVG(R6,R4:R6,1)","v":2},null,3,{"$f":"INDEX(N4:N6,MATCH(U6,S4:S6,0))","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U6,S4:S6,0))","v":98243.880286293686},{"$f":"INDEX(Q4:Q6,MATCH(U6,S4:S6,0))","v":10.902924581985362},{"$f":"OR(W6:W6<W6)","v":false},null,{"$f":"IF(U6=Z3,0,(W6-INDEX(W4:W6,Z3))/(X6-INDEX(X4:X6,Z3)))","v":0},{"$f":"OR(Y6,AA6>AA6:AA6)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB3,AD5+1,0,COUNT(U4:U6)-AD5),0)+AD5","v":{"$error":"#REF!"}},{"$f":"INDEX(V4:V6,AD6)","v":{"$error":"#REF!"}},{"$f":"INDEX(W4:W6,AD6)","v":{"$error":"#REF!"}},{"$f":"INDEX(X4:X6,AD6)","v":{"$error":"#REF!"}},{"$f":"(AF6-AF5)/(AG6-AG5)","v":{"$error":"#REF!"}}]
["With CSA+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V8:V10,Z7),N8:O10,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y8:Y10,0)","v":3}]
[{"$f":"VLOOKUP(V8,N8:O10,2,FALSE)","v":"No induction"},{"$f":"W8","v":97429.019719947668},"—",{"$f":"X8","v":10.914528067654235},"—",{"$f":"IF(Y8,\"Dominated\",IF(AB8,\"Extended dominated\",VLOOKUP(V8,AE8:AH10,4,FALSE)))","v":"Dominated"},{"$f":"IF(U8=Z7,\"—\",-(W8-INDEX(W8:W10,Z7))/20000+(X8-INDEX(X8:X10,Z7)))","v":-0.22066224047135302},{"$f":"IF(U8=Z7,\"—\",-(W8-INDEX(W8:W10,Z7))/30000+(X8-INDEX(X8:X10,Z7)))","v":-0.18383437423037802},null,null,null,null,null,"CsA+MMF+ST","No induction",{"$f":"VLOOKUP(N8,Results!$A$6:$H$21,3,FALSE)","v":97429.019719947668},{"$f":"VLOOKUP(N8,Results!$A$6:$H$21,5,FALSE)","v":10.914528067654235},{"$f":"VLOOKUP(N8,Results!$A$6:$H$21,8,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R8,R8:R10,1)","v":1},null,1,{"$f":"INDEX(N8:N10,MATCH(U8,S8:S10,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U8,S8:S10,0))","v":97429.019719947668},{"$f":"INDEX(Q8:Q10,MATCH(U8,S8:S10,0))","v":10.914528067654235},{"$f":"OR(W9:W10<W8)","v":true},null,{"$f":"IF(U8=Z7,0,(W8-INDEX(W8:W10,Z7))/(X8-INDEX(X8:X10,Z7)))","v":-20055.356822276535},{"$f":"OR(Y8,AA8>AA8:AA10)","v":true},null,{"$f":"Z7","v":3},{"$f":"INDEX(V8:V10,AD8)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W8:W10,AD8)","v":95219.347745489169},{"$f":"INDEX(X8:X10,AD8)","v":11.024706709402663},"—"]
[{"$f":"VLOOKUP(V9,N8:O10,2,FALSE)","v":"Rabbit ATG"},{"$f":"W9","v":101939.73918449946},{"$f":"B9-B8","v":4510.7194645517884},{"$f":"X9","v":10.928074966272872},{"$f":"D9-D8","v":1.3546898618637115E-2},{"$f":"IF(Y9,\"Dominated\",IF(AB9,\"Extended dominated\",VLOOKUP(V9,AE8:AH10,4,FALSE)))","v":"Dominated"},{"$f":"IF(U9=Z7,\"—\",-(W9-INDEX(W8:W10,Z7))/20000+(X9-INDEX(X8:X10,Z7)))","v":-0.4326513150803053},{"$f":"IF(U9=Z7,\"—\",-(W9-INDEX(W8:W10,Z7))/30000+(X9-INDEX(X8:X10,Z7)))","v":-0.32064479109680055},null,null,null,null,null,"Bas+CsA+MMF+ST","Basiliximab",{"$f":"VLOOKUP(N9,Results!$A$6:$H$21,3,FALSE)","v":95219.347745489169},{"$f":"VLOOKUP(N9,Results!$A$6:$H$21,5,FALSE)","v":11.024706709402663},{"$f":"VLOOKUP(N9,Results!$A$6:$H$21,8,FALSE)","v":228},{"$f":"_xlfn.RANK.AVG(R9,R8:R10,1)","v":3},null,2,{"$f":"INDEX(N8:N10,MATCH(U9,S8:S10,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U9,S8:S10,0))","v":101939.73918449946},{"$f":"INDEX(Q8:Q10,MATCH(U9,S8:S10,0))","v":10.928074966272872},{"$f":"OR(W10:W10<W9)","v":true},null,{"$f":"IF(U9=Z7,0,(W9-INDEX(W8:W10,Z7))/(X9-INDEX(X8:X10,Z7)))","v":-69546.416336335693},{"$f":"OR(Y9,AA9>AA9:AA10)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB7,AD8+1,0,COUNT(U8:U10)-AD8),0)+AD8","v":{"$error":"#REF!"}},{"$f":"INDEX(V8:V10,AD9)","v":{"$error":"#REF!"}},{"$f":"INDEX(W8:W10,AD9)","v":{"$error":"#REF!"}},{"$f":"INDEX(X8:X10,AD9)","v":{"$error":"#REF!"}},{"$f":"(AF9-AF8)/(AG9-AG8)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V10,N8:O10,2,FALSE)","v":"Basiliximab"},{"$f":"W10","v":95219.347745489169},{"$f":"B10-B9","v":-6720.3914390102873},{"$f":"X10","v":11.024706709402663},{"$f":"D10-D9","v":9.6631743129790948E-2},{"$f":"IF(Y10,\"Dominated\",IF(AB10,\"Extended dominated\",VLOOKUP(V10,AE8:AH10,4,FALSE)))","v":"—"},{"$f":"IF(U10=Z7,\"—\",-(W10-INDEX(W8:W10,Z7))/20000+(X10-INDEX(X8:X10,Z7)))","v":"—"},{"$f":"IF(U10=Z7,\"—\",-(W10-INDEX(W8:W10,Z7))/30000+(X10-INDEX(X8:X10,Z7)))","v":"—"},null,null,null,null,null,"rATG+CsA+MMF+ST","Rabbit ATG",{"$f":"VLOOKUP(N10,Results!$A$6:$H$21,3,FALSE)","v":101939.73918449946},{"$f":"VLOOKUP(N10,Results!$A$6:$H$21,5,FALSE)","v":10.928074966272872},{"$f":"VLOOKUP(N10,Results!$A$6:$H$21,8,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R10,R8:R10,1)","v":2},null,3,{"$f":"INDEX(N8:N10,MATCH(U10,S8:S10,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U10,S8:S10,0))","v":95219.347745489169},{"$f":"INDEX(Q8:Q10,MATCH(U10,S8:S10,0))","v":11.024706709402663},{"$f":"OR(W10:W10<W10)","v":false},null,{"$f":"IF(U10=Z7,0,(W10-INDEX(W8:W10,Z7))/(X10-INDEX(X8:X10,Z7)))","v":0},{"$f":"OR(Y10,AA10>AA10:AA10)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB7,AD9+1,0,COUNT(U8:U10)-AD9),0)+AD9","v":{"$error":"#REF!"}},{"$f":"INDEX(V8:V10,AD10)","v":{"$error":"#REF!"}},{"$f":"INDEX(W8:W10,AD10)","v":{"$error":"#REF!"}},{"$f":"INDEX(X8:X10,AD10)","v":{"$error":"#REF!"}},{"$f":"(AF10-AF9)/(AG10-AG9)","v":{"$error":"#REF!"}}]
["With TAC+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V12:V14,Z11),N12:O14,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y12:Y14,0)","v":3}]
[{"$f":"VLOOKUP(V12,N12:O14,2,FALSE)","v":"No induction"},{"$f":"W12","v":92226.125105037529},"—",{"$f":"X12","v":10.888398414891114},"—",{"$f":"IF(Y12,\"Dominated\",IF(AB12,\"Extended dominated\",VLOOKUP(V12,AE12:AH14,4,FALSE)))","v":"Dominated"},{"$f":"IF(U12=Z11,\"—\",-(W12-INDEX(W12:W14,Z11))/20000+(X12-INDEX(X12:X14,Z11)))","v":-0.19063506990536833},{"$f":"IF(U12=Z11,\"—\",-(W12-INDEX(W12:W14,Z11))/30000+(X12-INDEX(X12:X14,Z11)))","v":-0.16027847932095696},null,null,null,null,null,"Tac+MMF+ST","No induction",{"$f":"VLOOKUP(N12,Results!$A$6:$H$21,3,FALSE)","v":92226.125105037529},{"$f":"VLOOKUP(N12,Results!$A$6:$H$21,5,FALSE)","v":10.888398414891114},{"$f":"VLOOKUP(N12,Results!$A$6:$H$21,8,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R12,R12:R14,1)","v":1},null,1,{"$f":"INDEX(N12:N14,MATCH(U12,S12:S14,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U12,S12:S14,0))","v":92226.125105037529},{"$f":"INDEX(Q12:Q14,MATCH(U12,S12:S14,0))","v":10.888398414891114},{"$f":"OR(W13:W14<W12)","v":true},null,{"$f":"IF(U12=Z11,0,(W12-INDEX(W12:W14,Z11))/(X12-INDEX(X12:X14,Z11)))","v":-18293.476430730094},{"$f":"OR(Y12,AA12>AA12:AA14)","v":true},null,{"$f":"Z11","v":3},{"$f":"INDEX(V12:V14,AD12)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W12:W14,AD12)","v":90404.729669972847},{"$f":"INDEX(X12:X14,AD12)","v":10.987963713043248},"—"]
[{"$f":"VLOOKUP(V13,N12:O14,2,FALSE)","v":"Rabbit ATG"},{"$f":"W13","v":97146.158661890993},{"$f":"B13-B12","v":4920.0335568534647},{"$f":"X13","v":10.904716044298816},{"$f":"D13-D12","v":1.6317629407701872E-2},{"$f":"IF(Y13,\"Dominated\",IF(AB13,\"Extended dominated\",VLOOKUP(V13,AE12:AH14,4,FALSE)))","v":"Dominated"},{"$f":"IF(U13=Z11,\"—\",-(W13-INDEX(W12:W14,Z11))/20000+(X13-INDEX(X12:X14,Z11)))","v":-0.42031911834033969},{"$f":"IF(U13=Z11,\"—\",-(W13-INDEX(W12:W14,Z11))/30000+(X13-INDEX(X12:X14,Z11)))","v":-0.30796196847503721},null,null,null,null,null,"Bas+Tac+MMF+ST","Basiliximab",{"$f":"VLOOKUP(N13,Results!$A$6:$H$21,3,FALSE)","v":90404.729669972847},{"$f":"VLOOKUP(N13,Results!$A$6:$H$21,5,FALSE)","v":10.987963713043248},{"$f":"VLOOKUP(N13,Results!$A$6:$H$21,8,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R13,R12:R14,1)","v":3},null,2,{"$f":"INDEX(N12:N14,MATCH(U13,S12:S14,0))","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U13,S12:S14,0))","v":97146.158661890993},{"$f":"INDEX(Q12:Q14,MATCH(U13,S12:S14,0))","v":10.904716044298816},{"$f":"OR(W14:W14<W13)","v":true},null,{"$f":"IF(U13=Z11,0,(W13-INDEX(W12:W14,Z11))/(X13-INDEX(X12:X14,Z11)))","v":-80980.393728671435},{"$f":"OR(Y13,AA13>AA13:AA14)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB11,AD12+1,0,COUNT(U12:U14)-AD12),0)+AD12","v":{"$error":"#REF!"}},{"$f":"INDEX(V12:V14,AD13)","v":{"$error":"#REF!"}},{"$f":"INDEX(W12:W14,AD13)","v":{"$error":"#REF!"}},{"$f":"INDEX(X12:X14,AD13)","v":{"$error":"#REF!"}},{"$f":"(AF13-AF12)/(AG13-AG12)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V14,N12:O14,2,FALSE)","v":"Basiliximab"},{"$f":"W14","v":90404.729669972847},{"$f":"B14-B13","v":-6741.4289919181465},{"$f":"X14","v":10.987963713043248},{"$f":"D14-D13","v":8.3247668744432346E-2},{"$f":"IF(Y14,\"Dominated\",IF(AB14,\"Extended dominated\",VLOOKUP(V14,AE12:AH14,4,FALSE)))","v":"—"},{"$f":"IF(U14=Z11,\"—\",-(W14-INDEX(W12:W14,Z11))/20000+(X14-INDEX(X12:X14,Z11)))","v":"—"},{"$f":"IF(U14=Z11,\"—\",-(W14-INDEX(W12:W14,Z11))/30000+(X14-INDEX(X12:X14,Z11)))","v":"—"},null,null,null,null,null,"rATG+Tac+MMF+ST","Rabbit ATG",{"$f":"VLOOKUP(N14,Results!$A$6:$H$21,3,FALSE)","v":97146.158661890993},{"$f":"VLOOKUP(N14,Results!$A$6:$H$21,5,FALSE)","v":10.904716044298816},{"$f":"VLOOKUP(N14,Results!$A$6:$H$21,8,FALSE)","v":149},{"$f":"_xlfn.RANK.AVG(R14,R12:R14,1)","v":2},null,3,{"$f":"INDEX(N12:N14,MATCH(U14,S12:S14,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U14,S12:S14,0))","v":90404.729669972847},{"$f":"INDEX(Q12:Q14,MATCH(U14,S12:S14,0))","v":10.987963713043248},{"$f":"OR(W14:W14<W14)","v":false},null,{"$f":"IF(U14=Z11,0,(W14-INDEX(W12:W14,Z11))/(X14-INDEX(X12:X14,Z11)))","v":0},{"$f":"OR(Y14,AA14>AA14:AA14)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB11,AD13+1,0,COUNT(U12:U14)-AD13),0)+AD13","v":{"$error":"#REF!"}},{"$f":"INDEX(V12:V14,AD14)","v":{"$error":"#REF!"}},{"$f":"INDEX(W12:W14,AD14)","v":{"$error":"#REF!"}},{"$f":"INDEX(X12:X14,AD14)","v":{"$error":"#REF!"}},{"$f":"(AF14-AF13)/(AG14-AG13)","v":{"$error":"#REF!"}}]
[]
[]
["Maintenance agent","Discounted costs",null,"Discounted QALYs",null,"ICER","Incremental net health benefit"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY"]
["With MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V20:V22,Z19),N20:O22,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y20:Y22,0)","v":2}]
[{"$f":"VLOOKUP(V20,N20:O22,2,FALSE)","v":"TAC-PR"},{"$f":"W20","v":106529.38325904033},"—",{"$f":"X20","v":10.792004245027821},"—",{"$f":"IF(Y20,\"Dominated\",IF(AB20,\"Extended dominated\",VLOOKUP(V20,AE20:AH22,4,FALSE)))","v":"Dominated"},{"$f":"IF(U20=Z19,\"—\",-(W20-INDEX(W20:W22,Z19))/20000+(X20-INDEX(X20:X22,Z19)))","v":-0.81155707756343354},{"$f":"IF(U20=Z19,\"—\",-(W20-INDEX(W20:W22,Z19))/30000+(X20-INDEX(X20:X22,Z19)))","v":-0.57316944166338679},null,null,null,null,null,"CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N20,Results!$A$6:$H$21,3,FALSE)","v":97429.019719947668},{"$f":"VLOOKUP(N20,Results!$A$6:$H$21,5,FALSE)","v":10.914528067654235},{"$f":"VLOOKUP(N20,Results!$A$6:$H$21,8,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R20,R20:R22,1)","v":3},null,1,{"$f":"INDEX(N20:N22,MATCH(U20,S20:S22,0))","v":"Tac-PR+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U20,S20:S22,0))","v":106529.38325904033},{"$f":"INDEX(Q20:Q22,MATCH(U20,S20:S22,0))","v":10.792004245027821},{"$f":"OR(W21:W22<W20)","v":true},null,{"$f":"IF(U20=Z19,0,(W20-INDEX(W20:W22,Z19))/(X20-INDEX(X20:X22,Z19)))","v":-148383.02123756817},{"$f":"OR(Y20,AA20>AA20:AA22)","v":true},null,{"$f":"Z19","v":2},{"$f":"INDEX(V20:V22,AD20)","v":"Tac+MMF+ST"},{"$f":"INDEX(W20:W22,AD20)","v":92226.125105037529},{"$f":"INDEX(X20:X22,AD20)","v":10.888398414891114},"—"]
[{"$f":"VLOOKUP(V21,N20:O22,2,FALSE)","v":"TAC"},{"$f":"W21","v":92226.125105037529},{"$f":"B21-B20","v":-14303.258154002804},{"$f":"X21","v":10.888398414891114},{"$f":"D21-D20","v":9.63941698632933E-2},{"$f":"IF(Y21,\"Dominated\",IF(AB21,\"Extended dominated\",VLOOKUP(V21,AE20:AH22,4,FALSE)))","v":"—"},{"$f":"IF(U21=Z19,\"—\",-(W21-INDEX(W20:W22,Z19))/20000+(X21-INDEX(X20:X22,Z19)))","v":"—"},{"$f":"IF(U21=Z19,\"—\",-(W21-INDEX(W20:W22,Z19))/30000+(X21-INDEX(X20:X22,Z19)))","v":"—"},null,null,null,null,null,"Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N21,Results!$A$6:$H$21,3,FALSE)","v":92226.125105037529},{"$f":"VLOOKUP(N21,Results!$A$6:$H$21,5,FALSE)","v":10.888398414891114},{"$f":"VLOOKUP(N21,Results!$A$6:$H$21,8,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R21,R20:R22,1)","v":2},null,2,{"$f":"INDEX(N20:N22,MATCH(U21,S20:S22,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U21,S20:S22,0))","v":92226.125105037529},{"$f":"INDEX(Q20:Q22,MATCH(U21,S20:S22,0))","v":10.888398414891114},{"$f":"OR(W22:W22<W21)","v":false},null,{"$f":"IF(U21=Z19,0,(W21-INDEX(W20:W22,Z19))/(X21-INDEX(X20:X22,Z19)))","v":0},{"$f":"OR(Y21,AA21>AA21:AA22)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB19,AD20+1,0,COUNT(U20:U22)-AD20),0)+AD20","v":3},{"$f":"INDEX(V20:V22,AD21)","v":"CsA+MMF+ST"},{"$f":"INDEX(W20:W22,AD21)","v":97429.019719947668},{"$f":"INDEX(X20:X22,AD21)","v":10.914528067654235},{"$f":"(AF21-AF20)/(AG21-AG20)","v":199118.39862845154}]
[{"$f":"VLOOKUP(V22,N20:O22,2,FALSE)","v":"CSA"},{"$f":"W22","v":97429.019719947668},{"$f":"B22-B21","v":5202.8946149101394},{"$f":"X22","v":10.914528067654235},{"$f":"D22-D21","v":2.6129652763120959E-2},{"$f":"IF(Y22,\"Dominated\",IF(AB22,\"Extended dominated\",VLOOKUP(V22,AE20:AH22,4,FALSE)))","v":199118.39862845154},{"$f":"IF(U22=Z19,\"—\",-(W22-INDEX(W20:W22,Z19))/20000+(X22-INDEX(X20:X22,Z19)))","v":-0.23401507798238602},{"$f":"IF(U22=Z19,\"—\",-(W22-INDEX(W20:W22,Z19))/30000+(X22-INDEX(X20:X22,Z19)))","v":-0.14730016773388369},null,null,null,null,null,"Tac-PR+MMF+ST","TAC-PR",{"$f":"VLOOKUP(N22,Results!$A$6:$H$21,3,FALSE)","v":106529.38325904033},{"$f":"VLOOKUP(N22,Results!$A$6:$H$21,5,FALSE)","v":10.792004245027821},{"$f":"VLOOKUP(N22,Results!$A$6:$H$21,8,FALSE)","v":59},{"$f":"_xlfn.RANK.AVG(R22,R20:R22,1)","v":1},null,3,{"$f":"INDEX(N20:N22,MATCH(U22,S20:S22,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U22,S20:S22,0))","v":97429.019719947668},{"$f":"INDEX(Q20:Q22,MATCH(U22,S20:S22,0))","v":10.914528067654235},{"$f":"OR(W22:W22<W22)","v":false},null,{"$f":"IF(U22=Z19,0,(W22-INDEX(W20:W22,Z19))/(X22-INDEX(X20:X22,Z19)))","v":199118.39862845154},{"$f":"OR(Y22,AA22>AA22:AA22)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB19,AD21+1,0,COUNT(U20:U22)-AD21),0)+AD21","v":{"$error":"#REF!"}},{"$f":"INDEX(V20:V22,AD22)","v":{"$error":"#REF!"}},{"$f":"INDEX(W20:W22,AD22)","v":{"$error":"#REF!"}},{"$f":"INDEX(X20:X22,AD22)","v":{"$error":"#REF!"}},{"$f":"(AF22-AF21)/(AG22-AG21)","v":{"$error":"#REF!"}}]
["With AZA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V24:V25,Z23),N24:O25,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y24:Y25,0)","v":2}]
[{"$f":"VLOOKUP(V24,N24:O25,2,FALSE)","v":"CSA"},{"$f":"W24","v":101595.32534873602},"—",{"$f":"X24","v":10.7710519348794},"—",{"$f":"IF(Y24,\"Dominated\",IF(AB24,\"Extended dominated\",VLOOKUP(V24,AE24:AH25,4,FALSE)))","v":"Dominated"},{"$f":"IF(U24=Z23,\"—\",-(W24-INDEX(W24:W25,Z23))/20000+(X24-INDEX(X24:X25,Z23)))","v":-0.51239999622206434},{"$f":"IF(U24=Z23,\"—\",-(W24-INDEX(W24:W25,Z23))/30000+(X24-INDEX(X24:X25,Z23)))","v":-0.37446051192020319},null,null,null,null,null,"CsA+Aza+ST","CSA",{"$f":"VLOOKUP(N24,Results!$A$6:$H$21,3,FALSE)","v":101595.32534873602},{"$f":"VLOOKUP(N24,Results!$A$6:$H$21,5,FALSE)","v":10.7710519348794},{"$f":"VLOOKUP(N24,Results!$A$6:$H$21,8,FALSE)","v":40},{"$f":"_xlfn.RANK.AVG(R24,R24:R25,1)","v":1},null,1,{"$f":"INDEX(N24:N25,MATCH(U24,S24:S25,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P24:P25,MATCH(U24,S24:S25,0))","v":101595.32534873602},{"$f":"INDEX(Q24:Q25,MATCH(U24,S24:S25,0))","v":10.7710519348794},{"$f":"OR(W25:W25<W24)","v":true},null,{"$f":"IF(U24=Z23,0,(W24-INDEX(W24:W25,Z23))/(X24-INDEX(X24:X25,Z23)))","v":-83954.549499612243},{"$f":"OR(Y24,AA24>AA24:AA25)","v":true},null,{"$f":"Z23","v":2},{"$f":"INDEX(V24:V25,AD24)","v":"Tac+Aza+ST"},{"$f":"INDEX(W24:W25,AD24)","v":93318.956290624352},{"$f":"INDEX(X24:X25,AD24)","v":10.869633478195881},"—"]
[{"$f":"VLOOKUP(V25,N24:O25,2,FALSE)","v":"TAC"},{"$f":"W25","v":93318.956290624352},{"$f":"B25-B24","v":-8276.369058111668},{"$f":"X25","v":10.869633478195881},{"$f":"D25-D24","v":9.8581543316480946E-2},{"$f":"IF(Y25,\"Dominated\",IF(AB25,\"Extended dominated\",VLOOKUP(V25,AE24:AH25,4,FALSE)))","v":"—"},{"$f":"IF(U25=Z23,\"—\",-(W25-INDEX(W24:W25,Z23))/20000+(X25-INDEX(X24:X25,Z23)))","v":"—"},{"$f":"IF(U25=Z23,\"—\",-(W25-INDEX(W24:W25,Z23))/30000+(X25-INDEX(X24:X25,Z23)))","v":"—"},null,null,null,null,null,"Tac+Aza+ST","TAC",{"$f":"VLOOKUP(N25,Results!$A$6:$H$21,3,FALSE)","v":93318.956290624352},{"$f":"VLOOKUP(N25,Results!$A$6:$H$21,5,FALSE)","v":10.869633478195881},{"$f":"VLOOKUP(N25,Results!$A$6:$H$21,8,FALSE)","v":83},{"$f":"_xlfn.RANK.AVG(R25,R24:R25,1)","v":2},null,2,{"$f":"INDEX(N24:N25,MATCH(U25,S24:S25,0))","v":"Tac+Aza+ST"},{"$f":"INDEX(P24:P25,MATCH(U25,S24:S25,0))","v":93318.956290624352},{"$f":"INDEX(Q24:Q25,MATCH(U25,S24:S25,0))","v":10.869633478195881},{"$f":"OR(W25:W25<W25)","v":false},null,{"$f":"IF(U25=Z23,0,(W25-INDEX(W24:W25,Z23))/(X25-INDEX(X24:X25,Z23)))","v":0},{"$f":"OR(Y25,AA25>AA25:AA25)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB23,AD24+1,0,COUNT(U24:U27)-AD24),0)+AD24","v":{"$error":"#N/A"}},{"$f":"INDEX(V24:V25,AD25)","v":{"$error":"#N/A"}},{"$f":"INDEX(W24:W25,AD25)","v":{"$error":"#N/A"}},{"$f":"INDEX(X24:X25,AD25)","v":{"$error":"#N/A"}},{"$f":"(AF25-AF24)/(AG25-AG24)","v":{"$error":"#N/A"}}]
["With BAS+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V27:V30,Z26),N27:O30,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y27:Y30,0)","v":2}]
[{"$f":"VLOOKUP(V27,N27:O30,2,FALSE)","v":"SRL"},{"$f":"W27","v":114548.71633141524},"—",{"$f":"X27","v":10.901023948844401},"—",{"$f":"IF(Y27,\"Dominated\",IF(AB27,\"Extended dominated\",VLOOKUP(V27,AE27:AH30,4,FALSE)))","v":"Dominated"},{"$f":"IF(U27=Z26,\"—\",-(W27-INDEX(W27:W30,Z26))/20000+(X27-INDEX(X27:X30,Z26)))","v":-1.2941390972709672},{"$f":"IF(U27=Z26,\"—\",-(W27-INDEX(W27:W30,Z26))/30000+(X27-INDEX(X27:X30,Z26)))","v":-0.89173931958026065},null,null,null,null,null,"Bas+CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N27,Results!$A$6:$H$21,3,FALSE)","v":95219.347745489169},{"$f":"VLOOKUP(N27,Results!$A$6:$H$21,5,FALSE)","v":11.024706709402663},{"$f":"VLOOKUP(N27,Results!$A$6:$H$21,8,FALSE)","v":228},{"$f":"_xlfn.RANK.AVG(R27,R27:R30,1)","v":3},null,1,{"$f":"INDEX(N27:N30,MATCH(U27,S27:S30,0))","v":"Bas+Srl+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U27,S27:S30,0))","v":114548.71633141524},{"$f":"INDEX(Q27:Q30,MATCH(U27,S27:S30,0))","v":10.901023948844401},{"$f":"OR(W28:W30<W27)","v":true},null,{"$f":"IF(U27=Z26,0,(W27-INDEX(W27:W30,Z26))/(X27-INDEX(X27:X30,Z26)))","v":-277709.36445399834},{"$f":"OR(Y27,AA27>AA27:AA30)","v":true},null,{"$f":"Z26","v":2},{"$f":"INDEX(V27:V30,AD27)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W27:W30,AD27)","v":90404.729669972847},{"$f":"INDEX(X27:X30,AD27)","v":10.987963713043248},"—"]
[{"$f":"VLOOKUP(V28,N27:O30,2,FALSE)","v":"TAC"},{"$f":"W28","v":90404.729669972847},{"$f":"B28-B27","v":-24143.986661442395},{"$f":"X28","v":10.987963713043248},{"$f":"D28-D27","v":8.6939764198847413E-2},{"$f":"IF(Y28,\"Dominated\",IF(AB28,\"Extended dominated\",VLOOKUP(V28,AE27:AH30,4,FALSE)))","v":"—"},{"$f":"IF(U28=Z26,\"—\",-(W28-INDEX(W27:W30,Z26))/20000+(X28-INDEX(X27:X30,Z26)))","v":"—"},{"$f":"IF(U28=Z26,\"—\",-(W28-INDEX(W27:W30,Z26))/30000+(X28-INDEX(X27:X30,Z26)))","v":"—"},null,null,null,null,null,"Bas+Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N28,Results!$A$6:$H$21,3,FALSE)","v":90404.729669972847},{"$f":"VLOOKUP(N28,Results!$A$6:$H$21,5,FALSE)","v":10.987963713043248},{"$f":"VLOOKUP(N28,Results!$A$6:$H$21,8,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R28,R27:R30,1)","v":2},null,2,{"$f":"INDEX(N27:N30,MATCH(U28,S27:S30,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U28,S27:S30,0))","v":90404.729669972847},{"$f":"INDEX(Q27:Q30,MATCH(U28,S27:S30,0))","v":10.987963713043248},{"$f":"OR(W29:W30<W28)","v":false},null,{"$f":"IF(U28=Z26,0,(W28-INDEX(W27:W30,Z26))/(X28-INDEX(X27:X30,Z26)))","v":0},{"$f":"OR(Y28,AA28>AA28:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD27+1,0,COUNT(U27:U30)-AD27),0)+AD27","v":3},{"$f":"INDEX(V27:V30,AD28)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W27:W30,AD28)","v":95219.347745489169},{"$f":"INDEX(X27:X30,AD28)","v":11.024706709402663},{"$f":"(AF28-AF27)/(AG28-AG27)","v":131034.98768637179}]
[{"$f":"VLOOKUP(V29,N27:O30,2,FALSE)","v":"CSA"},{"$f":"W29","v":95219.347745489169},{"$f":"B29-B28","v":4814.6180755163223},{"$f":"X29","v":11.024706709402663},{"$f":"D29-D28","v":3.6742996359414803E-2},{"$f":"IF(Y29,\"Dominated\",IF(AB29,\"Extended dominated\",VLOOKUP(V29,AE27:AH30,4,FALSE)))","v":131034.98768637179},{"$f":"IF(U29=Z26,\"—\",-(W29-INDEX(W27:W30,Z26))/20000+(X29-INDEX(X27:X30,Z26)))","v":-0.2039879074164013},{"$f":"IF(U29=Z26,\"—\",-(W29-INDEX(W27:W30,Z26))/30000+(X29-INDEX(X27:X30,Z26)))","v":-0.1237442728244626},null,null,null,null,null,"Bas+Srl+MMF+ST","SRL",{"$f":"VLOOKUP(N29,Results!$A$6:$H$21,3,FALSE)","v":114548.71633141524},{"$f":"VLOOKUP(N29,Results!$A$6:$H$21,5,FALSE)","v":10.901023948844401},{"$f":"VLOOKUP(N29,Results!$A$6:$H$21,8,FALSE)","v":125},{"$f":"_xlfn.RANK.AVG(R29,R27:R30,1)","v":1},null,3,{"$f":"INDEX(N27:N30,MATCH(U29,S27:S30,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U29,S27:S30,0))","v":95219.347745489169},{"$f":"INDEX(Q27:Q30,MATCH(U29,S27:S30,0))","v":11.024706709402663},{"$f":"OR(W30:W30<W29)","v":false},null,{"$f":"IF(U29=Z26,0,(W29-INDEX(W27:W30,Z26))/(X29-INDEX(X27:X30,Z26)))","v":131034.98768637179},{"$f":"OR(Y29,AA29>AA29:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD28+1,0,COUNT(U27:U30)-AD28),0)+AD28","v":4},{"$f":"INDEX(V27:V30,AD29)","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(W27:W30,AD29)","v":209408.69738722467},{"$f":"INDEX(X27:X30,AD29)","v":11.294090865786282},{"$f":"(AF29-AF28)/(AG29-AG28)","v":423890.36970356532}]
[{"$f":"VLOOKUP(V30,N27:O30,2,FALSE)","v":"BEL"},{"$f":"W30","v":209408.69738722467},{"$f":"B30-B29","v":114189.34964173551},{"$f":"X30","v":11.294090865786282},{"$f":"D30-D29","v":0.26938415638361946},{"$f":"IF(Y30,\"Dominated\",IF(AB30,\"Extended dominated\",VLOOKUP(V30,AE27:AH30,4,FALSE)))","v":423890.36970356532},{"$f":"IF(U30=Z26,\"—\",-(W30-INDEX(W27:W30,Z26))/20000+(X30-INDEX(X27:X30,Z26)))","v":-5.6440712331195568},{"$f":"IF(U30=Z26,\"—\",-(W30-INDEX(W27:W30,Z26))/30000+(X30-INDEX(X27:X30,Z26)))","v":-3.6606717711653598},null,null,null,null,null,"Bas+Bela+MMF+ST","BEL",{"$f":"VLOOKUP(N30,Results!$A$6:$H$21,3,FALSE)","v":209408.69738722467},{"$f":"VLOOKUP(N30,Results!$A$6:$H$21,5,FALSE)","v":11.294090865786282},{"$f":"VLOOKUP(N30,Results!$A$6:$H$21,8,FALSE)","v":272},{"$f":"_xlfn.RANK.AVG(R30,R27:R30,1)","v":4},null,4,{"$f":"INDEX(N27:N30,MATCH(U30,S27:S30,0))","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U30,S27:S30,0))","v":209408.69738722467},{"$f":"INDEX(Q27:Q30,MATCH(U30,S27:S30,0))","v":11.294090865786282},{"$f":"OR(W30:W30<W30)","v":false},null,{"$f":"IF(U30=Z26,0,(W30-INDEX(W27:W30,Z26))/(X30-INDEX(X27:X30,Z26)))","v":388740.32130415027},{"$f":"OR(Y30,AA30>AA30:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD29+1,0,COUNT(U27:U30)-AD29),0)+AD29","v":{"$error":"#REF!"}},{"$f":"INDEX(V27:V30,AD30)","v":{"$error":"#REF!"}},{"$f":"INDEX(W27:W30,AD30)","v":{"$error":"#REF!"}},{"$f":"INDEX(X27:X30,AD30)","v":{"$error":"#REF!"}},{"$f":"(AF30-AF29)/(AG30-AG29)","v":{"$error":"#REF!"}}]
["With rATG+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V32:V33,Z31),N32:O33,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y32:Y33,0)","v":1}]
[{"$f":"VLOOKUP(V32,N32:O33,2,FALSE)","v":"TAC"},{"$f":"W32","v":97146.158661890993},"—",{"$f":"X32","v":10.904716044298816},"—",{"$f":"IF(Y32,\"Dominated\",IF(AB32,\"Extended dominated\",VLOOKUP(V32,AE32:AH33,4,FALSE)))","v":"—"},{"$f":"IF(U32=Z31,\"—\",-(W32-INDEX(W32:W33,Z31))/20000+(X32-INDEX(X32:X33,Z31)))","v":"—"},{"$f":"IF(U32=Z31,\"—\",-(W32-INDEX(W32:W33,Z31))/30000+(X32-INDEX(X32:X33,Z31)))","v":"—"},null,null,null,null,null,"rATG+CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N32,Results!$A$6:$H$21,3,FALSE)","v":101939.73918449946},{"$f":"VLOOKUP(N32,Results!$A$6:$H$21,5,FALSE)","v":10.928074966272872},{"$f":"VLOOKUP(N32,Results!$A$6:$H$21,8,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R32,R32:R33,1)","v":2},null,1,{"$f":"INDEX(N32:N33,MATCH(U32,S32:S33,0))","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(P32:P33,MATCH(U32,S32:S33,0))","v":97146.158661890993},{"$f":"INDEX(Q32:Q33,MATCH(U32,S32:S33,0))","v":10.904716044298816},{"$f":"OR(W33:W33<W32)","v":false},null,{"$f":"IF(U32=Z31,0,(W32-INDEX(W32:W33,Z31))/(X32-INDEX(X32:X33,Z31)))","v":0},{"$f":"OR(Y32,AA32>AA32:AA33)","v":false},null,{"$f":"Z31","v":1},{"$f":"INDEX(V32:V33,AD32)","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(W32:W33,AD32)","v":97146.158661890993},{"$f":"INDEX(X32:X33,AD32)","v":10.904716044298816},"—"]
[{"$f":"VLOOKUP(V33,N32:O33,2,FALSE)","v":"CSA"},{"$f":"W33","v":101939.73918449946},{"$f":"B33-B32","v":4793.5805226084631},{"$f":"X33","v":10.928074966272872},{"$f":"D33-D32","v":2.3358921974056202E-2},{"$f":"IF(Y33,\"Dominated\",IF(AB33,\"Extended dominated\",VLOOKUP(V33,AE32:AH33,4,FALSE)))","v":205214.1159567422},{"$f":"IF(U33=Z31,\"—\",-(W33-INDEX(W32:W33,Z31))/20000+(X33-INDEX(X32:X33,Z31)))","v":-0.21632010415636696},{"$f":"IF(U33=Z31,\"—\",-(W33-INDEX(W32:W33,Z31))/30000+(X33-INDEX(X32:X33,Z31)))","v":-0.13642709544622589},null,null,null,null,null,"rATG+Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N33,Results!$A$6:$H$21,3,FALSE)","v":97146.158661890993},{"$f":"VLOOKUP(N33,Results!$A$6:$H$21,5,FALSE)","v":10.904716044298816},{"$f":"VLOOKUP(N33,Results!$A$6:$H$21,8,FALSE)","v":149},{"$f":"_xlfn.RANK.AVG(R33,R32:R33,1)","v":1},null,2,{"$f":"INDEX(N32:N33,MATCH(U33,S32:S33,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P32:P33,MATCH(U33,S32:S33,0))","v":101939.73918449946},{"$f":"INDEX(Q32:Q33,MATCH(U33,S32:S33,0))","v":10.928074966272872},{"$f":"OR(W33:W33<W33)","v":false},null,{"$f":"IF(U33=Z31,0,(W33-INDEX(W32:W33,Z31))/(X33-INDEX(X32:X33,Z31)))","v":205214.1159567422},{"$f":"OR(Y33,AA33>AA33:AA33)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB31,AD32+1,0,COUNT(U32:U35)-AD32),0)+AD32","v":2},{"$f":"INDEX(V32:V33,AD33)","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(W32:W33,AD33)","v":101939.73918449946},{"$f":"INDEX(X32:X33,AD33)","v":10.928074966272872},{"$f":"(AF33-AF32)/(AG33-AG32)","v":205214.1159567422}]
["With CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V35:V37,Z34),N35:O37,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y35:Y37,0)","v":2}]
[{"$f":"VLOOKUP(V35,N35:O37,2,FALSE)","v":"AZA"},{"$f":"W35","v":101595.32534873602},"—",{"$f":"X35","v":10.7710519348794},"—",{"$f":"IF(Y35,\"Dominated\",IF(AB35,\"Extended dominated\",VLOOKUP(V35,AE35:AH37,4,FALSE)))","v":"Dominated"},{"$f":"IF(U35=Z34,\"—\",-(W35-INDEX(W35:W37,Z34))/20000+(X35-INDEX(X35:X37,Z34)))","v":-0.35179141421425197},{"$f":"IF(U35=Z34,\"—\",-(W35-INDEX(W35:W37,Z34))/30000+(X35-INDEX(X35:X37,Z34)))","v":-0.28235298706777945},null,null,null,null,null,"CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N35,Results!$A$6:$H$21,3,FALSE)","v":101595.32534873602},{"$f":"VLOOKUP(N35,Results!$A$6:$H$21,5,FALSE)","v":10.7710519348794},{"$f":"VLOOKUP(N35,Results!$A$6:$H$21,8,FALSE)","v":40},{"$f":"_xlfn.RANK.AVG(R35,R35:R37,1)","v":1},null,1,{"$f":"INDEX(N35:N37,MATCH(U35,S35:S37,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P35:P37,MATCH(U35,S35:S37,0))","v":101595.32534873602},{"$f":"INDEX(Q35:Q37,MATCH(U35,S35:S37,0))","v":10.7710519348794},{"$f":"OR(W36:W37<W35)","v":true},null,{"$f":"IF(U35=Z34,0,(W35-INDEX(W35:W37,Z34))/(X35-INDEX(X35:X37,Z34)))","v":-29038.318417229591},{"$f":"OR(Y35,AA35>AA35:AA37)","v":true},null,{"$f":"Z34","v":2},{"$f":"INDEX(V35:V37,AD35)","v":"CsA+MMF+ST"},{"$f":"INDEX(W35:W37,AD35)","v":97429.019719947668},{"$f":"INDEX(X35:X37,AD35)","v":10.914528067654235},"—"]
[{"$f":"VLOOKUP(V36,N35:O37,2,FALSE)","v":"MMF"},{"$f":"W36","v":97429.019719947668},{"$f":"B36-B35","v":-4166.3056287883519},{"$f":"X36","v":10.914528067654235},{"$f":"D36-D35","v":0.1434761327748344},{"$f":"IF(Y36,\"Dominated\",IF(AB36,\"Extended dominated\",VLOOKUP(V36,AE35:AH37,4,FALSE)))","v":"—"},{"$f":"IF(U36=Z34,\"—\",-(W36-INDEX(W35:W37,Z34))/20000+(X36-INDEX(X35:X37,Z34)))","v":"—"},{"$f":"IF(U36=Z34,\"—\",-(W36-INDEX(W35:W37,Z34))/30000+(X36-INDEX(X35:X37,Z34)))","v":"—"},null,null,null,null,null,"CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N36,Results!$A$6:$H$21,3,FALSE)","v":97429.019719947668},{"$f":"VLOOKUP(N36,Results!$A$6:$H$21,5,FALSE)","v":10.914528067654235},{"$f":"VLOOKUP(N36,Results!$A$6:$H$21,8,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R36,R35:R37,1)","v":2},null,2,{"$f":"INDEX(N35:N37,MATCH(U36,S35:S37,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P35:P37,MATCH(U36,S35:S37,0))","v":97429.019719947668},{"$f":"INDEX(Q35:Q37,MATCH(U36,S35:S37,0))","v":10.914528067654235},{"$f":"OR(W37:W37<W36)","v":false},null,{"$f":"IF(U36=Z34,0,(W36-INDEX(W35:W37,Z34))/(X36-INDEX(X35:X37,Z34)))","v":0},{"$f":"OR(Y36,AA36>AA36:AA37)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB34,AD35+1,0,COUNT(U35:U37)-AD35),0)+AD35","v":3},{"$f":"INDEX(V35:V37,AD36)","v":"CsA+Evl+ST"},{"$f":"INDEX(W35:W37,AD36)","v":176154.33489080466},{"$f":"INDEX(X35:X37,AD36)","v":10.965902624196007},{"$f":"(AF36-AF35)/(AG36-AG35)","v":1532379.4592143435}]
[{"$f":"VLOOKUP(V37,N35:O37,2,FALSE)","v":"EVL"},{"$f":"W37","v":176154.33489080466},{"$f":"B37-B36","v":78725.315170856993},{"$f":"X37","v":10.965902624196007},{"$f":"D37-D36","v":5.137455654177181E-2},{"$f":"IF(Y37,\"Dominated\",IF(AB37,\"Extended dominated\",VLOOKUP(V37,AE35:AH37,4,FALSE)))","v":1532379.4592143435},{"$f":"IF(U37=Z34,\"—\",-(W37-INDEX(W35:W37,Z34))/20000+(X37-INDEX(X35:X37,Z34)))","v":-3.8848912020010777},{"$f":"IF(U37=Z34,\"—\",-(W37-INDEX(W35:W37,Z34))/30000+(X37-INDEX(X35:X37,Z34)))","v":-2.572802615820128},null,null,null,null,null,"CsA+Evl+ST","EVL",{"$f":"VLOOKUP(N37,Results!$A$6:$H$21,3,FALSE)","v":176154.33489080466},{"$f":"VLOOKUP(N37,Results!$A$6:$H$21,5,FALSE)","v":10.965902624196007},{"$f":"VLOOKUP(N37,Results!$A$6:$H$21,8,FALSE)","v":207},{"$f":"_xlfn.RANK.AVG(R37,R35:R37,1)","v":3},null,3,{"$f":"INDEX(N35:N37,MATCH(U37,S35:S37,0))","v":"CsA+Evl+ST"},{"$f":"INDEX(P35:P37,MATCH(U37,S35:S37,0))","v":176154.33489080466},{"$f":"INDEX(Q35:Q37,MATCH(U37,S35:S37,0))","v":10.965902624196007},{"$f":"OR(W37:W37<W37)","v":false},null,{"$f":"IF(U37=Z34,0,(W37-INDEX(W35:W37,Z34))/(X37-INDEX(X35:X37,Z34)))","v":1532379.4592143435},{"$f":"OR(Y37,AA37>AA37:AA37)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB34,AD36+1,0,COUNT(U35:U37)-AD36),0)+AD36","v":{"$error":"#REF!"}},{"$f":"INDEX(V35:V37,AD37)","v":{"$error":"#REF!"}},{"$f":"INDEX(W35:W37,AD37)","v":{"$error":"#REF!"}},{"$f":"INDEX(X35:X37,AD37)","v":{"$error":"#REF!"}},{"$f":"(AF37-AF36)/(AG37-AG36)","v":{"$error":"#REF!"}}]
["With TAC",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V39:V41,Z38),N39:O41,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y39:Y41,0)","v":3}]
[{"$f":"VLOOKUP(V39,N39:O41,2,FALSE)","v":"SRL"},{"$f":"W39","v":125539.24998236366},"—",{"$f":"X39","v":10.602281900319658},"—",{"$f":"IF(Y39,\"Dominated\",IF(AB39,\"Extended dominated\",VLOOKUP(V39,AE39:AH41,4,FALSE)))","v":"Dominated"},{"$f":"IF(U39=Z38,\"—\",-(W39-INDEX(W39:W41,Z38))/20000+(X39-INDEX(X39:X41,Z38)))","v":-1.951772758437762},{"$f":"IF(U39=Z38,\"—\",-(W39-INDEX(W39:W41,Z38))/30000+(X39-INDEX(X39:X41,Z38)))","v":-1.3965540104823266},null,null,null,null,null,"Tac+Aza+ST","AZA",{"$f":"VLOOKUP(N39,Results!$A$6:$H$21,3,FALSE)","v":93318.956290624352},{"$f":"VLOOKUP(N39,Results!$A$6:$H$21,5,FALSE)","v":10.869633478195881},{"$f":"VLOOKUP(N39,Results!$A$6:$H$21,8,FALSE)","v":83},{"$f":"_xlfn.RANK.AVG(R39,R39:R41,1)","v":2},null,1,{"$f":"INDEX(N39:N41,MATCH(U39,S39:S41,0))","v":"Tac+Srl+ST"},{"$f":"INDEX(P39:P41,MATCH(U39,S39:S41,0))","v":125539.24998236366},{"$f":"INDEX(Q39:Q41,MATCH(U39,S39:S41,0))","v":10.602281900319658},{"$f":"OR(W40:W41<W39)","v":true},null,{"$f":"IF(U39=Z38,0,(W39-INDEX(W39:W41,Z38))/(X39-INDEX(X39:X41,Z38)))","v":-116432.02395088042},{"$f":"OR(Y39,AA39>AA39:AA41)","v":true},null,{"$f":"Z38","v":3},{"$f":"INDEX(V39:V41,AD39)","v":"Tac+MMF+ST"},{"$f":"INDEX(W39:W41,AD39)","v":92226.125105037529},{"$f":"INDEX(X39:X41,AD39)","v":10.888398414891114},"—"]
[{"$f":"VLOOKUP(V40,N39:O41,2,FALSE)","v":"AZA"},{"$f":"W40","v":93318.956290624352},{"$f":"B40-B39","v":-32220.293691739309},{"$f":"X40","v":10.869633478195881},{"$f":"D40-D39","v":0.26735157787622299},{"$f":"IF(Y40,\"Dominated\",IF(AB40,\"Extended dominated\",VLOOKUP(V40,AE39:AH41,4,FALSE)))","v":"Dominated"},{"$f":"IF(U40=Z38,\"—\",-(W40-INDEX(W39:W41,Z38))/20000+(X40-INDEX(X39:X41,Z38)))","v":-7.340649597457366E-2},{"$f":"IF(U40=Z38,\"—\",-(W40-INDEX(W39:W41,Z38))/30000+(X40-INDEX(X39:X41,Z38)))","v":-5.5192642881459933E-2},null,null,null,null,null,"Tac+MMF+ST","MMF",{"$f":"VLOOKUP(N40,Results!$A$6:$H$21,3,FALSE)","v":92226.125105037529},{"$f":"VLOOKUP(N40,Results!$A$6:$H$21,5,FALSE)","v":10.888398414891114},{"$f":"VLOOKUP(N40,Results!$A$6:$H$21,8,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R40,R39:R41,1)","v":3},null,2,{"$f":"INDEX(N39:N41,MATCH(U40,S39:S41,0))","v":"Tac+Aza+ST"},{"$f":"INDEX(P39:P41,MATCH(U40,S39:S41,0))","v":93318.956290624352},{"$f":"INDEX(Q39:Q41,MATCH(U40,S39:S41,0))","v":10.869633478195881},{"$f":"OR(W41:W41<W40)","v":true},null,{"$f":"IF(U40=Z38,0,(W40-INDEX(W39:W41,Z38))/(X40-INDEX(X39:X41,Z38)))","v":-58237.93617510434},{"$f":"OR(Y40,AA40>AA40:AA41)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB38,AD39+1,0,COUNT(U39:U41)-AD39),0)+AD39","v":{"$error":"#REF!"}},{"$f":"INDEX(V39:V41,AD40)","v":{"$error":"#REF!"}},{"$f":"INDEX(W39:W41,AD40)","v":{"$error":"#REF!"}},{"$f":"INDEX(X39:X41,AD40)","v":{"$error":"#REF!"}},{"$f":"(AF40-AF39)/(AG40-AG39)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V41,N39:O41,2,FALSE)","v":"MMF"},{"$f":"W41","v":92226.125105037529},{"$f":"B41-B40","v":-1092.8311855868233},{"$f":"X41","v":10.888398414891114},{"$f":"D41-D40","v":1.8764936695232493E-2},{"$f":"IF(Y41,\"Dominated\",IF(AB41,\"Extended dominated\",VLOOKUP(V41,AE39:AH41,4,FALSE)))","v":"—"},{"$f":"IF(U41=Z38,\"—\",-(W41-INDEX(W39:W41,Z38))/20000+(X41-INDEX(X39:X41,Z38)))","v":"—"},{"$f":"IF(U41=Z38,\"—\",-(W41-INDEX(W39:W41,Z38))/30000+(X41-INDEX(X39:X41,Z38)))","v":"—"},null,null,null,null,null,"Tac+Srl+ST","SRL",{"$f":"VLOOKUP(N41,Results!$A$6:$H$21,3,FALSE)","v":125539.24998236366},{"$f":"VLOOKUP(N41,Results!$A$6:$H$21,5,FALSE)","v":10.602281900319658},{"$f":"VLOOKUP(N41,Results!$A$6:$H$21,8,FALSE)","v":30},{"$f":"_xlfn.RANK.AVG(R41,R39:R41,1)","v":1},null,3,{"$f":"INDEX(N39:N41,MATCH(U41,S39:S41,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P39:P41,MATCH(U41,S39:S41,0))","v":92226.125105037529},{"$f":"INDEX(Q39:Q41,MATCH(U41,S39:S41,0))","v":10.888398414891114},{"$f":"OR(W41:W41<W41)","v":false},null,{"$f":"IF(U41=Z38,0,(W41-INDEX(W39:W41,Z38))/(X41-INDEX(X39:X41,Z38)))","v":0},{"$f":"OR(Y41,AA41>AA41:AA41)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB38,AD40+1,0,COUNT(U39:U41)-AD40),0)+AD40","v":{"$error":"#REF!"}},{"$f":"INDEX(V39:V41,AD41)","v":{"$error":"#REF!"}},{"$f":"INDEX(W39:W41,AD41)","v":{"$error":"#REF!"}},{"$f":"INDEX(X39:X41,AD41)","v":{"$error":"#REF!"}},{"$f":"(AF41-AF40)/(AG41-AG40)","v":{"$error":"#REF!"}}]
["With BAS+CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V43:V45,Z42),N43:O45,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y43:Y45,0)","v":2}]
[{"$f":"VLOOKUP(V43,N43:O45,2,FALSE)","v":"AZA"},{"$f":"W43","v":98243.880286293686},"—",{"$f":"X43","v":10.902924581985362},"—",{"$f":"IF(Y43,\"Dominated\",IF(AB43,\"Extended dominated\",VLOOKUP(V43,AE43:AH45,4,FALSE)))","v":"Dominated"},{"$f":"IF(U43=Z42,\"—\",-(W43-INDEX(W43:W45,Z42))/20000+(X43-INDEX(X43:X45,Z42)))","v":-0.27300875445752709},{"$f":"IF(U43=Z42,\"—\",-(W43-INDEX(W43:W45,Z42))/30000+(X43-INDEX(X43:X45,Z42)))","v":-0.2225998787774518},null,null,null,null,null,"Bas+CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N43,Results!$A$6:$H$21,3,FALSE)","v":98243.880286293686},{"$f":"VLOOKUP(N43,Results!$A$6:$H$21,5,FALSE)","v":10.902924581985362},{"$f":"VLOOKUP(N43,Results!$A$6:$H$21,8,FALSE)","v":135},{"$f":"_xlfn.RANK.AVG(R43,R43:R45,1)","v":1},null,1,{"$f":"INDEX(N43:N45,MATCH(U43,S43:S45,0))","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(P43:P45,MATCH(U43,S43:S45,0))","v":98243.880286293686},{"$f":"INDEX(Q43:Q45,MATCH(U43,S43:S45,0))","v":10.902924581985362},{"$f":"OR(W44:W45<W43)","v":true},null,{"$f":"IF(U43=Z42,0,(W43-INDEX(W43:W45,Z42))/(X43-INDEX(X43:X45,Z42)))","v":-24835.602768217293},{"$f":"OR(Y43,AA43>AA43:AA45)","v":true},null,{"$f":"Z42","v":2},{"$f":"INDEX(V43:V45,AD43)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W43:W45,AD43)","v":95219.347745489169},{"$f":"INDEX(X43:X45,AD43)","v":11.024706709402663},"—"]
[{"$f":"VLOOKUP(V44,N43:O45,2,FALSE)","v":"MMF"},{"$f":"W44","v":95219.347745489169},{"$f":"B44-B43","v":-3024.5325408045173},{"$f":"X44","v":11.024706709402663},{"$f":"D44-D43","v":0.12178212741730121},{"$f":"IF(Y44,\"Dominated\",IF(AB44,\"Extended dominated\",VLOOKUP(V44,AE43:AH45,4,FALSE)))","v":"—"},{"$f":"IF(U44=Z42,\"—\",-(W44-INDEX(W43:W45,Z42))/20000+(X44-INDEX(X43:X45,Z42)))","v":"—"},{"$f":"IF(U44=Z42,\"—\",-(W44-INDEX(W43:W45,Z42))/30000+(X44-INDEX(X43:X45,Z42)))","v":"—"},null,null,null,null,null,"Bas+CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N44,Results!$A$6:$H$21,3,FALSE)","v":95219.347745489169},{"$f":"VLOOKUP(N44,Results!$A$6:$H$21,5,FALSE)","v":11.024706709402663},{"$f":"VLOOKUP(N44,Results!$A$6:$H$21,8,FALSE)","v":228},{"$f":"_xlfn.RANK.AVG(R44,R43:R45,1)","v":2},null,2,{"$f":"INDEX(N43:N45,MATCH(U44,S43:S45,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P43:P45,MATCH(U44,S43:S45,0))","v":95219.347745489169},{"$f":"INDEX(Q43:Q45,MATCH(U44,S43:S45,0))","v":11.024706709402663},{"$f":"OR(W45:W45<W44)","v":false},null,{"$f":"IF(U44=Z42,0,(W44-INDEX(W43:W45,Z42))/(X44-INDEX(X43:X45,Z42)))","v":0},{"$f":"OR(Y44,AA44>AA44:AA45)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB42,AD43+1,0,COUNT(U43:U45)-AD43),0)+AD43","v":3},{"$f":"INDEX(V43:V45,AD44)","v":"Bas+CsA+EC-MPS+ST"},{"$f":"INDEX(W43:W45,AD44)","v":111539.87721819512},{"$f":"INDEX(X43:X45,AD44)","v":11.13769130520831},{"$f":"(AF44-AF43)/(AG44-AG43)","v":144449.15571304969}]
[{"$f":"VLOOKUP(V45,N43:O45,2,FALSE)","v":"MPS"},{"$f":"W45","v":111539.87721819512},{"$f":"B45-B44","v":16320.529472705952},{"$f":"X45","v":11.13769130520831},{"$f":"D45-D44","v":0.11298459580564746},{"$f":"IF(Y45,\"Dominated\",IF(AB45,\"Extended dominated\",VLOOKUP(V45,AE43:AH45,4,FALSE)))","v":144449.15571304969},{"$f":"IF(U45=Z42,\"—\",-(W45-INDEX(W43:W45,Z42))/20000+(X45-INDEX(X43:X45,Z42)))","v":-0.70304187782965011},{"$f":"IF(U45=Z42,\"—\",-(W45-INDEX(W43:W45,Z42))/30000+(X45-INDEX(X43:X45,Z42)))","v":-0.43103305328455088},null,null,null,null,null,"Bas+CsA+EC-MPS+ST","MPS",{"$f":"VLOOKUP(N45,Results!$A$6:$H$21,3,FALSE)","v":111539.87721819512},{"$f":"VLOOKUP(N45,Results!$A$6:$H$21,5,FALSE)","v":11.13769130520831},{"$f":"VLOOKUP(N45,Results!$A$6:$H$21,8,FALSE)","v":252},{"$f":"_xlfn.RANK.AVG(R45,R43:R45,1)","v":3},null,3,{"$f":"INDEX(N43:N45,MATCH(U45,S43:S45,0))","v":"Bas+CsA+EC-MPS+ST"},{"$f":"INDEX(P43:P45,MATCH(U45,S43:S45,0))","v":111539.87721819512},{"$f":"INDEX(Q43:Q45,MATCH(U45,S43:S45,0))","v":11.13769130520831},{"$f":"OR(W45:W45<W45)","v":false},null,{"$f":"IF(U45=Z42,0,(W45-INDEX(W43:W45,Z42))/(X45-INDEX(X43:X45,Z42)))","v":144449.15571304969},{"$f":"OR(Y45,AA45>AA45:AA45)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB42,AD44+1,0,COUNT(U43:U45)-AD44),0)+AD44","v":{"$error":"#REF!"}},{"$f":"INDEX(V43:V45,AD45)","v":{"$error":"#REF!"}},{"$f":"INDEX(W43:W45,AD45)","v":{"$error":"#REF!"}},{"$f":"INDEX(X43:X45,AD45)","v":{"$error":"#REF!"}},{"$f":"(AF45-AF44)/(AG45-AG44)","v":{"$error":"#REF!"}}]
["With rATG+CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V47:V48,Z46),N47:O48,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y47:Y48,0)","v":2}]
[{"$f":"VLOOKUP(V47,N47:O48,2,FALSE)","v":"AZA"},{"$f":"W47","v":104570.33043114685},"—",{"$f":"X47","v":10.818162422250845},"—",{"$f":"IF(Y47,\"Dominated\",IF(AB47,\"Extended dominated\",VLOOKUP(V47,AE47:AH48,4,FALSE)))","v":"Dominated"},{"$f":"IF(U47=Z46,\"—\",-(W47-INDEX(W47:W48,Z46))/20000+(X47-INDEX(X47:X48,Z46)))","v":-0.24144210635439681},{"$f":"IF(U47=Z46,\"—\",-(W47-INDEX(W47:W48,Z46))/30000+(X47-INDEX(X47:X48,Z46)))","v":-0.19759891891027354},null,null,null,null,null,"rATG+CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N47,Results!$A$6:$H$21,3,FALSE)","v":104570.33043114685},{"$f":"VLOOKUP(N47,Results!$A$6:$H$21,5,FALSE)","v":10.818162422250845},{"$f":"VLOOKUP(N47,Results!$A$6:$H$21,8,FALSE)","v":74},{"$f":"_xlfn.RANK.AVG(R47,R47:R48,1)","v":1},null,1,{"$f":"INDEX(N47:N48,MATCH(U47,S47:S48,0))","v":"rATG+CsA+Aza+ST"},{"$f":"INDEX(P47:P48,MATCH(U47,S47:S48,0))","v":104570.33043114685},{"$f":"INDEX(Q47:Q48,MATCH(U47,S47:S48,0))","v":10.818162422250845},{"$f":"OR(W48:W48<W47)","v":true},null,{"$f":"IF(U47=Z46,0,(W47-INDEX(W47:W48,Z46))/(X47-INDEX(X47:X48,Z46)))","v":-23933.494307257719},{"$f":"OR(Y47,AA47>AA47:AA48)","v":true},null,{"$f":"Z46","v":2},{"$f":"INDEX(V47:V48,AD47)","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(W47:W48,AD47)","v":101939.73918449946},{"$f":"INDEX(X47:X48,AD47)","v":10.928074966272872},"—"]
[{"$f":"VLOOKUP(V48,N47:O48,2,FALSE)","v":"MMF"},{"$f":"W48","v":101939.73918449946},{"$f":"B48-B47","v":-2630.5912466473965},{"$f":"X48","v":10.928074966272872},{"$f":"D48-D47","v":0.10991254402202699},{"$f":"IF(Y48,\"Dominated\",IF(AB48,\"Extended dominated\",VLOOKUP(V48,AE47:AH48,4,FALSE)))","v":"—"},{"$f":"IF(U48=Z46,\"—\",-(W48-INDEX(W47:W48,Z46))/20000+(X48-INDEX(X47:X48,Z46)))","v":"—"},{"$f":"IF(U48=Z46,\"—\",-(W48-INDEX(W47:W48,Z46))/30000+(X48-INDEX(X47:X48,Z46)))","v":"—"},null,null,null,null,null,"rATG+CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N48,Results!$A$6:$H$21,3,FALSE)","v":101939.73918449946},{"$f":"VLOOKUP(N48,Results!$A$6:$H$21,5,FALSE)","v":10.928074966272872},{"$f":"VLOOKUP(N48,Results!$A$6:$H$21,8,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R48,R47:R48,1)","v":2},null,2,{"$f":"INDEX(N47:N48,MATCH(U48,S47:S48,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P47:P48,MATCH(U48,S47:S48,0))","v":101939.73918449946},{"$f":"INDEX(Q47:Q48,MATCH(U48,S47:S48,0))","v":10.928074966272872},{"$f":"OR(W48:W48<W48)","v":false},null,{"$f":"IF(U48=Z46,0,(W48-INDEX(W47:W48,Z46))/(X48-INDEX(X47:X48,Z46)))","v":0},{"$f":"OR(Y48,AA48>AA48:AA48)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB46,AD47+1,0,COUNT(U47:U50)-AD47),0)+AD47","v":{"$error":"#REF!"}},{"$f":"INDEX(V47:V48,AD48)","v":{"$error":"#REF!"}},{"$f":"INDEX(W47:W48,AD48)","v":{"$error":"#REF!"}},{"$f":"INDEX(X47:X48,AD48)","v":{"$error":"#REF!"}},{"$f":"(AF48-AF47)/(AG48-AG47)","v":{"$error":"#REF!"}}]
[]
[]
["Regimen","Discounted costs",null,"Discounted QALYs",null,"ICER","Incremental net health benefit"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y53:Y56,0)","v":1}]
[{"$f":"VLOOKUP(V53,N53:O56,2,FALSE)","v":"BAS+TAC+MMF"},{"$f":"W53","v":90404.729669972847},"—",{"$f":"X53","v":10.987963713043248},"—",{"$f":"IF(Y53,\"Dominated\",IF(AB53,\"Extended dominated\",VLOOKUP(V53,AE53:AH56,4,FALSE)))","v":"—"},{"$f":"IF(U53=Z52,\"—\",-(W53-INDEX(W53:W56,Z52))/20000+(X53-INDEX(X53:X56,Z52)))","v":"—"},{"$f":"IF(U53=Z52,\"—\",-(W53-INDEX(W53:W56,Z52))/30000+(X53-INDEX(X53:X56,Z52)))","v":"—"},null,null,null,null,null,"Bas+Tac+MMF+ST","BAS+TAC+MMF",{"$f":"VLOOKUP(N53,Results!$A$6:$H$21,3,FALSE)","v":90404.729669972847},{"$f":"VLOOKUP(N53,Results!$A$6:$H$21,5,FALSE)","v":10.987963713043248},{"$f":"VLOOKUP(N53,Results!$A$6:$H$21,8,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R53,R53:R56,1)","v":1},null,1,{"$f":"INDEX(N53:N56,MATCH(U53,S53:S56,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P53:P56,MATCH(U53,S53:S56,0))","v":90404.729669972847},{"$f":"INDEX(Q53:Q56,MATCH(U53,S53:S56,0))","v":10.987963713043248},{"$f":"OR(W54:W56<W53)","v":false},null,{"$f":"IF(U53=Z52,0,(W53-INDEX(W53:W56,Z52))/(X53-INDEX(X53:X56,Z52)))","v":0},{"$f":"OR(Y53,AA53>AA53:AA56)","v":false},null,{"$f":"Z52","v":1},{"$f":"INDEX(V53:V56,AD53)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W53:W56,AD53)","v":90404.729669972847},{"$f":"INDEX(X53:X56,AD53)","v":10.987963713043248},"—"]
[{"$f":"VLOOKUP(V54,N53:O56,2,FALSE)","v":"BAS+CSA+MMF"},{"$f":"W54","v":95219.347745489169},{"$f":"B54-B53","v":4814.6180755163223},{"$f":"X54","v":11.024706709402663},{"$f":"D54-D53","v":3.6742996359414803E-2},{"$f":"IF(Y54,\"Dominated\",IF(AB54,\"Extended dominated\",VLOOKUP(V54,AE53:AH56,4,FALSE)))","v":131034.98768637179},{"$f":"IF(U54=Z52,\"—\",-(W54-INDEX(W53:W56,Z52))/20000+(X54-INDEX(X53:X56,Z52)))","v":-0.2039879074164013},{"$f":"IF(U54=Z52,\"—\",-(W54-INDEX(W53:W56,Z52))/30000+(X54-INDEX(X53:X56,Z52)))","v":-0.1237442728244626},null,null,null,null,null,"Bas+CsA+MMF+ST","BAS+CSA+MMF",{"$f":"VLOOKUP(N54,Results!$A$6:$H$21,3,FALSE)","v":95219.347745489169},{"$f":"VLOOKUP(N54,Results!$A$6:$H$21,5,FALSE)","v":11.024706709402663},{"$f":"VLOOKUP(N54,Results!$A$6:$H$21,8,FALSE)","v":228},{"$f":"_xlfn.RANK.AVG(R54,R53:R56,1)","v":2},null,2,{"$f":"INDEX(N53:N56,MATCH(U54,S53:S56,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P53:P56,MATCH(U54,S53:S56,0))","v":95219.347745489169},{"$f":"INDEX(Q53:Q56,MATCH(U54,S53:S56,0))","v":11.024706709402663},{"$f":"OR(W55:W56<W54)","v":false},null,{"$f":"IF(U54=Z52,0,(W54-INDEX(W53:W56,Z52))/(X54-INDEX(X53:X56,Z52)))","v":131034.98768637179},{"$f":"OR(Y54,AA54>AA54:AA56)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB52,AD53+1,0,COUNT(U53:U56)-AD53),0)+AD53","v":2},{"$f":"INDEX(V53:V56,AD54)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W53:W56,AD54)","v":95219.347745489169},{"$f":"INDEX(X53:X56,AD54)","v":11.024706709402663},{"$f":"(AF54-AF53)/(AG54-AG53)","v":131034.98768637179}]
[{"$f":"VLOOKUP(V55,N53:O56,2,FALSE)","v":"BAS+CSA+MPS"},{"$f":"W55","v":111539.87721819512},{"$f":"B55-B54","v":16320.529472705952},{"$f":"X55","v":11.13769130520831},{"$f":"D55-D54","v":0.11298459580564746},{"$f":"IF(Y55,\"Dominated\",IF(AB55,\"Extended dominated\",VLOOKUP(V55,AE53:AH56,4,FALSE)))","v":144449.15571304969},{"$f":"IF(U55=Z52,\"—\",-(W55-INDEX(W53:W56,Z52))/20000+(X55-INDEX(X53:X56,Z52)))","v":-0.90702978524605138},{"$f":"IF(U55=Z52,\"—\",-(W55-INDEX(W53:W56,Z52))/30000+(X55-INDEX(X53:X56,Z52)))","v":-0.55477732610901354},null,null,null,null,null,"Bas+CsA+EC-MPS+ST","BAS+CSA+MPS",{"$f":"VLOOKUP(N55,Results!$A$6:$H$21,3,FALSE)","v":111539.87721819512},{"$f":"VLOOKUP(N55,Results!$A$6:$H$21,5,FALSE)","v":11.13769130520831},{"$f":"VLOOKUP(N55,Results!$A$6:$H$21,8,FALSE)","v":252},{"$f":"_xlfn.RANK.AVG(R55,R53:R56,1)","v":3},null,3,{"$f":"INDEX(N53:N56,MATCH(U55,S53:S56,0))","v":"Bas+CsA+EC-MPS+ST"},{"$f":"INDEX(P53:P56,MATCH(U55,S53:S56,0))","v":111539.87721819512},{"$f":"INDEX(Q53:Q56,MATCH(U55,S53:S56,0))","v":11.13769130520831},{"$f":"OR(W56:W56<W55)","v":false},null,{"$f":"IF(U55=Z52,0,(W55-INDEX(W53:W56,Z52))/(X55-INDEX(X53:X56,Z52)))","v":141157.33274413794},{"$f":"OR(Y55,AA55>AA55:AA56)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB52,AD54+1,0,COUNT(U53:U56)-AD54),0)+AD54","v":3},{"$f":"INDEX(V53:V56,AD55)","v":"Bas+CsA+EC-MPS+ST"},{"$f":"INDEX(W53:W56,AD55)","v":111539.87721819512},{"$f":"INDEX(X53:X56,AD55)","v":11.13769130520831},{"$f":"(AF55-AF54)/(AG55-AG54)","v":144449.15571304969}]
[{"$f":"VLOOKUP(V56,N53:O56,2,FALSE)","v":"BAS+BEL+MMF"},{"$f":"W56","v":209408.69738722467},{"$f":"B56-B55","v":97868.820169029554},{"$f":"X56","v":11.294090865786282},{"$f":"D56-D55","v":0.156399560577972},{"$f":"IF(Y56,\"Dominated\",IF(AB56,\"Extended dominated\",VLOOKUP(V56,AE53:AH56,4,FALSE)))","v":625761.47789262922},{"$f":"IF(U56=Z52,\"—\",-(W56-INDEX(W53:W56,Z52))/20000+(X56-INDEX(X53:X56,Z52)))","v":-5.6440712331195568},{"$f":"IF(U56=Z52,\"—\",-(W56-INDEX(W53:W56,Z52))/30000+(X56-INDEX(X53:X56,Z52)))","v":-3.6606717711653598},null,null,null,null,null,"Bas+Bela+MMF+ST","BAS+BEL+MMF",{"$f":"VLOOKUP(N56,Results!$A$6:$H$21,3,FALSE)","v":209408.69738722467},{"$f":"VLOOKUP(N56,Results!$A$6:$H$21,5,FALSE)","v":11.294090865786282},{"$f":"VLOOKUP(N56,Results!$A$6:$H$21,8,FALSE)","v":272},{"$f":"_xlfn.RANK.AVG(R56,R53:R56,1)","v":4},null,4,{"$f":"INDEX(N53:N56,MATCH(U56,S53:S56,0))","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(P53:P56,MATCH(U56,S53:S56,0))","v":209408.69738722467},{"$f":"INDEX(Q53:Q56,MATCH(U56,S53:S56,0))","v":11.294090865786282},{"$f":"OR(W56:W56<W56)","v":false},null,{"$f":"IF(U56=Z52,0,(W56-INDEX(W53:W56,Z52))/(X56-INDEX(X53:X56,Z52)))","v":388740.32130415027},{"$f":"OR(Y56,AA56>AA56:AA56)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB52,AD55+1,0,COUNT(U53:U56)-AD55),0)+AD55","v":4},{"$f":"INDEX(V53:V56,AD56)","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(W53:W56,AD56)","v":209408.69738722467},{"$f":"INDEX(X53:X56,AD56)","v":11.294090865786282},{"$f":"(AF56-AF55)/(AG56-AG55)","v":625761.47789262922}]

{"sheet":"Report-Probabilistic results","index":7,"n_rows":55,"n_cols":34,"rows_kept":55,"cut":false,"hidden":false,"merged":[[50,0,51,0],[50,5,51,5],[16,0,17,0],[16,5,17,5]]}
["Induction agent","Discounted costs",null,"Discounted QALYs",null,"ICER","Incremental net health benefit",null,"Probability cost-effective",null,null,null,null,null,null,"Total costs","Total QALYs","ICER points","ICER rank",null,null,"Regimen","Total costs","Total QALYs","Dominated","Referent strategy","ICER vs referent","D/ED",null,"CE frontier","Regimen","Costs","QALYs","ICER"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY","£20k/QALY","£30k/QALY"]
["With CSA+AZA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V4:V6,Z3),N4:O6,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y4:Y6,0)","v":3}]
[{"$f":"VLOOKUP(V4,N4:O6,2,FALSE)","v":"No induction"},{"$f":"W4","v":102504.17854101592},"—",{"$f":"X4","v":10.763357373509052},"—",{"$f":"IF(Y4,\"Dominated\",IF(AB4,\"Extended dominated\",VLOOKUP(V4,AE4:AH6,4,FALSE)))","v":"Dominated"},{"$f":"IF(U4=Z3,\"—\",-(W4-INDEX(W4:W6,Z3))/20000+(X4-INDEX(X4:X6,Z3)))","v":-0.30282173959868697},{"$f":"IF(U4=Z3,\"—\",-(W4-INDEX(W4:W6,Z3))/30000+(X4-INDEX(X4:X6,Z3)))","v":-0.24706981217895493},{"$f":"HLOOKUP($A4,PSA!$FS$10:$FU$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":6.7999999999999996E-3},{"$f":"HLOOKUP($A4,PSA!$FS$10:$FU$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+Aza+ST","No induction",{"$f":"VLOOKUP(N4,Results!$AB$6:$AG$21,2,FALSE)","v":102504.17854101592},{"$f":"VLOOKUP(N4,Results!$AB$6:$AG$21,3,FALSE)","v":10.763357373509052},{"$f":"VLOOKUP(N4,Results!$AB$6:$AG$21,6,FALSE)","v":56},{"$f":"_xlfn.RANK.AVG(R4,R4:R6,1)","v":1},null,1,{"$f":"INDEX(N4:N6,MATCH(U4,S4:S6,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U4,S4:S6,0))","v":102504.17854101592},{"$f":"INDEX(Q4:Q6,MATCH(U4,S4:S6,0))","v":10.763357373509052},{"$f":"OR(W5:W6<W4)","v":true},null,{"$f":"IF(U4=Z3,0,(W4-INDEX(W4:W6,Z3))/(X4-INDEX(X4:X6,Z3)))","v":-24675.189190800433},{"$f":"OR(Y4,AA4>AA4:AA6)","v":true},null,{"$f":"Z3","v":3},{"$f":"INDEX(V4:V6,AD4)","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(W4:W6,AD4)","v":99159.062895832001},{"$f":"INDEX(X4:X6,AD4)","v":10.898923330848543},"—"]
[{"$f":"VLOOKUP(V5,N4:O6,2,FALSE)","v":"Rabbit ATG"},{"$f":"W5","v":105683.14694044343},{"$f":"B5-B4","v":3178.968399427511},{"$f":"X5","v":10.804849486164583},{"$f":"D5-D4","v":4.1492112655530988E-2},{"$f":"IF(Y5,\"Dominated\",IF(AB5,\"Extended dominated\",VLOOKUP(V5,AE4:AH6,4,FALSE)))","v":"Dominated"},{"$f":"IF(U5=Z3,\"—\",-(W5-INDEX(W4:W6,Z3))/20000+(X5-INDEX(X4:X6,Z3)))","v":-0.42027804691453152},{"$f":"IF(U5=Z3,\"—\",-(W5-INDEX(W4:W6,Z3))/30000+(X5-INDEX(X4:X6,Z3)))","v":-0.31154331283767434},{"$f":"HLOOKUP($A5,PSA!$FS$10:$FU$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":5.7799999999999997E-2},{"$f":"HLOOKUP($A5,PSA!$FS$10:$FU$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+Aza+ST","Basiliximab",{"$f":"VLOOKUP(N5,Results!$AB$6:$AG$21,2,FALSE)","v":99159.062895832001},{"$f":"VLOOKUP(N5,Results!$AB$6:$AG$21,3,FALSE)","v":10.898923330848543},{"$f":"VLOOKUP(N5,Results!$AB$6:$AG$21,6,FALSE)","v":135},{"$f":"_xlfn.RANK.AVG(R5,R4:R6,1)","v":3},null,2,{"$f":"INDEX(N4:N6,MATCH(U5,S4:S6,0))","v":"rATG+CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U5,S4:S6,0))","v":105683.14694044343},{"$f":"INDEX(Q4:Q6,MATCH(U5,S4:S6,0))","v":10.804849486164583},{"$f":"OR(W6:W6<W5)","v":true},null,{"$f":"IF(U5=Z3,0,(W5-INDEX(W4:W6,Z3))/(X5-INDEX(X4:X6,Z3)))","v":-69350.668791405507},{"$f":"OR(Y5,AA5>AA5:AA6)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB3,AD4+1,0,COUNT(U4:U6)-AD4),0)+AD4","v":{"$error":"#REF!"}},{"$f":"INDEX(V4:V6,AD5)","v":{"$error":"#REF!"}},{"$f":"INDEX(W4:W6,AD5)","v":{"$error":"#REF!"}},{"$f":"INDEX(X4:X6,AD5)","v":{"$error":"#REF!"}},{"$f":"(AF5-AF4)/(AG5-AG4)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V6,N4:O6,2,FALSE)","v":"Basiliximab"},{"$f":"W6","v":99159.062895832001},{"$f":"B6-B5","v":-6524.0840446114307},{"$f":"X6","v":10.898923330848543},{"$f":"D6-D5","v":9.4073844683959962E-2},{"$f":"IF(Y6,\"Dominated\",IF(AB6,\"Extended dominated\",VLOOKUP(V6,AE4:AH6,4,FALSE)))","v":"—"},{"$f":"IF(U6=Z3,\"—\",-(W6-INDEX(W4:W6,Z3))/20000+(X6-INDEX(X4:X6,Z3)))","v":"—"},{"$f":"IF(U6=Z3,\"—\",-(W6-INDEX(W4:W6,Z3))/30000+(X6-INDEX(X4:X6,Z3)))","v":"—"},{"$f":"HLOOKUP($A6,PSA!$FS$10:$FU$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.93540000000000001},{"$f":"HLOOKUP($A6,PSA!$FS$10:$FU$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+CsA+Aza+ST","Rabbit ATG",{"$f":"VLOOKUP(N6,Results!$AB$6:$AG$21,2,FALSE)","v":105683.14694044343},{"$f":"VLOOKUP(N6,Results!$AB$6:$AG$21,3,FALSE)","v":10.804849486164583},{"$f":"VLOOKUP(N6,Results!$AB$6:$AG$21,6,FALSE)","v":74},{"$f":"_xlfn.RANK.AVG(R6,R4:R6,1)","v":2},null,3,{"$f":"INDEX(N4:N6,MATCH(U6,S4:S6,0))","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(P4:P6,MATCH(U6,S4:S6,0))","v":99159.062895832001},{"$f":"INDEX(Q4:Q6,MATCH(U6,S4:S6,0))","v":10.898923330848543},{"$f":"OR(W6:W6<W6)","v":false},null,{"$f":"IF(U6=Z3,0,(W6-INDEX(W4:W6,Z3))/(X6-INDEX(X4:X6,Z3)))","v":0},{"$f":"OR(Y6,AA6>AA6:AA6)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB3,AD5+1,0,COUNT(U4:U6)-AD5),0)+AD5","v":{"$error":"#REF!"}},{"$f":"INDEX(V4:V6,AD6)","v":{"$error":"#REF!"}},{"$f":"INDEX(W4:W6,AD6)","v":{"$error":"#REF!"}},{"$f":"INDEX(X4:X6,AD6)","v":{"$error":"#REF!"}},{"$f":"(AF6-AF5)/(AG6-AG5)","v":{"$error":"#REF!"}}]
["With CSA+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V8:V10,Z7),N8:O10,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y8:Y10,0)","v":3}]
[{"$f":"VLOOKUP(V8,N8:O10,2,FALSE)","v":"No induction"},{"$f":"W8","v":98218.593861774571},"—",{"$f":"X8","v":10.915508851136742},"—",{"$f":"IF(Y8,\"Dominated\",IF(AB8,\"Extended dominated\",VLOOKUP(V8,AE8:AH10,4,FALSE)))","v":"Dominated"},{"$f":"IF(U8=Z7,\"—\",-(W8-INDEX(W8:W10,Z7))/20000+(X8-INDEX(X8:X10,Z7)))","v":-0.22938065770578109},{"$f":"IF(U8=Z7,\"—\",-(W8-INDEX(W8:W10,Z7))/30000+(X8-INDEX(X8:X10,Z7)))","v":-0.19137305329654969},{"$f":"HLOOKUP($A8,PSA!$FM$10:$FO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":1.8100000000000002E-2},{"$f":"HLOOKUP($A8,PSA!$FM$10:$FO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+MMF+ST","No induction",{"$f":"VLOOKUP(N8,Results!$AB$6:$AG$21,2,FALSE)","v":98218.593861774571},{"$f":"VLOOKUP(N8,Results!$AB$6:$AG$21,3,FALSE)","v":10.915508851136742},{"$f":"VLOOKUP(N8,Results!$AB$6:$AG$21,6,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R8,R8:R10,1)","v":1},null,1,{"$f":"INDEX(N8:N10,MATCH(U8,S8:S10,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U8,S8:S10,0))","v":98218.593861774571},{"$f":"INDEX(Q8:Q10,MATCH(U8,S8:S10,0))","v":10.915508851136742},{"$f":"OR(W9:W10<W8)","v":true},null,{"$f":"IF(U8=Z7,0,(W8-INDEX(W8:W10,Z7))/(X8-INDEX(X8:X10,Z7)))","v":-19768.540881388191},{"$f":"OR(Y8,AA8>AA8:AA10)","v":true},null,{"$f":"Z7","v":3},{"$f":"INDEX(V8:V10,AD8)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W8:W10,AD8)","v":95938.137597220688},{"$f":"INDEX(X8:X10,AD8)","v":11.030866695614829},"—"]
[{"$f":"VLOOKUP(V9,N8:O10,2,FALSE)","v":"Rabbit ATG"},{"$f":"W9","v":102831.43547094305},{"$f":"B9-B8","v":4612.8416091684776},{"$f":"X9","v":10.92495497893381},{"$f":"D9-D8","v":9.4461277970676605E-3},{"$f":"IF(Y9,\"Dominated\",IF(AB9,\"Extended dominated\",VLOOKUP(V9,AE8:AH10,4,FALSE)))","v":"Dominated"},{"$f":"IF(U9=Z7,\"—\",-(W9-INDEX(W8:W10,Z7))/20000+(X9-INDEX(X8:X10,Z7)))","v":-0.45057661036713731},{"$f":"IF(U9=Z7,\"—\",-(W9-INDEX(W8:W10,Z7))/30000+(X9-INDEX(X8:X10,Z7)))","v":-0.33568831247176462},{"$f":"HLOOKUP($A9,PSA!$FM$10:$FO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":3.2899999999999999E-2},{"$f":"HLOOKUP($A9,PSA!$FM$10:$FO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+MMF+ST","Basiliximab",{"$f":"VLOOKUP(N9,Results!$AB$6:$AG$21,2,FALSE)","v":95938.137597220688},{"$f":"VLOOKUP(N9,Results!$AB$6:$AG$21,3,FALSE)","v":11.030866695614829},{"$f":"VLOOKUP(N9,Results!$AB$6:$AG$21,6,FALSE)","v":244},{"$f":"_xlfn.RANK.AVG(R9,R8:R10,1)","v":3},null,2,{"$f":"INDEX(N8:N10,MATCH(U9,S8:S10,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U9,S8:S10,0))","v":102831.43547094305},{"$f":"INDEX(Q8:Q10,MATCH(U9,S8:S10,0))","v":10.92495497893381},{"$f":"OR(W10:W10<W9)","v":true},null,{"$f":"IF(U9=Z7,0,(W9-INDEX(W8:W10,Z7))/(X9-INDEX(X8:X10,Z7)))","v":-65085.319072707716},{"$f":"OR(Y9,AA9>AA9:AA10)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB7,AD8+1,0,COUNT(U8:U10)-AD8),0)+AD8","v":{"$error":"#REF!"}},{"$f":"INDEX(V8:V10,AD9)","v":{"$error":"#REF!"}},{"$f":"INDEX(W8:W10,AD9)","v":{"$error":"#REF!"}},{"$f":"INDEX(X8:X10,AD9)","v":{"$error":"#REF!"}},{"$f":"(AF9-AF8)/(AG9-AG8)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V10,N8:O10,2,FALSE)","v":"Basiliximab"},{"$f":"W10","v":95938.137597220688},{"$f":"B10-B9","v":-6893.2978737223602},{"$f":"X10","v":11.030866695614829},{"$f":"D10-D9","v":0.10591171668101929},{"$f":"IF(Y10,\"Dominated\",IF(AB10,\"Extended dominated\",VLOOKUP(V10,AE8:AH10,4,FALSE)))","v":"—"},{"$f":"IF(U10=Z7,\"—\",-(W10-INDEX(W8:W10,Z7))/20000+(X10-INDEX(X8:X10,Z7)))","v":"—"},{"$f":"IF(U10=Z7,\"—\",-(W10-INDEX(W8:W10,Z7))/30000+(X10-INDEX(X8:X10,Z7)))","v":"—"},{"$f":"HLOOKUP($A10,PSA!$FM$10:$FO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.94899999999999995},{"$f":"HLOOKUP($A10,PSA!$FM$10:$FO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+CsA+MMF+ST","Rabbit ATG",{"$f":"VLOOKUP(N10,Results!$AB$6:$AG$21,2,FALSE)","v":102831.43547094305},{"$f":"VLOOKUP(N10,Results!$AB$6:$AG$21,3,FALSE)","v":10.92495497893381},{"$f":"VLOOKUP(N10,Results!$AB$6:$AG$21,6,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R10,R8:R10,1)","v":2},null,3,{"$f":"INDEX(N8:N10,MATCH(U10,S8:S10,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P8:P10,MATCH(U10,S8:S10,0))","v":95938.137597220688},{"$f":"INDEX(Q8:Q10,MATCH(U10,S8:S10,0))","v":11.030866695614829},{"$f":"OR(W10:W10<W10)","v":false},null,{"$f":"IF(U10=Z7,0,(W10-INDEX(W8:W10,Z7))/(X10-INDEX(X8:X10,Z7)))","v":0},{"$f":"OR(Y10,AA10>AA10:AA10)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB7,AD9+1,0,COUNT(U8:U10)-AD9),0)+AD9","v":{"$error":"#REF!"}},{"$f":"INDEX(V8:V10,AD10)","v":{"$error":"#REF!"}},{"$f":"INDEX(W8:W10,AD10)","v":{"$error":"#REF!"}},{"$f":"INDEX(X8:X10,AD10)","v":{"$error":"#REF!"}},{"$f":"(AF10-AF9)/(AG10-AG9)","v":{"$error":"#REF!"}}]
["With TAC+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V12:V14,Z11),N12:O14,2,FALSE))","v":"vs. Basiliximab"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y12:Y14,0)","v":3}]
[{"$f":"VLOOKUP(V12,N12:O14,2,FALSE)","v":"No induction"},{"$f":"W12","v":92660.12160207679},"—",{"$f":"X12","v":10.897158523955298},"—",{"$f":"IF(Y12,\"Dominated\",IF(AB12,\"Extended dominated\",VLOOKUP(V12,AE12:AH14,4,FALSE)))","v":"Dominated"},{"$f":"IF(U12=Z11,\"—\",-(W12-INDEX(W12:W14,Z11))/20000+(X12-INDEX(X12:X14,Z11)))","v":-0.20125229134042355},{"$f":"IF(U12=Z11,\"—\",-(W12-INDEX(W12:W14,Z11))/30000+(X12-INDEX(X12:X14,Z11)))","v":-0.17027639158785696},{"$f":"HLOOKUP($A12,PSA!$FP$10:$FR$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":2.6800000000000001E-2},{"$f":"HLOOKUP($A12,PSA!$FP$10:$FR$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+MMF+ST","No induction",{"$f":"VLOOKUP(N12,Results!$AB$6:$AG$21,2,FALSE)","v":92660.12160207679},{"$f":"VLOOKUP(N12,Results!$AB$6:$AG$21,3,FALSE)","v":10.897158523955298},{"$f":"VLOOKUP(N12,Results!$AB$6:$AG$21,6,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R12,R12:R14,1)","v":1},null,1,{"$f":"INDEX(N12:N14,MATCH(U12,S12:S14,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U12,S12:S14,0))","v":92660.12160207679},{"$f":"INDEX(Q12:Q14,MATCH(U12,S12:S14,0))","v":10.897158523955298},{"$f":"OR(W13:W14<W12)","v":true},null,{"$f":"IF(U12=Z11,0,(W12-INDEX(W12:W14,Z11))/(X12-INDEX(X12:X14,Z11)))","v":-17157.267333484899},{"$f":"OR(Y12,AA12>AA12:AA14)","v":true},null,{"$f":"Z11","v":3},{"$f":"INDEX(V12:V14,AD12)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W12:W14,AD12)","v":90801.567616922795},{"$f":"INDEX(X12:X14,AD12)","v":11.005483116038022},"—"]
[{"$f":"VLOOKUP(V13,N12:O14,2,FALSE)","v":"Rabbit ATG"},{"$f":"W13","v":97749.708875131822},{"$f":"B13-B12","v":5089.5872730550327},{"$f":"X13","v":10.904691677290579},{"$f":"D13-D12","v":7.5331533352809288E-3},{"$f":"IF(Y13,\"Dominated\",IF(AB13,\"Extended dominated\",VLOOKUP(V13,AE12:AH14,4,FALSE)))","v":"Dominated"},{"$f":"IF(U13=Z11,\"—\",-(W13-INDEX(W12:W14,Z11))/20000+(X13-INDEX(X12:X14,Z11)))","v":-0.44819850165789427},{"$f":"IF(U13=Z11,\"—\",-(W13-INDEX(W12:W14,Z11))/30000+(X13-INDEX(X12:X14,Z11)))","v":-0.33239614735441048},{"$f":"HLOOKUP($A13,PSA!$FP$10:$FR$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":2.8400000000000002E-2},{"$f":"HLOOKUP($A13,PSA!$FP$10:$FR$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+Tac+MMF+ST","Basiliximab",{"$f":"VLOOKUP(N13,Results!$AB$6:$AG$21,2,FALSE)","v":90801.567616922795},{"$f":"VLOOKUP(N13,Results!$AB$6:$AG$21,3,FALSE)","v":11.005483116038022},{"$f":"VLOOKUP(N13,Results!$AB$6:$AG$21,6,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R13,R12:R14,1)","v":3},null,2,{"$f":"INDEX(N12:N14,MATCH(U13,S12:S14,0))","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U13,S12:S14,0))","v":97749.708875131822},{"$f":"INDEX(Q12:Q14,MATCH(U13,S12:S14,0))","v":10.904691677290579},{"$f":"OR(W14:W14<W13)","v":true},null,{"$f":"IF(U13=Z11,0,(W13-INDEX(W12:W14,Z11))/(X13-INDEX(X12:X14,Z11)))","v":-68935.827730560137},{"$f":"OR(Y13,AA13>AA13:AA14)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB11,AD12+1,0,COUNT(U12:U14)-AD12),0)+AD12","v":{"$error":"#REF!"}},{"$f":"INDEX(V12:V14,AD13)","v":{"$error":"#REF!"}},{"$f":"INDEX(W12:W14,AD13)","v":{"$error":"#REF!"}},{"$f":"INDEX(X12:X14,AD13)","v":{"$error":"#REF!"}},{"$f":"(AF13-AF12)/(AG13-AG12)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V14,N12:O14,2,FALSE)","v":"Basiliximab"},{"$f":"W14","v":90801.567616922795},{"$f":"B14-B13","v":-6948.141258209027},{"$f":"X14","v":11.005483116038022},{"$f":"D14-D13","v":0.1007914387474429},{"$f":"IF(Y14,\"Dominated\",IF(AB14,\"Extended dominated\",VLOOKUP(V14,AE12:AH14,4,FALSE)))","v":"—"},{"$f":"IF(U14=Z11,\"—\",-(W14-INDEX(W12:W14,Z11))/20000+(X14-INDEX(X12:X14,Z11)))","v":"—"},{"$f":"IF(U14=Z11,\"—\",-(W14-INDEX(W12:W14,Z11))/30000+(X14-INDEX(X12:X14,Z11)))","v":"—"},{"$f":"HLOOKUP($A14,PSA!$FP$10:$FR$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.94479999999999997},{"$f":"HLOOKUP($A14,PSA!$FP$10:$FR$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+Tac+MMF+ST","Rabbit ATG",{"$f":"VLOOKUP(N14,Results!$AB$6:$AG$21,2,FALSE)","v":97749.708875131822},{"$f":"VLOOKUP(N14,Results!$AB$6:$AG$21,3,FALSE)","v":10.904691677290579},{"$f":"VLOOKUP(N14,Results!$AB$6:$AG$21,6,FALSE)","v":149},{"$f":"_xlfn.RANK.AVG(R14,R12:R14,1)","v":2},null,3,{"$f":"INDEX(N12:N14,MATCH(U14,S12:S14,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P12:P14,MATCH(U14,S12:S14,0))","v":90801.567616922795},{"$f":"INDEX(Q12:Q14,MATCH(U14,S12:S14,0))","v":11.005483116038022},{"$f":"OR(W14:W14<W14)","v":false},null,{"$f":"IF(U14=Z11,0,(W14-INDEX(W12:W14,Z11))/(X14-INDEX(X12:X14,Z11)))","v":0},{"$f":"OR(Y14,AA14>AA14:AA14)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB11,AD13+1,0,COUNT(U12:U14)-AD13),0)+AD13","v":{"$error":"#REF!"}},{"$f":"INDEX(V12:V14,AD14)","v":{"$error":"#REF!"}},{"$f":"INDEX(W12:W14,AD14)","v":{"$error":"#REF!"}},{"$f":"INDEX(X12:X14,AD14)","v":{"$error":"#REF!"}},{"$f":"(AF14-AF13)/(AG14-AG13)","v":{"$error":"#REF!"}}]
[]
[]
["Maintenance agent","Discounted costs",null,"Discounted QALYs",null,"ICER (cost per QALY)","Incremental net health benefit",null,"Probability cost-effective"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY","£20k/QALY","£30k/QALY"]
["With MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V20:V22,Z19),N20:O22,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y20:Y22,0)","v":2}]
[{"$f":"VLOOKUP(V20,N20:O22,2,FALSE)","v":"TAC-PR"},{"$f":"W20","v":106985.35260674654},"—",{"$f":"X20","v":10.755729147737764},"—",{"$f":"IF(Y20,\"Dominated\",IF(AB20,\"Extended dominated\",VLOOKUP(V20,AE20:AH22,4,FALSE)))","v":"Dominated"},{"$f":"IF(U20=Z19,\"—\",-(W20-INDEX(W20:W22,Z19))/20000+(X20-INDEX(X20:X22,Z19)))","v":-0.85769092645102174},{"$f":"IF(U20=Z19,\"—\",-(W20-INDEX(W20:W22,Z19))/30000+(X20-INDEX(X20:X22,Z19)))","v":-0.61893707637319251},{"$f":"HLOOKUP($A20,PSA!$FV$10:$FX$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},{"$f":"HLOOKUP($A20,PSA!$FV$10:$FX$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N20,Results!$AB$6:$AG$21,2,FALSE)","v":98218.593861774571},{"$f":"VLOOKUP(N20,Results!$AB$6:$AG$21,3,FALSE)","v":10.915508851136742},{"$f":"VLOOKUP(N20,Results!$AB$6:$AG$21,6,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R20,R20:R22,1)","v":3},null,1,{"$f":"INDEX(N20:N22,MATCH(U20,S20:S22,0))","v":"Tac-PR+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U20,S20:S22,0))","v":106985.35260674654},{"$f":"INDEX(Q20:Q22,MATCH(U20,S20:S22,0))","v":10.755729147737764},{"$f":"OR(W21:W22<W20)","v":true},null,{"$f":"IF(U20=Z19,0,(W20-INDEX(W20:W22,Z19))/(X20-INDEX(X20:X22,Z19)))","v":-101288.93577693478},{"$f":"OR(Y20,AA20>AA20:AA22)","v":true},null,{"$f":"Z19","v":2},{"$f":"INDEX(V20:V22,AD20)","v":"Tac+MMF+ST"},{"$f":"INDEX(W20:W22,AD20)","v":92660.12160207679},{"$f":"INDEX(X20:X22,AD20)","v":10.897158523955298},"—"]
[{"$f":"VLOOKUP(V21,N20:O22,2,FALSE)","v":"TAC"},{"$f":"W21","v":92660.12160207679},{"$f":"B21-B20","v":-14325.231004669753},{"$f":"X21","v":10.897158523955298},{"$f":"D21-D20","v":0.14142937621753404},{"$f":"IF(Y21,\"Dominated\",IF(AB21,\"Extended dominated\",VLOOKUP(V21,AE20:AH22,4,FALSE)))","v":"—"},{"$f":"IF(U21=Z19,\"—\",-(W21-INDEX(W20:W22,Z19))/20000+(X21-INDEX(X20:X22,Z19)))","v":"—"},{"$f":"IF(U21=Z19,\"—\",-(W21-INDEX(W20:W22,Z19))/30000+(X21-INDEX(X20:X22,Z19)))","v":"—"},{"$f":"HLOOKUP($A21,PSA!$FV$10:$FX$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.8821},{"$f":"HLOOKUP($A21,PSA!$FV$10:$FX$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N21,Results!$AB$6:$AG$21,2,FALSE)","v":92660.12160207679},{"$f":"VLOOKUP(N21,Results!$AB$6:$AG$21,3,FALSE)","v":10.897158523955298},{"$f":"VLOOKUP(N21,Results!$AB$6:$AG$21,6,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R21,R20:R22,1)","v":2},null,2,{"$f":"INDEX(N20:N22,MATCH(U21,S20:S22,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U21,S20:S22,0))","v":92660.12160207679},{"$f":"INDEX(Q20:Q22,MATCH(U21,S20:S22,0))","v":10.897158523955298},{"$f":"OR(W22:W22<W21)","v":false},null,{"$f":"IF(U21=Z19,0,(W21-INDEX(W20:W22,Z19))/(X21-INDEX(X20:X22,Z19)))","v":0},{"$f":"OR(Y21,AA21>AA21:AA22)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB19,AD20+1,0,COUNT(U20:U22)-AD20),0)+AD20","v":3},{"$f":"INDEX(V20:V22,AD21)","v":"CsA+MMF+ST"},{"$f":"INDEX(W20:W22,AD21)","v":98218.593861774571},{"$f":"INDEX(X20:X22,AD21)","v":10.915508851136742},{"$f":"(AF21-AF20)/(AG21-AG20)","v":302908.6187257964}]
[{"$f":"VLOOKUP(V22,N20:O22,2,FALSE)","v":"CSA"},{"$f":"W22","v":98218.593861774571},{"$f":"B22-B21","v":5558.4722596977808},{"$f":"X22","v":10.915508851136742},{"$f":"D22-D21","v":1.835032718144447E-2},{"$f":"IF(Y22,\"Dominated\",IF(AB22,\"Extended dominated\",VLOOKUP(V22,AE20:AH22,4,FALSE)))","v":302908.6187257964},{"$f":"IF(U22=Z19,\"—\",-(W22-INDEX(W20:W22,Z19))/20000+(X22-INDEX(X20:X22,Z19)))","v":-0.25957328580344458},{"$f":"IF(U22=Z19,\"—\",-(W22-INDEX(W20:W22,Z19))/30000+(X22-INDEX(X20:X22,Z19)))","v":-0.16693208147514824},{"$f":"HLOOKUP($A22,PSA!$FV$10:$FX$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.1179},{"$f":"HLOOKUP($A22,PSA!$FV$10:$FX$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac-PR+MMF+ST","TAC-PR",{"$f":"VLOOKUP(N22,Results!$AB$6:$AG$21,2,FALSE)","v":106985.35260674654},{"$f":"VLOOKUP(N22,Results!$AB$6:$AG$21,3,FALSE)","v":10.755729147737764},{"$f":"VLOOKUP(N22,Results!$AB$6:$AG$21,6,FALSE)","v":43},{"$f":"_xlfn.RANK.AVG(R22,R20:R22,1)","v":1},null,3,{"$f":"INDEX(N20:N22,MATCH(U22,S20:S22,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P20:P22,MATCH(U22,S20:S22,0))","v":98218.593861774571},{"$f":"INDEX(Q20:Q22,MATCH(U22,S20:S22,0))","v":10.915508851136742},{"$f":"OR(W22:W22<W22)","v":false},null,{"$f":"IF(U22=Z19,0,(W22-INDEX(W20:W22,Z19))/(X22-INDEX(X20:X22,Z19)))","v":302908.6187257964},{"$f":"OR(Y22,AA22>AA22:AA22)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB19,AD21+1,0,COUNT(U20:U22)-AD21),0)+AD21","v":{"$error":"#REF!"}},{"$f":"INDEX(V20:V22,AD22)","v":{"$error":"#REF!"}},{"$f":"INDEX(W20:W22,AD22)","v":{"$error":"#REF!"}},{"$f":"INDEX(X20:X22,AD22)","v":{"$error":"#REF!"}},{"$f":"(AF22-AF21)/(AG22-AG21)","v":{"$error":"#REF!"}}]
["With AZA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V24:V25,Z23),N24:O25,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y24:Y25,0)","v":2}]
[{"$f":"VLOOKUP(V24,N24:O25,2,FALSE)","v":"CSA"},{"$f":"W24","v":102504.17854101592},"—",{"$f":"X24","v":10.763357373509052},"—",{"$f":"IF(Y24,\"Dominated\",IF(AB24,\"Extended dominated\",VLOOKUP(V24,AE24:AH25,4,FALSE)))","v":"Dominated"},{"$f":"IF(U24=Z23,\"—\",-(W24-INDEX(W24:W25,Z23))/20000+(X24-INDEX(X24:X25,Z23)))","v":-0.44971713217693582},{"$f":"IF(U24=Z23,\"—\",-(W24-INDEX(W24:W25,Z23))/30000+(X24-INDEX(X24:X25,Z23)))","v":-0.32102597100027991},{"$f":"HLOOKUP($A24,PSA!$FY$10:$FZ$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":6.2899999999999998E-2},{"$f":"HLOOKUP($A24,PSA!$FY$10:$FZ$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+Aza+ST","CSA",{"$f":"VLOOKUP(N24,Results!$AB$6:$AG$21,2,FALSE)","v":102504.17854101592},{"$f":"VLOOKUP(N24,Results!$AB$6:$AG$21,3,FALSE)","v":10.763357373509052},{"$f":"VLOOKUP(N24,Results!$AB$6:$AG$21,6,FALSE)","v":56},{"$f":"_xlfn.RANK.AVG(R24,R24:R25,1)","v":1},null,1,{"$f":"INDEX(N24:N25,MATCH(U24,S24:S25,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P24:P25,MATCH(U24,S24:S25,0))","v":102504.17854101592},{"$f":"INDEX(Q24:Q25,MATCH(U24,S24:S25,0))","v":10.763357373509052},{"$f":"OR(W25:W25<W24)","v":true},null,{"$f":"IF(U24=Z23,0,(W24-INDEX(W24:W25,Z23))/(X24-INDEX(X24:X25,Z23)))","v":-121323.49157777592},{"$f":"OR(Y24,AA24>AA24:AA25)","v":true},null,{"$f":"Z23","v":2},{"$f":"INDEX(V24:V25,AD24)","v":"Tac+Aza+ST"},{"$f":"INDEX(W24:W25,AD24)","v":94782.708870416565},{"$f":"INDEX(X24:X25,AD24)","v":10.82700102215602},"—"]
[{"$f":"VLOOKUP(V25,N24:O25,2,FALSE)","v":"TAC"},{"$f":"W25","v":94782.708870416565},{"$f":"B25-B24","v":-7721.4696705993556},{"$f":"X25","v":10.82700102215602},{"$f":"D25-D24","v":6.3643648646968032E-2},{"$f":"IF(Y25,\"Dominated\",IF(AB25,\"Extended dominated\",VLOOKUP(V25,AE24:AH25,4,FALSE)))","v":"—"},{"$f":"IF(U25=Z23,\"—\",-(W25-INDEX(W24:W25,Z23))/20000+(X25-INDEX(X24:X25,Z23)))","v":"—"},{"$f":"IF(U25=Z23,\"—\",-(W25-INDEX(W24:W25,Z23))/30000+(X25-INDEX(X24:X25,Z23)))","v":"—"},{"$f":"HLOOKUP($A25,PSA!$FY$10:$FZ$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.93710000000000004},{"$f":"HLOOKUP($A25,PSA!$FY$10:$FZ$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+Aza+ST","TAC",{"$f":"VLOOKUP(N25,Results!$AB$6:$AG$21,2,FALSE)","v":94782.708870416565},{"$f":"VLOOKUP(N25,Results!$AB$6:$AG$21,3,FALSE)","v":10.82700102215602},{"$f":"VLOOKUP(N25,Results!$AB$6:$AG$21,6,FALSE)","v":83},{"$f":"_xlfn.RANK.AVG(R25,R24:R25,1)","v":2},null,2,{"$f":"INDEX(N24:N25,MATCH(U25,S24:S25,0))","v":"Tac+Aza+ST"},{"$f":"INDEX(P24:P25,MATCH(U25,S24:S25,0))","v":94782.708870416565},{"$f":"INDEX(Q24:Q25,MATCH(U25,S24:S25,0))","v":10.82700102215602},{"$f":"OR(W25:W25<W25)","v":false},null,{"$f":"IF(U25=Z23,0,(W25-INDEX(W24:W25,Z23))/(X25-INDEX(X24:X25,Z23)))","v":0},{"$f":"OR(Y25,AA25>AA25:AA25)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB23,AD24+1,0,COUNT(U24:U27)-AD24),0)+AD24","v":{"$error":"#N/A"}},{"$f":"INDEX(V24:V25,AD25)","v":{"$error":"#N/A"}},{"$f":"INDEX(W24:W25,AD25)","v":{"$error":"#N/A"}},{"$f":"INDEX(X24:X25,AD25)","v":{"$error":"#N/A"}},{"$f":"(AF25-AF24)/(AG25-AG24)","v":{"$error":"#N/A"}}]
["With BAS+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V27:V30,Z26),N27:O30,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y27:Y30,0)","v":2}]
[{"$f":"VLOOKUP(V27,N27:O30,2,FALSE)","v":"SRL"},{"$f":"W27","v":115212.38771291969},"—",{"$f":"X27","v":10.898758622780418},"—",{"$f":"IF(Y27,\"Dominated\",IF(AB27,\"Extended dominated\",VLOOKUP(V27,AE27:AH30,4,FALSE)))","v":"Dominated"},{"$f":"IF(U27=Z26,\"—\",-(W27-INDEX(W27:W30,Z26))/20000+(X27-INDEX(X27:X30,Z26)))","v":-1.3272654980574483},{"$f":"IF(U27=Z26,\"—\",-(W27-INDEX(W27:W30,Z26))/30000+(X27-INDEX(X27:X30,Z26)))","v":-0.92041849645749996},{"$f":"HLOOKUP($A27,PSA!$GA$10:$GD$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},{"$f":"HLOOKUP($A27,PSA!$GA$10:$GD$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N27,Results!$AB$6:$AG$21,2,FALSE)","v":95938.137597220688},{"$f":"VLOOKUP(N27,Results!$AB$6:$AG$21,3,FALSE)","v":11.030866695614829},{"$f":"VLOOKUP(N27,Results!$AB$6:$AG$21,6,FALSE)","v":244},{"$f":"_xlfn.RANK.AVG(R27,R27:R30,1)","v":3},null,1,{"$f":"INDEX(N27:N30,MATCH(U27,S27:S30,0))","v":"Bas+Srl+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U27,S27:S30,0))","v":115212.38771291969},{"$f":"INDEX(Q27:Q30,MATCH(U27,S27:S30,0))","v":10.898758622780418},{"$f":"OR(W28:W30<W27)","v":true},null,{"$f":"IF(U27=Z26,0,(W27-INDEX(W27:W30,Z26))/(X27-INDEX(X27:X30,Z26)))","v":-228727.43969911305},{"$f":"OR(Y27,AA27>AA27:AA30)","v":true},null,{"$f":"Z26","v":2},{"$f":"INDEX(V27:V30,AD27)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W27:W30,AD27)","v":90801.567616922795},{"$f":"INDEX(X27:X30,AD27)","v":11.005483116038022},"—"]
[{"$f":"VLOOKUP(V28,N27:O30,2,FALSE)","v":"TAC"},{"$f":"W28","v":90801.567616922795},{"$f":"B28-B27","v":-24410.820095996896},{"$f":"X28","v":11.005483116038022},{"$f":"D28-D27","v":0.10672449325760347},{"$f":"IF(Y28,\"Dominated\",IF(AB28,\"Extended dominated\",VLOOKUP(V28,AE27:AH30,4,FALSE)))","v":"—"},{"$f":"IF(U28=Z26,\"—\",-(W28-INDEX(W27:W30,Z26))/20000+(X28-INDEX(X27:X30,Z26)))","v":"—"},{"$f":"IF(U28=Z26,\"—\",-(W28-INDEX(W27:W30,Z26))/30000+(X28-INDEX(X27:X30,Z26)))","v":"—"},{"$f":"HLOOKUP($A28,PSA!$GA$10:$GD$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.87060000000000004},{"$f":"HLOOKUP($A28,PSA!$GA$10:$GD$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N28,Results!$AB$6:$AG$21,2,FALSE)","v":90801.567616922795},{"$f":"VLOOKUP(N28,Results!$AB$6:$AG$21,3,FALSE)","v":11.005483116038022},{"$f":"VLOOKUP(N28,Results!$AB$6:$AG$21,6,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R28,R27:R30,1)","v":2},null,2,{"$f":"INDEX(N27:N30,MATCH(U28,S27:S30,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U28,S27:S30,0))","v":90801.567616922795},{"$f":"INDEX(Q27:Q30,MATCH(U28,S27:S30,0))","v":11.005483116038022},{"$f":"OR(W29:W30<W28)","v":false},null,{"$f":"IF(U28=Z26,0,(W28-INDEX(W27:W30,Z26))/(X28-INDEX(X27:X30,Z26)))","v":0},{"$f":"OR(Y28,AA28>AA28:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD27+1,0,COUNT(U27:U30)-AD27),0)+AD27","v":3},{"$f":"INDEX(V27:V30,AD28)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W27:W30,AD28)","v":95938.137597220688},{"$f":"INDEX(X27:X30,AD28)","v":11.030866695614829},{"$f":"(AF28-AF27)/(AG28-AG27)","v":202357.98362304509}]
[{"$f":"VLOOKUP(V29,N27:O30,2,FALSE)","v":"CSA"},{"$f":"W29","v":95938.137597220688},{"$f":"B29-B28","v":5136.5699802978925},{"$f":"X29","v":11.030866695614829},{"$f":"D29-D28","v":2.5383579576807591E-2},{"$f":"IF(Y29,\"Dominated\",IF(AB29,\"Extended dominated\",VLOOKUP(V29,AE27:AH30,4,FALSE)))","v":202357.98362304509},{"$f":"IF(U29=Z26,\"—\",-(W29-INDEX(W27:W30,Z26))/20000+(X29-INDEX(X27:X30,Z26)))","v":-0.23144491943808704},{"$f":"IF(U29=Z26,\"—\",-(W29-INDEX(W27:W30,Z26))/30000+(X29-INDEX(X27:X30,Z26)))","v":-0.1458354197664555},{"$f":"HLOOKUP($A29,PSA!$GA$10:$GD$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.12939999999999999},{"$f":"HLOOKUP($A29,PSA!$GA$10:$GD$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+Srl+MMF+ST","SRL",{"$f":"VLOOKUP(N29,Results!$AB$6:$AG$21,2,FALSE)","v":115212.38771291969},{"$f":"VLOOKUP(N29,Results!$AB$6:$AG$21,3,FALSE)","v":10.898758622780418},{"$f":"VLOOKUP(N29,Results!$AB$6:$AG$21,6,FALSE)","v":125},{"$f":"_xlfn.RANK.AVG(R29,R27:R30,1)","v":1},null,3,{"$f":"INDEX(N27:N30,MATCH(U29,S27:S30,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U29,S27:S30,0))","v":95938.137597220688},{"$f":"INDEX(Q27:Q30,MATCH(U29,S27:S30,0))","v":11.030866695614829},{"$f":"OR(W30:W30<W29)","v":false},null,{"$f":"IF(U29=Z26,0,(W29-INDEX(W27:W30,Z26))/(X29-INDEX(X27:X30,Z26)))","v":202357.98362304509},{"$f":"OR(Y29,AA29>AA29:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD28+1,0,COUNT(U27:U30)-AD28),0)+AD28","v":4},{"$f":"INDEX(V27:V30,AD29)","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(W27:W30,AD29)","v":209676.62164616148},{"$f":"INDEX(X27:X30,AD29)","v":11.285546614728197},{"$f":"(AF29-AF28)/(AG29-AG28)","v":446593.84393125772}]
[{"$f":"VLOOKUP(V30,N27:O30,2,FALSE)","v":"BEL"},{"$f":"W30","v":209676.62164616148},{"$f":"B30-B29","v":113738.48404894079},{"$f":"X30","v":11.285546614728197},{"$f":"D30-D29","v":0.25467991911336796},{"$f":"IF(Y30,\"Dominated\",IF(AB30,\"Extended dominated\",VLOOKUP(V30,AE27:AH30,4,FALSE)))","v":446593.84393125772},{"$f":"IF(U30=Z26,\"—\",-(W30-INDEX(W27:W30,Z26))/20000+(X30-INDEX(X27:X30,Z26)))","v":-5.6636892027717591},{"$f":"IF(U30=Z26,\"—\",-(W30-INDEX(W27:W30,Z26))/30000+(X30-INDEX(X27:X30,Z26)))","v":-3.6824383022844471},{"$f":"HLOOKUP($A30,PSA!$GA$10:$GD$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},{"$f":"HLOOKUP($A30,PSA!$GA$10:$GD$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+Bela+MMF+ST","BEL",{"$f":"VLOOKUP(N30,Results!$AB$6:$AG$21,2,FALSE)","v":209676.62164616148},{"$f":"VLOOKUP(N30,Results!$AB$6:$AG$21,3,FALSE)","v":11.285546614728197},{"$f":"VLOOKUP(N30,Results!$AB$6:$AG$21,6,FALSE)","v":272},{"$f":"_xlfn.RANK.AVG(R30,R27:R30,1)","v":4},null,4,{"$f":"INDEX(N27:N30,MATCH(U30,S27:S30,0))","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(P27:P30,MATCH(U30,S27:S30,0))","v":209676.62164616148},{"$f":"INDEX(Q27:Q30,MATCH(U30,S27:S30,0))","v":11.285546614728197},{"$f":"OR(W30:W30<W30)","v":false},null,{"$f":"IF(U30=Z26,0,(W30-INDEX(W27:W30,Z26))/(X30-INDEX(X27:X30,Z26)))","v":424457.50547716324},{"$f":"OR(Y30,AA30>AA30:AA30)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB26,AD29+1,0,COUNT(U27:U30)-AD29),0)+AD29","v":{"$error":"#REF!"}},{"$f":"INDEX(V27:V30,AD30)","v":{"$error":"#REF!"}},{"$f":"INDEX(W27:W30,AD30)","v":{"$error":"#REF!"}},{"$f":"INDEX(X27:X30,AD30)","v":{"$error":"#REF!"}},{"$f":"(AF30-AF29)/(AG30-AG29)","v":{"$error":"#REF!"}}]
["With rATG+MMF",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V32:V33,Z31),N32:O33,2,FALSE))","v":"vs. TAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y32:Y33,0)","v":1}]
[{"$f":"VLOOKUP(V32,N32:O33,2,FALSE)","v":"TAC"},{"$f":"W32","v":97749.708875131822},"—",{"$f":"X32","v":10.904691677290579},"—",{"$f":"IF(Y32,\"Dominated\",IF(AB32,\"Extended dominated\",VLOOKUP(V32,AE32:AH33,4,FALSE)))","v":"—"},{"$f":"IF(U32=Z31,\"—\",-(W32-INDEX(W32:W33,Z31))/20000+(X32-INDEX(X32:X33,Z31)))","v":"—"},{"$f":"IF(U32=Z31,\"—\",-(W32-INDEX(W32:W33,Z31))/30000+(X32-INDEX(X32:X33,Z31)))","v":"—"},{"$f":"HLOOKUP($A32,PSA!$GE$10:$GF$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.87590000000000001},{"$f":"HLOOKUP($A32,PSA!$GE$10:$GF$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+CsA+MMF+ST","CSA",{"$f":"VLOOKUP(N32,Results!$AB$6:$AG$21,2,FALSE)","v":102831.43547094305},{"$f":"VLOOKUP(N32,Results!$AB$6:$AG$21,3,FALSE)","v":10.92495497893381},{"$f":"VLOOKUP(N32,Results!$AB$6:$AG$21,6,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R32,R32:R33,1)","v":2},null,1,{"$f":"INDEX(N32:N33,MATCH(U32,S32:S33,0))","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(P32:P33,MATCH(U32,S32:S33,0))","v":97749.708875131822},{"$f":"INDEX(Q32:Q33,MATCH(U32,S32:S33,0))","v":10.904691677290579},{"$f":"OR(W33:W33<W32)","v":false},null,{"$f":"IF(U32=Z31,0,(W32-INDEX(W32:W33,Z31))/(X32-INDEX(X32:X33,Z31)))","v":0},{"$f":"OR(Y32,AA32>AA32:AA33)","v":false},null,{"$f":"Z31","v":1},{"$f":"INDEX(V32:V33,AD32)","v":"rATG+Tac+MMF+ST"},{"$f":"INDEX(W32:W33,AD32)","v":97749.708875131822},{"$f":"INDEX(X32:X33,AD32)","v":10.904691677290579},"—"]
[{"$f":"VLOOKUP(V33,N32:O33,2,FALSE)","v":"CSA"},{"$f":"W33","v":102831.43547094305},{"$f":"B33-B32","v":5081.7265958112257},{"$f":"X33","v":10.92495497893381},{"$f":"D33-D32","v":2.0263301643231202E-2},{"$f":"IF(Y33,\"Dominated\",IF(AB33,\"Extended dominated\",VLOOKUP(V33,AE32:AH33,4,FALSE)))","v":250784.72823843773},{"$f":"IF(U33=Z31,\"—\",-(W33-INDEX(W32:W33,Z31))/20000+(X33-INDEX(X32:X33,Z31)))","v":-0.23382302814733008},{"$f":"IF(U33=Z31,\"—\",-(W33-INDEX(W32:W33,Z31))/30000+(X33-INDEX(X32:X33,Z31)))","v":-0.14912758488380964},{"$f":"HLOOKUP($A33,PSA!$GE$10:$GF$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.1241},{"$f":"HLOOKUP($A33,PSA!$GE$10:$GF$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+Tac+MMF+ST","TAC",{"$f":"VLOOKUP(N33,Results!$AB$6:$AG$21,2,FALSE)","v":97749.708875131822},{"$f":"VLOOKUP(N33,Results!$AB$6:$AG$21,3,FALSE)","v":10.904691677290579},{"$f":"VLOOKUP(N33,Results!$AB$6:$AG$21,6,FALSE)","v":149},{"$f":"_xlfn.RANK.AVG(R33,R32:R33,1)","v":1},null,2,{"$f":"INDEX(N32:N33,MATCH(U33,S32:S33,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P32:P33,MATCH(U33,S32:S33,0))","v":102831.43547094305},{"$f":"INDEX(Q32:Q33,MATCH(U33,S32:S33,0))","v":10.92495497893381},{"$f":"OR(W33:W33<W33)","v":false},null,{"$f":"IF(U33=Z31,0,(W33-INDEX(W32:W33,Z31))/(X33-INDEX(X32:X33,Z31)))","v":250784.72823843773},{"$f":"OR(Y33,AA33>AA33:AA33)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB31,AD32+1,0,COUNT(U32:U35)-AD32),0)+AD32","v":2},{"$f":"INDEX(V32:V33,AD33)","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(W32:W33,AD33)","v":102831.43547094305},{"$f":"INDEX(X32:X33,AD33)","v":10.92495497893381},{"$f":"(AF33-AF32)/(AG33-AG32)","v":250784.72823843773}]
["With CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V35:V37,Z34),N35:O37,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y35:Y37,0)","v":2}]
[{"$f":"VLOOKUP(V35,N35:O37,2,FALSE)","v":"AZA"},{"$f":"W35","v":102504.17854101592},"—",{"$f":"X35","v":10.763357373509052},"—",{"$f":"IF(Y35,\"Dominated\",IF(AB35,\"Extended dominated\",VLOOKUP(V35,AE35:AH37,4,FALSE)))","v":"Dominated"},{"$f":"IF(U35=Z34,\"—\",-(W35-INDEX(W35:W37,Z34))/20000+(X35-INDEX(X35:X37,Z34)))","v":-0.36643071158975771},{"$f":"IF(U35=Z34,\"—\",-(W35-INDEX(W35:W37,Z34))/30000+(X35-INDEX(X35:X37,Z34)))","v":-0.29500430026906854},{"$f":"HLOOKUP($A35,PSA!$GG$10:$GI$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":9.1300000000000006E-2},{"$f":"HLOOKUP($A35,PSA!$GG$10:$GI$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N35,Results!$AB$6:$AG$21,2,FALSE)","v":102504.17854101592},{"$f":"VLOOKUP(N35,Results!$AB$6:$AG$21,3,FALSE)","v":10.763357373509052},{"$f":"VLOOKUP(N35,Results!$AB$6:$AG$21,6,FALSE)","v":56},{"$f":"_xlfn.RANK.AVG(R35,R35:R37,1)","v":1},null,1,{"$f":"INDEX(N35:N37,MATCH(U35,S35:S37,0))","v":"CsA+Aza+ST"},{"$f":"INDEX(P35:P37,MATCH(U35,S35:S37,0))","v":102504.17854101592},{"$f":"INDEX(Q35:Q37,MATCH(U35,S35:S37,0))","v":10.763357373509052},{"$f":"OR(W36:W37<W35)","v":true},null,{"$f":"IF(U35=Z34,0,(W35-INDEX(W35:W37,Z34))/(X35-INDEX(X35:X37,Z34)))","v":-28166.566280269974},{"$f":"OR(Y35,AA35>AA35:AA37)","v":true},null,{"$f":"Z34","v":2},{"$f":"INDEX(V35:V37,AD35)","v":"CsA+MMF+ST"},{"$f":"INDEX(W35:W37,AD35)","v":98218.593861774571},{"$f":"INDEX(X35:X37,AD35)","v":10.915508851136742},"—"]
[{"$f":"VLOOKUP(V36,N35:O37,2,FALSE)","v":"MMF"},{"$f":"W36","v":98218.593861774571},{"$f":"B36-B35","v":-4285.5846792413504},{"$f":"X36","v":10.915508851136742},{"$f":"D36-D35","v":0.15215147762769021},{"$f":"IF(Y36,\"Dominated\",IF(AB36,\"Extended dominated\",VLOOKUP(V36,AE35:AH37,4,FALSE)))","v":"—"},{"$f":"IF(U36=Z34,\"—\",-(W36-INDEX(W35:W37,Z34))/20000+(X36-INDEX(X35:X37,Z34)))","v":"—"},{"$f":"IF(U36=Z34,\"—\",-(W36-INDEX(W35:W37,Z34))/30000+(X36-INDEX(X35:X37,Z34)))","v":"—"},{"$f":"HLOOKUP($A36,PSA!$GG$10:$GI$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.90869999999999995},{"$f":"HLOOKUP($A36,PSA!$GG$10:$GI$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N36,Results!$AB$6:$AG$21,2,FALSE)","v":98218.593861774571},{"$f":"VLOOKUP(N36,Results!$AB$6:$AG$21,3,FALSE)","v":10.915508851136742},{"$f":"VLOOKUP(N36,Results!$AB$6:$AG$21,6,FALSE)","v":166},{"$f":"_xlfn.RANK.AVG(R36,R35:R37,1)","v":2},null,2,{"$f":"INDEX(N35:N37,MATCH(U36,S35:S37,0))","v":"CsA+MMF+ST"},{"$f":"INDEX(P35:P37,MATCH(U36,S35:S37,0))","v":98218.593861774571},{"$f":"INDEX(Q35:Q37,MATCH(U36,S35:S37,0))","v":10.915508851136742},{"$f":"OR(W37:W37<W36)","v":false},null,{"$f":"IF(U36=Z34,0,(W36-INDEX(W35:W37,Z34))/(X36-INDEX(X35:X37,Z34)))","v":0},{"$f":"OR(Y36,AA36>AA36:AA37)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB34,AD35+1,0,COUNT(U35:U37)-AD35),0)+AD35","v":3},{"$f":"INDEX(V35:V37,AD36)","v":"CsA+Evl+ST"},{"$f":"INDEX(W35:W37,AD36)","v":176463.42396400709},{"$f":"INDEX(X35:X37,AD36)","v":10.93950816528012},{"$f":"(AF36-AF35)/(AG36-AG35)","v":3260294.4248647476}]
[{"$f":"VLOOKUP(V37,N35:O37,2,FALSE)","v":"EVL"},{"$f":"W37","v":176463.42396400709},{"$f":"B37-B36","v":78244.830102232518},{"$f":"X37","v":10.93950816528012},{"$f":"D37-D36","v":2.3999314143377859E-2},{"$f":"IF(Y37,\"Dominated\",IF(AB37,\"Extended dominated\",VLOOKUP(V37,AE35:AH37,4,FALSE)))","v":3260294.4248647476},{"$f":"IF(U37=Z34,\"—\",-(W37-INDEX(W35:W37,Z34))/20000+(X37-INDEX(X35:X37,Z34)))","v":-3.8882421909682479},{"$f":"IF(U37=Z34,\"—\",-(W37-INDEX(W35:W37,Z34))/30000+(X37-INDEX(X35:X37,Z34)))","v":-2.5841616892643726},{"$f":"HLOOKUP($A37,PSA!$GG$10:$GI$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},{"$f":"HLOOKUP($A37,PSA!$GG$10:$GI$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"CsA+Evl+ST","EVL",{"$f":"VLOOKUP(N37,Results!$AB$6:$AG$21,2,FALSE)","v":176463.42396400709},{"$f":"VLOOKUP(N37,Results!$AB$6:$AG$21,3,FALSE)","v":10.93950816528012},{"$f":"VLOOKUP(N37,Results!$AB$6:$AG$21,6,FALSE)","v":207},{"$f":"_xlfn.RANK.AVG(R37,R35:R37,1)","v":3},null,3,{"$f":"INDEX(N35:N37,MATCH(U37,S35:S37,0))","v":"CsA+Evl+ST"},{"$f":"INDEX(P35:P37,MATCH(U37,S35:S37,0))","v":176463.42396400709},{"$f":"INDEX(Q35:Q37,MATCH(U37,S35:S37,0))","v":10.93950816528012},{"$f":"OR(W37:W37<W37)","v":false},null,{"$f":"IF(U37=Z34,0,(W37-INDEX(W35:W37,Z34))/(X37-INDEX(X35:X37,Z34)))","v":3260294.4248647476},{"$f":"OR(Y37,AA37>AA37:AA37)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB34,AD36+1,0,COUNT(U35:U37)-AD36),0)+AD36","v":{"$error":"#REF!"}},{"$f":"INDEX(V35:V37,AD37)","v":{"$error":"#REF!"}},{"$f":"INDEX(W35:W37,AD37)","v":{"$error":"#REF!"}},{"$f":"INDEX(X35:X37,AD37)","v":{"$error":"#REF!"}},{"$f":"(AF37-AF36)/(AG37-AG36)","v":{"$error":"#REF!"}}]
["With TAC",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V39:V41,Z38),N39:O41,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y39:Y41,0)","v":3}]
[{"$f":"VLOOKUP(V39,N39:O41,2,FALSE)","v":"SRL"},{"$f":"W39","v":126339.27917778732},"—",{"$f":"X39","v":10.593073936570175},"—",{"$f":"IF(Y39,\"Dominated\",IF(AB39,\"Extended dominated\",VLOOKUP(V39,AE39:AH41,4,FALSE)))","v":"Dominated"},{"$f":"IF(U39=Z38,\"—\",-(W39-INDEX(W39:W41,Z38))/20000+(X39-INDEX(X39:X41,Z38)))","v":-1.9880424661706497},{"$f":"IF(U39=Z38,\"—\",-(W39-INDEX(W39:W41,Z38))/30000+(X39-INDEX(X39:X41,Z38)))","v":-1.426723173242141},{"$f":"HLOOKUP($A39,PSA!$GJ$10:$GL$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},{"$f":"HLOOKUP($A39,PSA!$GJ$10:$GL$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+Aza+ST","AZA",{"$f":"VLOOKUP(N39,Results!$AB$6:$AG$21,2,FALSE)","v":94782.708870416565},{"$f":"VLOOKUP(N39,Results!$AB$6:$AG$21,3,FALSE)","v":10.82700102215602},{"$f":"VLOOKUP(N39,Results!$AB$6:$AG$21,6,FALSE)","v":83},{"$f":"_xlfn.RANK.AVG(R39,R39:R41,1)","v":2},null,1,{"$f":"INDEX(N39:N41,MATCH(U39,S39:S41,0))","v":"Tac+Srl+ST"},{"$f":"INDEX(P39:P41,MATCH(U39,S39:S41,0))","v":126339.27917778732},{"$f":"INDEX(Q39:Q41,MATCH(U39,S39:S41,0))","v":10.593073936570175},{"$f":"OR(W40:W41<W39)","v":true},null,{"$f":"IF(U39=Z38,0,(W39-INDEX(W39:W41,Z38))/(X39-INDEX(X39:X41,Z38)))","v":-110755.88495070902},{"$f":"OR(Y39,AA39>AA39:AA41)","v":true},null,{"$f":"Z38","v":3},{"$f":"INDEX(V39:V41,AD39)","v":"Tac+MMF+ST"},{"$f":"INDEX(W39:W41,AD39)","v":92660.12160207679},{"$f":"INDEX(X39:X41,AD39)","v":10.897158523955298},"—"]
[{"$f":"VLOOKUP(V40,N39:O41,2,FALSE)","v":"AZA"},{"$f":"W40","v":94782.708870416565},{"$f":"B40-B39","v":-31556.570307370755},{"$f":"X40","v":10.82700102215602},{"$f":"D40-D39","v":0.23392708558584552},{"$f":"IF(Y40,\"Dominated\",IF(AB40,\"Extended dominated\",VLOOKUP(V40,AE39:AH41,4,FALSE)))","v":"Dominated"},{"$f":"IF(U40=Z38,\"—\",-(W40-INDEX(W39:W41,Z38))/20000+(X40-INDEX(X39:X41,Z38)))","v":-0.17628686521626649},{"$f":"IF(U40=Z38,\"—\",-(W40-INDEX(W39:W41,Z38))/30000+(X40-INDEX(X39:X41,Z38)))","v":-0.1409104107439369},{"$f":"HLOOKUP($A40,PSA!$GJ$10:$GL$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.35680000000000001},{"$f":"HLOOKUP($A40,PSA!$GJ$10:$GL$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+MMF+ST","MMF",{"$f":"VLOOKUP(N40,Results!$AB$6:$AG$21,2,FALSE)","v":92660.12160207679},{"$f":"VLOOKUP(N40,Results!$AB$6:$AG$21,3,FALSE)","v":10.897158523955298},{"$f":"VLOOKUP(N40,Results!$AB$6:$AG$21,6,FALSE)","v":98},{"$f":"_xlfn.RANK.AVG(R40,R39:R41,1)","v":3},null,2,{"$f":"INDEX(N39:N41,MATCH(U40,S39:S41,0))","v":"Tac+Aza+ST"},{"$f":"INDEX(P39:P41,MATCH(U40,S39:S41,0))","v":94782.708870416565},{"$f":"INDEX(Q39:Q41,MATCH(U40,S39:S41,0))","v":10.82700102215602},{"$f":"OR(W41:W41<W40)","v":true},null,{"$f":"IF(U40=Z38,0,(W40-INDEX(W39:W41,Z38))/(X40-INDEX(X39:X41,Z38)))","v":-30254.601630664507},{"$f":"OR(Y40,AA40>AA40:AA41)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB38,AD39+1,0,COUNT(U39:U41)-AD39),0)+AD39","v":{"$error":"#REF!"}},{"$f":"INDEX(V39:V41,AD40)","v":{"$error":"#REF!"}},{"$f":"INDEX(W39:W41,AD40)","v":{"$error":"#REF!"}},{"$f":"INDEX(X39:X41,AD40)","v":{"$error":"#REF!"}},{"$f":"(AF40-AF39)/(AG40-AG39)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V41,N39:O41,2,FALSE)","v":"MMF"},{"$f":"W41","v":92660.12160207679},{"$f":"B41-B40","v":-2122.5872683397756},{"$f":"X41","v":10.897158523955298},{"$f":"D41-D40","v":7.0157501799277711E-2},{"$f":"IF(Y41,\"Dominated\",IF(AB41,\"Extended dominated\",VLOOKUP(V41,AE39:AH41,4,FALSE)))","v":"—"},{"$f":"IF(U41=Z38,\"—\",-(W41-INDEX(W39:W41,Z38))/20000+(X41-INDEX(X39:X41,Z38)))","v":"—"},{"$f":"IF(U41=Z38,\"—\",-(W41-INDEX(W39:W41,Z38))/30000+(X41-INDEX(X39:X41,Z38)))","v":"—"},{"$f":"HLOOKUP($A41,PSA!$GJ$10:$GL$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.64319999999999999},{"$f":"HLOOKUP($A41,PSA!$GJ$10:$GL$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Tac+Srl+ST","SRL",{"$f":"VLOOKUP(N41,Results!$AB$6:$AG$21,2,FALSE)","v":126339.27917778732},{"$f":"VLOOKUP(N41,Results!$AB$6:$AG$21,3,FALSE)","v":10.593073936570175},{"$f":"VLOOKUP(N41,Results!$AB$6:$AG$21,6,FALSE)","v":30},{"$f":"_xlfn.RANK.AVG(R41,R39:R41,1)","v":1},null,3,{"$f":"INDEX(N39:N41,MATCH(U41,S39:S41,0))","v":"Tac+MMF+ST"},{"$f":"INDEX(P39:P41,MATCH(U41,S39:S41,0))","v":92660.12160207679},{"$f":"INDEX(Q39:Q41,MATCH(U41,S39:S41,0))","v":10.897158523955298},{"$f":"OR(W41:W41<W41)","v":false},null,{"$f":"IF(U41=Z38,0,(W41-INDEX(W39:W41,Z38))/(X41-INDEX(X39:X41,Z38)))","v":0},{"$f":"OR(Y41,AA41>AA41:AA41)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB38,AD40+1,0,COUNT(U39:U41)-AD40),0)+AD40","v":{"$error":"#REF!"}},{"$f":"INDEX(V39:V41,AD41)","v":{"$error":"#REF!"}},{"$f":"INDEX(W39:W41,AD41)","v":{"$error":"#REF!"}},{"$f":"INDEX(X39:X41,AD41)","v":{"$error":"#REF!"}},{"$f":"(AF41-AF40)/(AG41-AG40)","v":{"$error":"#REF!"}}]
["With BAS+CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V43:V45,Z42),N43:O45,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y43:Y45,0)","v":3}]
[{"$f":"VLOOKUP(V43,N43:O45,2,FALSE)","v":"AZA"},{"$f":"W43","v":99159.062895832001},"—",{"$f":"X43","v":10.898923330848543},"—",{"$f":"IF(Y43,\"Dominated\",IF(AB43,\"Extended dominated\",VLOOKUP(V43,AE43:AH45,4,FALSE)))","v":"Dominated"},{"$f":"IF(U43=Z42,\"—\",-(W43-INDEX(W43:W45,Z42))/20000+(X43-INDEX(X43:X45,Z42)))","v":-0.29298962969685188},{"$f":"IF(U43=Z42,\"—\",-(W43-INDEX(W43:W45,Z42))/30000+(X43-INDEX(X43:X45,Z42)))","v":-0.23930754138666332},{"$f":"HLOOKUP($A43,PSA!$GM$10:$GO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.12520000000000001},{"$f":"HLOOKUP($A43,PSA!$GM$10:$GO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N43,Results!$AB$6:$AG$21,2,FALSE)","v":99159.062895832001},{"$f":"VLOOKUP(N43,Results!$AB$6:$AG$21,3,FALSE)","v":10.898923330848543},{"$f":"VLOOKUP(N43,Results!$AB$6:$AG$21,6,FALSE)","v":135},{"$f":"_xlfn.RANK.AVG(R43,R43:R45,1)","v":1},null,1,{"$f":"INDEX(N43:N45,MATCH(U43,S43:S45,0))","v":"Bas+CsA+Aza+ST"},{"$f":"INDEX(P43:P45,MATCH(U43,S43:S45,0))","v":99159.062895832001},{"$f":"INDEX(Q43:Q45,MATCH(U43,S43:S45,0))","v":10.898923330848543},{"$f":"OR(W44:W45<W43)","v":true},null,{"$f":"IF(U43=Z42,0,(W43-INDEX(W43:W45,Z42))/(X43-INDEX(X43:X45,Z42)))","v":-24411.423070168021},{"$f":"OR(Y43,AA43>AA43:AA45)","v":true},null,{"$f":"Z42","v":3},{"$f":"INDEX(V43:V45,AD43)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W43:W45,AD43)","v":95938.137597220688},{"$f":"INDEX(X43:X45,AD43)","v":11.030866695614829},"—"]
[{"$f":"VLOOKUP(V44,N43:O45,2,FALSE)","v":"MPS"},{"$f":"W44","v":112359.53583589036},{"$f":"B44-B43","v":13200.47294005836},{"$f":"X44","v":11.024399299521631},{"$f":"D44-D43","v":0.12547596867308819},{"$f":"IF(Y44,\"Dominated\",IF(AB44,\"Extended dominated\",VLOOKUP(V44,AE43:AH45,4,FALSE)))","v":"Dominated"},{"$f":"IF(U44=Z42,\"—\",-(W44-INDEX(W43:W45,Z42))/20000+(X44-INDEX(X43:X45,Z42)))","v":-0.82753730802668168},{"$f":"IF(U44=Z42,\"—\",-(W44-INDEX(W43:W45,Z42))/30000+(X44-INDEX(X43:X45,Z42)))","v":-0.55384733738218717},{"$f":"HLOOKUP($A44,PSA!$GM$10:$GO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":1.1000000000000001E-3},{"$f":"HLOOKUP($A44,PSA!$GM$10:$GO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N44,Results!$AB$6:$AG$21,2,FALSE)","v":95938.137597220688},{"$f":"VLOOKUP(N44,Results!$AB$6:$AG$21,3,FALSE)","v":11.030866695614829},{"$f":"VLOOKUP(N44,Results!$AB$6:$AG$21,6,FALSE)","v":244},{"$f":"_xlfn.RANK.AVG(R44,R43:R45,1)","v":3},null,2,{"$f":"INDEX(N43:N45,MATCH(U44,S43:S45,0))","v":"Bas+CsA+EC-MPS+ST"},{"$f":"INDEX(P43:P45,MATCH(U44,S43:S45,0))","v":112359.53583589036},{"$f":"INDEX(Q43:Q45,MATCH(U44,S43:S45,0))","v":11.024399299521631},{"$f":"OR(W45:W45<W44)","v":true},null,{"$f":"IF(U44=Z42,0,(W44-INDEX(W43:W45,Z42))/(X44-INDEX(X43:X45,Z42)))","v":-2539105.0744426521},{"$f":"OR(Y44,AA44>AA44:AA45)","v":true},null,{"$f":"MATCH(FALSE,OFFSET(AB42,AD43+1,0,COUNT(U43:U45)-AD43),0)+AD43","v":{"$error":"#REF!"}},{"$f":"INDEX(V43:V45,AD44)","v":{"$error":"#REF!"}},{"$f":"INDEX(W43:W45,AD44)","v":{"$error":"#REF!"}},{"$f":"INDEX(X43:X45,AD44)","v":{"$error":"#REF!"}},{"$f":"(AF44-AF43)/(AG44-AG43)","v":{"$error":"#REF!"}}]
[{"$f":"VLOOKUP(V45,N43:O45,2,FALSE)","v":"MMF"},{"$f":"W45","v":95938.137597220688},{"$f":"B45-B44","v":-16421.398238669673},{"$f":"X45","v":11.030866695614829},{"$f":"D45-D44","v":6.467396093198019E-3},{"$f":"IF(Y45,\"Dominated\",IF(AB45,\"Extended dominated\",VLOOKUP(V45,AE43:AH45,4,FALSE)))","v":"—"},{"$f":"IF(U45=Z42,\"—\",-(W45-INDEX(W43:W45,Z42))/20000+(X45-INDEX(X43:X45,Z42)))","v":"—"},{"$f":"IF(U45=Z42,\"—\",-(W45-INDEX(W43:W45,Z42))/30000+(X45-INDEX(X43:X45,Z42)))","v":"—"},{"$f":"HLOOKUP($A45,PSA!$GM$10:$GO$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.87370000000000003},{"$f":"HLOOKUP($A45,PSA!$GM$10:$GO$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"Bas+CsA+EC-MPS+ST","MPS",{"$f":"VLOOKUP(N45,Results!$AB$6:$AG$21,2,FALSE)","v":112359.53583589036},{"$f":"VLOOKUP(N45,Results!$AB$6:$AG$21,3,FALSE)","v":11.024399299521631},{"$f":"VLOOKUP(N45,Results!$AB$6:$AG$21,6,FALSE)","v":236},{"$f":"_xlfn.RANK.AVG(R45,R43:R45,1)","v":2},null,3,{"$f":"INDEX(N43:N45,MATCH(U45,S43:S45,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P43:P45,MATCH(U45,S43:S45,0))","v":95938.137597220688},{"$f":"INDEX(Q43:Q45,MATCH(U45,S43:S45,0))","v":11.030866695614829},{"$f":"OR(W45:W45<W45)","v":false},null,{"$f":"IF(U45=Z42,0,(W45-INDEX(W43:W45,Z42))/(X45-INDEX(X43:X45,Z42)))","v":0},{"$f":"OR(Y45,AA45>AA45:AA45)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB42,AD44+1,0,COUNT(U43:U45)-AD44),0)+AD44","v":{"$error":"#REF!"}},{"$f":"INDEX(V43:V45,AD45)","v":{"$error":"#REF!"}},{"$f":"INDEX(W43:W45,AD45)","v":{"$error":"#REF!"}},{"$f":"INDEX(X43:X45,AD45)","v":{"$error":"#REF!"}},{"$f":"(AF45-AF44)/(AG45-AG44)","v":{"$error":"#REF!"}}]
["With rATG+CSA",null,null,null,null,null,{"$f":"CONCATENATE(\"vs. \",VLOOKUP(INDEX(V47:V48,Z46),N47:O48,2,FALSE))","v":"vs. MMF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y47:Y48,0)","v":2}]
[{"$f":"VLOOKUP(V47,N47:O48,2,FALSE)","v":"AZA"},{"$f":"W47","v":105683.14694044343},"—",{"$f":"X47","v":10.804849486164583},"—",{"$f":"IF(Y47,\"Dominated\",IF(AB47,\"Extended dominated\",VLOOKUP(V47,AE47:AH48,4,FALSE)))","v":"Dominated"},{"$f":"IF(U47=Z46,\"—\",-(W47-INDEX(W47:W48,Z46))/20000+(X47-INDEX(X47:X48,Z46)))","v":-0.2626910662442461},{"$f":"IF(U47=Z46,\"—\",-(W47-INDEX(W47:W48,Z46))/30000+(X47-INDEX(X47:X48,Z46)))","v":-0.21516254175257302},{"$f":"HLOOKUP($A47,PSA!$GP$10:$GQ$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.1447},{"$f":"HLOOKUP($A47,PSA!$GP$10:$GQ$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+CsA+Aza+ST","AZA",{"$f":"VLOOKUP(N47,Results!$AB$6:$AG$21,2,FALSE)","v":105683.14694044343},{"$f":"VLOOKUP(N47,Results!$AB$6:$AG$21,3,FALSE)","v":10.804849486164583},{"$f":"VLOOKUP(N47,Results!$AB$6:$AG$21,6,FALSE)","v":74},{"$f":"_xlfn.RANK.AVG(R47,R47:R48,1)","v":1},null,1,{"$f":"INDEX(N47:N48,MATCH(U47,S47:S48,0))","v":"rATG+CsA+Aza+ST"},{"$f":"INDEX(P47:P48,MATCH(U47,S47:S48,0))","v":105683.14694044343},{"$f":"INDEX(Q47:Q48,MATCH(U47,S47:S48,0))","v":10.804849486164583},{"$f":"OR(W48:W48<W47)","v":true},null,{"$f":"IF(U47=Z46,0,(W47-INDEX(W47:W48,Z46))/(X47-INDEX(X47:X48,Z46)))","v":-23743.389280119933},{"$f":"OR(Y47,AA47>AA47:AA48)","v":true},null,{"$f":"Z46","v":2},{"$f":"INDEX(V47:V48,AD47)","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(W47:W48,AD47)","v":102831.43547094305},{"$f":"INDEX(X47:X48,AD47)","v":10.92495497893381},"—"]
[{"$f":"VLOOKUP(V48,N47:O48,2,FALSE)","v":"MMF"},{"$f":"W48","v":102831.43547094305},{"$f":"B48-B47","v":-2851.7114695003838},{"$f":"X48","v":10.92495497893381},{"$f":"D48-D47","v":0.12010549276922688},{"$f":"IF(Y48,\"Dominated\",IF(AB48,\"Extended dominated\",VLOOKUP(V48,AE47:AH48,4,FALSE)))","v":"—"},{"$f":"IF(U48=Z46,\"—\",-(W48-INDEX(W47:W48,Z46))/20000+(X48-INDEX(X47:X48,Z46)))","v":"—"},{"$f":"IF(U48=Z46,\"—\",-(W48-INDEX(W47:W48,Z46))/30000+(X48-INDEX(X47:X48,Z46)))","v":"—"},{"$f":"HLOOKUP($A48,PSA!$GP$10:$GQ$61,1+MATCH(20000,PSA!$EV$11:$EV$61,0),FALSE)","v":0.85529999999999995},{"$f":"HLOOKUP($A48,PSA!$GP$10:$GQ$61,1+MATCH(30000,PSA!$EV$11:$EV$61,0),FALSE)","v":0},null,null,null,"rATG+CsA+MMF+ST","MMF",{"$f":"VLOOKUP(N48,Results!$AB$6:$AG$21,2,FALSE)","v":102831.43547094305},{"$f":"VLOOKUP(N48,Results!$AB$6:$AG$21,3,FALSE)","v":10.92495497893381},{"$f":"VLOOKUP(N48,Results!$AB$6:$AG$21,6,FALSE)","v":185},{"$f":"_xlfn.RANK.AVG(R48,R47:R48,1)","v":2},null,2,{"$f":"INDEX(N47:N48,MATCH(U48,S47:S48,0))","v":"rATG+CsA+MMF+ST"},{"$f":"INDEX(P47:P48,MATCH(U48,S47:S48,0))","v":102831.43547094305},{"$f":"INDEX(Q47:Q48,MATCH(U48,S47:S48,0))","v":10.92495497893381},{"$f":"OR(W48:W48<W48)","v":false},null,{"$f":"IF(U48=Z46,0,(W48-INDEX(W47:W48,Z46))/(X48-INDEX(X47:X48,Z46)))","v":0},{"$f":"OR(Y48,AA48>AA48:AA48)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB46,AD47+1,0,COUNT(U47:U50)-AD47),0)+AD47","v":{"$error":"#REF!"}},{"$f":"INDEX(V47:V48,AD48)","v":{"$error":"#REF!"}},{"$f":"INDEX(W47:W48,AD48)","v":{"$error":"#REF!"}},{"$f":"INDEX(X47:X48,AD48)","v":{"$error":"#REF!"}},{"$f":"(AF48-AF47)/(AG48-AG47)","v":{"$error":"#REF!"}}]
[]
[]
["Regimen","Discounted costs",null,"Discounted QALYs",null,"ICER","Incremental net health benefit",null,"Probability cost-effective"]
[null,"Total","Incremental","Total","Incremental",null,"£20k/QALY","£30k/QALY","£20k/QALY","£30k/QALY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(FALSE,Y53:Y55,0)","v":1}]
[{"$f":"VLOOKUP(V53,N53:O55,2,FALSE)","v":"BAS+TAC+MMF"},{"$f":"W53","v":90801.567616922795},"—",{"$f":"X53","v":11.005483116038022},"—",{"$f":"IF(Y53,\"Dominated\",IF(AB53,\"Extended dominated\",VLOOKUP(V53,AE53:AH55,4,FALSE)))","v":"—"},{"$f":"IF(U53=Z52,\"—\",-(W53-INDEX(W53:W55,Z52))/20000+(X53-INDEX(X53:X55,Z52)))","v":"—"},{"$f":"IF(U53=Z52,\"—\",-(W53-INDEX(W53:W55,Z52))/30000+(X53-INDEX(X53:X55,Z52)))","v":"—"},null,null,null,null,null,"Bas+Tac+MMF+ST","BAS+TAC+MMF",{"$f":"VLOOKUP(N53,Results!$AB$6:$AG$21,2,FALSE)","v":90801.567616922795},{"$f":"VLOOKUP(N53,Results!$AB$6:$AG$21,3,FALSE)","v":11.005483116038022},{"$f":"VLOOKUP(N53,Results!$AB$6:$AG$21,6,FALSE)","v":209},{"$f":"_xlfn.RANK.AVG(R53,R53:R55,1)","v":1},null,1,{"$f":"INDEX(N53:N55,MATCH(U53,S53:S55,0))","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(P53:P55,MATCH(U53,S53:S55,0))","v":90801.567616922795},{"$f":"INDEX(Q53:Q55,MATCH(U53,S53:S55,0))","v":11.005483116038022},{"$f":"OR(W54:W55<W53)","v":false},null,{"$f":"IF(U53=Z52,0,(W53-INDEX(W53:W55,Z52))/(X53-INDEX(X53:X55,Z52)))","v":0},{"$f":"OR(Y53,AA53>AA53:AA55)","v":false},null,{"$f":"Z52","v":1},{"$f":"INDEX(V53:V55,AD53)","v":"Bas+Tac+MMF+ST"},{"$f":"INDEX(W53:W55,AD53)","v":90801.567616922795},{"$f":"INDEX(X53:X55,AD53)","v":11.005483116038022},"—"]
[{"$f":"VLOOKUP(V54,N53:O55,2,FALSE)","v":"BAS+CSA+MMF"},{"$f":"W54","v":95938.137597220688},{"$f":"B54-B53","v":5136.5699802978925},{"$f":"X54","v":11.030866695614829},{"$f":"D54-D53","v":2.5383579576807591E-2},{"$f":"IF(Y54,\"Dominated\",IF(AB54,\"Extended dominated\",VLOOKUP(V54,AE53:AH55,4,FALSE)))","v":202357.98362304509},{"$f":"IF(U54=Z52,\"—\",-(W54-INDEX(W53:W55,Z52))/20000+(X54-INDEX(X53:X55,Z52)))","v":-0.23144491943808704},{"$f":"IF(U54=Z52,\"—\",-(W54-INDEX(W53:W55,Z52))/30000+(X54-INDEX(X53:X55,Z52)))","v":-0.1458354197664555},null,null,null,null,null,"Bas+CsA+MMF+ST","BAS+CSA+MMF",{"$f":"VLOOKUP(N54,Results!$AB$6:$AG$21,2,FALSE)","v":95938.137597220688},{"$f":"VLOOKUP(N54,Results!$AB$6:$AG$21,3,FALSE)","v":11.030866695614829},{"$f":"VLOOKUP(N54,Results!$AB$6:$AG$21,6,FALSE)","v":244},{"$f":"_xlfn.RANK.AVG(R54,R53:R55,1)","v":2},null,2,{"$f":"INDEX(N53:N55,MATCH(U54,S53:S55,0))","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(P53:P55,MATCH(U54,S53:S55,0))","v":95938.137597220688},{"$f":"INDEX(Q53:Q55,MATCH(U54,S53:S55,0))","v":11.030866695614829},{"$f":"OR(W55:W55<W54)","v":false},null,{"$f":"IF(U54=Z52,0,(W54-INDEX(W53:W55,Z52))/(X54-INDEX(X53:X55,Z52)))","v":202357.98362304509},{"$f":"OR(Y54,AA54>AA54:AA55)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB52,AD53+1,0,COUNT(U53:U55)-AD53),0)+AD53","v":2},{"$f":"INDEX(V53:V55,AD54)","v":"Bas+CsA+MMF+ST"},{"$f":"INDEX(W53:W55,AD54)","v":95938.137597220688},{"$f":"INDEX(X53:X55,AD54)","v":11.030866695614829},{"$f":"(AF54-AF53)/(AG54-AG53)","v":202357.98362304509}]
[{"$f":"VLOOKUP(V55,N53:O55,2,FALSE)","v":"BAS+BEL+MMF"},{"$f":"W55","v":209676.62164616148},{"$f":"B55-B54","v":113738.48404894079},{"$f":"X55","v":11.285546614728197},{"$f":"D55-D54","v":0.25467991911336796},{"$f":"IF(Y55,\"Dominated\",IF(AB55,\"Extended dominated\",VLOOKUP(V55,AE53:AH55,4,FALSE)))","v":446593.84393125772},{"$f":"IF(U55=Z52,\"—\",-(W55-INDEX(W53:W55,Z52))/20000+(X55-INDEX(X53:X55,Z52)))","v":-5.6636892027717591},{"$f":"IF(U55=Z52,\"—\",-(W55-INDEX(W53:W55,Z52))/30000+(X55-INDEX(X53:X55,Z52)))","v":-3.6824383022844471},null,null,null,null,null,"Bas+Bela+MMF+ST","BAS+BEL+MMF",{"$f":"VLOOKUP(N55,Results!$AB$6:$AG$21,2,FALSE)","v":209676.62164616148},{"$f":"VLOOKUP(N55,Results!$AB$6:$AG$21,3,FALSE)","v":11.285546614728197},{"$f":"VLOOKUP(N55,Results!$AB$6:$AG$21,6,FALSE)","v":272},{"$f":"_xlfn.RANK.AVG(R55,R53:R55,1)","v":3},null,3,{"$f":"INDEX(N53:N55,MATCH(U55,S53:S55,0))","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(P53:P55,MATCH(U55,S53:S55,0))","v":209676.62164616148},{"$f":"INDEX(Q53:Q55,MATCH(U55,S53:S55,0))","v":11.285546614728197},{"$f":"OR(W55:W55<W55)","v":false},null,{"$f":"IF(U55=Z52,0,(W55-INDEX(W53:W55,Z52))/(X55-INDEX(X53:X55,Z52)))","v":424457.50547716324},{"$f":"OR(Y55,AA55>AA55:AA55)","v":false},null,{"$f":"MATCH(FALSE,OFFSET(AB52,AD54+1,0,COUNT(U53:U55)-AD54),0)+AD54","v":3},{"$f":"INDEX(V53:V55,AD55)","v":"Bas+Bela+MMF+ST"},{"$f":"INDEX(W53:W55,AD55)","v":209676.62164616148},{"$f":"INDEX(X53:X55,AD55)","v":11.285546614728197},{"$f":"(AF55-AF54)/(AG55-AG54)","v":446593.84393125772}]

{"sheet":"PSA","index":8,"n_rows":10010,"n_cols":199,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["nb_iterations",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE Threshold",{"$f":"EV11","v":20000}]
[]
["Mean",{"$f":"AVERAGE(OFFSET(B11,0,0,nb_iterations,1))","v":98218.593861774571},{"$f":"AVERAGE(OFFSET(C11,0,0,nb_iterations,1))","v":92660.12160207679},102504.17854101592,94782.708870416565,176463.42396400709,126339.27917778732,106985.35260674654,95938.137597220688,90801.567616922795,99159.062895832001,115212.38771291969,209676.62164616148,112359.53583589036,102831.43547094305,97749.708875131822,105683.14694044343,10.915508851136742,10.897158523955298,10.763357373509052,10.82700102215602,10.93950816528012,10.593073936570175,10.755729147737764,11.030866695614829,11.005483116038022,10.898923330848543,10.898758622780418,11.285546614728197,11.024399299521631,10.92495497893381,10.904691677290579,10.804849486164583,null,{"$f":"AVERAGE(OFFSET(AI11,0,0,nb_iterations,1))","v":6.0045791580480534},6.2641524438514953,5.6381484464582421,6.0878655786351574,2.1163369670797905,4.2761099776808873,5.4064615174004862,6.2339598157538099,6.465404735191818,5.9409701860568971,5.1381392371344035,0.80171553242013704,5.4064225077270898,5.7833832053866665,6.017206233533984,5.5206921391424268,{"$f":"AVERAGE(1*OFFSET(AY11,0,0,nb_iterations,1))","v":8.9999999999999998E-4},{"$f":"AVERAGE(1*OFFSET(AZ11,0,0,nb_iterations,1))","v":1.55E-2},{"$f":"AVERAGE(1*OFFSET(BA11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BB11,0,0,nb_iterations,1))","v":0.1686},{"$f":"AVERAGE(1*OFFSET(BC11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BD11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BE11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BF11,0,0,nb_iterations,1))","v":8.9700000000000002E-2},{"$f":"AVERAGE(1*OFFSET(BG11,0,0,nb_iterations,1))","v":0.68969999999999998},{"$f":"AVERAGE(1*OFFSET(BH11,0,0,nb_iterations,1))","v":9.5999999999999992E-3},{"$f":"AVERAGE(1*OFFSET(BI11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BJ11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(BK11,0,0,nb_iterations,1))","v":1E-4},{"$f":"AVERAGE(1*OFFSET(BL11,0,0,nb_iterations,1))","v":3.3E-3},{"$f":"AVERAGE(1*OFFSET(BM11,0,0,nb_iterations,1))","v":2.18E-2},{"$f":"AVERAGE(1*OFFSET(BN11,0,0,nb_iterations,1))","v":8.0000000000000004E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(1*OFFSET(CE11,0,0,nb_iterations,1))","v":1.8100000000000002E-2},{"$f":"AVERAGE(1*OFFSET(CF11,0,0,nb_iterations,1))","v":0.94899999999999995},{"$f":"AVERAGE(1*OFFSET(CG11,0,0,nb_iterations,1))","v":3.2899999999999999E-2},{"$f":"AVERAGE(1*OFFSET(CH11,0,0,nb_iterations,1))","v":2.6800000000000001E-2},{"$f":"AVERAGE(1*OFFSET(CI11,0,0,nb_iterations,1))","v":0.94479999999999997},{"$f":"AVERAGE(1*OFFSET(CJ11,0,0,nb_iterations,1))","v":2.8400000000000002E-2},{"$f":"AVERAGE(1*OFFSET(CK11,0,0,nb_iterations,1))","v":6.7999999999999996E-3},{"$f":"AVERAGE(1*OFFSET(CL11,0,0,nb_iterations,1))","v":0.93540000000000001},{"$f":"AVERAGE(1*OFFSET(CM11,0,0,nb_iterations,1))","v":5.7799999999999997E-2},{"$f":"AVERAGE(1*OFFSET(CN11,0,0,nb_iterations,1))","v":0.1179},{"$f":"AVERAGE(1*OFFSET(CO11,0,0,nb_iterations,1))","v":0.8821},{"$f":"AVERAGE(1*OFFSET(CP11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(CQ11,0,0,nb_iterations,1))","v":6.2899999999999998E-2},{"$f":"AVERAGE(1*OFFSET(CR11,0,0,nb_iterations,1))","v":0.93710000000000004},{"$f":"AVERAGE(1*OFFSET(CS11,0,0,nb_iterations,1))","v":0.12939999999999999},{"$f":"AVERAGE(1*OFFSET(CT11,0,0,nb_iterations,1))","v":0.87060000000000004},{"$f":"AVERAGE(1*OFFSET(CU11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(CV11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(CW11,0,0,nb_iterations,1))","v":0.1241},{"$f":"AVERAGE(1*OFFSET(CX11,0,0,nb_iterations,1))","v":0.87590000000000001},{"$f":"AVERAGE(1*OFFSET(CY11,0,0,nb_iterations,1))","v":9.1300000000000006E-2},{"$f":"AVERAGE(1*OFFSET(CZ11,0,0,nb_iterations,1))","v":0.90869999999999995},{"$f":"AVERAGE(1*OFFSET(DA11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(DB11,0,0,nb_iterations,1))","v":0.35680000000000001},{"$f":"AVERAGE(1*OFFSET(DC11,0,0,nb_iterations,1))","v":0.64319999999999999},{"$f":"AVERAGE(1*OFFSET(DD11,0,0,nb_iterations,1))","v":0},{"$f":"AVERAGE(1*OFFSET(DE11,0,0,nb_iterations,1))","v":0.12520000000000001},{"$f":"AVERAGE(1*OFFSET(DF11,0,0,nb_iterations,1))","v":0.87370000000000003},{"$f":"AVERAGE(1*OFFSET(DG11,0,0,nb_iterations,1))","v":1.1000000000000001E-3},{"$f":"AVERAGE(1*OFFSET(DH11,0,0,nb_iterations,1))","v":0.1447},{"$f":"AVERAGE(1*OFFSET(DI11,0,0,nb_iterations,1))","v":0.85529999999999995},{"$f":"AVERAGE(OFFSET(DJ11,0,0,nb_iterations,1))","v":-0.22938065770573138},-0.45057661036712282,-0.20125229134030498,-0.44819850165783198,-0.30282173959862974,-0.42027804691448256,0.25957328580345568,-0.59811764064757866,0.23144491943802806,-1.0958205786193904,-5.4322442833336453,0.23382302814731534,0.36643071158979529,-3.5218114793784729,0.17628686521631984,-1.8117556009543081,0.29298962969689818,-0.53454767832977812,0.26269106624425664]
["SD",{"$f":"_xlfn.STDEV.S(OFFSET(B11,0,0,nb_iterations,1))","v":4802.9468921515008},4075.0472144916998,6109.2687277899486,7072.0553259266262,8025.6831378176639,5944.1590936373932,5245.5100352085292,4301.9596769380787,3726.258850009649,5410.3736368107384,4765.4862259264546,4433.5048149628319,6183.8489426545166,5420.4398176221457,4993.0401853669055,6407.7292602520538,0.65815269201273452,0.66509781015341396,0.65530859408261077,0.6845226829023151,0.67118070964500043,0.66580994066917876,0.6801147218811473,0.66451016145858888,0.67091705256441558,0.66086761528984428,0.6651055725535413,0.68461169480325179,0.74480054648237659,0.66232919742662466,0.6703292504349263,0.65998883608264036,null,0.69663693156519801,0.69029284327108209,0.73482703599524368,0.79850359337947241,0.76064025888888764,0.74420748552808813,0.72208441519069833,0.69039387473633185,0.69039077223030598,0.71972522114370419,0.70242184943803754,0.70094319882570799,0.76804121670098124,0.72293880845364777,0.72381058481362981,0.75326842776398184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.STDEV.S(OFFSET(DJ11,0,0,nb_iterations,1))","v":0.1210873848211164},0.24713455212377405,0.11229050616442114,0.24381941441680882,0.14060308546769304,0.26642017800009316,0.22350322084347352,0.32594712004259718,0.20807126966120271,0.22143192774831752,0.23805239129920844,0.20495241244954679,0.28355375560179052,0.48003080844320839,0.41251920528357833,0.49137421437459933,0.26195996153604889,0.42299153318058058,0.25521424067029186]
["Current value",{"$f":"TRANSPOSE(Results!C6:C21)","v":97429.019719947668},92226.125105037529,101595.32534873602,93318.956290624352,176154.33489080466,125539.24998236366,106529.38325904033,95219.347745489169,90404.729669972847,98243.880286293686,114548.71633141524,209408.69738722467,111539.87721819512,101939.73918449946,97146.158661890993,104570.33043114685,{"$f":"TRANSPOSE(Results!E6:E21)","v":10.914528067654235},10.888398414891114,10.7710519348794,10.869633478195881,10.965902624196007,10.602281900319658,10.792004245027821,11.024706709402663,10.987963713043248,10.902924581985362,10.901023948844401,11.294090865786282,11.13769130520831,10.928074966272872,10.904716044298816,10.818162422250845,null,{"$f":"R5 - B5/PSA_CE_THRESHOLD","v":6.0430770816568513},6.2770921596392375,5.6912856674425996,6.2036856636646638,2.1581858796557736,4.3253194012014751,5.465535082075804,6.2637393221282043,6.4677272295446055,5.9907305676706777,5.1735881322736388,0.82365599642504783,5.5606974442985546,5.8310880070478994,6.0474081112042661,5.589645900693502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP5-AI5","v":0.22066224047135297},{"$f":"AV5-AI5","v":-0.21198907460895189},{"$f":"AQ5-AJ5","v":0.19063506990536805},{"$f":"AW5-AJ5","v":-0.22968404843497137},{"$f":"AR5-AK5","v":0.29944490022807813},{"$f":"AX5-AK5","v":-0.10163976674909758},{"$f":"AJ5-AI5","v":0.23401507798238619},{"$f":"AO5-AI5","v":-0.57754199958104735},{"$f":"AQ5-AP5","v":0.20398790741640127},{"$f":"AS5-AP5","v":-1.0901511898545655},{"$f":"AT5-AP5","v":-5.4400833257031564},{"$f":"AW5-AV5","v":0.21632010415636671},{"$f":"AI5-AK5","v":0.35179141421425175},{"$f":"AM5-AK5","v":-3.533099787786826},{"$f":"AJ5-AL5","v":7.3406495974573716E-2},{"$f":"AN5-AL5","v":-1.8783662624631887},{"$f":"AP5-AR5","v":0.27300875445752659},{"$f":"AU5-AR5","v":-0.43003312337212307},{"$f":"AV5-AX5","v":0.24144210635439745}]
["SE",{"$f":"B4/SQRT(nb_iterations)","v":48.029468921515011},40.750472144916998,61.092687277899486,70.720553259266268,80.256831378176642,59.441590936373935,52.455100352085289,43.01959676938079,37.262588500096491,54.103736368107384,47.654862259264547,44.335048149628321,61.838489426545166,54.20439817622146,49.930401853669053,64.077292602520544,6.5815269201273448E-3,6.6509781015341397E-3,6.5530859408261082E-3,6.8452268290231507E-3,6.7118070964500044E-3,6.6580994066917877E-3,6.8011472188114729E-3,6.6451016145858887E-3,6.7091705256441562E-3,6.608676152898443E-3,6.6510557255354133E-3,6.8461169480325181E-3,7.448005464823766E-3,6.6232919742662466E-3,6.7032925043492633E-3,6.5998883608264034E-3,null,{"$f":"AI4/SQRT(nb_iterations)","v":6.9663693156519803E-3},6.9029284327108212E-3,7.3482703599524364E-3,7.9850359337947235E-3,7.6064025888888769E-3,7.4420748552808816E-3,7.2208441519069832E-3,6.9039387473633189E-3,6.9039077223030602E-3,7.1972522114370418E-3,7.0242184943803757E-3,7.0094319882570803E-3,7.6804121670098124E-3,7.2293880845364774E-3,7.2381058481362981E-3,7.5326842776398187E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SMALL(OFFSET(DJ11,0,0,nb_iterations,1),nb_iterations*0.025)","v":-0.4818193801165771},-0.94104170130699583,-0.42847104936602953,-0.9413522720957781,-0.60017789896637552,-0.94979030214862448,-0.17016201313247592,-1.2531841158851362,-0.17309539763284665,-1.5439351466793063,-5.8949136931401735,-0.17256580536883437,-0.16357556462714484,-4.4674251426018312,-0.51873215913720472,-2.7201689847992236,-0.19873217016777023,-1.3912246258682543,-0.2119926517387194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LARGE(OFFSET(DJ11,0,0,nb_iterations,1),nb_iterations*0.025)","v":-1.1893339395025571E-2},2.6484340712706E-2,4.3233584358963739E-3,1.4823441435773965E-2,-5.2689698717346189E-2,9.4833443003418338E-2,0.70574032530404107,2.083346175981049E-2,0.64336751375090895,-0.67328698570837187,-4.9646566158506813,0.63617959555372483,0.95932813183975352,-2.5932322945997859,1.0972024260466098,-0.78667588856641046,0.8326023699391234,0.24914557684071514,0.79288184244517357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Probability treatment is cost-effective",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INHB"]
["i","Total costs (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total QALYs (discounted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NHB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost-effective",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NHB rank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Induction (with CsA+MMF+ST)",null,null,"Induction (with Tac+MMF+ST)",null,null,"Induction (with CsA+Aza+ST)",null,null,"Maintenance (with MMF+ST)",null,null,"Maintenance (with Aza+ST)",null,"Maintenance (with Bas+MMF+ST)",null,null,null,"Maintenance (with rATG+MMF+ST)",null,"Maintenance (with CsA+ST)",null,null,"Maintenance (with Tac+ST)",null,null,"Maintenance (with Bas+CsA+ST)",null,null,"Maintenance (with rATG+CsA+ST)",null,"Induction (with CsA+MMF+ST)",null,"Induction (with Tac+MMF+ST)",null,"Induction (with CsA+Aza+ST)",null,"Maintenance (with MMF+ST)",null,"Maintenance (with Bas+MMF+ST)",null,null,"Maintenance (with rATG+MMF+ST)","Maintenance (with CsA+ST)",null,"Maintenance (with Tac+ST)",null,"Maintenance (with Bas+CsA+ST)",null,"Maintenance (with rATG+CsA+ST)",null,null,"Rankogram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CE threshold",{"$f":"MAX(EW12:EW61)","v":0},{"$f":"MAX(EX12:EX61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Induction (with CsA+MMF+ST)",null,null,"Induction (with Tac+MMF+ST)",null,null,"Induction (with CsA+Aza+ST)",null,null,"Maintenance (with MMF+ST)",null,null,"Maintenance (with Aza+ST)",null,"Maintenance (with Bas+MMF+ST)",null,null,null,"Maintenance (with rATG+MMF+ST)",null,"Maintenance (with CsA+ST)",null,null,"Maintenance (with Tac+ST)",null,null,"Maintenance (with Bas+CsA+ST)",null,null,"Maintenance (with rATG+CsA+ST)"]
[null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST",null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","No induction","Bas","rATG","No induction","Bas","rATG","No induction","Bas","rATG","CsA","Tac","Tac-PR","CsA","Tac","CsA","Tac","Srl","Bela","CsA","Tac","Aza","MMF","Evl","Aza","MMF","Srl","Aza","MMF","EC-MPS","Aza","MMF","No induction","rATG","No induction","rATG","No induction","rATG","Tac","Tac-PR","Tac","Srl","Bela","Tac","MMF","Evl","MMF","Srl","MMF","EC-MPS","MMF",null,null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST",null,null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST","No induction","Basiliximab","Rabbit ATG","No induction","Basiliximab","Rabbit ATG","No induction","Basiliximab","Rabbit ATG","CSA","TAC","TAC-PR","CSA","TAC","CSA","TAC","SRL","BEL","CSA","TAC","AZA","MMF","EVL","AZA","MMF","SRL","AZA","MMF","MPS","AZA","MMF"]
[1,96592.276489105614,94389.394820250425,101217.65293991062,96677.13197666574,180598.77221861813,118188.38957948527,109854.12220325827,94511.023954463089,92300.94587814137,97305.668427431563,113387.19790892435,209097.68015391743,112089.89014895714,108182.87176452694,106392.56196408333,110881.49021926246,11.261323147440857,11.146047950604531,11.045543583157464,11.047703799249874,11.321729894621049,10.967917167407476,10.747958183778435,11.391877016420535,11.273723601133808,11.216841063406664,11.314259555887542,11.697965120067451,11.432357581369468,11.084843505027415,10.969122901640029,10.927834890017595,null,{"$f":"R11 - B11/PSA_CE_THRESHOLD","v":6.4317093229855757},{"$f":"S11 - C11/PSA_CE_THRESHOLD","v":6.4265782095920096},{"$f":"T11 - D11/PSA_CE_THRESHOLD","v":5.9846609361619327},{"$f":"U11 - E11/PSA_CE_THRESHOLD","v":6.2138472004165868},{"$f":"V11 - F11/PSA_CE_THRESHOLD","v":2.2917912836901415},{"$f":"W11 - G11/PSA_CE_THRESHOLD","v":5.0584976884332127},{"$f":"X11 - H11/PSA_CE_THRESHOLD","v":5.2552520736155213},{"$f":"Y11 - I11/PSA_CE_THRESHOLD","v":6.6663258186973806},{"$f":"Z11 - J11/PSA_CE_THRESHOLD","v":6.6586763072267399},{"$f":"AA11 - K11/PSA_CE_THRESHOLD","v":6.3515576420350852},{"$f":"AB11 - L11/PSA_CE_THRESHOLD","v":5.6448996604413244},{"$f":"AC11 - M11/PSA_CE_THRESHOLD","v":1.2430811123715788},{"$f":"AD11 - N11/PSA_CE_THRESHOLD","v":5.8278630739216108},{"$f":"AE11 - O11/PSA_CE_THRESHOLD","v":5.6756999168010678},{"$f":"AF11 - P11/PSA_CE_THRESHOLD","v":5.6494948034358625},{"$f":"AG11 - Q11/PSA_CE_THRESHOLD","v":5.3837603790544719},{"$f":"(AI11=MAX($AI11:$AX11))","v":false},{"$f":"(AJ11=MAX($AI11:$AX11))","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"_xlfn.RANK.AVG(AI11,$AI11:$AX11)","v":3},{"$f":"_xlfn.RANK.AVG(AJ11,$AI11:$AX11)","v":4},7,6,15,14,13,1,2,5,11,16,8,9,10,12,{"$f":"(AI11=MAX($AI11,$AP11,$AV11))","v":false},{"$f":"(AP11=MAX($AI11,$AP11,$AV11))","v":true},{"$f":"(AV11=MAX($AI11,$AP11,$AV11))","v":false},{"$f":"(AJ11=MAX($AJ11,$AQ11,$AW11))","v":false},{"$f":"(AQ11=MAX($AJ11,$AQ11,$AW11))","v":true},{"$f":"(AW11=MAX($AJ11,$AQ11,$AW11))","v":false},{"$f":"(AK11=MAX($AK11,$AR11,$AX11))","v":false},{"$f":"(AR11=MAX($AK11,$AR11,$AX11))","v":true},{"$f":"(AX11=MAX($AK11,$AR11,$AX11))","v":false},{"$f":"(AI11=MAX($AI11,$AJ11,$AO11))","v":true},{"$f":"(AJ11=MAX($AI11,$AJ11,$AO11))","v":false},{"$f":"(AO11=MAX($AI11,$AJ11,$AO11))","v":false},{"$f":"(AK11=MAX($AK11,$AL11))","v":false},{"$f":"(AL11=MAX($AK11,$AL11))","v":true},{"$f":"(AP11=MAX($AP11,$AQ11,$AS11,$AT11))","v":true},{"$f":"(AQ11=MAX($AP11,$AQ11,$AS11,$AT11))","v":false},{"$f":"(AR11=MAX($AP11,$AQ11,$AS11,$AT11))","v":false},{"$f":"(AS11=MAX($AP11,$AQ11,$AS11,$AT11))","v":false},{"$f":"(AV11=MAX($AV11,$AW11))","v":true},{"$f":"(AW11=MAX($AV11,$AW11))","v":false},{"$f":"(AK11=MAX($AK11,$AI11,$AM11))","v":false},{"$f":"(AI11=MAX($AK11,$AI11,$AM11))","v":true},{"$f":"($AM11=MAX($AK11,$AI11,$AM11))","v":false},{"$f":"(AL11=MAX($AL11,$AJ11,$AN11))","v":false},{"$f":"(AJ11=MAX($AL11,$AJ11,$AN11))","v":true},{"$f":"($AN11=MAX($AL11,$AJ11,$AN11))","v":false},{"$f":"(AR11=MAX($AR11,$AP11,$AU11))","v":false},{"$f":"(AP11=MAX($AR11,$AP11,$AU11))","v":true},{"$f":"(AU11=MAX($AR11,$AP11,$AU11))","v":false},{"$f":"(AX11=MAX($AV11,$AX11))","v":false},{"$f":"(AV11=MAX($AV11,$AX11))","v":true},{"$f":"-AP11+AI11","v":-0.23461649571180487},{"$f":"AV11-AP11","v":-0.99062590189631283},{"$f":"-AQ11+AJ11","v":-0.23209809763473022},{"$f":"AW11-AQ11","v":-1.0091815037908773},{"$f":"-AR11+AK11","v":-0.36689670587315248},{"$f":"AX11-AR11","v":-0.9677972629806133},{"$f":"AJ11-AI11","v":-5.1311133935660891E-3},{"$f":"AO11-AI11","v":-1.1764572493700545},{"$f":"AQ11-AP11","v":-7.6495114706407463E-3},{"$f":"AS11-AP11","v":-1.0214261582560562},{"$f":"AT11-AP11","v":-5.4232447063258018},{"$f":"AW11-AV11","v":-2.6205113365205257E-2},{"$f":"AI11-AK11","v":0.44704838682364301},{"$f":"AM11-AK11","v":-3.6928696524717912},{"$f":"AJ11-AL11","v":0.21273100917542287},{"$f":"AN11-AL11","v":-1.1553495119833741},{"$f":"AP11-AR11","v":0.3147681766622954},{"$f":"AU11-AR11","v":-0.52369456811347437},{"$f":"AV11-AX11","v":0.29193953774659587},null,1,{"$f":"COUNTIF(OFFSET(BO$11,0,0,nb_iterations,1),$ED11)","v":9},{"$f":"COUNTIF(OFFSET(BP$11,0,0,nb_iterations,1),$ED11)","v":155},{"$f":"COUNTIF(OFFSET(BQ$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(BR$11,0,0,nb_iterations,1),$ED11)","v":1686},{"$f":"COUNTIF(OFFSET(BS$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(BT$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(BU$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(BV$11,0,0,nb_iterations,1),$ED11)","v":897},{"$f":"COUNTIF(OFFSET(BW$11,0,0,nb_iterations,1),$ED11)","v":6897},{"$f":"COUNTIF(OFFSET(BX$11,0,0,nb_iterations,1),$ED11)","v":96},{"$f":"COUNTIF(OFFSET(BY$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(BZ$11,0,0,nb_iterations,1),$ED11)","v":0},{"$f":"COUNTIF(OFFSET(CA$11,0,0,nb_iterations,1),$ED11)","v":1},{"$f":"COUNTIF(OFFSET(CB$11,0,0,nb_iterations,1),$ED11)","v":33},{"$f":"COUNTIF(OFFSET(CC$11,0,0,nb_iterations,1),$ED11)","v":218},{"$f":"COUNTIF(OFFSET(CD$11,0,0,nb_iterations,1),$ED11)","v":8},null,20000,{"$f":"AY3","v":8.9999999999999998E-4},1.55E-2,0,0.1686,0,0,0,8.9700000000000002E-2,0.68969999999999998,9.5999999999999992E-3,0,0,1E-4,3.3E-3,2.18E-2,8.0000000000000004E-4,{"$f":"CE3","v":1.8100000000000002E-2},0.94899999999999995,3.2899999999999999E-2,2.6800000000000001E-2,0.94479999999999997,2.8400000000000002E-2,6.7999999999999996E-3,0.93540000000000001,5.7799999999999997E-2,0.1179,0.8821,0,{"$f":"CQ3","v":6.2899999999999998E-2},{"$f":"CR3","v":0.93710000000000004},{"$f":"CS3","v":0.12939999999999999},0.87060000000000004,0,0,0.1241,0.87590000000000001,9.1300000000000006E-2,0.90869999999999995,0,0.35680000000000001,0.64319999999999999,0,0.12520000000000001,0.87370000000000003,1.1000000000000001E-3,0.1447,0.85529999999999995]
[2,103301.12458845203,95050.846718456873,112095.64468162012,112245.79652189229,187576.51928509856,131023.64068391664,109040.75408947788,100107.38308283419,92417.42326780803,106939.23797030971,121571.59410718168,211350.24591691661,118751.55396304594,112364.61659459185,103830.35754812998,120677.23981230396,11.309967474384349,11.358148482327918,11.123368715130734,11.140035864381419,11.324361368521048,11.032474437737271,11.365253096171436,11.428371989148573,11.456528923656073,11.281839542652508,11.363580093498539,11.601912023304507,11.497299262093726,11.18798268059372,11.232805233420224,11.021321494883804,null,6.1449112449617473,6.6056061464050746,5.518586481049728,5.5277460382868044,1.9455354042661206,4.4812924035414383,5.9132153916975421,6.423002835006864,6.8356577602656712,5.9348776441370221,5.2850003881394558,1.0343997274586769,5.5597215639414292,5.5697518508641277,6.0412873560137257,4.9874595042686058,{"$f":"(AI12=MAX($AI12:$AX12))","v":false},{"$f":"(AJ12=MAX($AI12:$AX12))","v":false},{"$f":"(AK12=MAX($AI12:$AX12))","v":false},{"$f":"(AL12=MAX($AI12:$AX12))","v":false},{"$f":"(AM12=MAX($AI12:$AX12))","v":false},{"$f":"(AN12=MAX($AI12:$AX12))","v":false},{"$f":"(AO12=MAX($AI12:$AX12))","v":false},{"$f":"(AP12=MAX($AI12:$AX12))","v":false},{"$f":"(AQ12=MAX($AI12:$AX12))","v":true},{"$f":"(AR12=MAX($AI12:$AX12))","v":false},{"$f":"(AS12=MAX($AI12:$AX12))","v":false},{"$f":"(AT12=MAX($AI12:$AX12))","v":false},{"$f":"(AU12=MAX($AI12:$AX12))","v":false},{"$f":"(AV12=MAX($AI12:$AX12))","v":false},{"$f":"(AW12=MAX($AI12:$AX12))","v":false},{"$f":"(AX12=MAX($AI12:$AX12))","v":false},{"$f":"_xlfn.RANK.AVG(AI12,$AI12:$AX12)","v":4},2,11,10,15,14,7,3,1,6,12,16,9,8,5,13,{"$f":"(AI12=MAX($AI12,$AP12,$AV12))","v":false},{"$f":"(AP12=MAX($AI12,$AP12,$AV12))","v":true},{"$f":"(AV12=MAX($AI12,$AP12,$AV12))","v":false},{"$f":"(AJ12=MAX($AJ12,$AQ12,$AW12))","v":false},{"$f":"(AQ12=MAX($AJ12,$AQ12,$AW12))","v":true},{"$f":"(AW12=MAX($AJ12,$AQ12,$AW12))","v":false},{"$f":"(AK12=MAX($AK12,$AR12,$AX12))","v":false},{"$f":"(AR12=MAX($AK12,$AR12,$AX12))","v":true},{"$f":"(AX12=MAX($AK12,$AR12,$AX12))","v":false},{"$f":"(AI12=MAX($AI12,$AJ12,$AO12))","v":false},{"$f":"(AJ12=MAX($AI12,$AJ12,$AO12))","v":true},{"$f":"(AO12=MAX($AI12,$AJ12,$AO12))","v":false},{"$f":"(AK12=MAX($AK12,$AL12))","v":false},true,{"$f":"(AP12=MAX($AP12,$AQ12,$AS12,$AT12))","v":false},{"$f":"(AQ12=MAX($AP12,$AQ12,$AS12,$AT12))","v":true},{"$f":"(AR12=MAX($AP12,$AQ12,$AS12,$AT12))","v":false},{"$f":"(AS12=MAX($AP12,$AQ12,$AS12,$AT12))","v":false},{"$f":"(AV12=MAX($AV12,$AW12))","v":false},{"$f":"(AW12=MAX($AV12,$AW12))","v":true},{"$f":"(AK12=MAX($AK12,$AI12,$AM12))","v":false},{"$f":"(AI12=MAX($AK12,$AI12,$AM12))","v":true},{"$f":"($AM12=MAX($AK12,$AI12,$AM12))","v":false},{"$f":"(AL12=MAX($AL12,$AJ12,$AN12))","v":false},{"$f":"(AJ12=MAX($AL12,$AJ12,$AN12))","v":true},{"$f":"($AN12=MAX($AL12,$AJ12,$AN12))","v":false},{"$f":"(AR12=MAX($AR12,$AP12,$AU12))","v":false},{"$f":"(AP12=MAX($AR12,$AP12,$AU12))","v":true},{"$f":"(AU12=MAX($AR12,$AP12,$AU12))","v":false},{"$f":"(AX12=MAX($AV12,$AX12))","v":false},{"$f":"(AV12=MAX($AV12,$AX12))","v":true},{"$f":"-AP12+AI12","v":-0.27809159004511663},{"$f":"AV12-AP12","v":-0.85325098414273626},{"$f":"-AQ12+AJ12","v":-0.23005161386059658},{"$f":"AW12-AQ12","v":-0.79437040425194549},{"$f":"-AR12+AK12","v":-0.41629116308729408},{"$f":"AX12-AR12","v":-0.94741813986841628},{"$f":"AJ12-AI12","v":0.46069490144332725},{"$f":"AO12-AI12","v":-0.23169585326420528},{"$f":"AQ12-AP12","v":0.4126549252588072},{"$f":"AS12-AP12","v":-1.1380024468674081},{"$f":"AT12-AP12","v":-5.3886031075481871},{"$f":"AW12-AV12","v":0.47153550514959797},{"$f":"AI12-AK12","v":0.6263247639120193},{"$f":"AM12-AK12","v":-3.5730510767836074},{"$f":"AJ12-AL12","v":1.0778601081182702},{"$f":"AN12-AL12","v":-1.0464536347453661},{"$f":"AP12-AR12","v":0.48812519086984185},{"$f":"AU12-AR12","v":-0.37515608019559288},{"$f":"AV12-AX12","v":0.58229234659552187},null,2,151,3255,5,987,0,0,0,2246,2132,346,0,0,5,55,808,10,null,1000]
[3,97945.628160711829,92718.000831644647,103204.27943701456,90827.04191215396,169624.60873319121,132505.08419789709,109577.57752573653,93645.153244797519,89017.47703379883,97815.948721712994,109428.50036874205,206914.49690853845,107853.63725804437,99909.017017352919,95375.274507493668,103568.11510841805,11.330625433440566,11.245179038716479,11.07078834879961,11.1383454763657,11.44979801544557,10.651254214371713,10.977744567301412,11.555299472597641,11.489116434848912,11.343771834693923,11.406142726503631,11.764886638636735,11.68559693631744,11.457953828859836,11.403391466215476,11.268206888671843,null,6.433344025404975,6.6092789971342469,5.9105743769488823,6.5969933807580023,2.9685675787860095,4.0260000044768587,5.4988656910145863,6.8730418103577646,7.0382425831589703,6.4529743986082737,5.934717708066529,1.4191617932098133,6.2929150734152213,6.4625029779921901,6.6346277408407923,6.0898011332509405,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,4,12,5,15,14,13,2,1,7,11,16,9,6,3,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.43969778495278966,-0.41053883236557454,-0.4289635860247234,-0.40361484231817801,-0.54240002165939138,-0.36317326535733319,0.17593497172927197,-0.93447833439038863,0.16520077280120571,-0.93832410229123564,-5.4538800171479513,0.17212476284860223,0.52276964845609264,-2.9420067981628728,1.228561637624459E-2,-2.5709933762811437,0.42006741174949092,-0.16005932519305244,0.37270184474124957,null,3,436,3022,31,1335,0,0,5,2551,584,615,0,0,19,172,1200,30,null,2000]
[4,102020.81910508603,93965.308201196793,108838.64971799754,107257.69437174824,167703.60817845305,127033.32421522659,110264.22933717958,98883.176408401079,91850.121023584215,104216.04628348562,120498.85728418602,209858.08238130627,113801.56361881702,99620.700497381549,92832.840140918241,102345.11795965678,11.159617888099193,11.182704908300739,11.089584447384658,10.995129729269934,11.135421052225782,10.804811317894719,11.122440813333258,11.413661750466787,11.466093888064878,11.329231475935668,11.253522139350681,11.645971526615375,11.365585234295422,11.508149379148664,11.571443761632629,11.472153189195417,null,6.0585769328448915,6.4844394982408993,5.6476519614847804,5.6322450106825217,2.7502406433031297,4.4531451071333903,5.6092293464742786,6.4695029300467324,6.8735878368856671,6.1184291617613873,5.2285792751413798,1.1530674075500613,5.6755070533545711,6.5271143542795862,6.929801754586717,6.3548972912125778,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,8,4,10,11,15,14,12,5,2,7,13,16,9,3,1,6,false,false,true,false,false,true,false,false,true,false,true,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.41092599720184086,5.7611424232853814E-2,-0.38914833864476783,5.6213917701049887E-2,-0.47077720027660686,0.23646812945119056,0.42586256539600775,-0.44934758637061289,0.40408490683893472,-1.2409236549053526,-5.3164355224966711,0.40268740030713079,0.41092497136011108,-2.8974113181816508,0.85219448755837757,-1.1790999035491314,0.35107376828534509,-0.44292210840681623,0.17221706306700835,null,4,1561,1644,68,1084,0,0,18,2565,244,993,0,0,49,302,1405,67,null,3000]
[5,97508.304956048218,95715.258536713023,100482.36395623573,89804.275401879611,185369.53164126462,130161.23106814858,112523.46311371175,92974.473787368566,91297.110791364365,94792.541418272813,112095.51439541897,207735.680891547,108531.23560887434,102008.84387271268,100704.43420503061,103852.34243313395,11.431331207739571,11.333577162200001,11.282454897416637,11.426395445834974,11.406878047743781,11.114618203128297,11.118199839774178,11.551668357515535,11.411264354381762,11.410735402806942,11.446240200294538,11.663899450872146,11.685203941404991,11.431834002538027,11.326673936207751,11.304216898481259,null,6.5559159599371606,6.54781423536435,6.2583366996048504,6.9361816757409933,2.1384014656805501,4.6065566497208676,5.4920266840885903,6.9029446681471063,6.846408814813544,6.6711083318933015,5.8414644805235891,1.2771154062947954,6.2586421609612737,6.3313918089023931,6.2914522259562204,6.111599776824562,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,6,10,1,15,14,13,2,3,4,12,16,9,7,8,11,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-0.34702870820994569,-0.57155285924471322,-0.29859457944919399,-0.55495658885732357,-0.41277163228845115,-0.55950855506873953,-8.1017245728105536E-3,-1.0638892758485703,-5.6535853333562258E-2,-1.0614801876235171,-5.6258292618523109,-3.9939582946172614E-2,0.29757926033231019,-4.1199352339243003,-0.38836744037664328,-2.3296250260201257,0.23183633625380473,-0.41246617093202786,0.21979203207783105,null,5,2334,1001,159,1265,0,0,99,1181,88,1532,1,0,143,751,1337,109,null,4000]
[6,98965.834239151794,88217.948900661882,105080.20580904826,100113.94350607913,185453.17257240482,122941.37460690354,101796.97145694031,97569.456323619946,87668.542132361137,102635.83640520215,113704.27841541661,206774.31269574061,118069.41420643753,95967.161771460029,86869.626269780318,97995.82827872115,10.77538673921133,10.888804801125175,10.61142440553804,10.60529053497434,10.688736067717667,10.730433332431364,10.538140391329401,10.982908662954454,11.119989664897696,10.838637241903299,10.899600941470036,11.298143005801819,11.122750889462351,11.060896719004091,11.167246368103328,10.977944713894754,null,5.8270950272537396,6.4779073560920812,5.3574141150856267,5.5995933596703837,1.4160774390974264,4.5833646020861867,5.4482918184823852,6.1044358467734572,6.7365625582796396,5.7068454216431919,5.2143870206992053,0.95942737101478848,5.2192801791404744,6.2625386304310897,6.823765054614312,6.0781532999586965,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,7,3,11,9,15,14,10,5,2,8,13,16,12,4,1,6,false,false,true,false,false,true,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.27734081951971756,0.15810278365763253,-0.25865520218755833,8.7202496334672475E-2,-0.34943130655756516,0.3713078783155046,0.65081232883834161,-0.37880320877135443,0.63212671150618238,-0.89004882607425184,-5.1450084757586687,0.56122642418322233,0.46968091216811292,-3.9413366759882003,0.8783139964216975,-1.0162287575841971,0.39759042513026532,-0.48756524250271749,0.18438533047239325,null,6,2367,498,401,887,0,0,209,365,35,2075,4,0,287,1211,1480,181,null,5000]
[7,100813.29454710259,91931.769141794342,101289.48402083163,98820.266326292185,179426.37163269075,125324.04205888364,103800.4167399834,96619.888642023405,88011.197952229719,96108.45788740601,113027.3793436369,208533.09559808354,114062.10240258306,102826.57246433706,94439.25217710172,101108.23950761041,10.889375722601336,10.984496557884826,10.863599457877271,10.867803140041424,10.933182929997265,10.758630293851615,10.926906686243116,10.96918209763696,11.033618808954616,10.97308188243581,10.79691426784856,11.228584018377077,11.100197372794479,10.930467721693406,11.013322317059172,10.945545448915004,null,5.8487109952462069,6.3879081007951095,5.7991252568356897,5.9267898237268151,1.9618643483627274,4.4924281909074333,5.7368858492439463,6.1381876655357894,6.63305891134313,6.1676589880655097,5.1455453006667149,0.80192923847289954,5.3970922526653267,5.7891390984765527,6.2913597082040864,5.8901334735344832,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,2,9,6,15,14,11,5,1,4,13,16,12,10,3,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,true,false,-0.28947667028958257,-0.3490485670592367,-0.24515081054802046,-0.34169920313904356,-0.36853373122982003,-0.27752551453102647,0.53919710554890266,-0.11182514600226057,0.49487124580734054,-0.99264236486907453,-5.3362584270628899,0.50222060972753368,4.9585738410517166E-2,-3.8372609084729623,0.46111827706829445,-1.4343616328193818,-2.947132252972029E-2,-0.77056673540018306,-0.10099437505793052,null,7,1677,241,1303,861,0,0,439,127,16,1623,17,0,466,1516,1275,439,null,6000]
[8,93418.530615928641,89907.962779033784,100730.92595884221,98377.005313582049,176013.33062371245,120023.09947358834,106204.79707248654,91138.471801718348,87528.554799742211,97414.136211670557,107650.50926456485,211531.78832030133,109063.55531806717,101140.50398064181,98000.907971859575,107377.79485635654,9.1960200351113404,9.1063147159812559,9.0633344437103069,9.056667202613637,9.23887353314033,9.0794711658519578,8.9419991248212707,9.2453557817314831,9.1329602955807907,9.1256451762891206,9.1856860671191107,9.3721223468331569,9.3060039866255888,9.1438199161223856,9.0726554262844719,9.0242122227537642,null,4.5250935043149081,4.6109165770295668,4.0267881457681964,4.1378169369345343,0.43820700195470685,3.078316192172541,3.6317592711969438,4.6884321916455658,4.7565325555936804,4.254938365705593,3.8031606038908681,-1.2044670691819093,3.8528262207222301,4.086794717090295,4.1726100276914933,3.6553224799359372,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,3,9,7,15,14,13,2,1,5,11,16,10,8,6,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.16333868733065771,-0.60163747455527083,-0.14561597856411357,-0.58392252790218713,-0.22815021993739659,-0.59961588576965585,8.5823072714658721E-2,-0.89333423311796434,6.8100363948114584E-2,-0.88527158775469772,-5.8928992608274751,8.5815310601198291E-2,0.49830535854671165,-3.5885811438134896,0.47309964009503247,-1.0595007447619933,0.43349382593997277,-0.4021121449833629,0.43147223715435779,null,8,698,108,1354,696,0,0,708,54,1,1670,64,0,747,1922,1242,736,null,7000]
[9,95228.143966571239,93615.490053650428,101721.01700844914,89909.161881096239,186804.16574982996,128134.84785183628,109758.11747024285,94213.767248857155,91778.248568781433,99487.453687827016,114041.30800252504,210292.47234551568,107373.15885058593,106536.26873458343,103902.63803645284,111362.69376282595,11.265001422911645,11.20707038045944,11.147491803318193,11.304702512694147,11.129810133274745,10.893974359378772,11.082799991907537,11.325968802647912,11.271773352542899,11.243278789610709,11.21614068237211,11.609361169514788,11.538693891123781,11.04710606184674,10.985333606656841,10.984532084828482,null,6.5035942245830833,6.526295877776918,6.0614409528957358,6.8092444186393353,1.7896018457832472,4.4872319667869576,5.594894118395394,6.615280440205054,6.6828609241038279,6.2689061052193589,5.5140752822458579,1.0947375522390033,6.1700359485944851,5.720292625117569,5.7902017048341987,5.4163973966871843,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,4,8,1,15,14,11,3,2,6,12,16,7,10,9,13,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.11168621562197067,-0.89498781508748504,-0.15656504632690993,-0.89265921926962921,-0.20746515232362306,-0.85250870853217453,2.2701653193834659E-2,-0.90870010618768937,6.7580483898773913E-2,-1.1012051579591962,-5.5205428879660507,6.9909079716629741E-2,0.44215327168734753,-4.2718391071124886,-0.28294854086241727,-2.3220124518523777,0.34637433498569514,-9.8870156624873751E-2,0.30389522843038463,null,9,536,52,1767,474,0,0,1062,11,2,774,224,0,1051,1703,635,1709,null,8000]
[10,94949.754666460765,95098.20447833123,100074.65308614004,90081.396566034105,175068.80325788405,131454.33892731802,113060.85836536186,91074.164080322662,91310.107378801506,95033.491945375252,112661.43074004917,207736.24529186756,98410.501052030857,96858.754980373938,96973.642687389147,100047.87964239639,11.096729745316374,11.018496920511017,11.0724379329939,11.134682227722099,11.043721912734142,10.719844307705232,10.879824925498427,11.233137332231269,11.147898320097736,11.237066451267063,11.282363217429697,11.454224904032843,10.753868845837095,11.202896097610971,11.153251473216935,11.214459805926229,null,6.3492420119933355,6.263586696594456,6.068705278686898,6.6306123994203938,2.2902817498399397,4.1471273613393311,5.2267820072303346,6.6794291282151361,6.5823929511576615,6.4853918539983004,5.6492916804272388,1.0674126394394658,5.8333437932355521,6.3599583485922739,6.3045693388474779,6.2120658238064088,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,6,8,10,2,15,14,13,1,3,4,12,16,11,5,7,9,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-0.33018711622180064,-0.31947077962286219,-0.31880625456320555,-0.2778236123101836,-0.41668657531140241,-0.27332603019189161,-8.5655315398879495E-2,-1.1224600047630009,-9.7036177057474582E-2,-1.0301374477878973,-5.6120164887756703,-5.5389009744795992E-2,0.28053673330643747,-3.7784235288469583,-0.36702570282593783,-2.4834850380810627,0.1940372742168357,-0.65204806076274835,0.14789252478586512,null,10,201,22,2397,331,0,0,1172,3,1,223,441,0,1211,1490,313,2195,null,9000]
[11,91691.621350711081,87501.848714178006,97288.864855324849,95330.242594250798,169468.41322145719,117826.11060223283,104365.4020235046,92302.794698489117,88557.358909735281,97983.822816430169,113801.98945920724,207094.90442287526,116941.51613731208,103774.21988118708,99866.171580987691,109680.4108824935,11.245794586465374,11.033373223685269,10.917230558068521,10.61945896113709,11.381278534383531,10.167604801422309,10.921413880455873,11.298983297937889,11.112607521387456,10.987007070048232,10.886514778131193,11.484780858484667,11.058806968141942,11.012099243229098,10.85529965914618,10.712839292805612,null,6.6612135189298201,6.6582807879763681,6.0527873153022789,5.8529468314245499,2.9078578733106717,4.2762992713106671,5.7031437792806425,6.6838435630134336,6.684739575900692,6.087815929226724,5.1964153051708317,1.1300356373409048,5.2117311612763384,5.8233882491697448,5.8619910800967956,5.2288187486809363,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,3,4,6,8,15,14,10,2,1,5,13,16,12,9,7,11,false,true,false,false,true,false,false,true,false,true,false,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-2.2630044083613576E-2,-0.86045531384368878,-2.6458787924323879E-2,-0.82274849580389642,-3.5028613924445118E-2,-0.85899718054578766,-2.932730953451923E-3,-0.95806973964917752,8.9601288725837946E-4,-1.4874282578426019,-5.5538079256725288,3.8602830927050746E-2,0.60842620362754118,-3.1449294419916072,0.80533395655181828,-1.5766475601138827,0.59602763378670964,-0.87608476795038559,0.59456950048880852,null,11,29,2,1459,167,0,5,2339,0,0,48,1073,0,2181,651,76,1970,null,10000]
[12,94167.601572357453,88948.852723330303,101244.11062427123,89474.16363923726,179078.13857130124,113204.34620274654,102389.91389746408,93632.207157609635,89387.473588880224,100711.37633612129,118625.40669575421,209395.65148430059,95199.310429479403,105615.9774442488,101163.74641899105,111194.54061650946,11.335548148740278,11.435288367753339,11.133197417102556,11.472931408759445,11.156472759392763,11.38868735091595,11.403074760244545,11.442978948143931,11.514721014189529,11.246020882933804,11.36922271068919,11.712912838087645,10.083958875193815,11.198105699563495,11.281449081445716,11.054980279419766,null,6.6271680701224058,6.9878457315868232,6.0709918858889944,6.9992232267975822,2.2025658308276999,5.7284700407786229,6.2835790653713408,6.7613685902634497,7.045347334745518,6.2104520661277398,5.4379523759014798,1.2431302638726152,5.3239933537198452,5.9173068273510552,6.2232617604961638,5.4952532485942926,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,9,2,15,11,6,4,1,8,13,16,14,10,7,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.13420052014104389,-0.84406176291239454,-5.7501603158694792E-2,-0.82208557424935425,-0.1394601802387454,-0.71519881753344716,0.36067766146441738,-0.34358900475106502,0.28397874448206828,-1.3234162143619699,-5.5182383263908346,0.30595493314510858,0.55617618423341142,-3.8684260550612946,-1.1377495210759037E-2,-1.2707531860189594,0.55091652413570991,-0.88645871240789464,0.42205357875676253,null,12,1,0,755,114,0,21,2421,0,0,5,2877,0,2189,172,11,1434,null,11000]
[13,100751.08654264489,94551.056101678187,107625.5194054883,98475.597813198663,179346.41523680929,131923.8546037403,111624.21246244835,99110.615456447442,93415.049256447193,104756.34682540309,114528.17881474382,212782.84844096997,113465.51315526724,105733.8221056827,100337.94985934794,110106.00170673327,11.355036244687994,11.276719860016012,11.047521894799077,11.145536519770134,11.514901241526559,10.97234095935848,11.220049600307707,11.456307483622066,11.373627704730808,11.178067133452254,11.348164861095121,11.717234168500811,11.443975541515321,11.317501061313505,11.214472257440464,11.050266065867095,null,6.3174819175557504,6.549167054932103,5.6662459245246621,6.2217566291102013,2.5475804796860935,4.3761482291714646,5.6388389771852889,6.5007767107996939,6.7028752419084485,5.9402497921821,5.6217559203579297,1.0780917464523121,5.7706998837519592,6.03080995602937,6.1975747644730674,5.5449659805304323,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,2,10,5,15,14,11,3,1,8,12,16,9,7,6,13,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.18329479324394349,-0.4699667547703239,-0.15370818697634547,-0.50530047743538109,-0.27400386765743789,-0.3952838116516677,0.23168513737635266,-0.67864294037046147,0.20209853110875464,-0.87902079044176418,-5.4226849643473818,0.16676480844369745,0.65123599303108826,-3.1186654448385687,0.32741042582190172,-1.8456083999387367,0.56052691861759385,-0.16954990843014084,0.48584397549893765,null,13,0,0,290,102,0,238,1513,0,0,0,5229,0,1539,22,0,1067,null,12000]
[14,91492.096542881249,88629.380612174631,93596.964297835031,85442.973229848736,165729.00730566087,116791.41461363388,101012.9051192859,86780.332011922554,84603.19457374893,88254.808469179756,108211.91201135445,199709.39231819659,106460.77477749019,92148.076584030074,89440.322467233054,92909.095874340317,10.957409487625863,10.911271036372137,10.785397745808021,11.122090182955823,11.102464168797022,10.568978125521051,10.877294762848321,11.211291288268489,11.134615988125692,11.049301234399572,11.097694245667286,11.568264450465977,11.422533624789471,11.084706126756293,11.025741341636023,10.947582833524029,null,6.382804660481801,6.4798020057634051,6.10554953091627,6.8499415214633865,2.8160138035139788,4.7294073948393569,5.8266495068840252,6.8722746876723617,6.9044562594382448,6.6365608109405834,5.6870986450995638,1.5827948345561467,6.0994948859149618,6.4773022975547896,6.5537252182743702,6.3021280398070134,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,6,10,3,15,14,12,2,1,4,13,16,11,7,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.48947002719056076,-0.39497239011757213,-0.42465425367483967,-0.35073104116387466,-0.53101128002431341,-0.33443277113356995,9.6997345281604197E-2,-0.55615515359777579,3.2181571765883099E-2,-1.185176042572798,-5.289479853116215,7.6422920719580567E-2,0.277255129565531,-3.2895357274022912,-0.37013951569998138,-2.1205341266240296,0.23571387673177835,-0.53706592502562156,0.17517425774777617,null,14,0,0,11,11,0,9736,15,0,0,0,70,0,112,0,0,45,null,13000]
[15,101234.2363775316,91279.15539307287,103930.5263350906,95053.629120739628,177726.14517096686,131888.6824514172,104416.47388568023,100708.82537763436,91371.633881544389,102814.93307330558,114611.42414462025,216412.97190179286,116421.3600017243,107175.30231053685,97917.355926256598,108657.22100012771,11.434921307355921,11.307874607192371,11.277792008211099,11.379884949031153,11.500837637217382,11.010208292706983,10.422682287511945,11.531609103054596,11.467062739451077,11.389317790785013,11.412801656852398,11.913016441467677,11.556751616653957,11.419701900230471,11.376742955631759,11.296816869430742,null,6.3732094884793407,6.7439168375387277,6.0812656914565695,6.6272034929941714,2.6145303786690395,4.4157741701361228,5.2018585932279331,6.4961678341728772,6.898481045373857,6.2485711371197334,5.682230449621386,1.0923678463780337,5.7356836165677416,6.0609367847036291,6.4808751593189289,5.8639558194243566,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,8,3,15,14,13,4,1,7,12,16,11,9,5,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.12295834569353659,-0.43523104946924818,-0.15456420783512925,-0.4176058860549281,-0.16730544566316397,-0.38461531769537682,0.37070734905938707,-1.1713508952514076,0.40231321120097974,-0.81393738455149123,-5.4037999877948435,0.41993837461529981,0.29194379702277118,-3.46673531278753,0.11671334454455629,-2.2114293228580486,0.2475966970531438,-0.51288752055199183,0.19698096527927245,null,15,0,0,0,0,9982,0,0,0,0,0,0,18,0,0,0,0,null,14000]
[16,92477.625188723672,87688.302845651924,95835.062546318353,90729.055241559341,175571.48249138537,121328.80204855265,100456.92516141356,90864.524586521482,85714.968137189499,93422.36010436638,110536.99271423953,203388.85939151482,112802.6377396538,98059.492223269015,93355.386786358838,100534.73410685564,10.619141581779825,10.599600568985792,10.513721766274459,10.622605244213544,10.732346445923092,10.349754940216725,10.552754278351975,10.697168082220562,10.678275356341331,10.605609308917893,10.6655343476426,10.909711152120643,10.767009269894666,10.582906085174747,10.549342306675529,10.495865236321036,null,5.9952603223436416,6.2151854267031963,5.7219686389585416,6.086152482135577,1.9537723213538243,4.2833148377890922,5.5299080202812965,6.153941852894488,6.392526949481856,5.9344913036995743,5.1386847119306234,0.74026818254490223,5.1268773829119763,5.6799314740112958,5.8815729673575872,5.4691285309782538,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,8,4,15,14,10,3,1,6,12,16,13,9,7,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.15868153055084644,-0.4740103788831922,-0.17734152277865967,-0.51095398212426879,-0.21252266474103276,-0.46536277272132054,0.2199251043595547,-0.46535230206234512,0.23858509658736793,-1.0152571409638647,-5.4136736703495858,0.20164149334629133,0.27329168338510001,-3.7681963176047173,0.12903294456761927,-1.8028376443464849,0.21945054919491369,-0.80761392078759808,0.21080294303304203,null,16,0,0,0,0,18,0,0,0,0,0,0,9982,0,0,0,0,null,15000]
[17,96820.967353254295,90942.791623708792,97786.984051055013,82221.403779961824,179229.65971581801,126606.79044972225,104668.58507730252,97516.619807067036,91744.339956094002,97682.396482706448,116108.61967804637,212217.48098896336,113959.34786240208,103872.05349039505,97341.942284330391,103420.30302688244,10.895421298166594,10.877666659420102,10.864315887912456,11.000370504243525,10.914544312554286,10.744803118758252,10.837685558176403,10.906794060137322,10.874478284575327,10.88640159983021,10.815503421826103,11.026108747192048,11.037348388701144,10.779722125226893,10.720986057013373,10.765060332357637,null,6.0543729305038791,6.3305270782346623,5.9749666853597052,6.8893003152454337,1.9530613267633861,4.4144635962721397,5.6042563043112779,6.0309630697839705,6.2872612867706268,6.002281775694887,5.0100724379237844,0.41523469774388033,5.3393809955810401,5.586119450707141,5.8538889427968543,5.5940451810135148,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,4,{"$f":"_xlfn.RANK.AVG(AJ27,$AI27:$AX27)","v":2},{"$f":"_xlfn.RANK.AVG(AK27,$AI27:$AX27)","v":7},{"$f":"_xlfn.RANK.AVG(AL27,$AI27:$AX27)","v":1},{"$f":"_xlfn.RANK.AVG(AM27,$AI27:$AX27)","v":15},{"$f":"_xlfn.RANK.AVG(AN27,$AI27:$AX27)","v":14},{"$f":"_xlfn.RANK.AVG(AO27,$AI27:$AX27)","v":9},{"$f":"_xlfn.RANK.AVG(AP27,$AI27:$AX27)","v":5},{"$f":"_xlfn.RANK.AVG(AQ27,$AI27:$AX27)","v":3},{"$f":"_xlfn.RANK.AVG(AR27,$AI27:$AX27)","v":6},{"$f":"_xlfn.RANK.AVG(AS27,$AI27:$AX27)","v":13},{"$f":"_xlfn.RANK.AVG(AT27,$AI27:$AX27)","v":16},{"$f":"_xlfn.RANK.AVG(AU27,$AI27:$AX27)","v":12},{"$f":"_xlfn.RANK.AVG(AV27,$AI27:$AX27)","v":11},{"$f":"_xlfn.RANK.AVG(AW27,$AI27:$AX27)","v":8},{"$f":"_xlfn.RANK.AVG(AX27,$AI27:$AX27)","v":10},true,false,false,true,false,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,true,false,2.3409860719908693E-2,-0.44484361907682946,4.326579146403553E-2,-0.43337234397377244,-2.7315090335181758E-2,-0.40823659468137219,0.27615414773078317,-0.45011662619260129,0.25629821698665634,-1.020890631860186,-5.6157283720400901,0.26776949208971335,7.9406245144173937E-2,-4.0219053585963191,-0.55877323701077142,-2.474836718973294,2.8681294089083487E-2,-0.6629007801138469,-7.9257303063737794E-3,null,null,{"$f":"SUMPRODUCT($ED$11:$ED$26,EE11:EE26)/SUM(EE11:EE26)","v":5.8223000000000003},{"$f":"SUMPRODUCT($ED$11:$ED$26,EF11:EF26)/SUM(EF11:EF26)","v":3.3561000000000001},9.2434999999999992,4.7504,15.001799999999999,13.970499999999999,10.6511,3.2847,1.4686999999999999,6.1219999999999999,12.237,15.998200000000001,10.5342,7.8613999999999997,5.5293000000000001,10.168799999999999,null,16000]
[18,98666.874689647768,94570.346112871237,102670.73153483347,93631.194938970177,180926.01717029847,128886.47279185822,107257.68728574204,97314.235004696064,93010.273712596711,99611.052229182824,115853.35284870764,207802.04849177547,108840.64638683261,102543.32844745343,97606.957937384213,103605.6854875971,8.5872021419059426,8.5321507050025218,8.4893984006168957,8.5151308846615077,8.6049993565285039,8.4130457802575105,8.4654564195794304,8.6083926066646299,8.531214816138915,8.511928548472909,8.5060063760726248,8.7760958189109957,8.7003564024692945,8.616996730260194,8.5853142621861487,8.5590813279419642,null,3.6538584074235541,3.8036333993589597,3.3558618238752222,3.8335711377129993,-0.44130150198641971,1.9687221406645996,3.1025720552923284,3.7426808564298266,3.8807011305090793,3.5313759370137676,2.7133387336372428,-1.614006605677778,3.2583240831276639,3.4898303078875221,3.7049663653169382,3.378797053562109,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,3,10,2,15,14,12,4,1,7,13,16,11,8,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-8.8822449006272564E-2,-0.25285054854230449,-7.7067731150119556E-2,-0.17573476519214104,-0.17551411313854537,-0.1525788834516586,0.14977499193540567,-0.55128635213122568,0.13802027407925266,-1.0293421227925839,-5.3566874621076046,0.21513605742941611,0.29799658354833181,-3.797163325861642,-2.9937738354039567E-2,-1.8648489970483997,0.211304919416059,-0.27305185388610376,0.11103325432541311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17000]
[19,95206.462774822474,93122.906952966805,103218.59599485705,96140.4707540987,169072.9619925757,131589.76406664788,105685.99204120554,92013.152212284913,90513.235882279012,98399.863293747301,109101.83608915123,210366.23405534765,105906.24217866964,100108.12458937893,98976.597412551127,105838.92453389616,10.835356446656476,10.646911043836147,10.683484304261958,10.507741693896898,10.853920643429195,10.283490142382195,10.585081060426077,10.98655074889969,10.810224245055549,10.860668447702317,10.930279389970792,11.210288434480759,11.089482302744228,10.896123096547001,10.745664710222245,10.783867159707821,null,6.0750333079153522,5.9907656961878066,5.5225545045191051,5.7007181561919635,2.4002725438004102,3.7040019390498014,5.3007814583658002,6.3858931382854447,6.284562450941598,5.9406752830149516,5.4751875855132308,0.69197673171337648,5.7941701938107464,5.8907168670780541,5.7968348395946885,5.491920933013013,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,3,4,10,9,15,14,13,1,2,5,12,16,8,6,7,11,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,-0.31085983037009246,-0.49517627120739061,-0.29379675475379141,-0.48772761134690956,-0.4181207784958465,-0.44875435000193864,-8.4267611727545599E-2,-0.77425184954955206,-0.10133068734384665,-0.91070555277221388,-5.6939164065720682,-9.3882027483365604E-2,0.55247880339624711,-3.1222819607186949,0.2900475399958431,-1.9967162171421622,0.44521785527049307,-0.14650508920420524,0.3987959340650411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18000]
[20,101779.80471334646,92685.686669785879,110910.34993849677,108071.95292565346,177862.85197312056,124624.61258095143,106387.88034189995,98814.955066877621,89959.497599639624,106898.60971689901,110481.5418791386,202693.00538854764,112669.83246324153,103316.39697561043,94102.390823401976,111223.35144505212,11.595856313034348,11.663344100212763,11.398365461854134,11.439063055865526,11.658246063062824,11.373069056546038,11.436035217624756,11.671287496363878,11.7130003836418,11.492605737116939,11.520305233232564,11.900808503595949,11.834593999337105,11.547327549839212,11.535458079142368,11.410901730183321,null,6.5068660773670253,7.0290597667234689,5.8528479649292953,6.0354654095828533,2.7651034644067956,5.1418384274984668,6.1166412005297586,6.7305397430199969,7.2150255036598185,6.1476752512719886,5.996228139275634,1.7661582341685662,6.2011023761750286,6.3815077010586903,6.8303385379722688,5.8497341579307154,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,12,10,15,14,9,4,1,8,11,16,7,6,3,13,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.22367366565297164,-0.34903204196130666,-0.18596573693634966,-0.38468696568754979,-0.29482728634269328,-0.29794109334127317,0.52219368935644361,-0.3902248768372667,0.48448576063982163,-0.73431160374436288,-4.9643815088514307,0.4488308369135785,0.65401811243773,-3.0877445005224997,0.99359435714061561,-0.89362698208438651,0.58286449174800836,5.3427124903040024E-2,0.53177354312797487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19000]
[21,97070.734435321501,93856.925493899704,100131.69240679913,99355.551295435027,170413.01287778933,139951.974692219,107348.44795651009,96806.2256701523,93626.626012862631,98786.055990698776,117693.39624507622,214181.29430180491,98808.358037584549,103384.16446505685,100216.58655195459,105085.81087031651,11.649068264579988,11.48446095927889,11.491903990385296,11.421052092108692,11.509779661767206,10.527778814499907,11.310768318846979,11.725642326064236,11.573986436060503,11.589500191292334,11.348532660913291,12.060773216737191,10.110217399367091,11.610928751078191,11.47279713383443,11.485348333287702,null,6.7955315428139125,6.7916146845839043,6.4853193700453398,6.4532745273369407,2.9891290178777403,3.5301800798889573,5.9433459210214741,6.8853310425566203,6.8926551354173711,6.6501973917573949,5.4638628486594802,1.3517085016469448,5.1697994974878636,6.4417205278253489,6.4619678062367001,6.2310577897718762,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,3,4,6,8,15,14,11,2,1,5,12,16,13,9,7,10,false,true,false,false,true,false,false,true,false,true,false,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-8.9799499742707845E-2,-0.44361051473127144,-0.1010404508334668,-0.43068732918067099,-0.16487802171205512,-0.41913960198551869,-3.9168582300082022E-3,-0.8521856217924384,7.3240928607507527E-3,-1.4214681938971401,-5.5336225409096755,2.0247278411351211E-2,0.31021217276857271,-3.4961903521675994,0.33834015724696354,-2.9230944474479834,0.23513365079922544,-1.4803978942695313,0.21066273805347269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000]
[22,99941.6660966536,91968.466154904498,97150.445492776475,95169.671943140827,192185.88120623992,122910.89815656435,100130.0937487698,99507.271292069679,92365.597280071219,96064.13346580611,120520.36086718256,208118.69676652373,119671.97078029273,105334.97100420328,98602.784909147304,101479.9371957386,11.068580031724672,10.968194906605403,11.098473764787318,11.108587332769693,11.050983124271816,10.892207138002469,10.74363589527751,11.175266536071049,11.123668637067953,11.213862098629175,11.000081503566019,11.450152812662548,11.128593097148611,11.088463551420906,11.048809661552685,11.13537766681951,null,6.0714967268919917,6.3697715988601775,6.2409514901484942,6.3501037356126515,1.4416890639598208,4.7466622301742518,5.7371312078390204,6.1999029714675657,6.5053887730643911,6.4106554253388692,4.9740634602068905,1.0442179743363607,5.1449945581339751,5.8217150012107419,6.1186704160953198,6.0613808070325801,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,3,5,4,15,14,11,6,1,2,13,16,12,10,7,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,-0.12840624457557404,-0.37818797025682382,-0.1356171742042136,-0.38671835696907131,-0.16970393519037508,-0.34927461830628914,0.29827487196818581,-0.33436551905297129,0.30548580159682537,-1.2258395112606753,-5.1556849971312051,0.29695541488457788,-0.16945476325650244,-4.7992624261886734,1.9667863247526007E-2,-1.6034415054383997,-0.21075245387130348,-1.2656608672048941,-0.23966580582183816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21000]
[23,97481.687157433189,93906.238415299435,107022.18572106278,91952.905330392576,173001.01351075538,127741.50213953103,106094.47574527707,96030.364363725035,93230.885209092448,104835.65202482618,118831.83804320343,210869.59535224488,114963.7685610796,100485.26640540463,97849.38577413217,107780.01917874967,11.518767478276125,11.422812227832281,11.26725833596447,11.561057765539832,11.545243543370516,11.124806246092961,10.685388440467648,11.633542968944875,11.543732417676921,11.398417359041566,11.553901725343314,11.713801187749121,11.60880906824864,11.609832662597409,11.59096489643037,11.412533142100376,null,6.6446831204044656,6.7275003070673094,5.9161490499113318,6.9634124990202038,2.8951928678327477,4.7377311391164092,5.3806646532037945,6.8320247507586229,6.8821881572222985,6.1566347578002576,5.6123098231831428,1.1703214201368777,5.860620640194659,6.5855693423271768,6.6984956077237614,6.0235321831628923,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,6,4,10,1,15,14,13,3,2,8,12,16,11,7,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.1873416303541573,-0.24645540843144609,-0.15468785015498909,-0.18369254949853708,-0.24048570788892576,-0.1331025746373653,8.2817186662843767E-2,-1.2640184672006711,5.0163406463675564E-2,-1.2197149275754802,-5.6617033306217452,0.11292626539658457,0.72853407049313379,-3.0209561820785842,-0.23591219195289437,-2.2256813599037946,0.67538999295836533,-0.29601411760559859,0.56203715916428454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22000]
[24,97048.725965792211,93243.98738594164,105701.95585559892,97763.145136149702,172966.91077052461,125662.67559838637,106698.88148442256,94062.440840817915,90436.179071406965,101631.68854648108,112987.53171827218,205241.29219108212,109274.13103395967,101793.82047747356,97997.238238482445,108211.90733398737,10.76795547099036,10.700131379468857,10.513957519190665,10.664152517059094,10.914668511891854,10.364887097823599,10.621025372933781,10.849873021298338,10.749845141863211,10.608653999135601,10.707663318740899,11.210994582550519,11.002746504585778,10.749110024573728,10.671640750136183,10.542657336031663,null,5.9155191727007495,6.0379320101717751,5.2288597264107191,5.7759952602516087,2.2663229733656234,4.0817533179042806,5.2860812987126531,6.1467509792574422,6.2280361882928634,5.5270695718115475,5.0582867328272902,0.9489299729964138,5.5390399528877943,5.6594190007000496,5.7717788382120601,5.1320619693322946,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,3,11,5,15,14,10,2,1,9,13,16,8,7,6,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.23123180655669273,-0.48733197855739263,-0.19010417812108837,-0.45625735008080337,-0.2982098454008284,-0.39500760247925282,0.1224128374710256,-0.62943787398809636,8.1285209035421246E-2,-1.0884642464301519,-5.1978210062610284,0.11235983751201051,0.6866594462900304,-2.9625367530450957,0.26193674992016636,-1.6942419423473281,0.61968140744589473,1.1970381076246817E-2,0.52735703136775491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23000]
[25,98325.269228070742,93469.083211523903,96394.819689256023,93176.823621504009,182892.4155819483,124623.06744158805,113530.0653261886,98117.604472116742,93269.859458386636,95469.580286879966,118343.81099456263,213522.54225454971,114161.27350527732,106835.39676666708,101440.92478845877,105456.11480493769,11.156641031879211,11.160409270904685,11.049811699972167,10.889301113819103,11.261895256183106,10.944334144556034,10.806675209905736,11.212249486996479,11.214929371869333,11.119898412067844,11.023935252466408,11.62904499532803,11.445486201288874,11.130004330918547,11.158461361222322,11.065547045652028,null,6.2403775704756734,6.4869551103284895,6.230070715509366,6.2304599327439023,2.1172744770856902,4.7131807724766315,5.1301719435963058,6.3063692633906419,6.5514363989500017,6.3464193977238459,5.1067447027382764,0.95291788260054489,5.737422526025008,5.7882344925851932,6.0864151217993836,5.7927413054051433,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,7,6,15,14,12,4,1,3,13,16,11,10,8,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,true,false,-6.5991692914968425E-2,-0.51813477080544867,-6.4481288621512256E-2,-0.46502127715061814,-0.11634868221447991,-0.55367809231870257,0.24657753985281605,-1.1102056268793676,0.24506713555935988,-1.1996245606523654,-5.353451380790097,0.29818062921419042,1.0306854966307455E-2,-4.1127962384236758,0.25649517758458718,-1.5172791602672708,-4.0050134333204035E-2,-0.60899687169883787,-4.5068128199501345E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24000]
[26,101573.06863299372,91653.262151930452,104730.03632707072,94138.434622699191,172409.46686592247,132719.2376705019,105550.8539030957,98498.191536022758,90036.530087963838,100271.6140555431,115639.7406991514,210912.35358690118,114653.19008800507,104071.39027627795,95747.329740065557,106049.34253696047,10.513475438581837,10.647874381821129,10.350044792760601,10.416455298660024,10.637087558033686,10.071810624845352,10.682122494136788,10.639899531930219,10.733419126527084,10.498954168331018,10.426801948935355,10.978126151605148,10.795185701175562,10.607863155780395,10.745249005247548,10.496753973200637,null,5.4348220069321513,6.0652112742246063,5.1135429764070652,5.7095335675250647,2.0166142147375634,3.4358487413202567,5.4045797989820032,5.7149899551290808,6.2315926221288915,5.4853734655538631,4.6448149139777843,0.43250847226008915,5.062526196775309,5.4042936419664978,5.9578825182442694,5.1942868463526128,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,11,5,15,14,8,4,1,6,13,16,12,9,3,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.28016794819692947,-0.31069631316258306,-0.16638134790428527,-0.27371010388462214,-0.37183048914679784,-0.29108661920125023,0.63038926729245492,-3.0242207950148092E-2,0.51660266699981072,-1.0701750411512965,-5.2824814828689917,0.55358887627777165,0.32127903052508611,-3.0969287616695018,0.35567770669954157,-2.2736848262048079,0.22961648957521774,-0.42284726877855405,0.21000679561388491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25000]
[27,99217.768245957341,93033.346969606893,102695.50141200393,87702.101721445069,175388.44368019034,122673.51628696764,106392.36301705886,96014.69855762308,90120.315176052842,98678.056368026999,112284.33616413653,210517.2587264452,111732.43037898917,100304.15391767856,94567.03792271165,102791.80707721946,11.227931894231473,11.297730499894806,11.096669993227305,11.556431593685916,11.264135264420631,11.101215909883054,11.265519499708326,11.421424091637837,11.476399595560741,11.311758808250056,11.455720918521871,11.789258250814537,11.528032348798654,11.352203042580673,11.388082300564884,11.258338326323061,null,6.2670434819336061,6.6460631514144612,5.961894922627109,7.1713265076136627,2.4947130804111133,4.9675400955346722,5.9459013488553829,6.6206891637566825,6.9703838367580992,6.3778559898487064,5.8415041103150447,1.2633953144922767,5.941410829849195,6.336995346696745,6.6597304044293013,6.1187479724620877,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,8,4,10,1,15,14,11,5,2,6,13,16,12,7,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.35364568182307643,-0.28369381705993746,-0.324320685343638,-0.31065343232879794,-0.41596106722159742,-0.25910801738661871,0.37901966948085519,-0.32114213307822315,0.34969467300141677,-0.7791850534416378,-5.3572938492644058,0.32273505773255629,0.30514855930649709,-3.4671818422159957,-0.5252633561992015,-2.2037864120789905,0.2428331739079761,-0.43644515999951139,0.21824737423465734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26000]
[28,100338.85307544886,91711.67491102693,104082.41846505621,94536.866695676057,179252.46468395204,130997.135552533,108279.67245818199,100351.35981191962,91690.433619454823,102774.05233740727,117543.32360458509,214215.2908929312,112616.52987494576,105325.02063148012,96262.165559814006,106506.25707502109,10.674384743428787,10.700061419791821,10.475698923442328,10.44868077466074,10.573236302421936,10.467199777949594,10.638279252559578,10.738677989986408,10.775598554872715,10.57039168770482,10.709326900638938,10.849600554207676,10.849236927650654,10.719161003226509,10.791444020255971,10.597110499505179,null,5.6574420896563442,6.1144776742404741,5.2715780001895176,5.7218374398769374,1.6106130682243336,3.9173430003229432,5.2242956296504781,5.7211099993904275,6.1910768738999744,5.431689070834457,4.8321607204096839,0.13883600956111586,5.2184104339033661,5.4529099716525025,5.978335742265271,5.2717976457541251,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,10,4,15,14,11,5,1,8,13,16,12,7,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-6.3667909734083317E-2,-0.26820002773792506,-7.659919965950035E-2,-0.21274113163470343,-0.16011107064493935,-0.15989142508033183,0.45703558458412985,-0.4331464600058661,0.46996687450954688,-0.88894927898074361,-5.5822739898293117,0.52542577061276852,0.3858640894668266,-3.660964931965184,0.39264023436353668,-1.8044944395539941,0.28942092855597057,-0.21327863693109084,0.18111232589837734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27000]
[29,103290.02348656356,99208.719404249554,109271.69363761389,102141.59069128986,188060.85452718814,135441.46867501325,117489.8567160055,102756.58620738558,99815.049332211289,107953.53728369338,120934.12164114519,217237.19158879539,126345.70593505019,106905.32045560442,104401.30100860166,110928.39014323652,11.555849614114395,11.394758631695566,11.436838594867917,11.527218160006477,11.543305892735656,10.946376107290341,11.254063387838269,11.734569953850791,11.598467062426749,11.58968623898957,11.684860881546395,11.970037622444385,11.728771505219781,11.652435141551081,11.490907474914655,11.547463467591927,null,6.391348439786217,6.4343226614830886,5.9732539129872224,6.4201386254419841,2.1402631663762488,4.1743026735396782,5.3795705520379942,6.5967406434815121,6.6077145958161854,6.1920093748049005,5.6381547994891363,1.1081780430046155,5.411486208467271,6.3071691187708598,6.270842424484572,6.0010439604301,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,10,4,15,14,13,2,1,8,11,16,12,6,7,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,-0.20539220369529509,-0.28957152471065228,-0.17339193433309674,-0.3368721713316134,-0.21875546181767813,-0.19096541437480052,4.2974221696871595E-2,-1.0117778877482229,1.0973952334673243E-2,-0.95858584399237579,-5.4885626004768966,-3.6326694286287875E-2,0.41809452679899461,-3.8329907466109736,1.418403604110452E-2,-2.2458359519023059,0.40473126867661158,-0.78052316633762953,0.30612515834075982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28000]
[30,95731.876815769865,92654.866779129428,94601.415347178627,89116.485201038522,167912.24695366088,128235.13275541735,110925.01443553893,92281.87348797344,89470.751010158041,90712.038232535037,107144.20874276699,202949.2817935347,109060.20846581238,98303.581518681647,95451.615392674983,96967.165392981915,11.349574224575594,11.459372282521329,11.243216557474812,11.386811907904848,11.132761863679116,11.167773971108714,11.356512781910562,11.531530657881692,11.629845254983378,11.456138265468663,11.56583767087915,11.78500223717486,11.655449388662859,11.524781008187674,11.615234259605129,11.475834657140719,null,6.5629803837871012,6.8266289435648577,6.51314579011588,6.9309876478529215,2.7371495159960713,4.7560173333378462,5.8102620601336152,6.9174369834830207,7.1563077044754762,6.9205363538419116,6.2086272337407999,1.637538147498125,6.2024389653722398,6.6096019322535913,6.8426534899713802,6.6274763874916234,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,9,6,10,2,15,14,13,4,1,3,11,16,12,8,5,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,true,false,false,true,false,-0.35445659969591947,-0.30783505122942945,-0.32967876091061843,-0.31365421450409592,-0.40739056372603155,-0.29305996635028819,0.26364855977775647,-0.75271832365348601,0.23887072099245543,-0.70880974974222077,-5.2798988359848957,0.23305155771778896,4.9834593671221228E-2,-3.7759962741198088,-0.10435870428806382,-2.1749703145150754,-3.0993703588908517E-3,-0.71809738846967175,-1.7874455238032105E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29000]
[31,99790.344100660164,92563.206120543357,97426.161490453465,92628.647422079302,174108.14589190547,122048.26451805138,105440.68196018616,97062.065343123133,90406.231067345361,94310.716272046469,117715.77445208989,211339.33918448776,112704.69134592166,102808.84444497246,96154.936139932674,100203.6940932266,11.786260677185522,11.828513870623347,11.739570520218546,11.783466247974367,11.886846039547493,11.740066651092937,11.801619779530476,11.87869611267902,11.900129197726555,11.829644769387277,11.781622723644626,12.147810967692244,11.754248552712783,11.813680926888612,11.844219715724572,11.771328994986188,null,6.7967434721525137,7.2003535645961794,6.8682624456958727,7.1520338768704015,3.181438744952219,5.6376534251903676,6.5295856815211684,7.0255928455228629,7.3798176443592869,7.1141089557849542,5.8958340010401313,1.5808440084678566,6.1190139854167001,6.6732387046399886,7.0364729087279381,6.7611442903248582,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,2,7,3,15,14,11,6,1,4,13,16,12,10,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,-0.22884937337034916,-0.35235414088287431,-0.17946407976310752,-0.34334473563134882,-0.24584651008908143,-0.35296466546009597,0.40361009244366564,-0.26715779063134537,0.35422479883642399,-1.1297588444827316,-5.4447488370550063,0.36323420408794949,-7.151897354335901E-2,-3.6868237007436537,4.8319687725777882E-2,-1.5143804516800339,-8.8516110262091274E-2,-0.99509497036825412,-8.7905585684869614E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30000]
[32,99058.065019074478,86280.541301041318,99215.108234248633,91423.772177436505,168406.2660301548,120281.88902703817,96344.432450155378,98565.450307445994,85959.419938205421,98513.728826233651,112464.04532488376,213208.8438492429,117763.01228861381,103245.90152315721,91655.917010251127,102847.61663223543,11.483831662051394,11.618036414968063,11.381725479021553,11.572398726266464,11.575309325011593,11.431303419447453,11.4997663781113,11.58601653629108,11.722562291129686,11.489087239637472,11.490441439471436,11.934460168589183,11.705173881145285,11.483090465276039,11.592227840698706,11.392664523124706,null,6.53092841109767,7.3040093499159973,6.4209700673091206,7.0012101173946384,3.1549960235038537,5.4172089680955438,6.6825447556035309,6.6577440209187806,7.4245912942194146,6.5634007983257892,5.8672391732272482,1.2740179761270376,5.8170232667145942,6.3207953891181781,7.0094319901861502,6.2502836915129345,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,2,9,4,15,14,5,6,1,7,12,16,13,10,3,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.12681560982111062,-0.33694863180060253,-0.12058194430341729,-0.4151593040332644,-0.14243073101666859,-0.31311710681285465,0.77308093881832729,0.15161634450586092,0.76684727330063396,-0.7905048476915324,-5.383726044791743,0.68863660106797209,0.10995834378854941,-3.2659740438052669,0.30279923252135887,-1.5840011492990946,9.4343222592991438E-2,-0.74637753161119491,7.0511697605243562E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31000]
[33,105191.46750935123,98072.566883900086,107529.2111839916,96063.514660529385,172252.42257177297,132364.24683108297,115335.86624754002,99982.314684635596,94557.274817366037,102366.27779103912,122411.65263444722,218492.81409199041,117414.4872321617,107794.87782251935,102061.86435692123,109643.6072935058,11.413526743766452,11.545802961674797,11.310780378416426,11.391051892003851,11.316368285211695,11.242995627998221,10.741837682955287,11.716461952339657,11.80007283427514,11.585244035274416,11.465581780423975,12.020160322085452,11.851103417638962,11.638901453963564,11.730929394447276,11.509230733737001,null,6.1539533682988905,6.6421746174797924,5.9343198192168467,6.587876158977382,2.7037471566230469,4.6247832864440728,4.9750443705782867,6.7173462181078767,7.0722090934068378,6.4669301457224595,5.3449991487016133,1.0955196174859321,5.9803790560308769,6.2491575628375964,6.6278361766012148,6.0270503690617101,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,3,11,5,15,14,13,2,1,6,12,16,10,7,4,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.56339284980898618,-0.46818865527028031,-0.43003447592704536,-0.44437291680562296,-0.5326103265056128,-0.4398797766607494,0.48822124918090193,-1.1789089977206038,0.3548628752989611,-1.3723470694062634,-5.6218266006219446,0.37867861376361844,0.2196335490820438,-3.2305726625937998,5.429845850241044E-2,-1.9630928725333092,0.25041607238541719,-0.48655108969158256,0.22210719377588628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32000]
[34,107714.08094781518,97320.617878660065,111716.05919335781,100262.96599653678,186170.23427615274,138362.84181586033,111581.65277526155,105550.58827807257,95736.505704731768,108486.80388116221,122951.81591466012,214772.04365617869,118229.40315553448,107751.26925361074,99549.667336145198,108796.03825756273,11.02502871888815,11.033542425290202,10.922796517458117,10.979900144724404,11.132116274385195,10.483525515035369,11.020016983196486,11.05417942423936,11.033601828196076,10.95069915108809,10.960779151230636,11.257689913452662,11.096595493804079,11.007719318264465,10.954282046303689,10.923595830458208,null,5.6393246714973904,6.1675115313571984,5.336993557790227,5.9667518448975647,1.823604560577559,3.565383424242353,5.4409343444334084,5.7766500103357314,6.2467765429594877,5.5263589570299789,4.8131883554976298,0.5190877306437276,5.1851253360273546,5.6201558555839286,5.9767986794964294,5.483793917580071,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,11,4,15,14,10,5,1,8,13,16,12,7,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.13732533883834108,-0.15649415475180284,-7.926501160228927E-2,-0.2699778634630583,-0.18936539923975193,-4.2565039449907971E-2,0.52818685985980807,-0.19839032706398196,0.47012653262375625,-0.96346165483810164,-5.2575622796920038,0.35664282391250079,0.30233111370716337,-3.513388997212668,0.20075968645963371,-2.4013684206552117,0.25029105330575252,-0.34123362100262433,0.13636193800385765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33000]
[35,93692.085115853755,88667.901997117471,97497.143364239091,87795.641579754199,179571.69774226268,121936.0136333268,101690.76864035775,94635.503790737072,89801.752552187536,97788.957850689418,116270.31357759979,206850.50837642403,110109.83398841445,102171.35355533773,97828.526324732564,105065.60738380197,10.708010578346597,10.659808687510292,10.497351547642172,10.688054401593114,10.707447499687669,10.449235205226016,10.497056181629032,10.724466633277062,10.661255050394862,10.524526210285762,10.494757769553592,11.084380865940922,10.819407453037577,10.59305028025654,10.541498371625927,10.414412165850733,null,6.0234063225539094,6.2264135876544184,5.6224943794302176,6.2982723226054036,1.7288626125745346,4.3524345235596753,5.412517749611145,5.9926914437402088,6.1711674227854854,5.6350783177512911,4.681242090673603,0.74185544711972007,5.3139157536168549,5.4844826024896527,5.6500720553892991,5.1611317966606345,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,4,2,8,1,15,14,10,5,3,7,13,16,11,9,6,12,true,false,false,true,false,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,3.0714878813700608E-2,-0.5082088412505561,5.5246164868933079E-2,-0.52109536739618623,-1.2583938321073518E-2,-0.4739465210906566,0.20300726510050904,-0.61088857294276444,0.17847597904527657,-1.3114493530666058,-5.2508359966204887,0.16558945289964644,0.40091194312369183,-3.893631766855683,-7.1858734950985159E-2,-1.9458377990457283,0.3576131259889177,-0.32116256413443622,0.32335080582901821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34000]
[36,98805.888529831922,91641.8071391259,94673.080533733664,86041.338486522523,186216.39019816162,125921.49233610302,109036.55064786923,96282.733364106141,89653.193919940255,91775.459731689712,116795.01236875713,212667.690465719,108417.58101788416,103645.06925820364,96850.254888426964,99285.399948246399,11.558943542267933,11.636872421278301,11.613393124745452,11.778792713175953,11.751940504349722,11.321989083052145,11.48010969087853,11.65872865194066,11.724446090041434,11.719249559322218,11.54768481994417,11.959985204134441,11.785586348702378,11.579074288581349,11.684395775121132,11.631639158405291,null,6.6186491157763365,7.0547820643220067,6.879739098058768,7.4767257888498273,2.4411209944416417,5.0259144662469941,6.0282821584850685,6.8445919837353522,7.2417863940444214,7.1304765727377326,5.7079342015063128,1.3266006808484896,6.3647072978081694,6.3968208256711669,6.8418830306997842,6.6673691609929708,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,9,4,5,1,15,14,12,6,2,3,13,16,11,10,7,8,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.22594286795901564,-0.44777115806418522,-0.18700432972241465,-0.39990336334463716,-0.25073747467896457,-0.46310741174476178,0.4361329485456702,-0.59036695729126798,0.39719441030906921,-1.1366577822290393,-5.5179913028868626,0.44506220502861726,-0.26108998228243152,-4.4386181036171264,-0.42194372452782059,-2.4508113226028332,-0.28588458900238045,-0.76576927492956326,-0.27054833532180389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35000]
[37,95063.476461871018,94348.550079410095,94598.193559915657,95402.304011137705,169934.27378915669,124076.87144177138,107069.70265002883,95237.958611708847,93483.409710070904,92993.927001205273,111637.11045714222,212372.93850397615,112699.73280389255,100675.2214114293,98576.351231626526,97374.76409326322,11.167634398925534,11.0210362598981,11.173095917486899,10.981377600983564,10.981360413762742,10.740171106582816,10.771263892860757,11.285010218384418,11.154898811769064,11.311263492253225,11.174595322345827,11.609478892062191,11.583406056758529,11.361147419963785,11.221379908403113,11.360694259574508,null,6.414460575831983,6.3036087559275948,6.4431862394911157,6.2112624004266781,2.4846467243049073,4.5363275344942471,5.4177787603593153,6.5231122877989751,6.4807283262655186,6.6615671421929612,5.592739799488716,0.99083196686338226,5.9484194165639011,6.3273863493923201,6.2925623468217875,6.4919560549113475,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,6,8,5,10,15,14,13,2,4,1,12,16,11,7,9,3,false,true,false,false,true,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,-0.10865171196699208,-0.19572593840665498,-0.1771195703379238,-0.18816597944373115,-0.21838090270184551,-0.16961108728161367,-0.11085181990438819,-0.99668181547266776,-4.2383961533456471E-2,-0.93037248831025909,-5.5322803209355929,-3.4824002570532642E-2,-2.872566365913265E-2,-3.9585395151862084,9.2346355500916744E-2,-1.674934865932431,-0.13845485439398608,-0.71314772562906015,-0.16456970551902739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36000]
[38,91553.819873336412,86973.838168182992,96181.731638027035,92399.063387240123,186360.91992481248,115566.05496615807,101926.14657828482,89479.157882368279,85068.239209767751,92732.080889822901,107747.96934404061,208043.72743487061,105830.69505149279,94322.848309506124,89679.714091695831,97030.046053562924,10.691467616508003,10.696592274806214,10.561354394185521,10.614776637191696,10.66358588255012,10.576057252503576,10.676852391505687,10.811426343546596,10.81590625207253,10.708349782741916,10.799635716473835,11.081778509133921,10.996979226133636,10.718709970596255,10.706731631428859,10.633557396503598,null,6.1137766228411827,6.3479003663970648,5.7522678122841695,5.9948234678296899,1.3455398863094956,4.7977545041956722,5.5805450625914457,6.3374684494281821,6.5624942915841427,6.0717457382507707,5.4122372492718043,0.67959213739039015,5.7054444735589964,6.0025675551209483,6.222745926844067,5.7820550938254511,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,10,8,15,14,12,3,1,6,13,16,11,7,4,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.22369182658699938,-0.3349008943072338,-0.21459392518707787,-0.33974836474007564,-0.31947792596660118,-0.28969064442531955,0.23412374355588206,-0.53323156024973706,0.22502584215596055,-0.92523120015637783,-5.657876312037792,0.22017837172311872,0.36150881055701323,-4.4067279259746739,0.3530768985673749,-1.1970689636340177,0.26572271117741142,-0.36630126469177426,0.22051246129549718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37000]
[39,93547.657297433412,87043.065465650594,91453.064399706273,86379.894391675465,186360.1886159328,117149.67175794313,99262.09252744136,92100.102871107505,86549.681626602862,89846.094372406311,113323.74849903054,212223.97645416489,104375.70076939136,95536.362726607607,89839.467296751332,93173.694857833747,10.174715421844864,9.9892872879688532,10.165710704725289,10.141790987158604,10.217266730124095,9.5117568552099492,9.6479635359577784,10.357329359940564,10.258170080821685,10.36579648807591,10.267905389134139,10.538720663107103,10.273106010610761,10.330031825242923,10.218658635141784,10.33919193051452,null,5.497332556973193,5.6371340146863238,5.5930574847399752,5.822796267574831,0.89925729932745568,3.6542732673127931,4.6848589095857101,5.7523242163851895,5.9306859994915424,5.8734917694555948,4.6017179641826118,-7.2478159601141456E-2,5.0543209721411921,5.5532136889125425,5.726685270304217,5.6805071876228324,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,10,7,8,3,15,14,12,4,1,2,13,16,11,9,5,6,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.25499165941199653,-0.19911052747264701,-0.2935519848052186,-0.20400072918732537,-0.2804342847156196,-0.19298458183276246,0.13980145771313079,-0.81247364738748296,0.17836178310635287,-1.1506062522025777,-5.824802375986331,0.17347158139167451,-9.5724927766782208E-2,-4.6938001854125195,-0.18566225288850724,-2.1685230002620379,-0.12116755307040528,-0.81917079731440268,-0.12729349871028983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38000]
[40,92738.749356383516,86268.071874023488,92410.980588342383,86809.283768686713,172959.65974276932,117210.64734122381,100575.84448806151,89746.674272388234,84130.401824800894,89260.403647589497,110609.7010810168,200672.03447105526,107860.80753231337,97245.949353957636,91451.738378427573,97050.765390000583,11.349196203880044,11.225034230029253,11.245877233750567,11.346386416794049,11.313478727333438,11.096617094439205,11.230510406552083,11.483295181489774,11.400693990977556,11.405589379689415,11.305753483192579,11.482781464620281,11.233090397682092,11.342113360647433,11.238504628806858,11.248897142529415,null,6.7122587360608685,6.9116306363280788,6.6253282043334485,7.0059222283597133,2.6654957401949719,5.2360847273780147,6.2017181821490075,6.9959614678703623,7.1941738997375113,6.9425691973099397,5.7752684291417387,1.4491797410675176,5.8400500210664239,6.4798158929495511,6.6659177098854796,6.3963588730293859,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,5,8,2,15,14,11,3,1,4,13,16,12,9,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.28370273180949379,-0.51614557492081126,-0.28254326340943248,-0.52825618985203171,-0.31724099297649122,-0.54621032428055383,0.1993719002672103,-0.51054055391186104,0.19821243186714899,-1.2206930387286237,-5.5467817268028448,0.18610181693592853,8.6930531727420046E-2,-3.9598324641384766,-9.4291592031634508E-2,-1.7698375009816987,5.3392270560422617E-2,-1.1025191762435158,8.3457019920165187E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39000]
[41,105052.22277536565,99071.441063093749,107642.2952693195,98029.238180945409,189559.80115080473,121144.12345501443,111985.04100447785,100616.36102894427,94520.32748310086,102261.14795452481,117755.34662306326,213154.02089999017,117032.21800634472,104037.75340488924,97825.392835688486,105181.03881868852,11.235456288369615,11.185301343338464,11.165709868405091,11.18200629182769,11.308132732473336,10.98865005792606,10.764832504012748,11.358348712715097,11.293315918414965,11.300205422964064,11.311533579680848,11.612442708882602,11.443791473650835,11.377921405097556,11.363692980840046,11.33958887631039,null,5.9828451496013333,6.2317292901837771,5.783595104939117,6.2805443827804197,1.8301426749330982,4.931443885175339,5.1655804537888557,6.3275306612678834,6.5672995442599218,6.187148025237823,5.4237662485276852,0.95474166388309456,5.5921805733335992,6.1760337348530943,6.4724233390556218,6.0805369353759646,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,9,5,10,4,15,14,13,3,1,6,12,16,11,7,2,8,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.34468551166655015,-0.15149692641478918,-0.33557025407614471,-9.4876205204299957E-2,-0.40355292029870604,-0.10661108986185841,0.24888414058244379,-0.81726469581247763,0.23976888299203836,-0.90376441274019825,-5.3727889973847889,0.29638960420252758,0.1992500446622163,-3.9534524300060188,-4.8815092596642629E-2,-1.3491004976050807,0.1403826360300604,-0.59496745190422384,9.5496799477129635E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40000]
[42,105531.17412071956,94813.495299208924,113074.41512721934,100357.24623435969,178015.39795335443,131688.39871067536,109289.83377283163,100498.87449218448,90711.273359701838,106900.95392283041,121969.35980936923,213721.2642033358,125926.53907919249,104766.32010184805,95158.065735924727,109987.084695475,8.6419519968405094,8.6250808523566516,8.5415327160429992,8.6276839205065787,8.6954564684731803,8.2978236774138985,8.5567543664217354,8.7338782515820732,8.709072501161593,8.6416482868635551,8.5562734437743,8.8128565650696427,8.6413107505334104,8.6919706351037185,8.6505153806519139,8.6095391476989036,null,3.3653932908045316,3.8844060873962052,2.8878119596820317,3.6098216087885948,-0.20531342919454154,1.7134037418801302,3.0922626777801545,3.7089345269728495,4.1735088331765011,3.2966005907220346,2.4578054533058387,-1.873206645097147,2.3449837965737856,3.4536546300113162,3.8926120938556776,3.1101849129251535,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,3,11,5,15,14,10,4,1,8,12,16,13,6,2,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.34354123616831789,-0.2552798969615333,-0.28910274578029593,-0.28089673932082349,-0.40878863104000285,-0.18641567779688106,0.51901279659167354,-0.27313061302437713,0.46457430620365159,-1.2511290736670109,-5.5821411720699965,0.43895746384436141,0.4775813311224999,-3.0931253888765733,0.27458447860761037,-1.8964178669084646,0.41233393625081494,-0.95161679414824896,0.3434697170861627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41000]
[43,93284.991916464642,89539.878164488531,90800.175641360576,81700.578932022705,170688.75698538803,120685.83466546109,102828.59875713417,91642.069245705992,87851.468003461632,88305.774139862682,108171.21777253768,210619.38367911879,107780.14911616579,99288.180855452418,94276.737479553965,95883.319770754475,10.354118037702721,10.285446384052355,10.399318126499244,10.41649021384594,10.426371028048985,10.103372436586239,10.307348179647695,10.412130093083961,10.315715116132949,10.473080480169969,10.330163832869138,10.563489115688686,10.426642260869116,10.184259382529802,9.9992366335782457,10.250158618524761,null,5.6898684418794883,5.8084524758279281,5.8593093444312156,6.3314612672448041,1.891933178779583,4.0690807033131851,5.1659182417909868,5.8300266307986615,5.9231417159598676,6.0577917731768354,4.9216029442422533,3.2519931732746699E-2,5.0376348050608266,5.2198503397571816,5.2853997596005478,5.4559926299870369,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,7,6,4,1,15,14,11,5,3,2,13,16,12,10,9,8,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.1401581889191732,-0.61017629104147986,-0.11468924013193948,-0.63774195635931985,-0.19848242874561972,-0.60179914318979844,0.11858403394843986,-0.52395020008850146,9.3115085161206146E-2,-0.90842368655640815,-5.7975066990659148,6.5549419843366152E-2,-0.16944090255172739,-3.9673761656516326,-0.52300879141687595,-2.262380563931619,-0.22776514237817391,-1.0201569681160088,-0.23614229022985533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42000]
[44,94640.062320984594,88472.909609599577,91533.604887025474,83767.808878526936,173046.56493617583,119988.26846037649,101058.69449216506,91138.268073137122,84892.857171602402,87706.694763951062,107427.85793769939,206620.88237409317,105925.32879701986,91768.810380449358,85449.663811904335,88173.2825969103,10.952485689952329,11.010378049788491,10.986581283671534,11.108309769306159,10.975071070174947,10.716592124079188,11.043110022189426,11.024482923297837,11.061090735739405,11.083460199726122,11.090402433891605,11.368161251507811,10.825134105123308,11.109607785885149,11.159903778520668,11.157677403071384,null,6.2204825739030998,6.5867325693085119,6.4099010393202596,6.9199193253798121,2.3227428233661556,4.7171787010603632,5.9901752975811728,6.467569519640981,6.8164478771592858,6.6981254615285692,5.7190095370066354,1.0371171328031519,5.5288676652723145,6.5211672668626814,6.887420587925452,6.7490132732258692,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,10,6,9,1,15,14,11,8,3,5,12,16,13,7,2,4,false,false,true,false,false,true,false,false,true,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.24708694573788126,5.3597747221700409E-2,-0.22971530785077388,7.097271076616618E-2,-0.28822442220830968,5.0887811697299945E-2,0.36624999540541214,-0.23030727632192693,0.34887835751830476,-0.74855998263434564,-5.4304523868378292,0.36625332106277053,-0.18941846541715979,-4.087158215954104,-0.33318675607130022,-2.2027406243194489,-0.23055594188758821,-1.1692577962562547,-0.22784600636318775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43000]
[45,91422.476428975016,86132.076363683766,92162.998412483299,87477.06086489532,166112.41239579004,127610.76929944214,103712.00606906042,89441.041274234463,84739.073584439815,90121.828829475213,113979.92823914959,208052.40798432735,109411.75110836506,98311.635677043887,93830.006096514757,98546.165058537037,11.147978535477348,11.082408716174239,11.113540884500676,11.153453497498866,11.261601668303587,10.416610475182885,10.779199031488567,11.279407978038947,11.183843401675803,11.245444920035917,11.032649883803364,11.462522054298802,10.734379135452915,11.076598548958456,11.018723322858184,11.05271169841817,null,6.5768547140285971,6.7758048979900511,6.5053909638765113,6.7796004542540995,2.9559810485140847,4.0360720102107788,5.5935987280355457,6.8073559143272231,6.9468897224538129,6.7393534785621565,5.3336534718458841,1.0599016550824345,5.2637915800346624,6.1610167651062619,6.3272230180324467,6.125403445491318,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,4,7,3,15,14,11,2,1,5,12,16,13,9,8,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.23050120029862597,-0.64633914922096114,-0.17108482446376172,-0.61966670442136618,-0.23396251468564522,-0.61395003307083851,0.19895018396145403,-0.98325598599305142,0.13953380812658978,-1.473702442481339,-5.7474542592447886,0.16620625292618474,7.1463750152085836E-2,-3.5494099153624266,-3.795556264048372E-3,-2.7435284440433207,6.8002435765066593E-2,-1.4755618985274941,3.5613319614943961E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44000]
[46,90681.155506020717,86658.850636398623,89258.402716982993,82645.576394496384,170501.68605851932,122800.96694710507,99929.699850731253,89632.595798184018,85582.893009523905,87163.290362638523,106631.75053816334,210315.85144661675,100391.35256152034,96696.64456015169,92456.384655119793,93749.865186992334,11.501532177238859,11.264923926748347,11.463128611508122,11.505789042688175,11.658746152125739,11.009771649283817,10.955080600843937,11.584903458070496,11.387041795806455,11.579013895124588,11.399585751608456,11.751259386230311,11.780898994591373,11.483710102531507,11.313761974747219,11.494079306896701,null,6.9674744019378236,6.9319813949284157,7.0002084756589724,7.3735102229633558,3.1336618491997719,4.8697233019285626,5.9585956083073741,7.1032736681612949,7.1078971453302602,7.2208493769926614,6.0679982247002888,1.2354668138994729,6.761331366515356,6.6488778745239223,6.69094274199123,6.8065860475470847,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,6,7,5,1,15,14,13,4,3,2,12,16,9,11,10,8,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.13579926622347127,-0.45439579363737259,-0.17591575040184448,-0.41695440333903022,-0.22064090133368897,-0.41426332944557664,-3.549300700940794E-2,-1.0088787936304495,4.6234771689652732E-3,-1.0352754434610061,-5.867806854261822,4.2064867467307643E-2,-3.2734073721148782E-2,-3.8665466264592006,-0.44152882803494009,-2.5037869210347932,-0.11757570883136648,-0.45951801047730534,-0.15770817302316242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45000]
[47,105523.48465717434,99508.874030673367,109793.08480523138,100849.77834199472,187445.64030715547,128908.33555461864,117825.2161045644,102617.80592989418,96800.215346927493,105997.37773350635,124711.70391627311,213508.42898928019,118218.12073652778,100465.92795555758,94344.446526678585,102017.96401200844,11.141493933940447,11.116938868292092,10.954491617771026,11.083733050961644,11.163494746606105,11.051446439859479,10.993477070248272,11.275630921034152,11.205623568858167,11.100359677452413,11.12698276161291,11.478121484395562,11.415388866882491,11.370803805822559,11.219883832673334,11.219092099686799,null,5.86531970108173,6.141495166758423,5.4648373775094576,6.0412441338619081,1.791212731248331,4.606029662128547,5.1022162650200515,6.1447406245394429,6.3656128015117925,5.8004907907770962,4.8913975657992541,0.80270003493155251,5.5044828300561024,6.3475074080446801,6.5026615063394049,6.1181938990863776,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,8,5,11,7,15,14,12,4,2,9,13,16,10,3,1,6,false,false,true,false,false,true,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.27942092345771297,0.20276678350523714,-0.22411763475336954,0.13704870482761233,-0.33565341326763853,0.31770310830928139,0.27617546567669304,-0.76310343606167841,0.22087217697234962,-1.2533430587401888,-5.3420405896078904,0.15515409829472482,0.40048232357227231,-3.6736246462611266,0.10025103289651494,-1.435214471733361,0.34424983376234675,-0.29600796072099378,0.22931350895830249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46000]
[48,102881.47699310575,99621.263949250235,113890.23286328971,105264.09472647464,181841.46974860039,131283.76514952487,115283.11852626351,99542.569991165059,96957.294014754138,108403.5089140131,117508.9819766275,212228.98822131532,115361.81662669619,105329.70445390965,102537.40144811741,114518.24304732417,10.660240826076976,10.626834836404765,10.367832615115969,10.320342945309578,10.563760935688562,10.304847041724946,10.445467301804786,10.793217338196051,10.739713786446723,10.546236040783782,10.728962144136252,11.058506640667771,10.869039111296656,10.740142030911771,10.701815143958358,10.483047921331949,null,5.5161669764216876,5.6457716389422528,4.6733209719514832,5.0571382089858465,1.4716874482585425,3.7406587842487022,4.6813113754916111,5.816088838637798,5.8918490857090164,5.1260605950831266,4.8535130453048776,0.44705722960200411,5.1009482799618464,5.4736568082162886,5.5749450715524871,4.7571357689657399,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,13,9,15,14,12,2,1,7,10,16,8,6,4,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.29992186221611039,-0.34243203042150938,-0.24607744676676369,-0.31690401415652936,-0.4527396231316434,-0.36892482611738675,0.12960466252056513,-0.83485560093007649,7.5760247071218423E-2,-0.96257579333292043,-5.3690316090357939,0.10128826333619845,0.84284600447020441,-3.2016335236929407,0.58863342995640622,-1.3164794247371443,0.69002824355467141,-2.5112315121280204E-2,0.71652103925054877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47000]
[49,98942.942422859487,92324.000932405906,103426.89045327528,92943.153036547767,176333.5019689122,123345.77335360547,106106.7710793189,96323.14027168708,90262.945634408359,99971.236390772829,113131.6056199814,207932.44552816014,117747.85683315006,104539.10480853618,98804.380946869438,108031.21167343431,10.797719526335122,10.834995767418112,10.526359999736897,10.756787392250407,10.785595247780186,10.333066038490987,10.603443233465653,10.965791190305975,10.990943588924585,10.714338001622751,10.894939550956376,11.134917954604177,10.908266765179038,10.831188513845436,10.925264348215878,10.613209772707133,null,5.8505724051921479,6.2187957207978171,5.3550154770731329,6.1096297404230189,1.9689201493345774,4.1657773708107131,5.2981046794997075,6.1496341767216212,6.4777963072041675,5.7157761820841095,5.2383592699573063,0.73829567819617026,5.0208739235215347,5.6042332734186271,5.9850453008724056,5.211649189035418,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,9,4,15,14,10,3,1,7,11,16,13,8,5,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.29906177152947322,-0.54540090330299407,-0.25900058640635049,-0.49275100633176194,-0.36076070501097668,-0.50412699304869157,0.36822331560566912,-0.5524677256924404,0.32816213048254639,-0.91127490676431488,-5.4113384985254509,0.38081202745377851,0.49555692811901508,-3.3860953277385555,0.10916598037479819,-1.9438523696123058,0.43385799463751162,-0.69490225856257481,0.39258408438320913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48000]
[50,95559.854248743432,89780.085279945037,101381.91382215427,91619.759958501745,183763.64733671106,124390.69886356925,103272.25746874527,92762.902850995568,87622.689015807278,96789.433443707574,114368.72570725273,210459.5112214624,104699.42058961144,100274.77798397001,95377.526101412877,103187.99470634015,11.656457587443134,11.681182723303824,11.453031839790862,11.612033964848569,11.6789548481644,11.287621844546225,11.645266100046726,11.748373635577028,11.741025383059661,11.555311742564935,11.517379911814485,12.006599904823064,11.96228844720903,11.655920082816378,11.674491708752935,11.515932768556645,null,6.878464875005962,7.1921784593065716,6.3839361486831487,7.0310459669234824,2.4907724813288468,5.0680869013677619,6.4816532266094624,7.1102284930272495,7.3598909322692974,6.7158400703795564,5.798943626451849,1.4836243437499448,6.7273174177284574,6.6421811836178772,6.9056154036822912,6.3565330332396375,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,11,4,15,14,10,3,1,8,13,16,7,9,5,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.23176361802128742,-0.46804730940937223,-0.16771247296272573,-0.45427552858700615,-0.3319039216964077,-0.35930703713991896,0.31371358430060958,-0.39681164839649963,0.2496624392420479,-1.3112848665754004,-5.6266041492773047,0.26343422006441397,0.49452872632281331,-3.893163667354302,0.16113249238308924,-1.9629590655557205,0.39438842264769303,1.1477347348900935E-2,0.28564815037823976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49000]
[51,103621.17048571318,92950.276410316394,107621.25802060583,98191.7867999421,176328.45818538443,131530.22915272592,101538.4431862497,101672.86092422229,91995.377368874542,105293.26835424631,123354.52668832001,214349.40005288119,117185.63541017144,103629.54542548796,94644.722080158273,107562.32238158032,11.648747280947221,11.581244018763812,11.306559424269743,11.345109777227485,11.741587381843987,11.306064286858392,11.240756242058263,11.745019897145301,11.677606759839454,11.443933774958241,11.572427109628549,11.971261407799572,11.797060363643572,11.802692156065364,11.756245458905099,11.564023486887345,null,6.4676887566615617,6.933730198247992,5.9254965232394516,6.4355204372303803,2.9251644725747656,4.7295528292220963,6.1638340827457778,6.6613768509341869,7.0778378913957276,6.179270357245926,5.4047007752125484,1.2537914051555124,5.9377785931350004,6.621214884790966,7.0240093548971849,6.1859073678083289,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,3,12,7,15,14,10,4,1,9,13,16,11,5,2,8,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.19368809427262512,-4.0161966143220873E-2,-0.14410769314773564,-5.382853649854269E-2,-0.25377383400647435,6.6370105624029563E-3,0.46604144158643024,-0.30385467391578391,0.41646104046154075,-1.2566760757216384,-5.4075854457786745,0.40279447010621894,0.54219223342211009,-3.000332050664686,0.49820976101761172,-1.705967608008284,0.48210649368826086,-0.24149176411092554,0.43530751698263703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000]
[52,91583.401267023553,91692.184325564056,90442.498361396822,83359.706738348235,180338.06869491469,120138.30882900866,107623.47580834711,89624.235955318523,90473.640169913051,88190.114284642885,109305.85016056847,208129.03942004766,110411.55352041601,96986.478749452639,97395.441251064636,95138.343765768077,11.611466529303005,11.5534870451053,11.597035934448838,11.375924492186787,11.562128965240117,11.191490492587791,11.314149517102161,11.747561160043363,11.682022342820774,11.750248189775757,11.554404874796093,12.058264117839304,11.927505854346709,11.613556238210835,11.557565277762906,11.626038836602907,null,7.032296465951827,6.9688778288270967,7.074911016378997,7.2079391552693748,2.5452255304943829,5.1845750511373581,5.9329757266848056,7.2663493622774364,7.1583403343251222,7.340742475543613,6.0891123667676696,1.6518121468369209,6.4069281783259084,6.764232300738203,6.6877932152096742,6.8691216483145032,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,6,7,5,3,15,14,13,2,4,1,12,16,11,9,10,8,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,false,-0.23405289632560944,-0.50211706153923341,-0.18946250549802546,-0.470547119115448,-0.26583145916461604,-0.47162082722910981,-6.3418637124730282E-2,-1.0993207392670215,-0.10800902795231426,-1.1772369955097668,-5.6145372154405155,-7.643908552852885E-2,-4.2614550427169995E-2,-4.5296854858846141,-0.23906132644227807,-2.0233641041320167,-7.4393113266176591E-2,-0.93381429721770459,-0.1048893475763002]
[78,97934.544906133247,91546.24355161273,99038.171626413154,91232.14523526399,180668.72839621466,125077.21820081411,103677.99763099599,95726.334264939884,89779.300048269783,96488.558490441806,114846.32888262687,212025.07460230181,110524.14601461605,102727.32762102349,96775.775755815746,103052.32393689318,9.9200866118755364,9.8726261375271722,9.8603095690916085,9.9057543386652842,9.952561309366855,9.6079982588561812,9.7528644595394294,9.9967994635895039,9.9447256821637691,9.9439311601670077,9.8818856746510271,10.139477075690138,9.9561500500180955,9.9311928918496566,9.8852839799672392,9.8878947599816041,null,5.0233593665688741,5.2953139599465358,4.9084009877709507,5.3441470769020851,0.91912488955612126,3.3541373488154758,4.5689645779896297,5.2104827503425097,5.4557606797502798,5.1195032356449177,4.1395692305196841,-0.46177665442495197,4.4299427492872931,4.7948265107984822,5.0464951921764518,4.7352785631369452,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,3,8,2,15,14,11,4,1,5,13,16,12,9,6,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.18712338377363569,-0.41565623954402753,-0.16044671980374403,-0.40926548757382797,-0.21110224787396703,-0.38422467250797254,0.2719545933776617,-0.45439478857924431,0.24527792940777005,-1.0709135198228257,-5.6722594047674617,0.25166868137796961,0.11495837879792337,-3.9892760982148294,-4.8833116955549372E-2,-1.9900097280866094,9.0979514697592023E-2,-0.68956048635762457,5.9547947661537037E-2]
[319,92721.862882035901,88863.227601358944,96261.71093443541,90622.526510605952,166281.83494622758,121863.44468669499,101885.83463291136,90956.436937611565,86813.784452830558,93033.319463437641,113194.41105413123,204164.69391658364,102866.55231451587,101082.32081081852,97031.62895100881,103776.79179622578,9.7731092523817811,9.7757024593204651,9.713972611719397,9.7254934016331749,9.8179367124864854,9.6554238063929123,9.6610004012274437,9.7670613079637132,9.7632011656683435,9.7381850746593894,9.6893033522270589,10.018914331952038,9.3000455659057142,9.685036922254703,9.6878588448620171,9.6434091616298225,null,5.1370161082799859,5.3325410792525183,4.9008870649976268,5.1943670761028775,1.5038449651751069,3.5622515720581633,4.5667086695818764,5.2192394610831352,5.4225119430268158,5.0865191014875073,4.0295827995204974,-0.1893203638771439,4.156717950179921,4.6309208817137772,4.8362773973115765,4.4545695718185341,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,7,4,15,14,10,3,1,6,13,16,12,9,8,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-8.2223352803149297E-2,-0.58831857936935794,-8.9970863774297527E-2,-0.58623454571523936,-0.18563203648988047,-0.63194952966897322,0.19552497097253241,-0.57030743869810951,0.20327248194368064,-1.1896566615626378,-5.4085598249602791,0.20535651559779922,0.23612904328235906,-3.3970420998225199,0.13817400314964079,-1.6321155040447142,0.13272035959562789,-0.92980115130758634,0.17635130989524317]
[464,99557.712438260205,93669.068302928223,100900.37567112263,96993.959499452714,178428.22017395031,127575.07164388744,107951.46100557898,97107.752450954067,91623.49726823665,97577.45327291156,120617.73929000551,211597.2272213978,115811.70698915419,106274.64337441133,99857.680007393225,107180.43220610036,11.294616478145622,11.320700874922084,11.240016847867768,11.225144363218078,11.186220057282407,10.886209867897113,11.049037147229003,11.428817911926817,11.440049723869324,11.394018679563576,11.260090650928078,11.792581218763123,11.539030683129219,11.173351634747043,11.166938010592975,11.132190875810711,null,6.3167308562326117,6.6372474597756721,6.194998064311636,6.3754463882454422,2.2648090485848922,4.5074562857027418,5.6514640969500531,6.5734302893791137,6.8588748604574912,6.5151460159179981,5.2292036864278018,1.2127198576932336,5.7484453336715102,5.8596194660264764,6.1740540102233146,5.7731692655056923,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,7,5,15,14,12,3,1,4,13,16,11,9,8,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.25669943314650201,-0.71381082335263724,-0.22162740068181908,-0.6848208502341766,-0.32014795160636211,-0.74197675041230582,0.32051660354306044,-0.66526675928255852,0.28544457107837751,-1.3442266029513119,-5.36071043168588,0.31443454419683814,0.12173279192097564,-3.9301890157267438,0.26180107153022991,-1.8679901025427004,5.8284273461115532E-2,-0.76670068224648791,8.6450200520784115E-2]
[545,100228.14263953465,96285.409145061029,102899.89371995807,91112.044839842347,181242.79099305006,130018.80085161417,109294.30509167389,98596.556075975561,94947.652124294371,100720.44716809312,118201.55297369443,216308.86978559001,106433.62276176694,112918.51517516054,109000.29140727481,114734.35107499413,11.216305485336719,11.1383603348936,11.11364452180711,11.228094156117329,11.214739341354369,10.856752625930765,11.020917242432436,11.263641778279414,11.159708311749979,11.169350604934762,11.027116091588795,11.465633651907222,11.304740301656325,11.053852416292326,10.962105592594542,10.972490636291054,null,6.2048983533599857,6.3240898776405485,5.9686498358092068,6.6724919141252119,2.1525997917018653,4.3558125833500565,5.5562019878487412,6.3338139744806359,6.4123257055352605,6.1333282465301053,5.1170384429040734,0.65019016262772134,5.9830591635679786,5.4079266575342988,5.5120910222308011,5.2357730825413471,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,4,8,1,15,14,9,3,2,6,13,16,7,11,10,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.12891562112065014,-0.92588731694633708,-8.823582789471196E-2,-0.90023468330445944,-0.1646784107208985,-0.89755516398875823,0.11919152428056279,-0.64869636551124454,7.8511731054624612E-2,-1.2167755315765625,-5.6836238118529145,0.10416436469650225,0.23624851755077891,-3.8160500441073415,-0.34840203648466339,-2.3166793307751554,0.20048572795053055,-0.15026908296212671,0.1721535749929517]
[730,89483.224774421047,86616.278731057304,92584.990876658136,89316.255795509162,168659.07086210474,122700.31969668184,97562.71748559874,88000.548778957076,85678.228487215296,90393.079249280083,111887.27709028748,205939.34581367727,113511.64778764742,94371.382624109479,92748.448771854906,96560.682792738618,10.519319468752411,10.407970681789616,10.471632577664774,10.404833672433034,10.426251815620629,10.078337462211636,10.363393733158587,10.645937238951035,10.550620663484056,10.604012217811082,10.462327009930858,10.882562989270653,10.599841706876118,10.590035747165553,10.516249561213517,10.543122805344488,null,6.0451582300313582,6.0771567452367501,5.8423830338318679,5.9390208826575757,1.9932982725153927,3.9433214773775438,5.4852578588786498,6.2459098000031812,6.2667092391232906,6.0843582553470776,4.8679631554164846,0.58559569858678984,4.924259317493747,5.8714666159600792,5.8788271226207716,5.7150886657075572,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,4,9,6,15,14,11,2,1,3,13,16,12,8,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.20075156997182297,-0.37444318404310195,-0.1895524938865405,-0.38788211650251903,-0.24197522151520978,-0.36926958963952039,3.1998515205391875E-2,-0.55990037115270841,2.0799439120109398E-2,-1.3779466445866966,-5.6603141014163914,7.3605066606923231E-3,0.20277519619949036,-3.8490847613164751,0.13813586257917443,-1.9956994052800319,0.16155154465610355,-1.1600989378533306,0.15637795025252199]
[996,103858.16503094474,99022.385853884072,100215.99659632197,91063.571319474941,185662.12784342939,135717.68232172413,112577.33378980309,102368.35007455424,97748.44866714986,98543.5843585494,121943.8730652122,219349.71854860877,114648.90884155258,106908.24150765395,102580.79857545278,104010.05226317086,11.486438191542069,11.420499873332865,11.531806966937683,11.557983431402521,11.443392028130765,11.096031876995257,11.091130179177174,11.577378842217774,11.502774238423065,11.626469037730072,11.495317329143846,11.850446395979018,11.722589589453309,11.372105356523562,11.239228986575078,11.403520358058799,null,6.2935299399948317,6.4693805806386617,6.5210071371215843,7.004804865428774,2.1602856359592941,4.3101477609090502,5.4622634896870199,6.4589613384900622,6.615351805065572,6.6992898198026021,5.3981236758832365,0.88296046854858012,5.9901441473756796,6.0266932811408651,6.1101890578024394,6.2030177449002561,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,7,5,4,1,15,14,12,6,3,2,13,16,11,10,9,8,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.16543139849523048,-0.43226805734919704,-0.14597122442691024,-0.50516274726313259,-0.17828268268101777,-0.49627207490234593,0.17585064064383005,-0.83126645030781177,0.15639046657550981,-1.0608376626068257,-5.576000869941482,8.3495776661574261E-2,-0.22747719712675263,-4.3607215011622902,-0.53542428479011228,-2.6946571045197238,-0.24032848131253992,-0.7091456724269225,-0.17632446375939104]
[1077,86745.699333527271,89075.093901544897,95442.073839406075,86842.958052231726,177152.52916331394,118377.93757697131,105113.61947265099,85847.230102631904,88189.738761391083,93430.425572612919,109641.26640753454,207177.67163862818,109540.01940863684,86718.788996198622,88802.214085563333,94100.485204645141,10.455234631379353,10.315015654499879,10.150083318672717,10.213509210011063,10.510010133587759,10.19483316468671,10.031569082282871,10.544906623390659,10.407966886779537,10.270416457385034,10.340429344333881,10.904937958843359,10.545988336687158,10.601028515847352,10.471168519156764,10.332178718924709,null,6.1179496647029898,5.8612609594226344,5.3779796267024134,5.8713613073994768,1.6523836754220618,4.275936285838144,4.7758881086503218,6.2525451182590643,5.9984799487099831,5.5988951787543879,4.8583660239571538,0.54605437691195036,5.0689873662553158,6.2650890660374206,6.031057814878598,5.627154458692452,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,3,7,10,6,15,14,13,2,5,9,12,16,11,1,4,8,false,false,true,false,false,true,false,false,true,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-0.1345954535560745,1.2543947778356213E-2,-0.13721898928734877,3.2577866168614911E-2,-0.22091555205197455,2.8259279938064097E-2,-0.25668870528035548,-1.3420615560526681,-0.2540651695490812,-1.3941790943019106,-5.706490741347114,-0.23403125115882251,0.73997003800057648,-3.7255959512803516,-1.010034797684245E-2,-1.5954250215613328,0.65364993950467642,-0.52990781249907215,0.63793460734496854]
[1222,101672.98828583708,97628.353608260455,103660.6487197323,91028.411812680672,173774.63866410896,126617.20386171405,110342.96420419587,97102.878277856958,92788.816169608122,97716.260124286477,112927.01737242356,213019.65108832746,116373.16264834556,108938.11814907831,104781.18067151302,110042.04999860408,10.748255796249063,10.749436577213419,10.630717908827283,10.783091355048755,10.719727201983069,10.469109957833906,10.574791185512593,10.989273652535434,11.006529583769982,10.899502138552828,10.889303105946807,11.172417287340657,10.965947259287837,10.681501838051412,10.702791874305619,10.585618443896978,null,5.664606381957209,5.8680188968003968,5.4476854728406678,6.231670764414722,2.0309952687776214,4.1382497647482035,5.0576429753027998,6.1341297386425868,6.3670887752895764,6.013689132338504,5.2429522373256283,0.52143473292428411,5.1472891268705592,5.2345959305974965,5.4637328407299686,5.0835159439667743,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,5,8,2,15,14,13,3,1,4,9,16,11,10,7,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.46952335668537781,-0.89953380804509031,-0.49906987848917961,-0.90335593455960783,-0.56600365949783615,-0.93017318837172969,0.20341251484318779,-0.60696340665440918,0.23295903664698958,-0.8911775013169585,-5.6126950057183027,0.22913691013247206,0.21692090911654116,-3.4166902040630465,-0.36365186761432522,-2.0934209996665185,0.12044060630408282,-0.86640000546794482,0.1510799866307222]
[1463,103867.81862686654,97028.961937156026,110313.06025778873,105612.48412887259,181801.30067077375,132647.23286791274,106120.38579622112,100245.1228070724,93337.484260283367,103213.28096997987,117358.4738579476,204788.14751135325,121111.48342368648,109773.55793939426,103376.27771991475,114752.5176405653,11.187591353539807,11.017072045812808,10.923717129144578,10.957837511626169,11.251061253635363,10.795672610301214,10.740572199721097,11.359726018618986,11.219096052507084,11.165315698137944,11.224030589097302,11.75681885782209,11.522398466207939,11.168895217190792,11.015888115247678,10.934255327189069,null,5.9942004221964797,6.1656239489550071,5.4080641162551411,5.6772133051825389,2.1609962200966759,4.163310966905577,5.4345529099100407,6.3474698782653656,6.5522218394929155,6.0046516496389506,5.3561068961999219,1.5174114822544276,5.4668242950236143,5.6802173202210797,5.8470742292519411,5.1966294451608039,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,11,8,15,14,10,2,1,4,12,16,9,7,6,13,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.35326945606888582,-0.66725255804428585,-0.38659789053790838,-0.70514761024097439,-0.59658753338380954,-0.80802220447814666,0.17142352675852734,-0.55964751228643905,0.20475196122754991,-0.99136298206544371,-4.830058396010938,0.16685690903086137,0.5861363059413387,-3.2470678961584651,0.48841064377246823,-1.5139023382769619,0.34281822862641498,-0.53782735461533626,0.48358787506027578]
[1642,94372.547725895798,92505.542247882331,100570.68999040655,100257.81409830491,172438.96323080771,121960.62355075071,110095.71143224485,95574.280581839907,93955.741615259059,100341.12973179988,117861.7166023243,211746.15540132075,110769.81790390112,104857.71128158325,103092.24695043618,109430.53078645935,10.330671056318304,10.261040100915245,10.226913383424758,10.116880437689886,10.405794961387883,9.9752571030864079,9.9602899043875208,10.388083088715087,10.320938581326654,10.297561514640377,10.203887676290648,10.667017676268525,10.580800507488117,10.244105232255123,10.186167864400932,10.152593199247711,null,5.6120436700235139,5.6357629885211287,5.1983788839044305,5.1039897327746404,1.7838467998474972,3.8772259255488724,4.4555043327752788,5.6093690596230914,5.6231515005637016,5.2805050280503822,4.3108018461744333,7.9709906202488412E-2,5.0423096122930611,5.0012196681759606,5.0315555168791235,4.6810666599247437,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3,1,6,7,15,14,12,4,2,5,13,16,8,10,9,11,true,false,false,true,false,false,false,true,false,false,true,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,2.6746104004224946E-3,-0.60814939144713076,1.2611487957427059E-2,-0.59159598368457811,-8.2126144145951763E-2,-0.59943836812563855,2.3719318497614772E-2,-1.1565393372482351,1.3782440940610208E-2,-1.2985672134486581,-5.529659153420603,3.033584870316286E-2,0.41366478611908342,-3.4145320840569333,0.53177325574648826,-1.2267638072257681,0.32886403157270916,-0.23819541575732117,0.32015300825121695]
[1754,100095.3092733774,93678.913081079227,105176.25701260169,98410.305200433009,181016.56123384673,129095.88077160002,109680.92236441167,98049.308797975376,92046.673989712552,102088.56747020993,118407.76632714928,211815.65532321174,116042.77249621131,104384.18555435076,98704.73831035952,108298.85212880796,10.789927162152539,10.780998920747587,10.580241512373357,10.623260372909726,10.918701827714754,10.268090464189854,10.68587577270363,10.910169131468077,10.864488213836951,10.72714605350814,10.780484232867686,11.300899990476342,10.904953299702207,10.813122666194459,10.793139065462247,10.638572993542638,null,5.7851616984836696,6.0970532666936252,5.3214286617432727,5.702745112888076,1.8678737660224183,3.8132964256098525,5.2018296544830465,6.0077036915693078,6.262154514351324,5.6227176799976428,4.8600959165102218,0.71011722431575564,5.1028146748916416,5.5939133884769214,5.8579021499442714,5.22363038710224,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,9,6,15,14,11,3,1,7,13,16,12,8,4,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.22254199308563827,-0.4137903030923864,-0.16510124765769874,-0.40425236440705259,-0.30128901825437016,-0.39908729289540279,0.31189156820995567,-0.58333204400062311,0.25445082278201614,-1.1476077750590861,-5.2975864672535522,0.26398876146734995,0.4637330367403969,-3.4535548957208544,0.39430815380554929,-1.8894486872782235,0.38498601157166501,-0.51990300510600118,0.3702830013746814]
[1835,95084.77290759547,90397.742501682689,101970.90890152151,90067.776990043203,166824.89133200876,122278.4551119355,102718.01634795615,93044.303151629574,88714.120154409902,98935.591059881917,114310.67312465105,206812.78859795074,108331.93313826306,97155.245726597263,92732.302562279816,102711.70148891397,11.342764253474895,11.276216747592628,11.145281765960613,11.264159828214837,11.328916011945404,10.955204632085845,11.133080228085289,11.44082128487022,11.371691295634506,11.259085425251623,11.394298282651642,11.635089345405438,11.705566723263477,11.415162349742065,11.367292511711351,11.244273413680641,null,6.5885256080951216,6.7563296225084928,6.0467363208845368,6.7607709787126762,2.9876714453449669,4.8412818764890702,5.9971794106874814,6.788606127288741,6.9359852879140105,6.3123058722575269,5.6787646264190892,1.2944499155079008,6.2889700663503234,6.5574000634122021,6.730677383597361,6.1086883392349431,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,4,11,3,15,14,12,2,1,8,13,16,9,7,5,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.20008051919361947,-0.23120606387653897,-0.17965566540551769,-0.20530790431664947,-0.2655695513729901,-0.20361753302258379,0.16780401441337123,-0.59134619740764016,0.14737916062526946,-1.1098415008696518,-5.4941562117808402,0.17327732018515896,0.54178928721058472,-3.05906487553957,-4.4413562041833998E-3,-1.919489102223606,0.47630025503121409,-2.3335805907203522E-2,0.44871172417725891]
[1980,100709.93985907524,96366.713931269041,101354.70707413838,96961.056036864786,170840.61244471918,129565.66323424666,105534.37072761021,96875.288026681737,92454.562931149994,96133.505900464254,115460.51651766589,209537.95802692403,119431.71264777204,104899.07575157928,100878.90505818199,104629.39830461878,11.080094120924347,10.935144778579442,10.974631598733705,11.062473869965384,11.220088103541697,10.655361193248917,10.596867410792509,11.245431467654106,11.094126303140307,11.161948846857166,11.075633199458647,11.486003338970995,11.205859375623385,11.151931933762938,11.026135578146031,11.052701826366906,null,6.0445971279705848,6.1168090820159895,5.9068962450267861,6.214421068122145,2.6780574813057374,4.177078031536583,5.3201488744119985,6.4016670663200186,6.4713981565828069,6.355273551833954,5.3026073735753521,1.009105437624795,5.234273743234783,5.9069781461839748,5.9821903252369308,5.8212319111359676,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,5,9,4,15,14,11,2,1,3,12,16,13,8,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.35706993834943379,-0.49468892013604382,-0.35458907456681743,-0.48920783134587609,-0.44837730680716792,-0.53404164069798643,7.2211954045404703E-2,-0.72444825355858633,6.9731090262788342E-2,-1.0990596927446665,-5.3925616286952236,7.5212179052956074E-2,0.13770088294379867,-3.2288387637210487,-9.7611986106155513E-2,-2.037343036585562,4.6393514486064547E-2,-1.120999808599171,8.5746235048007158E-2]
[2285,99685.814229089417,92084.90160674158,97013.630675872919,86007.458090510132,179224.68777718997,126743.53699305371,102552.50431316264,99205.295305135078,91622.248218085646,95669.280080965909,123304.36279753594,210957.99061537016,122294.70798692468,108039.3305513482,100481.47336662652,104600.80999546156,10.126467563020082,10.194522934753486,10.111401187817656,10.191103531615266,10.227058115191257,10.09862201850283,10.057893688374833,10.194318264689715,10.259032493548402,10.18963873663029,10.1483800594469,10.465816945967049,10.414208781175976,10.132170422239124,10.192130766610775,10.129714254355971,null,5.142176851565611,5.5902778544164073,5.26071965402401,5.8907306270897593,1.2658237263317584,3.7614451688501447,4.9302684727167003,5.2340534994329611,5.6779200826441194,5.4061747325819942,3.9831619195701036,-8.208258480145858E-2,4.2994733818297419,4.730203894671714,5.1680570982794496,4.899673754582893,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,8,3,5,1,15,14,9,6,2,4,13,16,12,11,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-9.1876647867350059E-2,-0.50384960476124707,-8.764222822771206E-2,-0.50986298436466981,-0.14545507855798423,-0.50650097799910121,0.44810100285079635,-0.21190837884891067,0.44386658321115835,-1.2508915798628575,-5.3161360842344196,0.43785320360773561,-0.11854280245839899,-3.9948959276922515,-0.30045277267335191,-2.1292854582396146,-0.17212123314903316,-1.1067013507522523,-0.16946985991117902]
[2393,105297.23532453188,96955.716413906091,104557.01425607414,93733.968591465295,183316.43785798756,133022.72671138812,107586.56169537798,104631.33428167889,96473.983927506561,102944.31805695496,124508.06568996818,211824.33113270084,117219.68051563072,108279.14224394129,100656.47980582547,105996.91987754089,11.303155498620727,11.340597004068853,11.277486938361251,11.488660683041912,11.43616485645995,10.800407282366434,11.129044065377874,11.365586113059139,11.388710271497361,11.361059280915404,11.105015033644174,11.512617165343592,11.148043088611976,11.37028628966107,11.419936139611357,11.366138303848723,null,6.0382937323941333,6.492811183373548,6.0496362255575447,6.8019622534686475,2.2703429635605712,4.1492709467970279,5.7497159806089746,6.1340193989751945,6.5650110751220332,6.2138433780676561,4.8796117491457647,0.92140060870855045,5.2870590628304397,5.9563291774640064,6.3871121493200835,6.0662923099716792,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,9,3,8,1,15,14,11,6,2,5,13,16,12,10,4,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-9.5725666581061297E-2,-0.17769022151118818,-7.2199891748485179E-2,-0.17789892580194966,-0.16420715251011142,-0.14755106809597685,0.45451745097941476,-0.28857775178515865,0.43099167614683864,-1.2544076498294299,-5.2126187902666441,0.43078297185607717,-1.1342493163411405E-2,-3.7792932619969735,-0.30915107009509946,-2.6526913066716196,-7.9823979092461528E-2,-0.92678431523721638,-0.10996313250767287]
[2512,103757.88922094765,100219.74802385768,111728.58214133015,102925.69861710805,182707.68268008265,135436.97780654821,113146.26810084902,100726.86317969204,97808.405928229724,108636.49976522995,125735.85752951218,214965.27902696922,110958.50684747206,106324.71973564345,103315.90882727268,113623.07381365214,10.814369063856716,10.857089584509019,10.711854630108231,10.783895858161479,10.855030855305188,10.565921753335017,10.746294100532102,10.826517316218844,10.860375033830014,10.772230290264089,10.848621983626712,11.26614239188144,10.396956137296312,10.785011397300863,10.819261774163921,10.726889956723173,null,5.626474602809334,5.8461021833161348,5.1254255230417236,5.6376109273060768,1.7196467213010553,3.7940728630076066,5.0889806954896519,5.790174157234242,5.9699547374185276,5.3404053020025914,4.5618291071511026,0.5178784405329786,4.8490307949227089,5.468775410518691,5.6534663328002877,5.0457362660405662,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,9,5,15,14,10,3,1,8,13,16,12,7,4,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.16369955442490802,-0.32139874671555102,-0.12385255410239271,-0.3164884046182399,-0.21497977896086784,-0.29466903596202521,0.21962758050680087,-0.53749390731968205,0.17978058018428555,-1.2283450500831394,-5.2722957167012634,0.18469092228159667,0.50104907976761037,-3.4057788017406683,0.20849125601005802,-1.8435380642984702,0.44976885523165056,-0.49137450707988251,0.42303914447812474]
[2753,102676.3698123772,102328.14780926322,119232.50498731055,120588.98313659568,186254.14855542639,131779.05638388198,120218.30920964354,101059.89534410276,101599.98241638907,115276.76672754233,122764.39485968233,215334.84144952524,118101.5469456767,106664.32797217518,107282.45559900143,118853.91065759084,11.344787070054247,11.178789305434815,10.861179600710091,10.586989866761312,11.2624951223724,10.845717335073459,10.999774993984127,11.424604561423502,11.230070831229479,10.982625344404832,11.26371054169719,11.807304471954897,11.380881757419743,11.329323144484098,11.126911226504644,10.925797217942655,null,6.210968579435387,6.0623819149716542,4.8995543513445643,4.5575407099315282,1.9497876946010795,4.2567645158793601,4.9888595335019499,6.3716097942183643,6.1500717104100255,5.2187870080277161,5.1254907987130736,1.0405623994786346,5.4758044101359085,5.9961067458753394,5.7627884465545725,4.9831016850631134,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,2,4,12,13,15,14,10,1,3,8,9,16,7,5,6,11,false,true,false,false,true,false,false,true,false,true,false,false,true,{"$f":"(AL2763=MAX($AK2763,$AL2763))","v":false},true,false,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,-0.16064121478297722,-0.37550304834302484,-8.7689795438371299E-2,-0.38728326385545309,-0.31923265668315182,-0.23568532296460276,-0.14858666446373281,-1.2221090459334372,-0.22153808380833873,-1.2461189955052907,-5.3310473947397297,-0.23331829932076698,1.3114142280908228,-2.9497666567434848,1.5048412050401261,-0.30077619405216804,1.1528227861906482,0.25701740210819235,1.0130050608122261]
[2898,94700.714324674846,88236.682618307241,99815.049198900088,93120.498355870179,171408.72268909472,124308.59654804681,97109.207857431305,93447.310617718191,87146.735660925537,97405.668753960854,119928.22409592637,205503.7703926762,116719.56251131643,99127.652246623649,92803.154196522766,102665.47470862861,11.054962960605863,11.075085446775164,10.884080370003833,11.0286642449579,11.176956893165057,10.913701565401267,11.113125756762487,11.104113781727353,11.099750278684532,10.947781568485309,10.998476041613173,11.269375903484905,11.027168790413343,11.017651344544896,11.012520347116119,10.870135688109128,null,6.3199272443721206,6.6632513158598021,5.8933279100588285,6.3726393271643911,2.606520758710321,4.6982717379989261,6.2576653638909221,6.4317482508414434,6.7424134956382549,6.0774981307872666,5.0020648368168548,0.99418738385109506,5.1911906648475217,6.0612687322137138,6.3723626372899806,5.7368619526776978,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,10,4,15,14,7,3,1,8,13,16,12,9,5,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.1118210064693228,-0.37047951862772965,-7.9162179778452746E-2,-0.37005085834827423,-0.18417022072843814,-0.34063617810956881,0.34332407148768151,-6.2261880481198517E-2,0.31066524479681146,-1.4296834140245887,-5.4375608669903484,0.31109390507626689,0.42659933431329211,-3.2868071513485075,0.29061198869541105,-1.674367589165465,0.35425012005417678,-0.88630746593974497,0.32440677953601593]
[3043,96201.171111761738,91795.315086548362,95677.833701824027,84271.313220885539,169527.97852118511,121551.92282221798,110225.96424558025,94849.725672891218,90272.154316164902,93571.379442282836,114926.51883905631,203954.45711178757,115473.7493781706,95160.833972644352,90249.046846260884,93207.393878683826,9.3080814487489398,9.351495871166037,9.297944843861627,9.3922117893579635,9.2636459018441286,9.1372827307736664,9.286344264936405,9.4182522405585161,9.4755941086493092,9.4204417712285267,9.3937157838717766,9.5483320305296573,9.0996456723549475,9.3925231246312588,9.4378054965394238,9.4027412685621261,null,4.4980228931608526,4.7617301168386188,4.5140531587704258,5.1786461283136864,0.78724697578487302,3.0596865896627676,3.7750460526573919,4.6757659569139554,4.9619863928410641,4.7418727991143852,3.6473898419189608,-0.64939082505972223,3.3259582034464179,4.6344814259990414,4.9253531542263795,4.7423715746279349,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,10,4,9,1,15,14,11,7,2,6,12,16,13,8,3,5,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.17774306375310278,-4.1284530914913908E-2,-0.20025627600244533,-3.6633238614684593E-2,-0.22781964034395941,4.9877551354970961E-4,0.26370722367776622,-0.72297684050346067,0.28622043592710877,-1.0283761149949946,-5.3251567819736776,0.29087172822733809,-1.6030265609573213E-2,-3.7268061829855528,-0.41691601147506763,-2.1189595386509188,-6.6106842200429838E-2,-1.4159145956679673,-0.10789014862889346]
[3144,106656.83572633764,98455.634556374964,104487.97619978215,101357.32832496378,179180.4174153576,128536.36747750387,107477.15101906846,103064.10725208209,95437.129682404033,99734.238121104048,120553.22524182331,210668.44893472674,116909.86816473631,114121.40287679054,107140.64324852082,111417.2898603408,11.30036689995061,11.090473473347194,11.218395698873284,11.180757795408665,11.258887050614765,11.009939284927411,10.794345445540662,11.469297154030688,11.310088657820511,11.414423826190434,11.377334458036337,11.802024916418187,10.749537179724673,11.290543195681288,11.161801056064959,11.238310566058981,null,5.9675251136337284,6.1676917455284457,5.9939968888841761,6.1128913791604766,2.2998661798468856,4.5831209110522177,5.4204878945872386,6.3160917914265831,6.53823217370031,6.4277119201352324,5.3496731959451713,1.2686024696818503,4.9040437714878573,5.5844730518417602,5.8047688936389186,5.6674460730419414,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,4,6,5,15,14,11,3,1,2,12,16,13,10,8,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,-0.34856667779285466,-0.73161873958482282,-0.37054042817186428,-0.73346328006139139,-0.43371503125105626,-0.76026584709329104,0.20016663189471728,-0.54703721904648983,0.2221403822737269,-0.96641859548141174,-5.0474893217447327,0.22029584179715833,-2.6471775250447749E-2,-3.6941307090372906,5.4800366367969033E-2,-1.5297704681082589,-0.11162012870864935,-1.5236681486473751,-8.297302120018113E-2]
[3270,103670.47529103022,95416.209440850973,107639.66510636111,99553.566701881558,170896.95275418766,124359.93740379377,108660.01360552853,98442.125433504683,91025.526713925094,101304.48597633018,118894.49752945529,208101.95483209979,117920.84863501444,106285.29019768425,98580.699330906238,109512.19780524539,10.362901452991265,10.379481297092802,10.247429360501124,10.303994140866463,10.356166086634719,10.255336615426867,10.206999078670631,10.418420457336456,10.417995550768833,10.310678851842985,10.31555801849813,10.628502482464933,10.512126500347128,10.309988768563837,10.317932047174985,10.200797163946971,null,5.1793776884397538,5.6086708250502531,4.8654461051830689,5.3263158057723849,1.811318448925336,4.037339745237178,4.7739983983942045,5.4963141856612223,5.8667192150725782,5.2454545530264758,4.3708331420253659,0.22340474085994444,4.6160840685964057,4.9957242586796244,5.3888970806296728,4.7251872736847016,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,9,5,15,14,10,3,1,6,13,16,12,8,4,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.31693649722146855,-0.50058992698159788,-0.25804839002232516,-0.47782213444290544,-0.38000844784340693,-0.52026727934177419,0.42929313661049928,-0.40537929004554929,0.37040502941135589,-1.1254810436358564,-5.2729094448012779,0.39317282195004832,0.31393158325668491,-3.0541276562577329,0.2823550192778681,-1.288976060535207,0.25085963263474653,-0.62937048443007004,0.27053698499492285]
[3511,95829.440545779798,90636.354396012161,102249.97223837233,91565.760116624777,174252.18508161188,127441.7453069241,105570.5775268396,92420.31273734002,88491.262535356698,98496.787880185846,112079.45486223769,205795.95829406963,111849.38291956784,95078.419856154098,91422.110151635949,101322.78278799217,10.048838623614303,10.007761158523079,9.9677277406880656,9.9138423697383029,10.081758104300134,9.7322024294743006,9.8937417362772511,10.281771706078516,10.281824376364417,10.193860264499023,10.187223141959631,10.530742408798337,10.183849423309546,10.207888037438947,10.175985864106844,10.122102497729148,null,5.2573665963253129,5.4759434387224717,4.8552291287694489,5.3355543639070637,1.3691488502195401,3.3601151641280955,4.6152128599352711,5.6607560692115149,5.8572612495965828,5.2690208704897303,4.5832503988477464,0.24094449409485641,4.5913802773311536,5.4539670446312414,5.6048803565250465,5.0559633583295405,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,4,10,6,15,14,11,2,1,7,13,16,12,5,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.40338947288620197,-0.20678902458027348,-0.3813178108741111,-0.25238089307153633,-0.41379174172028144,-0.21305751216018987,0.2185768423971588,-0.64215373639004181,0.19650518038506792,-1.0775056703637684,-5.4198115751166585,0.15091331189380508,0.40213746755586399,-3.4860802785499088,0.14038907481540797,-1.9754391997789682,0.39173519872178453,-0.67764059315857672,0.39800368630170091]
[3656,109120.41185178657,96536.928051043622,107296.36716247592,94094.090094033614,190900.15687053977,132200.58182422543,108964.35542912201,103574.789281454,92767.074123745027,101074.61856427048,123755.88715116971,214161.15760969775,115866.011102854,109135.5114189645,99907.668676533372,105798.70920240972,11.661809615543003,11.786108368021916,11.70162936667942,11.923989944109996,11.65132828208456,11.272407439833289,11.604739451029792,11.88282865116796,11.983432642652602,11.929352301452797,11.540476655313288,12.087041575757803,11.679796050909809,11.870350483512993,11.963822947634775,11.926947241153476,null,6.2057890229536747,6.959261965469735,6.3368110085556237,7.2192854394083152,2.1063204385575709,4.6623783486220178,6.1565216795736912,6.7040891870952608,7.3450789364653506,6.875621373239273,5.3526822977548028,1.3789836952729164,5.8864954957671092,6.4135749125647683,6.9684395138081063,6.6370117810329896,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,10,4,9,2,15,14,11,6,1,5,13,16,12,8,3,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.49830016414158607,-0.2905142745304925,-0.38581697099561563,-0.37663942265724426,-0.53881036468364929,-0.23860959220628342,0.75347294251606023,-4.9267343379983508E-2,0.64098974937008979,-1.3514068893404581,-5.3251054918223444,0.55486460124333803,-0.131021985601949,-4.2304905699980528,-0.26002347393858027,-2.5569070907862974,-0.17153218614401222,-0.98912587747216385,-0.22343686846822131]
[3793,98319.325013654452,92335.763488996934,98513.739215992959,88122.615219590531,164813.97119423162,124444.28111895922,106111.59989729739,96703.548084497219,91163.481813557213,96727.712898041646,112604.4457048428,205998.08532858887,111880.56431100659,104661.22025116204,99119.280283688058,104601.73785911599,11.178230096333614,11.195589102125531,11.184993591065926,11.336632346370589,11.219557895877632,10.996143142012764,11.214627620392948,11.194897773810588,11.17982299710609,11.24715979784877,11.06045368523553,11.463315460517672,11.197870294555154,11.07636489682457,11.066642786061596,11.129270136348032,null,6.2622638456508914,6.578800927675684,6.2593066302662779,6.9305015853910623,2.9788593361660514,4.7739290860648032,5.9090476255280784,6.3597203695857276,6.6216489064282289,6.4107741529466882,5.4302313999933896,1.1634111940882281,5.6038420790048242,5.8433038842664677,6.1106787718771933,5.8991832433922315,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,6,3,7,1,15,14,9,5,2,4,13,16,12,11,8,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,true,false,false,true,false,-9.745652393483617E-2,-0.51641648531925988,-4.2847978752544869E-2,-0.51097013455103557,-0.1514675226804103,-0.51159090955445663,0.31653708202479258,-0.35321622012281306,0.26192853684250128,-0.92948896959233807,-5.1963091754974995,0.26737488761072559,2.9572153846135762E-3,-3.2804472941002265,-0.35170065771537828,-2.1565724993262592,-5.1053783360960558E-2,-0.80693207394186395,-5.5879359125763806E-2]
[4043,102278.43561731573,90729.430976749252,106181.29969003283,96341.954482140398,173394.85906529526,122642.26088134329,101576.91724143986,98324.068273709781,87800.227311857991,101599.53603633745,114901.74381555076,208276.45919880256,121611.01325370467,102333.22590801485,91984.682841148053,105211.58653075238,11.718244942801267,11.881392390630811,11.581878646017584,11.740490212945817,11.793377224490024,11.698529518322646,11.920958987167037,11.83050776511462,11.930860883151603,11.698719989252258,11.933707109082885,12.100198995559394,11.819275942843863,11.805840775539593,11.925836462643298,11.682605812318862,null,6.6043231619354801,7.3449208417933489,6.2728136615159427,6.9233924888387968,3.1236342712252618,5.5664164742554814,6.8421131250950431,6.9143043514291307,7.5408495175587031,6.6187431874353848,6.1886199183053474,1.686376035619265,5.7387252801586293,6.6891794801388507,7.3266023205858959,6.4220264857812426,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,9,2,11,4,15,14,6,5,1,8,12,16,13,7,3,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.30998118949365061,-0.22512487129028003,-0.19592867576535422,-0.21424719697280725,-0.34592952591944215,-0.19671670165414223,0.74059767985786884,0.23778996315956302,0.62654516612957245,-0.72568443312378328,-5.2279283158098657,0.63742284044704522,0.33150950041953742,-3.1491793902906808,0.42152835295455215,-1.3569760145833154,0.29556116399374588,-0.88001790727675555,0.26715299435760809]
[4188,95473.814240671054,92494.455686479399,104612.33726029881,94095.316104579033,177315.55945001435,115891.19138451791,105647.35376727524,92910.109646912766,89936.057659897866,98801.336706492439,108404.72596882095,208751.05013105486,116424.36875572264,100232.03168459176,97753.758334024096,104896.97641134451,11.05566189365004,10.908047261369713,10.808671474078713,10.964790013887947,11.098520901281749,10.798067231538276,10.716077123120359,11.163242929004968,11.007453792099797,10.983831551311068,11.004779672109525,11.318692307564035,11.096695008514951,11.078475905915974,10.967469892122097,10.895894844196203,null,6.2819711816164876,6.2833244770457437,5.5780546110637719,6.2600242086589954,2.2327429287810308,5.0035076623123809,5.4337094347565964,6.5177374466593294,6.5106509091049043,6.0437647159864465,5.5845433736684775,0.88113980101129208,5.2754765707288191,6.0668743216863863,6.0797819754208922,5.651046023628977,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,4,3,11,5,15,14,12,1,2,8,10,16,13,7,6,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,true,false,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.23576626504284182,-0.45086312497294312,-0.22732643205916059,-0.43086893368401213,-0.46571010492267462,-0.39271869235746948,1.3532954292561072E-3,-0.8482617468598912,-7.0865375544251208E-3,-0.93319407299085189,-5.6365976456480373,1.2907653734505864E-2,0.70391657055271573,-3.3453116822827411,2.3300268386748257E-2,-1.2565165463466146,0.47397273067288292,-0.76828814525762734,0.41582829805740928]
[4333,101879.14579343113,94406.838602338103,106864.15732989418,100243.97844439061,186036.14875858123,127923.97700950099,111187.00279025438,99229.609464666501,92038.507903964855,104081.46796692141,119700.12778428191,210305.74360429018,110001.34265455451,108813.48970374599,101542.92918093975,113841.18831321578,11.472683313055992,11.600933633150504,11.29959888687271,11.487187018398723,11.249522376317657,11.202040016023616,11.342547141580679,11.609325874274422,11.727390969375637,11.434112443181991,11.477088162382724,12.027346032733263,11.683959980157713,11.388076629979091,11.489151727665602,11.216914652500565,null,6.3787260233844352,6.8805917030335992,5.9563910203780006,6.4749880961791924,1.9477149383885948,4.8058411655485669,5.7831970020679604,6.6478454010410966,7.1254655741773947,6.2300390448359213,5.4920817731686284,1.5120588525187539,6.1838928474299877,5.9474021447917913,6.4120052686186142,5.5248552368397759,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,9,4,15,14,11,3,1,7,13,16,8,10,5,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.26911937765666138,-0.70044325624930526,-0.24487387114379544,-0.71346030555878048,-0.27364802445792069,-0.70518380799614544,0.50186567964916406,-0.59552902131647478,0.47762017313629812,-1.1557636278724681,-5.1357865485223426,0.46460312382682289,0.42233500300643456,-4.0086760819894058,0.40560360685440688,-1.6691469306306255,0.41780635620517526,-4.614619740593362E-2,0.42254690795201544]
[4414,94718.178417552554,91595.879742019781,105304.87381323411,93740.268216157157,175876.03409604012,123977.97809670014,109523.639713048,92707.654239156807,90182.02508494255,102197.05367022233,116246.08557613149,207559.04217798478,107620.74820267838,97981.554119648106,95237.293094846522,106495.93527681606,11.083230747619917,11.091618978047821,10.734718164150671,11.043691542387055,11.27701446799459,10.740774522761081,10.905239941982448,11.225332273805687,11.232866430124162,10.903401837263702,11.107294436176383,11.404715178981469,11.370330681401541,11.10107341918914,11.080620381188602,10.806156828637434,null,6.3473218267422888,6.511824990946832,5.4694744734889653,6.3566781315791969,2.4832127631925847,4.541875617926074,5.4290579563300474,6.5899495618478472,6.723765175877034,5.7935491537525863,5.294990157369809,1.0267630700822306,5.9892932712676217,6.2019957132067347,6.3187557264462759,5.4813600647966307,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,11,4,15,14,12,2,1,9,13,16,8,7,6,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.24262773510555835,-0.38795384864111249,-0.21194018493020206,-0.40500944943075812,-0.32407468026362096,-0.31218908895595554,0.16450316420454314,-0.91826387041224145,0.13381561402918685,-1.2949594044780381,-5.5631864917656166,0.11676001323954122,0.87784735325332353,-2.9862617102963807,0.15514685936763506,-1.814802513653123,0.79640040809526091,0.1957441175150354,0.72063564841010397]
[4544,87674.294101338557,84483.899896898001,89397.650428735957,80439.642001966145,172416.08588475705,115493.46237919107,102362.08663653102,87250.497663580027,85167.017348713067,89187.580144379768,108260.34206939151,202015.19694153892,97352.269689521985,93637.994139002694,90765.148541887567,94861.857895940266,11.761276706044059,11.651093370738007,11.681226133754874,11.879321872378462,11.615975036550321,11.336237397323943,11.572857151259434,11.843275382903609,11.719967245007936,11.760910170821951,11.728926223643802,12.216021442275329,12.038123924075997,11.750397520217577,11.657014228392439,11.686707382862286,null,7.3775620009771314,7.4268983758931064,7.2113436123180765,7.857339772280155,2.9951707423124674,5.5615642783643899,6.4547528194328834,7.4807504997246079,7.461616377572283,7.3015311636029629,6.3159091201742266,2.1152615951983833,7.1705104395998971,7.0684978132674425,7.1187568012980611,6.9436144880652728,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,4,7,1,15,14,12,2,3,6,13,16,8,10,9,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,true,false,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.10318849874747649,-0.4122526864571654,-3.4718001679176602E-2,-0.34285957627422192,-9.0187551284886425E-2,-0.35791667553769013,4.9336374915974979E-2,-0.92280918154424807,-1.9134122152324906E-2,-1.1648413795503814,-5.3654889045262246,5.0258988030618568E-2,0.16621838865905492,-4.2161728700056091,-0.43044139638704859,-2.2957754939157651,0.17921933612164498,-0.13102072400306586,0.12488332520216971]
[4801,100780.48440069681,96102.152348678079,99077.43078598741,89357.957608997633,176727.2809493331,126153.50812886043,109133.98668483453,98088.612688954061,94666.004772860397,95885.92795075172,117529.51249201874,211430.42003429637,116672.33739964363,106101.5514242424,102004.59232059449,104032.95651344099,10.978881988153379,10.847929637282084,10.965692455671682,11.182603749434971,11.117807474985419,10.764072224778738,10.962729452341769,11.150435625786669,11.05230720466839,11.144769410726164,10.988375394721015,11.471831883281451,11.224899814871609,11.011456046730784,10.977823491823676,11.003720036755077,null,5.9398577681185385,6.0428220198481801,6.0118209163723115,6.7147058689850896,2.2814434275187647,4.4563968183357172,5.5060301181000426,6.2460049913389657,6.3190069660253698,6.3504730131885783,5.1118997701200781,0.9003108815666323,5.3912829448894275,5.7063784755186635,5.8775938757939512,5.8020722110830274,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,7,5,6,1,15,14,11,4,3,2,13,16,12,10,8,9,false,true,false,false,true,false,false,true,false,false,true,false,false,{"$f":"(AL4811=MAX($AK4811,$AL4811))","v":true},false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.3061472232204272,-0.53962651582030219,-0.27618494617718969,-0.44141309023141861,-0.33865209681626673,-0.54840080210555087,0.10296425172964163,-0.43382765001849588,7.3001974686404125E-2,-1.1341052212188876,-5.3456941097723334,0.1712154002752877,-7.1963148253773035E-2,-3.7303774888535468,-0.67188384913690946,-2.2583090506493724,-0.10446802184961257,-0.95919006829915077,-9.5693735564363891E-2]
[4946,99828.800174772667,94802.211701512715,106890.25225539469,101487.07377156292,176112.25279582862,134279.36938187701,106535.71607653699,97571.841940387938,92623.823319017421,104066.81992081329,114568.03457750166,218403.05097094367,109482.35273500557,108041.12472691693,103764.26352283303,113973.81102681132,11.063719527459625,11.028121585401834,10.984056011544689,11.04470441590456,11.012578995822215,10.67401924304639,10.965824054693554,11.160269969718321,11.122014982537554,11.091518834048728,10.983834151505631,11.272096982451799,11.216750891756746,10.982057004080454,10.95012987507047,10.920265489700441,null,6.0722795187209915,6.2880110003261986,5.639543398774955,5.970350727326414,2.2069663560307848,3.9600507739525392,5.6390382508667045,6.281677872698924,6.4908238165866825,5.8881778380080636,5.2554324226305482,0.35194443390461494,5.742633255006468,5.5800007677346084,5.7619166989288182,5.2215749383598746,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,2,9,5,15,14,10,3,1,6,12,16,8,11,7,13,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.20939835397793249,-0.70167710496431557,-0.20281281626048386,-0.72890711765786431,-0.24863443923310857,-0.66660289964818897,0.21573148160520716,-0.43324126785428696,0.20914594388775853,-1.0262454500683758,-5.929733438794309,0.18191593119420979,0.43273611994603645,-3.4325770427441702,0.31766027299978461,-2.0102999533738748,0.39350003469086037,-0.14554458300159556,0.35842582937473377]
[5091,102589.19555612806,97040.804224969499,103441.57860475696,97466.078544906253,187319.51650661588,139479.00262416489,114929.13063249025,102015.44663610628,97130.26752320255,102271.76002951649,127097.76816391305,213147.78994442325,110933.70183825269,108166.67164218024,103656.68844094044,108336.04295051952,10.466013720834379,10.341545963355118,10.290201186888421,10.338388854328688,10.46047570438455,9.8510970190588445,10.259003413381098,10.528057869876394,10.390196847582875,10.362910523696122,10.214330687551813,10.770164599067128,10.817593156731608,10.471283438540725,10.348252739897074,10.34326332673627,null,5.336553943027976,5.489505752106643,5.1181222566505733,5.4650849270833755,1.094499879053755,2.8771468878505999,4.5125468817565855,5.4272855380710796,5.533683471422747,5.2493225222202975,3.8594422793561609,0.11277510184596551,5.2709080648189737,5.0629498564317128,5.1654183178500519,4.9264611792102944,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,9,3,15,14,12,4,1,7,13,16,6,10,8,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-9.0731595043103574E-2,-0.3643356816393668,-4.4177719316103925E-2,-0.36826515357269507,-0.13120026556972419,-0.32286134301000313,0.15295180907866701,-0.82400706127139056,0.10639793335166736,-1.5678432587149187,-5.3145104362251141,0.1024684614183391,0.21843168637740273,-4.0236223775968183,2.4420825023267589E-2,-2.5879380392327755,0.17796301585078211,2.1585542598676177E-2,0.13648867722141844]
[5332,89436.785006288832,89883.585815252358,97418.924233910962,87842.358822701572,187960.29446137429,119366.32970008563,103045.22896405334,88054.54664430517,88209.753400841219,94949.057297008665,112092.29014384869,208538.78296806023,108857.57626071241,91629.07938900881,91747.149595307317,98219.743000673974,11.224361550589387,11.12470329204665,11.081805314317892,11.268964370290117,11.295215344391451,10.905759892001146,11.121109472577571,11.340291245956211,11.256594858700296,11.220485303264475,11.158644436924012,11.614266140934159,11.387622349445394,11.385765845085528,11.324541187383293,11.269422986123763,null,6.7525223002749462,6.6305240012840327,6.2108591026223436,6.8768464291550391,1.897200621322737,4.9374434069968656,5.9688480243749034,6.9375639137409522,6.8461071886582356,6.4730324384140419,5.5540299297315778,1.1873269925311476,5.9447435364097734,6.8043118756350873,6.7371837076179268,6.3584358360900639,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,5,7,10,2,15,14,11,1,3,8,13,16,12,4,6,9,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-0.18504161346600601,-0.13325203810586483,-0.2155831873742029,-0.1089234810403088,-0.26217333579169821,-0.11459660232397795,-0.12199829899091341,-0.78367427590004279,-9.1456725082716517E-2,-1.3835339840093743,-5.7502369212098046,-6.7128168017160483E-2,0.54166319765260251,-4.3136584812996066,-0.24632242787100633,-1.9394030221581735,0.4645314753269103,-0.52828890200426848,0.44587603954502342]
[5456,104146.2029347379,101585.96267892187,105130.52754671962,98588.059559956091,185866.26764627011,138118.43798667807,114987.64119207981,100294.20311394231,98018.365140860988,100632.25978879129,123253.95161075836,207749.16145946892,109967.62459200727,110773.95907154548,108206.32878111152,110597.84415458691,9.3956961841719266,9.3207204137673969,9.4188665010962147,9.3333820656652229,9.3685862650316452,8.7875589983567348,9.2131235973057173,9.4823352471295657,9.3889751278471785,9.5221258031450962,9.2661401783929147,9.7557266481191256,8.8699666372764074,9.3921222109093545,9.3301689759038879,9.4214169348227816,null,4.1883860374350315,4.241422279821303,4.1623401237602335,4.4039790876674187,7.5272882718140366E-2,1.8816370990228313,3.4637415377017264,4.46762509143245,4.4880568708041295,4.4905128137055321,3.1034425978549969,-0.63173142485432088,3.3715854076760436,3.8534242573320805,3.9198525368483121,3.8915247270934357,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,6,5,7,4,15,14,11,3,2,1,13,16,12,10,8,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,true,false,false,true,false,-0.27923905399741855,-0.61420083410036952,-0.24663459098282647,-0.56820433395581738,-0.32817268994529858,-0.59898808661209646,5.3036242386271581E-2,-0.72464449973330503,2.0431779371679504E-2,-1.3641824935774531,-5.0993565162867709,6.6428279516231648E-2,2.6045913674797916E-2,-4.0870672410420932,-0.1625568078461157,-2.5223419886445875,-2.2887722273082112E-2,-1.1189274060294885,-3.8100469761355171E-2]
[5623,95652.460357533826,91043.2476452884,100586.37040501382,95219.307815401728,185475.51060400199,131432.33029384594,103743.99927323306,93913.021627635288,89739.772125243631,97527.392630332513,120718.30800369696,212083.5285932243,114317.90661778572,98105.371411317697,94143.132759857981,101544.19317654941,10.22704273879285,10.11812994901292,10.052096022881365,9.9332704753674825,10.21659805030718,9.7851732958709903,9.9986371202718818,10.289114463269676,10.167819297846709,10.12666294991142,10.0972759457749,10.539134321090511,10.220804349923535,10.280687906464529,10.1635207916577,10.127527419270733,null,5.4444197209161587,5.5659675667484994,5.0227775026306745,5.1723050845973964,0.94282252010708056,3.2135567811786929,4.8114371566102285,5.5934633818879123,5.6808306915845268,5.2502933183947942,4.0613605455900519,-6.5042108570704471E-2,4.5049090190342493,5.375419335898644,5.4563641536648007,5.0503177604432619,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,10,8,15,14,11,2,1,7,13,16,12,6,4,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.14904366097175359,-0.2180440459892683,-0.11486312483602745,-0.22446653791972615,-0.22751581576411972,-0.19997555795153232,0.12154784583234068,-0.63298256430593014,8.7367309696614548E-2,-1.5321028362978604,-5.6585054904586167,8.0944817766156696E-2,0.4216422182854842,-4.0799549825235939,0.393662482151103,-1.9587483034187034,0.34317006349311807,-0.74538429936054484,0.3251015754553821]
[5704,96894.980187461988,95565.65736642461,108797.82537498925,100784.1988909502,166848.91136557897,120778.24578432237,109111.83069984005,93913.17108273234,92919.218118723205,103087.18928500933,111894.33771588099,211651.50737989531,112957.15941317346,104839.03346130124,104187.73957573232,117735.6757487209,10.953084075055969,10.709491100936527,10.660878228411892,10.708952709942768,11.008489907519637,10.593048831587208,10.524614872912412,11.106311049938483,10.900738991663804,10.859744319390229,10.947035833317084,11.351276992029211,11.050531230864369,10.957352045537258,10.807081387229161,10.639741773949613,null,6.1083350656828692,5.9312082326152957,5.2209869596624303,5.6697427653952577,2.6660443392406883,4.5541365423710891,5.0690233379204095,6.410652495801866,6.2547780857276436,5.705384855139763,5.3523189475230346,0.76870162303444545,5.4026732602056962,5.715400372472196,5.5976944084425444,4.752957986513568,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,3,4,11,7,15,14,12,1,2,6,10,16,9,5,8,13,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,-0.30231743011899681,-0.69525212332967001,-0.32356985311234787,-0.6570836772850992,-0.4843978954773327,-0.95242686862619497,-0.17712683306757349,-1.0393117277624597,-0.15587441007422242,-1.0583335482788314,-5.6419508727674206,-0.11770596402965161,0.8873481060204389,-2.554942620421742,0.26146546722003805,-1.1156062230241686,0.70526764066210301,-0.30271159493406685,0.96244238595862797]
[5849,98381.031789358298,90214.918531793111,102766.20129581484,92009.191348057298,172248.25696814602,123505.26891384924,106516.09430561452,94813.793746902695,87487.246222400441,98199.536231636623,109203.27569396816,208345.79087520606,111091.34793651156,99188.893150066753,91853.761629215296,101822.59016701167,9.3031181395827076,9.3362791785427977,9.1946853225915408,9.3187952220663384,9.3435191470107757,9.0920225492078472,9.2470586002981143,9.3779622730191043,9.358277226869065,9.27122579103699,9.3412615891259794,9.6045039669873713,9.4947374004624656,9.3736678212366975,9.3936202601423719,9.289340876675606,null,4.3840665501147926,4.825533251953142,4.0563752578007986,4.7183356546634734,0.73110629860347487,2.9167591035153855,3.9212538850173884,4.63727258567397,4.9839149157490432,4.3612489794551585,3.8810978044275712,-0.81278557677293151,3.9401700036368874,4.41422316373336,4.8009321786816068,4.1982113683250226,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,10,4,15,14,12,5,1,8,13,16,11,6,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.25320603555917742,-0.22304942194061006,-0.15838166379590124,-0.1829827370674364,-0.30487372165436,-0.16303761113013593,0.44146670183834935,-0.46281266509740426,0.34664233007507317,-0.75617478124639881,-5.4500581624469016,0.38670901494824683,0.32769129231399408,-3.3252689591973237,0.1071975972896686,-1.8015765511480879,0.2760236062188115,-0.42107897581827114,0.21601179540833737]
[6090,99853.595800004696,94610.107700862427,105846.49425541332,99091.266057821398,173453.79739454619,128679.41069092572,112190.51353145124,96002.061306541305,90490.051505188327,100635.88744857199,117472.4518674579,212071.59585513931,114739.72879561457,103782.32054395511,97975.172381828626,108168.17167327098,11.211234727799361,11.307798333161021,11.033104534473559,11.183817005886404,11.318139690577119,10.942129724646017,11.14895664725886,11.34394056612164,11.410510557682814,11.222930033632755,11.161440811991801,11.769785798363966,11.283709009168886,11.146881249411194,11.208369341763039,11.044849744978888,null,6.2185549377991265,6.5772929481178988,5.7407798217028931,6.2292537029953339,2.6454498208498105,4.5081591900997315,5.5394309706862979,6.5438375007945746,6.886007982423398,6.1911356612041555,5.2878182186189058,1.1662060056070001,5.546722569388157,5.957765222213439,6.3096107226716072,5.6364411613153393,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,2,9,5,15,14,12,3,1,7,13,16,11,8,4,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.32528256299544811,-0.58607227858113564,-0.30871503430549918,-0.57639725975179079,-0.45035583950126234,-0.55469449988881614,0.35873801031877228,-0.67912396711282863,0.34217048162882335,-1.2560192821756688,-5.3776314951875746,0.3518455004581682,0.47777511609623335,-3.0953300008530826,0.3480392451225649,-1.7210945128956023,0.35270183959041912,-0.64441309181599848,0.32132406089809962]
[6207,87188.329715398606,82544.830075085949,85794.344551023329,82379.544984379128,169381.64702293859,113790.96978252343,96122.974977035119,89110.827176758932,85054.71035374183,87777.56479863757,107509.35706180742,205644.5572156524,103254.57429908868,96469.120272158863,91921.563285248048,94252.202795170262,11.435802696267327,11.390403441235069,11.344392221057404,11.193722327470269,11.436176882266457,10.982089846934654,11.109181101250487,11.519025006620877,11.537814904977441,11.491879735425041,11.423425791039332,11.669959794106376,11.703352612713445,11.319952616319453,11.317743298313045,11.289623078235648,null,7.0763862104973967,7.2631619374807714,7.0546749935062376,7.0747450782513122,2.9670945311195283,5.2925413578084823,6.3030323523987306,7.063483647782931,7.2850793872903497,7.103001495493162,6.0479579379489614,1.3877319333237566,6.5406238977590112,6.4964966027115096,6.7216651340506433,6.577012938477135,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,2,7,5,15,14,12,6,1,3,13,16,10,11,8,9,true,false,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,true,false,1.290256271446566E-2,-0.56698704507142139,-2.1917449809578216E-2,-0.5634142532397064,-4.8326501986924342E-2,-0.52598855701602698,0.18677572698337475,-0.77335385809866608,0.22159573950741862,-1.0155257098339696,-5.6757517144591745,0.22516853133913362,2.1711216991159077E-2,-4.0875804623867094,0.18841685922945928,-1.7822037204428298,-3.9517847710230924E-2,-0.56237759773415075,-8.0516335765625335E-2]
[6381,99606.432869628014,96729.594449870725,108930.23053808593,97560.380046575083,163612.29202372403,124274.49500414351,104694.07293604052,97811.592321417964,95102.046428569636,105704.40962157167,112604.60868102709,207174.70514423784,117430.53833516136,100325.30358149145,97543.767541877038,107523.77149309375,11.220812862029671,11.169975427016267,10.943782143157867,11.248820697404888,11.179682491995065,10.878028167772007,10.496464351129832,11.400609558402445,11.364148865265619,11.156908629308301,11.22672786972937,11.716395444710441,11.362831250080303,11.417400728712588,11.383126201401252,11.18899547812261,null,6.2404912185482706,6.3334957045227309,5.4972706162535703,6.3708016950761337,2.9990678908088633,4.664303417564831,5.2617607043278065,6.5100299423315473,6.6090465438371373,5.8716881482297172,5.5964974356780148,1.3576601874985492,5.4913043333222351,6.4011355496380151,6.5059378243074004,5.8128069034679228,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,6,11,5,15,14,13,2,1,8,10,16,12,4,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.2695387237832767,-0.10889439269353218,-0.27555083931440638,-0.10310871952973688,-0.37441753197614691,-5.8881244761794349E-2,9.3004485974460316E-2,-0.97873051422046409,9.9016601505589996E-2,-0.91353250665353247,-5.1523697548329981,0.1048022746693853,0.74322060229470033,-2.498202725444707,-3.7305990553402779E-2,-1.7064982775113027,0.63834179410183012,-0.38038381490748208,0.58832864617009228]
[6462,95565.388391849541,95064.873560650027,96698.713161412947,86350.242068270032,170331.04216921687,125781.71916852322,108486.09744845344,91899.920337945645,91361.579171939869,92243.522855933901,110763.87457716044,210245.87345287731,114962.04310997952,99565.67415170891,98738.781667269606,99399.637261272685,11.219786664916766,11.096798888354293,11.130735120717004,11.262885623526916,11.375198482137714,10.801197341898826,11.007765575779182,11.3586723960263,11.187272976320751,11.289727974185693,11.190450824948433,11.473694863223979,11.33710603642993,11.208678349136491,11.084330276036178,11.154508184128099,null,6.441517245324289,6.3435552103217914,6.2957994626463565,6.9453735201134146,2.858646373676871,4.5121113834726643,5.5834607033565096,6.7636763791290182,6.6191940177237569,6.6775518313889979,5.6522570960904108,0.96140119058011386,5.589003880930953,6.2303946415510456,6.1473911926726981,6.1845263210644648,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,6,7,1,15,14,13,2,4,3,11,16,12,8,10,9,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-0.32215913380472916,-0.53328173757797259,-0.27563880740196556,-0.47180282505105886,-0.3817523687426414,-0.49302551032453312,-9.7962035002497672E-2,-0.85805654196777947,-0.14448236140526127,-1.1114192830386074,-5.8022751885489043,-8.3003448878347541E-2,0.14571778267793256,-3.4371530889694855,-0.60181830979162321,-2.4332621366407503,8.6124547740020319E-2,-1.0885479504580449,4.5868320486580849E-2]
[6767,99188.657015031946,92274.980613035412,109926.60425481964,99278.258528591206,183519.42629261405,127524.37282326206,104986.6480640316,99056.033254784707,93096.346799580249,108498.1232107723,125464.93192064985,210456.1106593523,115863.63156323218,106745.32469622832,101352.04176182866,114571.37992810614,11.565828101329638,11.426566705025319,11.426795731600409,11.469538475405498,11.814915916268914,11.13884062143652,10.920548523643554,11.722556563450249,11.662068521012031,11.566590949270177,11.495076925823581,11.938260864425171,11.689981194151349,11.624731344191314,11.600842762884543,11.484991481251793,null,6.6063952505780401,6.8128176743735489,5.9304655188594273,6.5056255489759378,2.6389446016382117,4.7626219802734173,5.6712161204419731,6.769754900711014,7.0072511810330189,6.1416847887315615,5.2218303297910884,1.4154553314575562,5.8967996159897398,6.2874651093798981,6.5332406747931104,5.7564224848464862,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,2,9,6,15,14,12,3,1,8,13,16,10,7,5,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.16335965013297393,-0.48228979133111594,-0.19443350665947001,-0.47401050623990848,-0.21121926987213424,-0.38526230388507532,0.20642242379550879,-0.93517913013606702,0.23749628032200487,-1.5479245709199256,-5.3542995692534578,0.24577556541321233,0.67592973171861281,-3.2915209172212156,0.30719212539761109,-1.7430035687025205,0.62807011197945251,-0.24488517274182175,0.53104262453341189]
[6937,100898.26671025573,95740.536027099675,102459.70184269291,94793.57927164431,182477.36701224514,132397.99758778006,109925.36919840581,97952.951446055013,92915.827432361752,98127.017922279963,117478.35983075917,213009.28533095779,119445.30183726312,101198.51172843922,94963.329017212367,101044.18686653789,10.787898494184018,10.617481853135688,10.622415322541407,10.706764929913236,10.964309009566753,10.324603767285151,10.720187318160983,10.94797779846739,10.78856609332875,10.803128183281299,10.756643839471007,10.964265372673971,10.971137929884895,10.866487562082417,10.60426264289103,10.743842984889223,null,5.7429851586712317,5.8304550517807039,5.4994302304067615,5.9670859663310205,1.8404406589544955,3.704703887896148,5.2239188582406921,6.0503302261646388,6.142774721710663,5.8967772871673008,4.882725847933048,0.31380110612608192,4.9988728380217387,5.8065619756604567,5.8560961920304111,5.691633641562329,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,6,10,3,15,14,11,2,1,4,13,16,12,7,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.30734506749340706,-0.24376825050418205,-0.31231966992995908,-0.28667852968025187,-0.39734705676053927,-0.20514364560497178,8.7469893109472174E-2,-0.51906630043053958,9.2444495546024186E-2,-1.1676043782315908,-5.7365291200385569,4.9534216369954365E-2,0.24355492826447023,-3.658989571452266,-0.13663091455031662,-2.2623820784348725,0.15355293899733802,-0.89790444914556211,0.11492833409812775]
[6994,93881.514022819785,87611.708475622552,104519.26812240547,91254.75832328391,176947.86236337843,118424.42759308701,106343.38563365552,92186.896493238295,86223.947469326959,100011.79102572505,108134.55790376118,206688.74626665001,104175.55232408064,99492.571760683248,93517.438680683365,106077.40745695881,11.019443472653698,10.818624101222561,10.742292005123947,10.975377114623548,10.970640154940218,10.494144954919767,10.772323548036521,11.136182430364014,11.001776323322446,10.899751621838377,10.950853195430035,11.302196388467053,11.350308111263951,11.029925645391351,10.934759677612028,10.820276751102275,null,6.3253677715127088,6.4380386774414333,5.516328599003673,6.4126391984593525,2.1232470367712963,4.572923575265416,5.4551542663537456,6.5268376057020996,6.6905789498560981,5.8991620705521237,5.5441253002419764,0.96775907513455195,6.1415304950599188,6.0552970573571887,6.2588877435778603,5.5164063782543344,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,12,4,15,14,13,2,1,9,10,16,7,8,6,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.2014698341893908,-0.47154054834491088,-0.25254027241466481,-0.43169120627823787,-0.38283347154845071,-0.38275569229778927,0.11267090592872453,-0.87021350515896323,0.16374134415399855,-0.98271230546012323,-5.5590785305675476,0.20359068622067156,0.80903917250903579,-3.3930815622323767,2.5399478982080836E-2,-1.8397156231939364,0.62767553514997587,0.24236842450779505,0.53889067910285426]
[7139,100774.4800634758,95219.669071242708,104083.72477833573,94645.23681896647,175058.3014974934,134581.52584991459,105529.80018232227,98027.592862511257,92996.538728544314,100903.37427136168,115527.49935424658,213283.33059326804,111510.24848052164,102641.39147942024,98590.591767858248,105603.39215227056,10.072671954147081,10.043274825527996,9.7962206879361702,9.8121781987668566,9.8434813323112067,9.481322021588511,10.161649068703243,10.182275951880666,10.142083906901719,9.9141821583084937,10.053740872209953,10.312380586117904,10.253304092379647,10.191743354827848,10.151109894719967,10.001793799158037,null,5.0339479509732907,5.2822913719658606,4.5920344490193834,5.0799163578185329,1.0905662574365369,2.752245729092782,4.8851590595871288,5.2808963087551026,5.4922569704745037,4.8690134447404096,4.277365904497624,-0.35178594354549908,4.6777916683535654,5.0596737808568353,5.2215803063270547,4.7216241915445085,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,12,5,15,14,8,3,1,9,13,16,11,6,4,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.2469483577818119,-0.22122252789826735,-0.20996559850864305,-0.27067666414744895,-0.27697899572102624,-0.14738925319590113,0.2483434209925699,-0.14878889138616191,0.21136066171940104,-1.0035304042574786,-5.6326822523006017,0.16190652547021944,0.44191350195390733,-3.5014681915828465,0.20237501414732773,-2.3276706287257509,0.41188286401469298,-0.19122177638684423,0.33804958931232676]
[7380,99870.319319301809,95774.005047096725,103194.00353605433,101360.26800959396,190849.48667414472,133680.40438442642,110263.15518888479,99608.052736918675,95526.977295575605,101819.23743508954,122052.51540827149,219177.27816971904,117648.53255035817,108877.63709894998,104619.72447155735,110695.97517064444,10.982397739705629,10.941343222775577,10.950218456416902,10.87234075367674,11.00696121194137,10.517583665579259,10.884911148647436,11.079343668972728,11.047823551911891,11.063561043847605,10.954327623258822,11.351366449758439,11.038099656589473,10.81753930595044,10.768224016584774,10.835991500351627,null,5.9888817737405384,6.1526429704207413,5.7905182796141856,5.8043273531970421,1.4644868782341334,3.833563446357938,5.3717533892031968,6.0989410321267936,6.2714746871331108,5.972599172093128,4.8517018528452471,0.39250254127248674,5.1556730290715649,5.3736574510029405,5.5372377930069074,5.3011927418194045,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,2,7,6,15,14,10,3,1,5,13,16,12,9,8,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.11005925838625519,-0.72528358112385316,-0.11883171671236958,-0.73423689412620341,-0.18208089247894232,-0.67140643027372349,0.16376119668020284,-0.61712838453734165,0.17253365500631723,-1.2472391792815465,-5.7064384908543069,0.16358034200396698,0.19836349412635279,-4.3260314013800523,0.34831561722369919,-1.9707639068391041,0.12634186003366565,-0.81692614302156308,7.246470918353598E-2]
[7525,99292.752035069745,95594.166478614658,98379.111352187276,88096.207792105633,175018.01313418898,131723.64219731823,112935.64708633063,94842.658591228887,91963.726729833768,94547.471661044066,116321.87233214817,208053.42570174477,114080.2594898395,100284.37867997812,97737.524459302076,100127.56395372019,11.076164486495161,11.183346653664264,11.130664958014464,11.423011136032772,11.291228837653046,10.451654576174047,10.892565003582268,11.309523231207658,11.381224753852614,11.336900671417771,11.138220313562499,11.63889447934914,11.39837165235987,11.268247145859554,11.387106053520753,11.297911449427692,null,6.1115268847416733,6.4036383297335311,6.2117093904051002,7.0182007464274898,2.5403281809435967,3.8654724663081348,5.2457826492657365,6.5673903016462134,6.7830384173609248,6.6095270883655681,5.3221266969550909,1.2362231942619015,5.6943586778678954,6.2540282118606481,6.5002298305556492,6.2915332517416829,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,10,6,9,1,15,14,13,4,2,3,12,16,11,8,5,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.45586341690454013,-0.31336208978556535,-0.37940008762739375,-0.28280858680527565,-0.39781769796046795,-0.31799383662388525,0.29211144499185782,-0.86574423547593682,0.21564811571471143,-1.2452636046911225,-5.3311671073843119,0.24620161869500112,-0.1001825056634269,-3.6713812094615035,-0.61456241669395872,-3.152728280119355,-4.2136786719354724E-2,-0.91516841049767272,-3.7505039881034818E-2]
[7607,97365.700589993736,88529.775549459344,96702.809896427294,90228.47898916823,192119.72903141365,127121.66261847655,101671.05964015702,94253.851376184655,86185.183865270112,92973.231750140927,110459.87912951983,205561.54235561108,111479.79629786206,106811.05034740546,98578.324652971685,105893.58305853869,10.384809738687416,10.411641625771752,10.405391686118213,10.424968516324036,10.313700740262675,10.139252860340932,10.376129307786025,10.478052556302146,10.477621880573656,10.510870513925642,10.360195344122264,10.777769700780885,10.402685934440319,10.225482699675871,10.206037656320516,10.258818281241302,null,5.5165247091877294,5.9851528482987852,5.5702511912968484,5.9135445668656246,0.70771428869199227,3.7831697294171045,5.2925763257781737,5.7653599874929125,6.1683626873101502,5.8622089264185959,4.8372013876462727,0.49969258300033204,4.8286961195472156,4.8849301823055979,5.2771214236719324,4.9641391283143674,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,6,3,15,14,8,5,1,4,12,16,13,11,9,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,-0.24883527830518304,-0.88042980518731451,-0.18320983901136501,-0.89124126363821787,-0.2919577351217475,-0.89806979810422849,0.46862813911105583,-0.2239483834095557,0.4030026998172378,-0.92815859984663973,-5.2656674044925804,0.39219124136633443,-5.3726482109119011E-2,-4.8625369026048562,7.160828143316067E-2,-2.1303748374485201,-9.684893892568347E-2,-1.0335128068713804,-7.9208946008769487E-2]
[7752,100093.42038638238,95825.842611677319,102380.59566793204,88813.529485811465,169763.41474841023,137077.28439219974,107046.20546740382,98408.03300672464,94498.051094688737,100148.34028146422,116158.2199893322,210289.21356618675,114271.63446124877,104794.35547280755,100726.24714967444,106431.34429066778,11.527254239415315,11.547450364825982,11.357057366566449,11.57962167343384,11.436563270255446,11.203118363591555,11.370105403551136,11.628980946177292,11.648630948107584,11.48182116721094,11.404031628669753,11.813357121376775,11.836546698492379,11.569514908690049,11.601398512397196,11.449451293935528,null,6.5225832200961964,6.7561582342421165,6.2380275831698473,7.1389451991432669,2.9483925328349354,4.3492541439815682,6.0177951301809447,6.7085792958410595,6.923728393373147,6.474404153137729,5.5961206292031429,1.2988964430674379,6.12296497542994,6.329797135049672,6.565086154913474,6.127884079402139,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,6,3,9,1,15,14,12,4,2,7,13,16,11,8,5,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.1859960757448631,-0.37878216079138749,-0.16757015913103057,-0.35864223845967302,-0.2363765699678817,-0.34652007373559002,0.23357501414592008,-0.5047880899152517,0.21514909753208755,-1.1124586666379166,-5.4096828527736216,0.23528901986380202,0.28455563692634911,-3.2896350503349119,-0.38278696490115038,-2.7896910551616987,0.23417514270333051,-0.35143917770778899,0.20191305564753304]
[8057,97123.736102848066,93494.538234312146,100371.85312603229,88566.882033374364,172820.34620694237,135150.52816805843,108582.6790806925,95449.449531063103,92325.722574728235,97997.773523677752,114287.52256736289,204347.93763233197,104615.37582221863,100831.40242206209,97580.545508554103,103233.84334908756,11.110158425098014,11.179829677700454,10.940797111873943,11.055761164500336,11.100140587028703,10.573264359121334,10.995984882736034,11.263973490042192,11.338087886254645,11.143405449971718,11.213134676429991,11.583707900319993,11.088012177531542,11.187622700781647,11.265295267731535,11.070375356652601,null,6.2539716199556104,6.5051027659848462,5.9222044555723281,6.6274170628316176,2.4591232766815843,3.8157379507184119,5.5668509287014087,6.491501013489037,6.7218017575182332,6.2435167737878308,5.4987585480618471,1.366311018703394,5.8572433864206106,6.1460525796785426,6.3862679923038295,5.9086831891982232,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,3,9,2,15,14,12,4,1,7,13,16,11,8,5,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.23752939353342661,-0.34544843381049439,-0.21669899153338701,-0.3355337652144037,-0.32131231821550266,-0.33483358458960755,0.25113114602923581,-0.68712069125420161,0.2303007440291962,-0.99274246542718991,-5.125189994785643,0.24021541262528689,0.33176716438328224,-3.4630811788907438,-0.12231429684677142,-2.8116791121132056,0.2479842397012062,-0.38627338736722017,0.23736939048031935]
[8138,102116.43107059905,97673.63832973098,101965.70768414519,94662.741843440846,174695.87981973574,128129.53696782405,115238.63603262902,97620.145120744957,94089.426415678972,96887.336348587472,118330.91940741676,208406.26846018399,110658.12341148927,103310.54532538544,99912.078532087296,102341.99594681985,11.24721451135907,11.336448721964217,11.251670845312269,11.28159947007039,11.440026416229832,11.068756489596591,11.181899108518211,11.429459329124942,11.497790802451744,11.444976830882382,11.13387365174586,11.78948129071296,11.689887723670074,11.402275577726556,11.478606142655277,11.415763713286454,null,6.141392957829118,6.4527668054776681,6.1533854611050094,6.5484623778983471,2.7052324252430449,4.6622796412053891,5.4199673068867602,6.5484520730876943,6.7933194816677958,6.6006100134530081,5.2173276813750222,1.3691678677037604,6.1569815530956102,6.2367483114572844,6.4830022160509122,6.2986639159454612,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,11,6,10,3,15,14,12,4,1,2,13,16,9,8,5,7,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.4070591152585763,-0.31170376163040991,-0.34055267619012763,-0.31031726561688355,-0.44722455234799874,-0.30194609750754697,0.31137384764855014,-0.72142565094235778,0.24486740858010148,-1.3311243917126721,-5.1792842053839339,0.24625390459362784,-1.1992503275891409E-2,-3.4481530358619645,-9.5695572420678943E-2,-1.886182736692958,-5.2157940365313848E-2,-0.44362846035739789,-6.191560448817679E-2]
[8283,97416.75760874644,92060.47431202796,100738.45228589523,96985.169314503539,178059.69837680281,131777.31303654885,105583.23371325925,95095.824477027534,90867.043644019112,98092.48767697929,116378.2443724363,210035.23695466408,112398.29330346512,103352.08479581436,99946.58890952848,106340.76038787969,10.804250360261658,10.770409148001317,10.712118204610167,10.671037607888632,10.610873734940631,10.428927378109075,10.834547605657848,10.965786502942143,10.929661468169256,10.884971286239999,10.701546360289424,11.230993409911097,11.128951238505026,10.894312129718369,10.861736907927011,10.821127256740438,null,5.9334124798243364,6.1673854323999189,5.6751955903154059,5.8217791421634546,1.7078888161004908,3.8400617262816326,5.5553859199948858,6.2109952790907661,6.3863092859683004,5.9803469023910347,4.8826341416676087,0.7292315621778922,5.5090365733317705,5.7267078899276509,5.8644074624505862,5.5040892373464532,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,9,7,15,14,10,2,1,4,13,16,11,8,6,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.2775827992664297,-0.4842873891631152,-0.21892385356838151,-0.52190182351771419,-0.30515131207562884,-0.47625766504458156,0.23397295257558248,-0.37802655982945055,0.17531400687753429,-1.3283611374231574,-5.4817637169128739,0.1376995725229353,0.25821688950893051,-3.9673067742149151,0.34560629023646428,-1.981717415881822,0.23064837669973137,-0.47131032905926418,0.22261865258119773]
[8519,105912.61265470878,95090.087089662382,109155.58896786656,96768.168350254608,169576.5850083087,131587.57072103862,104649.65657607953,102207.00461047179,91911.885957262959,105234.90218960775,118973.66794025674,211685.02824220428,116479.39332521409,108472.35101454973,98490.338556400849,110977.43752735145,10.943983599101747,11.00799853366272,10.81643110711647,10.98370223057826,11.025976263220246,10.296448237891191,11.040634490421906,11.104287613058638,11.152848647651322,10.974049414728931,10.953864283466633,11.453784892898726,10.854192361583566,11.022486349873583,11.0864103729437,10.896538951760858,null,5.6483529663663079,6.2534941791796008,5.3586516587231419,6.1452938130655292,2.5471470128048104,3.71706970183926,5.8081516616179298,5.9939373825350479,6.5572543497881739,5.7123043052485434,5.0051808864537959,0.86953348078851178,5.0302226953228617,5.5988687991460973,6.1618934451236571,5.3476670753932858,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,2,10,4,15,14,6,5,1,7,13,16,12,9,3,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.34558441616874003,-0.39506858338895068,-0.30376017060857308,-0.39536090466451679,-0.35365264652540152,-0.36463722985525759,0.60514121281329292,0.15979869525162194,0.56331696725312597,-0.98875649608125205,-5.1244039017465361,0.56302464597755986,0.28970130764316604,-2.8115046459183315,0.10820036611407158,-2.4282241112262692,0.28163307728650455,-0.68208160992568168,0.25120172375281147]
[8670,94275.256234119588,88963.206402608674,98333.452715009407,88130.04169442151,174529.25943327058,122069.87772681518,104398.47183756152,93885.092015553368,89573.395677572611,96966.652657705548,117013.01192103954,212915.75990173037,107347.15112559526,99440.054071785809,94126.199798639107,101729.4207156037,10.341773610072636,10.214645685476546,10.280445920787027,10.369532290646383,10.354526916638552,9.9151195777540817,10.124663557944913,10.440310657073475,10.372709918013095,10.398280236551507,10.365696290250169,10.680721661398806,10.63141267687223,10.310567092110023,10.163388771791789,10.283357439680259,null,5.6280107983666561,5.7664853653461119,5.3637732850365571,5.9630302059253077,1.6280639449750236,3.8116256914133233,4.9047399660668374,5.7460560562958065,5.8940401341344648,5.5499476036662294,4.515045694198192,3.493366631228767E-2,5.2640551205924675,5.3385643885207328,5.4570787818598339,5.1968864039000735,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,5,3,8,1,15,14,12,4,2,6,13,16,10,9,7,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.11804525792915044,-0.40749166777507373,-0.12755476878835292,-0.43696135227463095,-0.18617431862967226,-0.35306119976615591,0.13847456697945582,-0.7232708322998187,0.1479840778386583,-1.2310103620976145,-5.7111223899835188,0.11851439333910108,0.26423751333009893,-3.7357093400615335,-0.19654484057919586,-2.1514045145119844,0.1961084526295771,-0.28589248307376192,0.14167798462065928]
[8815,103626.03293512251,96729.912175275822,116871.36664991813,114883.36571748971,184743.62442387268,134830.8145717096,103556.17718554039,100987.10768283454,94988.18207738841,113106.90247227656,121994.73476033907,212281.16987650524,111213.86397292271,102942.46435846329,97128.967737206869,110839.1245078966,9.7273591314667698,9.7279375760296283,9.5447113952230218,9.504982785746579,9.6644711762856765,9.3880020892445426,9.3722743157244217,9.8436974346080515,9.8405041691078896,9.6733102016478689,9.8105992107166138,10.083222297072387,9.8520810798232379,9.8263603003369404,9.8041967920985975,9.7229631819774234,null,4.5460574847106443,4.8914419672658376,3.7011430627271151,3.7608144998720938,0.42728995509204282,2.6464613606590621,4.1944654564474018,4.7943420504663248,5.091095065238469,4.0179650780340408,3.7108624726996604,-0.5308361967528743,4.2913878811771022,4.6792370824137759,4.9477484052382543,4.1810069565825936,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,3,13,11,15,14,8,4,1,10,12,16,7,5,2,9,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.24828456575568048,-0.11510496805254888,-0.19965309797263142,-0.14334666000021468,-0.31682201530692566,0.16304187854855279,0.34538448255519327,-0.35159202826324254,0.29675301477214422,-1.0834795777666644,-5.3251782472191991,0.26851132282447843,0.84491442198352917,-3.2738531076350723,1.1306274673937438,-1.1143531392130317,0.77637697243228398,0.27342280314306144,0.49823012583118231]
[8896,96392.990811160606,90671.212889631774,102145.75450722378,93577.980588704871,170920.42782457519,124565.31484556233,102605.80923549304,95178.186493771296,89222.434929548137,99416.475109802355,117827.24956839728,208136.1324256706,111725.37518984478,101161.0922699208,95286.963848756131,105485.82407927586,10.851985635748962,10.736853937556447,10.698536137871656,10.776726738414826,10.811738659908372,10.465325181068916,10.568530282111899,10.916163969582035,10.791004236076629,10.795978691714396,10.798042144149251,11.108600330862719,11.169313854573048,10.870824336095069,10.772674864797921,10.738554120333973,null,6.0323360951909315,6.2032932930748581,5.5912484125104669,6.0978277089795823,2.2657172686796123,4.2370594387907996,5.4382398203372473,6.1572546448934702,6.329882489599223,5.825154936224278,4.9066796657293876,0.70179370957918863,5.5830450950808084,5.8127697225990289,6.0083266723601145,5.4642629163701795,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,9,4,15,14,12,3,1,7,13,16,10,8,6,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.12491854970253868,-0.34448492229444128,-0.12658919652436484,-0.32155581723910842,-0.23390652371381115,-0.36089201985409858,0.1709571978839266,-0.59409627485368421,0.17262784470575276,-1.2505749791640826,-5.4554609353142816,0.19555694976108562,0.44108768268046461,-3.3255311438308546,0.10546558409527584,-1.8607682701887827,0.33209970866919214,-0.24210984114346967,0.34850680622884944]
[9041,91052.740996325723,88532.122735611832,94474.735923840635,90682.806166421768,174765.87321496574,126096.39888071659,97709.800033435895,90535.557651731287,88210.416482892819,92746.831336294345,110703.19874198191,203329.53942712134,104694.11912760329,101496.49237362113,99395.168175798695,103736.10069417043,10.721710444394947,10.643600419554938,10.474625977385228,10.638438819415859,10.84184001045562,10.344739948909051,10.425918440830563,10.757484538743119,10.670270348782161,10.509138167578165,10.691285367867424,10.931259060981379,10.728551722898596,10.674580204648457,10.607096750922318,10.526997765550814,null,6.1690733945786613,6.2169942827743458,5.7508891811931964,6.1042985110947701,2.103546349707333,4.0399200048732222,5.5404284391587675,6.2307066561565545,6.2597495246375203,5.8717966007634477,5.1561254307683289,0.76478208962531191,5.4938457665184313,5.5997555859674,5.6373383421323835,5.3401927308422925,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,4,3,7,5,15,14,10,2,1,6,13,16,11,9,8,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-6.1633261577893173E-2,-0.63095107018915453,-4.2755241863174476E-2,-0.62241118250513683,-0.12090741957025131,-0.53160386992115516,4.7920888195684519E-2,-0.62864495541989385,2.9042868480965822E-2,-1.0745812253882256,-5.4659245665312426,3.7582756164983522E-2,0.41818421338546496,-3.6473428314858634,0.11269577167957578,-2.0643785062215478,0.35891005539310683,-0.37795083424501641,0.25956285512510746]
[9270,99183.311628298674,96187.95627954122,107248.0743492519,95174.934671565148,185361.90076353488,121048.62405149154,105619.05194808004,97603.449695728239,94893.857795622142,104532.93689807013,125774.4415228935,206983.90863882157,111767.9631179198,108580.4432630308,105520.7725445423,114690.48330926626,10.862329806523933,10.789317155231346,10.605303874121423,10.865670076108822,10.790080688709653,10.629339675493846,10.372169016413425,10.962487599440299,10.889018938536969,10.730782537044613,10.693359500614067,11.211088851102771,11.145397995069468,10.709765600852482,10.608647860643545,10.478940836372784,null,5.9031642251089993,5.979919341254285,5.2429001566588287,6.1069233425305649,1.5219856505329084,4.5769084729192686,5.0912164190094229,6.0823151146538876,6.144326048755862,5.5041356921411069,4.4046374244693922,0.86189341916169226,5.5569998391734776,5.2807434377009415,5.3326092334164299,4.7444166709094713,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,4,10,2,15,13,11,3,1,7,14,16,6,9,8,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.17915088954488834,-0.80157167695294618,-0.16440670750157693,-0.81171681533943207,-0.26123553548227818,-0.75971902123163559,7.675511614528574E-2,-0.8119478060995764,6.2010934101974335E-2,-1.6776776901844954,-5.2204216954921954,5.1865795715488439E-2,0.6602640684501706,-3.7209145061259203,-0.12700400127627987,-1.5300148696112963,0.57817942251278076,5.2864147032370745E-2,0.53632676679147018]
[9428,99633.972120950959,97129.804720943037,97761.366225570411,93514.337705683443,175795.98256606024,123730.82184433886,114390.94573227028,97990.904711098148,96088.515735202222,95486.29446570744,116652.319699845,212051.43586054369,114498.06984404827,103366.07889972122,101617.98719896759,100581.463144496,11.094707204448607,10.888373390095628,11.002405123526088,10.938649974914714,11.142665655035197,10.808344959191977,10.946560287852629,11.24050950596865,11.060998042270338,11.172517889827146,11.082960533556371,11.475261117091256,10.985243778258356,11.153536238979397,10.981400362313932,11.098194311927246,null,6.1130085984010591,6.0318831540484767,6.1143368122475676,6.2629330896305424,2.3528665267321855,4.6218038669750339,5.2270130012391149,6.3409642704137417,6.2565722555102266,6.3982031665417738,5.2503445485641205,0.87268932406407096,5.2603402860559427,5.9852322939933362,5.9005010023655533,6.0691211547024464,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,6,8,5,3,15,14,13,2,4,1,12,16,11,9,10,7,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,false,-0.22795567201268252,-0.35573197642040544,-0.22468910146174981,-0.35607125314467325,-0.28386635429420615,-0.32908201183932739,-8.1125444352582399E-2,-0.8859955971619442,-8.4392014903515111E-2,-1.0906197218496212,-5.4682749463496707,-8.4731291627782923E-2,-1.3282138465084969E-3,-3.7614702855153821,-0.23104993558206566,-1.6411292226555085,-5.7238896128032124E-2,-1.1378628804858311,-8.3888860709110169E-2]
[9573,92512.41563985472,88439.566388757012,95057.705943940076,90183.534629760092,185195.47099172225,119626.63075091176,102828.42407778524,92719.314908624787,88887.746692897301,94480.032169090235,114265.34338956149,199911.70649563996,98031.105306065147,92815.924573137498,89102.759182603084,93737.863114824446,10.79877661988686,10.70557746121422,10.648315051995278,10.667725829307955,11.0776568230637,10.386012138147109,10.553709810900534,10.95259178563502,10.880264867242557,10.815717338138475,10.855043148575747,11.201208855767215,10.824034644739399,11.033801123221863,10.95374557184701,10.916288798638103,null,6.1731558378941243,6.2835991417763699,5.8954297547982737,6.1585490978199502,1.8178832734775874,4.4046806006015204,5.4122886070112717,6.316626040203781,6.4358775325976918,6.0917157296839628,5.1417759790976731,1.2056235309852177,5.9224793794361412,6.3930048945649887,6.4986076127168557,6.2293956428968809,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,7,5,11,8,15,14,12,4,2,9,13,16,10,3,1,6,false,false,true,false,false,true,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.14347020230965679,7.6378854361207615E-2,-0.15227839082132189,6.2730080119163922E-2,-0.19628597488568911,0.13767991321291806,0.11044330388224566,-0.76086723088285257,0.11925149239391075,-1.1748500611061079,-5.1110025092185634,0.10560271815186706,0.27772608309585056,-4.0775464813206863,0.12505004395641972,-1.7538684972184297,0.22491031051981825,-0.16923635024782158,0.1636092516681078]
[9718,97106.209729998518,90893.523043747889,96965.932733079462,87077.073586159793,165609.18579182157,118506.0981268641,102733.00822087775,94619.716664751933,89014.732126615942,94205.392010218115,113373.55482175123,211287.18790190466,113494.55239359126,104256.12315593797,98055.676820437046,103845.52088537539,11.261621743583225,11.340347095882048,11.268784725696189,11.391130968542786,11.184273981248337,11.099599440459244,11.49636094826959,11.394137894775996,11.46364854810585,11.406529223131894,11.33737478700362,11.600551702502649,11.457463006269153,11.224130139779231,11.320656463591455,11.235356420438324,null,6.4063112570832992,6.7956709436946543,6.420488089042216,7.0372772892347966,2.9038146916572583,5.1742945341160382,6.3597105372257028,6.6631520615383995,7.0129119417750525,6.6962596226209881,5.6686970459160584,1.0361923074074166,5.7827353865895894,6.0113239819823319,6.4178726225696021,6.043080376169554,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,8,3,6,1,15,14,9,5,2,4,13,16,12,11,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.25684080445510027,-0.65182807955606759,-0.21724099808039821,-0.59503931920545039,-0.27577153357877204,-0.6531792464514341,0.38935968661135512,-4.6600719857596395E-2,0.34975988023665305,-0.99445501562234107,-5.6269597541309828,0.40654864058727025,-1.4176831958916836E-2,-3.5166733973849578,-0.24160634554014226,-1.8629827551187583,-3.310756108258861E-2,-0.91352423603139865,-3.1756394187222092E-2]
[9839,91725.667172766232,89317.249473914737,104356.41445219841,86136.53399205704,166415.40549405015,115677.4119392041,107208.97379055103,90341.068415054833,88293.670065530794,101133.08348419385,108829.32569752735,205844.44377225067,109545.89389957483,91304.463686906631,89200.54942862122,99833.369430377468,10.123103267394841,10.115166000033987,9.7026777553720276,10.020580155027845,10.050497303194408,9.8349387828755486,10.060190103582363,10.211701964863805,10.191268563698776,9.8316137378882207,10.205903728640644,10.529168461564465,10.482151211621517,10.167508463870679,10.126659308831544,9.8297469605091621,null,5.5368199087565291,5.6493035263382509,4.4848570327621067,5.7137534554249934,1.7297270284919009,4.0510681859153435,4.6997414140548113,5.6946485441110628,5.776585060422236,4.7749595636785287,4.764437443764276,0.23694627295193094,5.004856516642775,5.6022852795253471,5.6666318374004829,4.8380784889902886,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,5,13,2,15,14,12,3,1,10,11,16,8,6,4,9,false,true,false,false,true,false,false,false,true,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.15782863535453373,-9.2363264585715754E-2,-0.12728153408398502,-0.10995322302175303,-0.29010253091642202,6.3118925311759888E-2,0.11248361758172187,-0.8370784947017178,8.1936516311173158E-2,-0.93021110034678678,-5.4577022711591319,6.4346557875135879E-2,1.0519628759944224,-2.7551300042702058,-6.4449929086742408E-2,-1.6626852695096499,0.91968898043253411,0.22989695296424628,0.76420679053505847]
[9986,103491.50328908231,92010.76145052565,101267.22228786003,94733.589206961828,178219.88676349877,130784.66889875421,106862.1827388462,102657.0729822797,92137.954885935105,100134.71602803534,114650.09937592597,209365.49622333408,124387.58197355593,112075.58523394457,102092.70898968943,109704.44501933157,11.009548859058858,11.085238428208781,10.978854608482184,11.097388775346683,10.995637842309211,10.707398107864448,10.872444751711578,11.080612839183686,11.125887632195308,11.053343136791597,11.076455187435178,11.349379292327797,11.131746109161133,10.886077554543359,10.93173607619639,10.862794865546991,null,5.8349736946047432,6.4847003556824987,5.9154934940891826,6.3607093149985916,2.0846435041342719,4.1681646629267366,5.529335614769268,5.9477591900697018,6.5189898878985533,6.0466073353898295,5.343950218638879,0.88110448116109197,4.9123670104833366,5.2822982928461304,5.8271006267119185,5.377572614580413,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,2,6,3,15,14,9,5,1,4,11,16,13,12,8,10,false,true,false,false,true,false,false,true,false,false,true,false,{"$f":"(AK9996=MAX($AK9996,$AL9996))","v":false},true,false,true,false,false,false,true,true,false,{"$f":"($AM9996=MAX($AK9996,$AI9996,$AM9996))","v":false},false,true,{"$f":"($AN9996=MAX($AL9996,$AJ9996,$AN9996))","v":false},true,false,false,true,false,{"$f":"-AP9996+AI9996","v":-0.11278549546495853},{"$f":"AV9996-AP9996","v":-0.66546089722357138},{"$f":"-AQ9996+AJ9996","v":-3.4289532216054575E-2},{"$f":"AW9996-AQ9996","v":-0.69188926118663474},{"$f":"-AR9996+AK9996","v":-0.13111384130064696},{"$f":"AX9996-AR9996","v":-0.66903472080941651},{"$f":"AJ9996-AI9996","v":0.64972666107775545},{"$f":"AO9996-AI9996","v":-0.3056380798354752},{"$f":"AQ9996-AP9996","v":0.5712306978288515},{"$f":"AS9996-AP9996","v":-0.60380897143082279},{"$f":"AT9996-AP9996","v":-5.0666547089086098},{"$f":"AW9996-AV9996","v":0.54480233386578814},{"$f":"AI9996-AK9996","v":-8.0519799484439325E-2},{"$f":"AM9996-AK9996","v":-3.8308499899549107},{"$f":"AJ9996-AL9996","v":0.12399104068390709},{"$f":"AN9996-AL9996","v":-2.192544652071855},{"$f":"AP9996-AR9996","v":-9.8848145320127756E-2},{"$f":"AU9996-AR9996","v":-1.134240324906493},{"$f":"AV9996-AX9996","v":-9.527432173428263E-2}]
[9987,97310.832172591487,87348.566707846563,109778.66456463015,96548.635053705089,183122.50818192188,117130.09454488447,99768.658260062104,96841.81355757518,87771.839395836432,108524.38910906432,109677.85655618415,212637.73047364649,123868.51936048863,104690.6963929223,95595.42529228011,116825.52994020584,11.470723399743765,11.447666380080763,11.100646339164863,11.138545690324415,11.614452893046993,11.108603893831358,11.163839480536575,11.579640233512679,11.604834520007005,11.234058342537692,11.485735729005482,11.646341182050925,11.401150994054328,11.442607835233728,11.484097606438162,11.100814333997667,null,6.6051817911141901,7.0802380446884348,5.6117131109333549,6.3111139376391607,2.4583274839508995,5.2520991665871346,6.1754065675334697,6.7375495556339198,7.216242550215183,5.8078388870844755,6.0018429011962739,1.0144546583686012,5.2077250260298964,6.2080730155876136,6.7043263418241565,5.2595378369873744,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,2,11,6,15,13,8,3,1,10,9,16,14,7,4,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.13236776451972965,-0.52947654004630618,-0.13600450552674825,-0.51191620839102647,-0.19612577615112059,-0.54830105009710106,0.47505625357424464,-0.4297752235807204,0.47869299458126324,-0.73570665443764582,-5.7230948972653186,0.49625332623654295,0.99346868018083523,-3.1533856269824554,0.76912410704927403,-1.0590147710520261,0.92971066854944429,-0.60011386105457909,0.94853517860023917]
[9988,93511.73152605565,85288.850936333067,96260.09031754834,88715.294444113664,180797.13660089415,117502.31331335859,95208.22119709212,89705.945659135832,82172.847215625952,91194.696272423054,107215.60130688662,202203.82459032492,104494.64940310526,93889.049758430498,86619.136758279739,94828.011459330344,10.587032634672465,10.517685114772449,10.360356327477954,10.456171369768393,10.336315368057694,9.9659126419646054,10.5396739358824,10.788789122417661,10.705715185205282,10.585721576483962,10.295061196130872,10.941956898478185,10.924395200943449,10.728695151537949,10.630792725125508,10.539647452876663,null,5.9114460583696822,6.2532425679557964,5.5473518116005369,6.0204066475627096,1.2964585380129865,4.0907969762966756,5.7792628760277935,6.3034918394608699,6.597072824423984,6.0259867628628099,4.9342811307865411,0.83176566896193904,5.6996627307881864,6.0342426636164239,6.299835887211521,5.7982468799101454,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,4,12,7,15,14,10,2,1,6,13,16,11,5,3,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.39204578109118771,-0.26924917584444596,-0.34383025646818766,-0.29723693721246303,-0.47863495126227296,-0.22773988295266445,0.34179650958611418,-0.13218318234188864,0.29358098496311413,-1.3692107086743288,-5.4717261704989308,0.26559322359509707,0.36409424676914526,-4.2508932735875504,0.23283592039308676,-1.929609671266034,0.27750507659806001,-0.32632403207462346,0.23599578370627849]
[9989,99258.225331202761,88401.70088804129,98722.448341288487,86815.873049247108,168799.20818405191,119778.17911664538,107256.25894054647,97942.825786353656,87358.436073682329,96978.762008183199,114083.17202038315,205982.02738492261,115214.42789914006,102900.41273150432,92994.809429697823,101769.9824763551,10.88244347269908,11.15096016532171,10.833511881873521,11.330219456925448,10.94162649290366,10.877264359894079,10.945084300533125,10.984490419123743,11.202915243566864,10.949997556743979,10.866963875441529,11.284973257484138,11.051430600049652,10.878474589192106,11.083926399596001,10.850573161822991,null,5.9195322061389426,6.7308751209196451,5.8973894648090974,6.9894258044630924,2.5016660837010658,4.8883554040618105,5.5822713535058019,6.0873491298060598,6.834993439882747,6.1010594563348191,5.1628052744223716,0.98587188823800709,5.2907092050926492,5.7334539526168902,6.4341859281111091,5.7620740380052364,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,7,3,8,1,15,14,11,6,2,5,13,16,12,10,4,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,true,false,false,true,false,-0.1678169236671172,-0.35389517718916963,-0.10411831896310186,-0.40080751177163787,-0.20366999152572163,-0.33898541832958262,0.81134291478070253,-0.33726085263314065,0.74764431007668719,-0.92454385538368822,-5.1014772415680527,0.70073197549421895,2.2142741329845173E-2,-3.3957233811080316,-0.25855068354344724,-2.1010704004012819,-1.3710326528759254E-2,-0.81035025124216986,-2.8620085388346261E-2]
[9990,96834.866336074207,90290.784658472126,100117.90735912201,90488.173729428774,167618.15508043929,120150.86976231137,102385.82426600611,93116.387935304825,87061.482843223188,95293.344564431362,113123.81464944397,199851.86035562734,115161.28616094062,102606.33412749926,96548.645468591989,104756.14795250194,10.375114348062889,10.485276801655285,10.344218162066992,10.547670538569765,10.275322753238894,10.342724979198072,10.466442600223701,10.592710836219425,10.695117181867495,10.574995954769774,10.632176523232129,10.767099880477321,10.650348861610516,10.425202115912624,10.538096181186301,10.393010425185436,null,5.5333710312591782,5.9707375687316784,5.3383227941108924,6.0232618520983259,1.8944149992169308,4.3351814910825039,5.3471513869233958,5.9368914394541834,6.3420430397063354,5.8103287265482058,4.9759857907599301,0.77450686269595437,4.892284553563484,5.2948854095376614,5.7106639077567012,5.1552030275603391,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,3,9,2,15,14,8,4,1,5,12,16,13,10,6,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,false,true,-0.40352040819500523,-0.642006029916522,-0.37130547097465705,-0.63137913194963424,-0.47200593243731337,-0.65512569898786666,0.43736653747250021,-0.18621964433578242,0.40515160025215202,-0.96090564869425332,-5.162384576758229,0.41577849821903978,0.19504823714828579,-3.4439077948939616,-5.2524283366647495E-2,-1.6880803610158219,0.12656271290597765,-0.91804417298472174,0.1396823819773223]
[9991,99972.99458139512,93132.041133159408,100811.73794357163,93405.710212567821,181005.27085316498,124624.30673858011,107682.91380668407,98206.730834697984,91566.707719369675,97379.429372752988,117121.950920149,212366.81214783396,117135.19031539846,104809.09083755083,98784.740037858006,104533.41310687778,11.601332594647356,11.614004322643888,11.575545566709328,11.714364025790152,11.639312360152344,11.22685054498829,11.367012180285876,11.717893916487052,11.736698345990412,11.712435621435555,11.723985390171014,11.972896030432979,11.595130934083288,11.620470643403104,11.639777778985831,11.596213681126596,null,6.6026828655776004,6.9574022659859178,6.5349586695307469,7.0440785151617611,2.5890488174940938,4.9956352080592845,5.9828664899516726,6.8075573747521521,7.1583629600219281,6.843464152797905,5.8678878441635645,1.3545554230412815,5.7383714183133652,6.3800161015255625,6.7005407770929306,6.3695430257827068,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,3,8,2,15,14,11,5,1,4,12,16,13,9,6,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,true,false,false,false,true,-0.20487450917455163,-0.42754127322658952,-0.20096069403601025,-0.45782218292899746,-0.3085054832671581,-0.47392112701519817,0.3547194004083174,-0.61981637562592784,0.35080558526977601,-0.9396695305885876,-5.4530019517108705,0.32052467556736808,6.7724196046853535E-2,-3.9459098520366531,-8.6676249175843267E-2,-2.0484433071024766,-3.590677804575293E-2,-1.1050927344845398,1.047307574285572E-2]
[9992,89336.13472329975,88430.021757962488,92734.799225539988,83757.734164127745,180309.73876627622,120725.31450422166,101850.86805679921,88929.369879930149,87699.93109760269,91558.158109340045,111882.75052526912,203538.48267344508,105148.56822325368,96957.616952039549,96018.630717713138,99705.228270578329,11.810471458829335,11.64986345647417,11.65659255314228,11.744132723358202,11.778730638115537,11.449566522434221,11.569367059450125,11.866440188203978,11.703682740270706,11.724537661859053,11.774680862058323,12.034705830385905,11.863470862484087,11.727227196091762,11.529254820183629,11.582034948788092,null,7.3436647226643474,7.2283623685760459,7.0198525918652805,7.5562460151518147,2.7632436998017251,5.4133007972231377,6.476823656610164,7.4199716942074705,7.3186861853905709,7.1466297563920502,6.1805433357948676,1.8577816967136513,6.6060424513214029,6.8793463484897854,6.7283232842979723,6.5967735352591754,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,3,5,7,1,15,14,12,2,4,6,13,16,10,8,9,11,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,false,true,false,false,true,false,true,false,false,false,true,false,false,true,-7.6306971543123048E-2,-0.54062534571768506,-9.032381681452506E-2,-0.59036290109259859,-0.12677716452676968,-0.5498562211328748,-0.11530235408830158,-0.86684106605418343,-0.10128550881689957,-1.2394283584126029,-5.5621899974938191,-0.15102306419181311,0.3238121307990669,-4.2566088920635554,-0.32788364657576885,-2.142945217928677,0.27334193781542027,-0.54058730507064734,0.28257281323061001]
[9993,98925.148546668788,95263.956766837204,106738.1517998263,96444.952472235193,173740.13918868269,129426.69243554311,112028.33490178622,97548.374114672857,93692.570751386374,104222.7375598161,111730.84633362407,208747.40543051294,119812.9660788749,105405.89474600129,101004.08250448121,109944.95145852248,11.987066301979624,11.910998139006713,11.767149626731847,11.898567199796824,11.990448212807609,11.770360825362802,11.90761201263439,12.0253312842133,11.916216706332179,11.805598970980201,11.918304467382326,12.141488373643496,12.047730821428242,11.952714481801896,11.904964800324578,11.785066842692116,null,7.040808874646185,7.1478003006648532,6.4302420367405313,7.0763195761850648,3.3034412533734745,5.2990262035856466,6.3061952675450792,7.1479125784796569,7.23158816876286,6.5944620929893958,6.3317621507011221,1.7041181021178478,6.0570825174844973,6.6824197445018321,6.8547606751005175,6.2878192697659916,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,9,4,15,14,11,2,1,8,10,16,13,7,6,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.1071037038334719,-0.46549283397782482,-8.3787868098006868E-2,-0.37682749366234258,-0.16422005624886449,-0.30664282322340419,0.10699142601866818,-0.73461360710110579,8.367559028320315E-2,-0.81615042777853475,-5.4437944763618091,0.17234093059868538,0.61056683790565369,-3.1268007833670568,7.1480724479788371E-2,-1.7772933725994182,0.5534504854902611,-0.53737957550489845,0.39460047473584048]
[9994,94828.438470346708,89360.203089097136,96751.834132096235,84511.833140656672,170543.534611738,125030.97936701609,101096.09165008979,93479.525779770862,88088.910201995517,94769.260491588022,111291.64984010873,208731.23551331248,113528.44385468402,101197.34306955826,95159.216302045679,101369.79491363748,11.656274298250764,11.671105886630999,11.618887547836914,11.776454505484438,11.787900976194429,11.259333941844455,11.680198687038216,11.691865213023268,11.690695337995651,11.69678293796518,11.537290144257547,12.059832046364082,11.613254884193715,11.553183277771925,11.56910741117448,11.581882853101467,null,6.914852374733429,7.2030957321761422,6.7812958412321027,7.5508628484516036,3.2607242456075287,5.0077849734936501,6.6253941045337266,7.0178889240347253,7.2862498278958752,6.9583199133857789,5.9727076522521108,1.623270270698459,5.9368326914595135,6.4933161242940116,6.811146596072196,6.513393107419593,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,6,3,8,1,15,14,9,4,2,5,12,16,13,11,7,10,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,true,false,false,false,true,false,true,false,-0.10303654930129635,-0.52457279974071369,-8.3154095719732979E-2,-0.4751032318236792,-0.17702407215367622,-0.44492680596618595,0.28824335744271323,-0.28945827019970238,0.26836090386114986,-1.0451812717826146,-5.3946186533362663,0.31783047177818435,0.13355653350132624,-3.520571595624574,-0.34776711627546142,-2.5430778749579535,5.9569010648946374E-2,-1.0214872219262654,-2.0076983125581371E-2]
[9995,100227.0187649413,97289.415974121293,105576.57397341747,97931.355015528577,167537.92258954659,127281.54181966202,116503.23330380992,97684.653886602944,95054.218541126902,101905.82109668382,116684.60052228003,209912.92078967395,115292.81871918132,103370.90004949867,100697.81129541824,107575.37864914912,10.991775241503841,11.042091716959851,10.729778141379047,10.926367926877601,11.11444360837026,10.745634694273889,10.858694554208464,11.071816299297264,11.112293262766487,10.821765454484979,10.847782891154656,11.421630682736039,11.052980859864508,11.074067449136024,11.114086649687735,10.836546429186614,null,5.9804243032567763,6.177620918253786,5.4509494427081728,6.0298001761011726,2.7375474788929299,4.3815576032907879,5.0335328890179678,6.1875836049671173,6.359582335710142,5.7264743996507876,5.0135528650406549,0.92598464325234175,5.2883399239054425,5.9055224466610907,6.0791960849168225,5.4577774967291575,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,6,3,10,5,15,14,12,2,1,8,13,16,11,7,4,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.20715930171034103,-0.28206115830602663,-0.18196141745635597,-0.28038625079331947,-0.27552495694261481,-0.26869690292163018,0.19719661499700969,-0.94689141423880852,0.17199873074302463,-1.1740307399264625,-5.2615989617147756,0.17367363825573179,0.52947486054860349,-2.7134019638152429,0.14782074215261343,-1.6482425728103847,0.46110920531632971,-0.43813447574534514,0.44774494993193326]
[9996,100778.3602281257,95425.405639024233,105636.34277390277,102470.35529310872,172964.02562981844,134330.17110125147,114026.41995638396,96480.288280000997,91488.974605922675,100033.67684633806,119944.77626442301,205295.30699869854,116989.52301943225,99955.444157188846,95101.436694677323,102943.46546943364,10.903170484590513,10.916989399766804,10.742243502497999,10.773775790477281,10.883774546134502,10.479698154509036,10.753974651182258,11.020907946041627,10.997476565157095,10.879726780257217,10.765792206542544,11.25130284877139,11.151262152486556,11.024373989739475,11.019886431575342,10.894521015233233,null,5.8642524731842274,6.1457191178155917,5.4604263638028607,5.6502580258218451,2.2355732646435804,3.7631895994464619,5.0526536533630599,6.1968935320415763,6.4230278348609611,5.8780429379403136,4.7685533933213939,0.98653749883646391,5.3017860015149436,6.026601781880033,6.2648145968414761,5.7473477417615504,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,4,10,9,15,14,12,3,1,6,13,16,11,5,2,8,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.33264105885734896,-0.1702917501615433,-0.27730871704536941,-0.15821323801948495,-0.4176165741374529,-0.13069519617876324,0.28146664463136428,-0.81159881982116744,0.22613430281938474,-1.4283401387201824,-5.2103560332051124,0.23821281496144309,0.40382610938136665,-3.2248530991592803,0.49546109199374655,-1.8870684263753832,0.31885059410126271,-0.57625693642537001,0.27925404011848265]
[9997,94827.9633917303,90265.675996562539,102584.84395065464,91956.078200943783,179437.95829151486,128360.6584525104,106703.35266384609,92719.983736632887,88673.146806914956,100218.91655747571,112102.85870338582,207633.65143489474,106502.84280619012,101237.70838439286,96922.999525457271,106881.89101851697,11.389930184459587,11.363960342037993,11.149340094750338,11.2780026994055,11.504487087232711,10.816342972879244,11.302224178388984,11.51620421066222,11.465667310096398,11.279943435771518,11.315733648973934,11.826135591071173,11.596038783605538,11.350953533422244,11.333370194456949,11.168844382589684,null,6.648532014873072,6.8506765422098663,6.0200978972176058,6.6801987893583101,2.5325891726569676,4.3983100502537242,5.9670565451966802,6.8802050238305759,7.03200996975065,6.2689976078977327,5.7105907138046428,1.4444530193264367,6.270896643296032,6.2890681142026006,6.4872202181840848,5.8247498316638362,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,5,3,10,4,15,14,11,2,1,9,13,16,8,7,6,12,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.23167300895750387,-0.59113690962797527,-0.18133342754078363,-0.54478975156656517,-0.24889971068012695,-0.44424777623389655,0.20214452733679433,-0.68147546967639183,0.1518049459200741,-1.1696143100259331,-5.4357520045041392,0.1981521039814842,0.6284341176554662,-3.4875087245606382,0.1704777528515562,-2.2818887391045859,0.61120741593284311,1.8990353982992758E-3,0.46431828253876439]
[9998,97348.096532557,89874.958589661357,96546.14486378408,88885.158614368644,179965.635800149,123504.21640900025,100385.94563076562,96101.948908327802,88421.263234415746,94899.410092237958,114062.29102648441,212264.7849065474,109888.29693536743,103654.53318291655,95952.359597377275,102094.12113747401,11.320123479893242,11.455628264253935,11.40982813931975,11.603063880115107,11.248121261303986,11.23993549642042,11.184364235239528,11.390882094001562,11.504334002873613,11.506325025636045,11.325151347726628,11.732438531851978,11.554812829357317,11.265828561384012,11.403374962873791,11.375699997778762,null,6.452718653265392,6.9618803347708669,6.5825208961305455,7.1588059493966743,2.2498394712965357,5.0647246759704077,6.1650669537012464,6.5857846485851717,7.0832708411528253,6.7613545210241472,5.6220367964024076,1.1191992865246085,6.0603979825889454,6.0831019022381847,6.6057569830049268,6.2709939409050612,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,8,3,7,1,15,14,10,6,2,4,13,16,12,11,5,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.1330659953197797,-0.50268274634698695,-0.12139050638195847,-0.4775138581478986,-0.17883362489360177,-0.49036058011908601,0.50916168150547492,-0.2876516995641456,0.4974861925676537,-0.96374785218276404,-5.4665853620605631,0.52265508076674205,-0.12980224286515352,-4.3326814248340098,-0.19692561462580738,-2.0940812734262666,-0.17556987243897559,-0.70095653843520189,-0.18789203866687654]
[9999,101872.45798747818,96058.465188220187,105566.51176002239,97942.728894123575,168287.15136410543,133030.42825515743,109292.72049182371,96726.399094084831,91771.037839061464,99419.696007659688,116246.53654197641,207353.32140053273,117173.01938902214,107529.07968930733,102565.51832555119,110201.41552221995,10.364345278938245,10.482455534452674,10.216360355892711,10.308090990298954,10.328485354800332,10.065432783068992,10.520686628572289,10.527267550534157,10.619091806335256,10.394919235255173,10.378810929435284,10.794734112818251,10.380101492299074,10.344717866281501,10.446193610644736,10.226057118027457,null,5.2707223795643365,5.679532275041665,4.9380347678915912,5.4109545455927748,1.9141277865950599,3.413911370311121,5.0560506039811033,5.6909475958299156,6.0305399143821825,5.423934434872189,4.5664841023364628,0.42706804279161403,4.5214505228479673,4.9682638818161342,5.3179176943671758,4.7159863419164596,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,7,3,10,5,15,14,8,2,1,4,12,16,13,9,6,11,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,false,true,false,false,true,false,false,true,false,false,true,-0.42022521626557907,-0.7226837140137814,-0.35100763934051749,-0.71262222001500675,-0.48589966698059772,-0.70794809295572936,0.40880989547732849,-0.21467177558323325,0.3395923185522669,-1.1244634934934528,-5.2638795530383016,0.34965381255104155,0.3326876116727453,-3.0239069812965313,0.26857772944889025,-1.9970431752816538,0.26701316095772665,-0.90248391202422162,0.25227753989967461]
[10000,97013.993901017966,90187.696458633174,94277.969421271249,88167.537943705072,162607.72700694663,123265.36122042782,106013.66372584358,94044.214026549773,87418.440207413863,89891.317521145829,111484.72141617072,200288.77520528238,108057.33574231366,100300.19321367797,93705.542547221354,96342.670252133103,11.118282736963677,11.096943466259798,11.010531053493176,11.036272722972168,11.163792605414866,10.811449947805892,11.134521997255339,11.180081934674506,11.144516839790663,11.083032173411567,11.02973532928147,11.585167026069138,11.179819694951249,11.075707315671627,11.044058192242858,10.978966756188129,null,6.2675830419127783,6.5875586433281397,6.2966325824296137,6.6278958257869141,3.0334062550675345,4.6481818867845011,5.8338388109631598,6.4778712333470176,6.7735948294199702,6.5884662973542758,5.4554992584729343,1.5707282658050197,5.7769529078355655,6.0606976549877292,6.3587810648817902,6.1618332435814738,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,8,4,7,2,15,14,11,5,1,3,13,16,12,10,6,9,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,true,false,false,false,true,true,false,false,true,false,false,true,false,false,true,false,-0.21028819143423938,-0.41717357835928848,-0.18603618609183048,-0.41481376453817997,-0.29183371492466215,-0.42663305377280203,0.31997560141536141,-0.43374423094961845,0.29572359607295251,-1.0223719748740834,-4.907142967541998,0.29808340989406101,-2.9049540516835393E-2,-3.2632263273620792,-4.0337182458774379E-2,-1.979713939002413,-0.11059506400725816,-0.81151338951871033,-0.10113558859374461]

{"sheet":"Natural history","index":9,"n_rows":91,"n_cols":28,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["Natural history"]
[]
["Parameter","Name","Value",null,null,null,null,null,"PSA parameters",null,null,null,null,null,"Checks"]
[null,null,"Live","Deterministic","Probabilistic","Source","Alt","Alt. source","Distribution","U","mu","sigma","alpha","beta","E[X]","Var[X]","SD[X]"]
["Transplant outcomes"]
[]
["Probability of primary non-function","p_PNF",{"$f":"IF(PSA,E7,D7)","v":2.3596573847158409E-2},{"$f":"SUMPRODUCT(Analysis!$C$30:$C$33+Analysis!$D$30:$D$33,D8:D11)","v":2.3596573847158409E-2},{"$f":"SUMPRODUCT(Analysis!$C$30:$C$33+Analysis!$D$30:$D$33,E8:E11)","v":2.1535061486397066E-2},"UKTR Standard dataset, restricted to 2007-2011"]
["DBD",null,{"$f":"IF(PSA,E8,D8)","v":2.6082327892122073E-2},{"$f":"M8/(M8+N8)","v":2.6082327892122073E-2},{"$f":"IF(I8='Drop-down lists'!$A$2,_xlfn.NORM.INV(J8,K8,L8),IF(I8='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J8,K8,L8),IF(I8='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J8,M8,N8),IF(I8='Drop-down lists'!$A$5,_xlfn.BETA.INV(J8,M8,N8)))))","v":2.29497942613856E-2},null,null,null,"Beta",{"$f":"RAND()","v":6.5431544581762147E-2},null,null,147,5489,{"$f":"IF(I8='Drop-down lists'!$A$2,K8,IF(I8='Drop-down lists'!$A$3,EXP(K8+0.5*L8^2),IF(I8='Drop-down lists'!$A$4,M8*N8,IF(I8='Drop-down lists'!$A$5,M8/(M8+N8)))))","v":2.6082327892122073E-2},{"$f":"IF(I8='Drop-down lists'!$A$2,K8,IF(I8='Drop-down lists'!$A$3,(EXP(L8^2)-1)*EXP(2*K8+L8^2),IF(I8='Drop-down lists'!$A$4,M8*(N8^2),IF(I8='Drop-down lists'!$A$5,M8*N8/((M8+N8)^2*(M8+N8+1))))))","v":4.5063047833687961E-6},{"$f":"SQRT(P8)","v":2.1228058751022894E-3}]
["DCD",null,{"$f":"IF(PSA,E9,D9)","v":3.3479878254988167E-2},{"$f":"M9/(M9+N9)","v":3.3479878254988167E-2},{"$f":"IF(I9='Drop-down lists'!$A$2,_xlfn.NORM.INV(J9,K9,L9),IF(I9='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J9,K9,L9),IF(I9='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J9,M9,N9),IF(I9='Drop-down lists'!$A$5,_xlfn.BETA.INV(J9,M9,N9)))))","v":2.744646590546319E-2},null,null,null,"Beta",{"$f":"RAND()","v":2.8063136363250751E-2},null,null,99,2858,{"$f":"IF(I9='Drop-down lists'!$A$2,K9,IF(I9='Drop-down lists'!$A$3,EXP(K9+0.5*L9^2),IF(I9='Drop-down lists'!$A$4,M9*N9,IF(I9='Drop-down lists'!$A$5,M9/(M9+N9)))))","v":3.3479878254988167E-2},{"$f":"IF(I9='Drop-down lists'!$A$2,K9,IF(I9='Drop-down lists'!$A$3,(EXP(L9^2)-1)*EXP(2*K9+L9^2),IF(I9='Drop-down lists'!$A$4,M9*(N9^2),IF(I9='Drop-down lists'!$A$5,M9*N9/((M9+N9)^2*(M9+N9+1))))))","v":1.0939478028066036E-5},{"$f":"SQRT(P9)","v":3.307488175045534E-3}]
["Living-related",null,{"$f":"IF(PSA,E10,D10)","v":1.474680022259321E-2},{"$f":"M10/(M10+N10)","v":1.474680022259321E-2},{"$f":"IF(I10='Drop-down lists'!$A$2,_xlfn.NORM.INV(J10,K10,L10),IF(I10='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J10,K10,L10),IF(I10='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J10,M10,N10),IF(I10='Drop-down lists'!$A$5,_xlfn.BETA.INV(J10,M10,N10)))))","v":1.6895136192159432E-2},null,null,null,"Beta",{"$f":"RAND()","v":0.85668543722852075},null,null,53,3541,{"$f":"IF(I10='Drop-down lists'!$A$2,K10,IF(I10='Drop-down lists'!$A$3,EXP(K10+0.5*L10^2),IF(I10='Drop-down lists'!$A$4,M10*N10,IF(I10='Drop-down lists'!$A$5,M10/(M10+N10)))))","v":1.474680022259321E-2},{"$f":"IF(I10='Drop-down lists'!$A$2,K10,IF(I10='Drop-down lists'!$A$3,(EXP(L10^2)-1)*EXP(2*K10+L10^2),IF(I10='Drop-down lists'!$A$4,M10*(N10^2),IF(I10='Drop-down lists'!$A$5,M10*N10/((M10+N10)^2*(M10+N10+1))))))","v":4.0415388333207611E-6},{"$f":"SQRT(P10)","v":2.0103578868750612E-3}]
["Living-unrelated",null,{"$f":"IF(PSA,E11,D11)","v":1.2408088235294117E-2},{"$f":"M11/(M11+N11)","v":1.2408088235294117E-2},{"$f":"IF(I11='Drop-down lists'!$A$2,_xlfn.NORM.INV(J11,K11,L11),IF(I11='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J11,K11,L11),IF(I11='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J11,M11,N11),IF(I11='Drop-down lists'!$A$5,_xlfn.BETA.INV(J11,M11,N11)))))","v":1.3684463822503212E-2},null,null,null,"Beta",{"$f":"RAND()","v":0.72008789085398672},null,null,27,2149,{"$f":"IF(I11='Drop-down lists'!$A$2,K11,IF(I11='Drop-down lists'!$A$3,EXP(K11+0.5*L11^2),IF(I11='Drop-down lists'!$A$4,M11*N11,IF(I11='Drop-down lists'!$A$5,M11/(M11+N11)))))","v":1.2408088235294117E-2},{"$f":"IF(I11='Drop-down lists'!$A$2,K11,IF(I11='Drop-down lists'!$A$3,(EXP(L11^2)-1)*EXP(2*K11+L11^2),IF(I11='Drop-down lists'!$A$4,M11*(N11^2),IF(I11='Drop-down lists'!$A$5,M11*N11/((M11+N11)^2*(M11+N11+1))))))","v":5.6289056415430744E-6},{"$f":"SQRT(P11)","v":2.3725314837833183E-3}]
[]
[]
["Survival (baseline)"]
[]
["Rate of death on dialysis following graft loss","r_Death_Dialysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k","1000*\\lambda","n","SE"]
[null,20,{"$f":"IF(PSA,E17,D17)","v":0.01},{"$f":"U17/1000","v":0.01},{"$f":"_xlfn.NORM.INV(J17,K17,L17)/V17","v":1.1861802078238908E-2},null,null,null,"Normal",{"$f":"RAND()","v":0.72198668243013253},{"$f":"T17","v":10},{"$f":"SQRT(K17)","v":3.1622776601683795},null,null,{"$f":"IF(I17='Drop-down lists'!$A$2,K17,IF(I17='Drop-down lists'!$A$3,EXP(K17+0.5*L17^2),IF(I17='Drop-down lists'!$A$4,M17*N17,IF(I17='Drop-down lists'!$A$5,M17/(M17+N17)))))","v":10},{"$f":"IF(I17='Drop-down lists'!$A$2,L17,IF(I17='Drop-down lists'!$A$3,(EXP(L17^2)-1)*EXP(2*K17+L17^2),IF(I17='Drop-down lists'!$A$4,M17*(N17^2),IF(I17='Drop-down lists'!$A$5,M17*N17/((M17+N17)^2*(M17+N17+1))))))","v":3.1622776601683795},{"$f":"SQRT(P17)","v":1.7782794100389228},null,null,10,10,{"$f":"T17/(U17/1000)","v":1000},{"$f":"L17/V17","v":3.1622776601683794E-3}]
[null,25,1.2E-2,{"$f":"U18/1000","v":1.2E-2},{"$f":"_xlfn.NORM.INV(J18,K18,L18)/V18","v":1.3122203167188772E-2},null,null,null,"Normal",{"$f":"RAND()","v":0.65422730834438791},{"$f":"T18","v":18},{"$f":"SQRT(K18)","v":4.2426406871192848},null,null,null,null,null,null,null,18,12,{"$f":"T18/(U18/1000)","v":1500},{"$f":"L18/V18","v":2.8284271247461901E-3}]
[null,30,8.9999999999999993E-3,8.9999999999999993E-3,7.1796016572145431E-3,null,null,null,"Normal",0.19540647457053584,18,4.2426406871192848,null,null,null,null,null,null,null,18,9,2000.0000000000002,2.121320343559642E-3]
[null,35,1.4999999999999999E-2,1.4999999999999999E-2,1.508892302541354E-2,null,null,null,"Normal",0.51550450457016006,43,6.5574385243020004,null,null,null,null,null,null,null,43,15,2866.666666666667,2.2874785549890698E-3]
[null,40,2.1000000000000001E-2,2.1000000000000001E-2,2.2219713221766836E-2,null,null,null,"Normal",0.70813363736012713,89,9.4339811320566032,null,null,null,null,null,null,null,89,21,4238.0952380952376,2.2259955480133562E-3]
[null,45,2.7E-2,2.7E-2,2.4398125572968062E-2,null,null,null,"Normal",0.12625386714262621,141,11.874342087037917,null,null,null,null,null,null,null,141,27,5222.2222222222226,2.273810186879601E-3]
[null,50,4.1000000000000002E-2,4.1000000000000002E-2,3.7993364054394241E-2,null,null,null,"Normal",0.13513728543526682,226,15.033296378372908,null,null,null,null,null,null,null,226,41,5512.1951219512193,2.7272794314747314E-3]
[null,55,5.2999999999999999E-2,5.2999999999999999E-2,5.7649577240848432E-2,null,null,null,"Normal",0.93035181883831941,284,16.852299546352718,null,null,null,null,null,null,null,284,53,5358.4905660377362,3.144971394213711E-3]
[null,60,7.9000000000000001E-2,7.9000000000000001E-2,7.7043098487593928E-2,null,null,null,"Normal",0.30229036074303095,437,20.904544960366874,null,null,null,null,null,null,null,437,79,5531.6455696202529,3.7790824985560255E-3]
[null,65,0.107,0.107,0.10674545592796839,null,null,null,"Normal",0.47769381174268821,553,23.515952032609693,null,null,null,null,null,null,null,553,107,5168.2242990654204,4.5501028345194166E-3]
[null,70,0.14899999999999999,0.14899999999999999,0.13453496266577347,null,null,null,"Normal",5.6179162953636785E-3,682,26.115129714401192,null,null,null,null,null,null,null,682,149,4577.1812080536911,5.7055048789527536E-3]
[null,75,0.21099999999999999,0.21099999999999999,0.20146334029112081,null,null,null,"Normal",0.10169212170141395,792,28.142494558940577,null,null,null,null,null,null,null,792,211,3753.5545023696682,7.4975585251723003E-3]
[null,80,0.27500000000000002,0.27500000000000002,0.26948338136216049,null,null,null,"Normal",0.30424541426291118,652,25.534290669607408,null,null,null,null,null,null,null,652,275,2370.9090909090905,1.0769831187334414E-2]
[null,85,0.40799999999999997,0.40799999999999997,0.39148707228589003,null,null,null,"Normal",0.19476642572559721,452,21.2602916254693,null,null,null,null,null,null,null,452,408,1107.8431372549021,1.9190705715025385E-2]
["Rate of retransplantation in graft loss","r_Retransplant",0.10371420000000001,0.10371420000000001,{"$f":"IF(I31='Drop-down lists'!$A$2,_xlfn.NORM.INV(J31,K31,L31),IF(I31='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J31,K31,L31),IF(I31='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J31,M31,N31),IF(I31='Drop-down lists'!$A$5,_xlfn.BETA.INV(J31,M31,N31)))))","v":0.10213168408450232},"Stata analysis of UKTR standard dataset",null,null,"Normal",0.24584232629894487,{"$f":"D31","v":0.10371420000000001},2.3013999999999999E-3,null,null,{"$f":"IF(I31='Drop-down lists'!$A$2,K31,IF(I31='Drop-down lists'!$A$3,EXP(K31+0.5*L31^2),IF(I31='Drop-down lists'!$A$4,M31*N31,IF(I31='Drop-down lists'!$A$5,M31/(M31+N31)))))","v":0.10371420000000001},{"$f":"IF(I31='Drop-down lists'!$A$2,L31,IF(I31='Drop-down lists'!$A$3,(EXP(L31^2)-1)*EXP(2*K31+L31^2),IF(I31='Drop-down lists'!$A$4,M31*(N31^2),IF(I31='Drop-down lists'!$A$5,M31*N31/((M31+N31)^2*(M31+N31+1))))))","v":2.3013999999999999E-3},{"$f":"SQRT(P31)","v":4.797290902165513E-2}]
["Shoulder age for retransplantation","shoulder_Age_Retransplant",65,65,{"$f":"IF(I32='Drop-down lists'!$A$2,_xlfn.NORM.INV(J32,K32,L32),IF(I32='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J32,K32,L32),IF(I32='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J32,M32,N32),IF(I32='Drop-down lists'!$A$5,_xlfn.BETA.INV(J32,M32,N32)))))","v":63.671535236881731},"Assumption",null,null,"Normal",0.29757569334323508,{"$f":"D32","v":65},2.5,null,null,{"$f":"IF(I32='Drop-down lists'!$A$2,K32,IF(I32='Drop-down lists'!$A$3,EXP(K32+0.5*L32^2),IF(I32='Drop-down lists'!$A$4,M32*N32,IF(I32='Drop-down lists'!$A$5,M32/(M32+N32)))))","v":65},{"$f":"IF(I32='Drop-down lists'!$A$2,L32,IF(I32='Drop-down lists'!$A$3,(EXP(L32^2)-1)*EXP(2*K32+L32^2),IF(I32='Drop-down lists'!$A$4,M32*(N32^2),IF(I32='Drop-down lists'!$A$5,M32*N32/((M32+N32)^2*(M32+N32+1))))))","v":2.5},{"$f":"SQRT(P32)","v":1.5811388300841898}]
["Terminal age for retransplanation","terminal_Age_Retransplantation",{"$f":"IF(PSA,E33,D33)","v":80},80,{"$f":"IF(I33='Drop-down lists'!$A$2,_xlfn.NORM.INV(J33,K33,L33),IF(I33='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J33,K33,L33),IF(I33='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J33,M33,N33),IF(I33='Drop-down lists'!$A$5,_xlfn.BETA.INV(J33,M33,N33)))))","v":82.681255385066706},"Assumption",null,null,"Normal",0.85825272651173556,{"$f":"D33","v":80},2.5,null,null,{"$f":"IF(I33='Drop-down lists'!$A$2,K33,IF(I33='Drop-down lists'!$A$3,EXP(K33+0.5*L33^2),IF(I33='Drop-down lists'!$A$4,M33*N33,IF(I33='Drop-down lists'!$A$5,M33/(M33+N33)))))","v":80},{"$f":"IF(I33='Drop-down lists'!$A$2,L33,IF(I33='Drop-down lists'!$A$3,(EXP(L33^2)-1)*EXP(2*K33+L33^2),IF(I33='Drop-down lists'!$A$4,M33*(N33^2),IF(I33='Drop-down lists'!$A$5,M33*N33/((M33+N33)^2*(M33+N33+1))))))","v":2.5},{"$f":"SQRT(P33)","v":1.5811388300841898}]
["Probability of pre-emptive retransplantation"]
["18-34",0,0.10800000000000001,{"$f":"0.54*0.2","v":0.10800000000000001},{"$f":"IF(I35='Drop-down lists'!$A$2,_xlfn.NORM.INV(J35,K35,L35),IF(I35='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J35,K35,L35),IF(I35='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J35,M35,N35),IF(I35='Drop-down lists'!$A$5,_xlfn.BETA.INV(J35,M35,N35)))))","v":0.20206039236382944},"Bond 2009, Table 32 for probability suitable for re-transplantation",null,null,"Beta",{"$f":"RAND()","v":0.94028468112343344},null,null,{"$f":"0.108*S35","v":3.4599959999999998},{"$f":"0.892*S35","v":28.577003999999999},{"$f":"IF(I35='Drop-down lists'!$A$2,K35,IF(I35='Drop-down lists'!$A$3,EXP(K35+0.5*L35^2),IF(I35='Drop-down lists'!$A$4,M35*N35,IF(I35='Drop-down lists'!$A$5,M35/(M35+N35)))))","v":0.108},{"$f":"IF(I35='Drop-down lists'!$A$2,K35,IF(I35='Drop-down lists'!$A$3,(EXP(L35^2)-1)*EXP(2*K35+L35^2),IF(I35='Drop-down lists'!$A$4,M35*(N35^2),IF(I35='Drop-down lists'!$A$5,M35*N35/((M35+N35)^2*(M35+N35+1))))))","v":2.9160032690619606E-3},{"$f":"SQRT(P35)","v":5.4000030269083746E-2},{"$f":"Q35/O35","v":0.500000280269294},32.036999999999999]
["35-44",35,9.8000000000000004E-2,{"$f":"0.49*0.2","v":9.8000000000000004E-2},{"$f":"IF(I36='Drop-down lists'!$A$2,_xlfn.NORM.INV(J36,K36,L36),IF(I36='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J36,K36,L36),IF(I36='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J36,M36,N36),IF(I36='Drop-down lists'!$A$5,_xlfn.BETA.INV(J36,M36,N36)))))","v":5.3468678589009007E-2},"20% of transplants pre-emptive",null,null,"Beta",{"$f":"RAND()","v":0.18324601345691971},null,null,{"$f":"0.098*S36","v":3.5099974},{"$f":"0.902*S36","v":32.306302600000002},{"$f":"IF(I36='Drop-down lists'!$A$2,K36,IF(I36='Drop-down lists'!$A$3,EXP(K36+0.5*L36^2),IF(I36='Drop-down lists'!$A$4,M36*N36,IF(I36='Drop-down lists'!$A$5,M36/(M36+N36)))))","v":9.799999999999999E-2},{"$f":"IF(I36='Drop-down lists'!$A$2,K36,IF(I36='Drop-down lists'!$A$3,(EXP(L36^2)-1)*EXP(2*K36+L36^2),IF(I36='Drop-down lists'!$A$4,M36*(N36^2),IF(I36='Drop-down lists'!$A$5,M36*N36/((M36+N36)^2*(M36+N36+1))))))","v":2.401001730211889E-3},4.9000017655220177E-2,{"$f":"Q36/O36","v":0.500000180155308},35.816299999999998]
["45-54",45,7.6000000000000012E-2,{"$f":"0.38*0.2","v":7.6000000000000012E-2},{"$f":"IF(I37='Drop-down lists'!$A$2,_xlfn.NORM.INV(J37,K37,L37),IF(I37='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J37,K37,L37),IF(I37='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J37,M37,N37),IF(I37='Drop-down lists'!$A$5,_xlfn.BETA.INV(J37,M37,N37)))))","v":9.0131502725145585E-2},"Co-efficient of variation = 50%",null,null,"Beta",{"$f":"RAND()","v":0.69181938511862462},null,null,{"$f":"0.076*S37","v":3.6200015999999997},{"$f":"0.924*S37","v":44.011598400000004},{"$f":"IF(I37='Drop-down lists'!$A$2,K37,IF(I37='Drop-down lists'!$A$3,EXP(K37+0.5*L37^2),IF(I37='Drop-down lists'!$A$4,M37*N37,IF(I37='Drop-down lists'!$A$5,M37/(M37+N37)))))","v":7.5999999999999984E-2},{"$f":"IF(I37='Drop-down lists'!$A$2,K37,IF(I37='Drop-down lists'!$A$3,(EXP(L37^2)-1)*EXP(2*K37+L37^2),IF(I37='Drop-down lists'!$A$4,M37*(N37^2),IF(I37='Drop-down lists'!$A$5,M37*N37/((M37+N37)^2*(M37+N37+1))))))","v":1.443999374892045E-3},3.7999991774894437E-2,{"$f":"Q37/O37","v":0.49999989177492693},47.631599999999999]
["55-64",55,5.4000000000000006E-2,{"$f":"0.27*0.2","v":5.4000000000000006E-2},{"$f":"IF(I38='Drop-down lists'!$A$2,_xlfn.NORM.INV(J38,K38,L38),IF(I38='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J38,K38,L38),IF(I38='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J38,M38,N38),IF(I38='Drop-down lists'!$A$5,_xlfn.BETA.INV(J38,M38,N38)))))","v":8.6552322654788516E-2},null,null,null,"Beta",{"$f":"RAND()","v":0.88046842617165189},null,null,{"$f":"0.054*S38","v":3.7300068000000004},{"$f":"0.946*S38","v":65.344193200000007},{"$f":"IF(I38='Drop-down lists'!$A$2,K38,IF(I38='Drop-down lists'!$A$3,EXP(K38+0.5*L38^2),IF(I38='Drop-down lists'!$A$4,M38*N38,IF(I38='Drop-down lists'!$A$5,M38/(M38+N38)))))","v":5.3999999999999999E-2},{"$f":"IF(I38='Drop-down lists'!$A$2,K38,IF(I38='Drop-down lists'!$A$3,(EXP(L38^2)-1)*EXP(2*K38+L38^2),IF(I38='Drop-down lists'!$A$4,M38*(N38^2),IF(I38='Drop-down lists'!$A$5,M38*N38/((M38+N38)^2*(M38+N38+1))))))","v":7.2899868996007086E-4},2.6999975739990412E-2,{"$f":"Q38/O38","v":0.49999955074056318},69.074200000000005]
["65+",65,2.0000000000000004E-2,{"$f":"0.1*0.2","v":2.0000000000000004E-2},{"$f":"IF(I39='Drop-down lists'!$A$2,_xlfn.NORM.INV(J39,K39,L39),IF(I39='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J39,K39,L39),IF(I39='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J39,M39,N39),IF(I39='Drop-down lists'!$A$5,_xlfn.BETA.INV(J39,M39,N39)))))","v":2.013755054991484E-2},null,null,null,"Beta",{"$f":"RAND()","v":0.57072091256630675},null,null,{"$f":"0.02*S39","v":3.9},{"$f":"0.98*S39","v":191.1},{"$f":"IF(I39='Drop-down lists'!$A$2,K39,IF(I39='Drop-down lists'!$A$3,EXP(K39+0.5*L39^2),IF(I39='Drop-down lists'!$A$4,M39*N39,IF(I39='Drop-down lists'!$A$5,M39/(M39+N39)))))","v":0.02},{"$f":"IF(I39='Drop-down lists'!$A$2,K39,IF(I39='Drop-down lists'!$A$3,(EXP(L39^2)-1)*EXP(2*K39+L39^2),IF(I39='Drop-down lists'!$A$4,M39*(N39^2),IF(I39='Drop-down lists'!$A$5,M39*N39/((M39+N39)^2*(M39+N39+1))))))","v":9.9999999999999991E-5},0.01,{"$f":"Q39/O39","v":0.5},195]
["Baseline rate of DWFG for subsequent transplants","r_Subsequent_DWFG",7.8010270869697251E-3,{"$f":"'Survival curves'!I284","v":7.8010270869697251E-3},{"$f":"IF(I40='Drop-down lists'!$A$2,_xlfn.NORM.INV(J40,K40,L40),IF(I40='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J40,K40,L40),IF(I40='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J40,M40,N40),IF(I40='Drop-down lists'!$A$5,_xlfn.BETA.INV(J40,M40,N40)))))","v":7.2572684570638502E-3},"Assumption + coefficient of variation = 50%",null,null,"Log-normal",0.53316873178317936,{"$f":"LN(D40)-0.5*LN(1.25)","v":-4.965071651795828},{"$f":"SQRT(LN(1.25))","v":0.47238072707743883},null,null,{"$f":"IF(I40='Drop-down lists'!$A$2,K40,IF(I40='Drop-down lists'!$A$3,EXP(K40+0.5*L40^2),IF(I40='Drop-down lists'!$A$4,M40*N40,IF(I40='Drop-down lists'!$A$5,M40/(M40+N40)))))","v":7.8010270869697217E-3},{"$f":"IF(I40='Drop-down lists'!$A$2,K40,IF(I40='Drop-down lists'!$A$3,(EXP(L40^2)-1)*EXP(2*K40+L40^2),IF(I40='Drop-down lists'!$A$4,M40*(N40^2),IF(I40='Drop-down lists'!$A$5,M40*N40/((M40+N40)^2*(M40+N40+1))))))","v":1.5214005902908827E-5},3.9005135434848608E-3]
["Rate of death-censored graft loss for subsequent grafts","r_Subsequent_GL",3.5888441468334656E-2,{"$f":"EXP(K41)","v":3.5888441468334656E-2},{"$f":"IF(I41='Drop-down lists'!$A$2,_xlfn.NORM.INV(J41,K41,L41),IF(I41='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J41,K41,L41),IF(I41='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J41,M41,N41),IF(I41='Drop-down lists'!$A$5,_xlfn.BETA.INV(J41,M41,N41)))))","v":3.6536143108303845E-2},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.58468513649664167,-3.32734,8.3624199999999996E-2,null,null,{"$f":"IF(I41='Drop-down lists'!$A$2,K41,IF(I41='Drop-down lists'!$A$3,EXP(K41+0.5*L41^2),IF(I41='Drop-down lists'!$A$4,M41*N41,IF(I41='Drop-down lists'!$A$5,M41/(M41+N41)))))","v":3.6014145160036773E-2},{"$f":"IF(I41='Drop-down lists'!$A$2,K41,IF(I41='Drop-down lists'!$A$3,(EXP(L41^2)-1)*EXP(2*K41+L41^2),IF(I41='Drop-down lists'!$A$4,M41*(N41^2),IF(I41='Drop-down lists'!$A$5,M41*N41/((M41+N41)^2*(M41+N41+1))))))","v":9.1018478340672005E-6},3.0169268857675687E-3]
[]
["Survival (risk factors)"]
[]
["HR for graft loss due to AR","hr_AR",{"$f":"IF(PSA,E45,D45)","v":1.6},1.6,{"$f":"IF(I45='Drop-down lists'!$A$2,_xlfn.NORM.INV(J45,K45,L45),IF(I45='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J45,K45,L45),IF(I45='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J45,M45,N45),IF(I45='Drop-down lists'!$A$5,_xlfn.BETA.INV(J45,M45,N45)))))","v":1.5355238732109604},"Cole 2008",null,null,"Log-normal",{"$f":"RAND()","v":0.13093342940077268},{"$f":"LN(D45)","v":0.47000362924573563},3.6659894788340669E-2,null,null,{"$f":"IF(I45='Drop-down lists'!$A$2,K45,IF(I45='Drop-down lists'!$A$3,EXP(K45+0.5*L45^2),IF(I45='Drop-down lists'!$A$4,M45*N45,IF(I45='Drop-down lists'!$A$5,M45/(M45+N45)))))","v":1.601075519628826},{"$f":"IF(I45='Drop-down lists'!$A$2,K45,IF(I45='Drop-down lists'!$A$3,(EXP(L45^2)-1)*EXP(2*K45+L45^2),IF(I45='Drop-down lists'!$A$4,M45*(N45^2),IF(I45='Drop-down lists'!$A$5,M45*N45/((M45+N45)^2*(M45+N45+1))))))","v":3.4474496353731681E-3},{"$f":"SQRT(P45)","v":5.8714986463194965E-2},null,{"$f":"_xlfn.LOGNORM.INV(0.025,K45,L45)","v":1.4890696899304381},{"$f":"_xlfn.LOGNORM.INV(0.975,K45,L45)","v":1.7191942172428416}]
["HR for graft loss due to NODAT","hr_NODAT",{"$f":"IF(PSA,E46,D46)","v":1.1200000000000001},1.1200000000000001,{"$f":"IF(I46='Drop-down lists'!$A$2,_xlfn.NORM.INV(J46,K46,L46),IF(I46='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J46,K46,L46),IF(I46='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J46,M46,N46),IF(I46='Drop-down lists'!$A$5,_xlfn.BETA.INV(J46,M46,N46)))))","v":1.195820134220734},"Cole 2008",null,null,"Log-normal",{"$f":"RAND()","v":0.85781879631803593},{"$f":"LN(D46)","v":0.11332868530700327},6.1185642719993653E-2,null,null,{"$f":"IF(I46='Drop-down lists'!$A$2,K46,IF(I46='Drop-down lists'!$A$3,EXP(K46+0.5*L46^2),IF(I46='Drop-down lists'!$A$4,M46*N46,IF(I46='Drop-down lists'!$A$5,M46/(M46+N46)))))","v":1.1220984257574727},{"$f":"IF(I46='Drop-down lists'!$A$2,K46,IF(I46='Drop-down lists'!$A$3,(EXP(L46^2)-1)*EXP(2*K46+L46^2),IF(I46='Drop-down lists'!$A$4,M46*(N46^2),IF(I46='Drop-down lists'!$A$5,M46*N46/((M46+N46)^2*(M46+N46+1))))))","v":4.7225236661667305E-3},{"$f":"SQRT(P46)","v":6.8720620385490774E-2},null,{"$f":"_xlfn.LOGNORM.INV(0.025,K46,L46)","v":0.99342871515238751},{"$f":"_xlfn.LOGNORM.INV(0.975,K46,L46)","v":1.2626975452461939}]
["HR for graft loss due to subsequent graft","hr_Subsequent",{"$f":"IF(PSA,E47,D47)","v":1.3148139999999999},1.3148139999999999,{"$f":"IF(I47='Drop-down lists'!$A$2,_xlfn.NORM.INV(J47,K47,L47),IF(I47='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J47,K47,L47),IF(I47='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J47,M47,N47),IF(I47='Drop-down lists'!$A$5,_xlfn.BETA.INV(J47,M47,N47)))))","v":1.3239847067066275},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",{"$f":"RAND()","v":0.55601149540905315},0.27369539999999998,4.9341799999999998E-2,null,null,{"$f":"IF(I47='Drop-down lists'!$A$2,K47,IF(I47='Drop-down lists'!$A$3,EXP(K47+0.5*L47^2),IF(I47='Drop-down lists'!$A$4,M47*N47,IF(I47='Drop-down lists'!$A$5,M47/(M47+N47)))))","v":1.3164157554626643},{"$f":"IF(I47='Drop-down lists'!$A$2,K47,IF(I47='Drop-down lists'!$A$3,(EXP(L47^2)-1)*EXP(2*K47+L47^2),IF(I47='Drop-down lists'!$A$4,M47*(N47^2),IF(I47='Drop-down lists'!$A$5,M47*N47/((M47+N47)^2*(M47+N47+1))))))","v":4.2242041314726033E-3},{"$f":"SQRT(P47)","v":6.4993877646072201E-2}]
["HR for DWFG due to NODAT","hr_NODAT_DWFG",{"$f":"IF(PSA,E48,D48)","v":1.41},1.41,{"$f":"IF(I48='Drop-down lists'!$A$2,_xlfn.NORM.INV(J48,K48,L48),IF(I48='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J48,K48,L48),IF(I48='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J48,M48,N48),IF(I48='Drop-down lists'!$A$5,_xlfn.BETA.INV(J48,M48,N48)))))","v":1.5411258102172938},null,null,null,"Log-normal",{"$f":"RAND()","v":0.9263668055912837},{"$f":"LN(D48)","v":0.34358970439007686},6.1358071441453291E-2,null,null,{"$f":"IF(I48='Drop-down lists'!$A$2,K48,IF(I48='Drop-down lists'!$A$3,EXP(K48+0.5*L48^2),IF(I48='Drop-down lists'!$A$4,M48*N48,IF(I48='Drop-down lists'!$A$5,M48/(M48+N48)))))","v":1.4126566928197464},{"$f":"IF(I48='Drop-down lists'!$A$2,K48,IF(I48='Drop-down lists'!$A$3,(EXP(L48^2)-1)*EXP(2*K48+L48^2),IF(I48='Drop-down lists'!$A$4,M48*(N48^2),IF(I48='Drop-down lists'!$A$5,M48*N48/((M48+N48)^2*(M48+N48+1))))))","v":7.527217054711083E-3},{"$f":"SQRT(P48)","v":8.6759535814290079E-2},null,{"$f":"_xlfn.LOGNORM.INV(0.025,K48,L48)","v":1.2502332003624872},{"$f":"_xlfn.LOGNORM.INV(0.975,K48,L48)","v":1.5901833349358971}]
["HR for graft loss according to eGFR at 1 year"]
["≥60",null,{"$f":"IF(PSA,E50,D50)","v":1},1,1,"{Levy, 2014 #2834}",null,null,null,null,null,null,null,null,null,null,null,null,"b",null,"V",null,null,"Cholesky",null,null,"Z","X"]
["[45,60)",null,{"$f":"IF(PSA,E51,D51)","v":1.4091687619264508},1.4091687619264508,{"$f":"EXP(AB51)","v":1.4683784866183118},"{Levy, 2014 #2834}",null,null,null,null,null,null,null,null,null,null,null,null,0.34281522159396799,null,4.0649220551971926E-3,null,null,{"$f":"SQRT(U51)","v":6.3756741252962365E-2},null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.64845691963970131},{"$f":"S51+SUMPRODUCT(X51:Z51,TRANSPOSE($AA$51:$AA$53))","v":0.38415872163312942}]
["[30,45)",null,{"$f":"IF(PSA,E52,D52)","v":2.4060827255908621},2.4060827255908621,{"$f":"EXP(AB52)","v":2.5105866864990967},"{Levy, 2014 #2834}",null,null,null,null,null,null,null,null,null,null,null,null,0.87845681287011002,null,2.5568553979119293E-3,3.5515506907543262E-3,null,{"$f":"U52/X51","v":4.0103294924803405E-2},{"$f":"SQRT(V52-X52^2)","v":4.4082609121155289E-2},null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.36418882247507461},{"$f":"S52+SUMPRODUCT(X52:Z52,TRANSPOSE($AA$51:$AA$53))","v":0.92051646547191301}]
["[15,30)",null,{"$f":"IF(PSA,E53,D53)","v":5.8008241367425288},5.8008241367425288,{"$f":"EXP(AB53)","v":6.1545335213094106},"{Levy, 2014 #2834}",null,null,null,null,null,null,null,null,null,null,null,null,1.7578472978215001,null,2.6816372599765582E-3,3.1185812575600007E-3,4.222016903694845E-3,{"$f":"U53/X51","v":4.2060450507293769E-2},{"$f":"(V53-X53*X52)/Y52","v":3.2480350749220295E-2},{"$f":"SQRT(W53-X53^2-Y53^2)","v":3.7389332997874683E-2},{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.54128538477943888},{"$f":"S53+SUMPRODUCT(X53:Z53,TRANSPOSE($AA$51:$AA$53))","v":1.8171889681874549}]
["N for graft survival equal scenario","N_graftsurvival",{"$f":"D54","v":4},4]
["Graft survival ln(gamma) offset for non-CNI","ln_gamma_nonCNI",{"$f":"IF(GraftSurvival=GraftSurvival_GammaReducedForNonCNI,D55,0)","v":0},-2]
["HR for DWFG due to sex"]
["Female","hr_Female_DWFG",{"$f":"IF(PSA,E57,D57)","v":0.86500699999999997},0.86500699999999997,{"$f":"IF(I57='Drop-down lists'!$A$2,_xlfn.NORM.INV(J57,K57,L57),IF(I57='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J57,K57,L57),IF(I57='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J57,M57,N57),IF(I57='Drop-down lists'!$A$5,_xlfn.BETA.INV(J57,M57,N57)))))","v":0.86580296459434791},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",{"$f":"RAND()","v":0.51024530857279604},-0.1450177,3.58114E-2,null,null,{"$f":"IF(I57='Drop-down lists'!$A$2,K57,IF(I57='Drop-down lists'!$A$3,EXP(K57+0.5*L57^2),IF(I57='Drop-down lists'!$A$4,M57*N57,IF(I57='Drop-down lists'!$A$5,M57/(M57+N57)))))","v":0.86556182708097018},{"$f":"IF(I57='Drop-down lists'!$A$2,K57,IF(I57='Drop-down lists'!$A$3,(EXP(L57^2)-1)*EXP(2*K57+L57^2),IF(I57='Drop-down lists'!$A$4,M57*(N57^2),IF(I57='Drop-down lists'!$A$5,M57*N57/((M57+N57)^2*(M57+N57+1))))))","v":9.6142918332260707E-4},{"$f":"SQRT(P57)","v":3.1006921538950089E-2}]
["HR for DWFG due to donor type"]
["DCD","hr_DCD_DWFG",{"$f":"IF(PSA,E59,D59)","v":1.083358},1.083358,{"$f":"IF(I59='Drop-down lists'!$A$2,_xlfn.NORM.INV(J59,K59,L59),IF(I59='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J59,K59,L59),IF(I59='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J59,M59,N59),IF(I59='Drop-down lists'!$A$5,_xlfn.BETA.INV(J59,M59,N59)))))","v":0.93230464287737913},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",{"$f":"RAND()","v":6.5944503791162123E-3},8.0065300000000006E-2,6.0582299999999999E-2,null,null,{"$f":"IF(I59='Drop-down lists'!$A$2,K59,IF(I59='Drop-down lists'!$A$3,EXP(K59+0.5*L59^2),IF(I59='Drop-down lists'!$A$4,M59*N59,IF(I59='Drop-down lists'!$A$5,M59/(M59+N59)))))","v":1.0853477119945394},{"$f":"IF(I59='Drop-down lists'!$A$2,K59,IF(I59='Drop-down lists'!$A$3,(EXP(L59^2)-1)*EXP(2*K59+L59^2),IF(I59='Drop-down lists'!$A$4,M59*(N59^2),IF(I59='Drop-down lists'!$A$5,M59*N59/((M59+N59)^2*(M59+N59+1))))))","v":4.3313823795302353E-3},{"$f":"SQRT(P59)","v":6.581323863426139E-2}]
["Living-related","hr_LRD_DWFG",{"$f":"IF(PSA,E60,D60)","v":0.55149870000000001},0.55149870000000001,{"$f":"IF(I60='Drop-down lists'!$A$2,_xlfn.NORM.INV(J60,K60,L60),IF(I60='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J60,K60,L60),IF(I60='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J60,M60,N60),IF(I60='Drop-down lists'!$A$5,_xlfn.BETA.INV(J60,M60,N60)))))","v":0.54716953859650563},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.45565357033897913,-0.59511590000000003,7.0748599999999995E-2,null,null,{"$f":"IF(I60='Drop-down lists'!$A$2,K60,IF(I60='Drop-down lists'!$A$3,EXP(K60+0.5*L60^2),IF(I60='Drop-down lists'!$A$4,M60*N60,IF(I60='Drop-down lists'!$A$5,M60/(M60+N60)))))","v":0.5528805978847432},{"$f":"IF(I60='Drop-down lists'!$A$2,K60,IF(I60='Drop-down lists'!$A$3,(EXP(L60^2)-1)*EXP(2*K60+L60^2),IF(I60='Drop-down lists'!$A$4,M60*(N60^2),IF(I60='Drop-down lists'!$A$5,M60*N60/((M60+N60)^2*(M60+N60+1))))))","v":1.5338601136503458E-3},3.9164526215062855E-2]
["Living-unrelated","hr_LURD_DWFG",{"$f":"IF(PSA,E61,D61)","v":0.70286930000000003},0.70286930000000003,{"$f":"IF(I61='Drop-down lists'!$A$2,_xlfn.NORM.INV(J61,K61,L61),IF(I61='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J61,K61,L61),IF(I61='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J61,M61,N61),IF(I61='Drop-down lists'!$A$5,_xlfn.BETA.INV(J61,M61,N61)))))","v":0.71778767370490282},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.6026297275214284,-0.35258430000000002,8.0730499999999997E-2,null,null,{"$f":"IF(I61='Drop-down lists'!$A$2,K61,IF(I61='Drop-down lists'!$A$3,EXP(K61+0.5*L61^2),IF(I61='Drop-down lists'!$A$4,M61*N61,IF(I61='Drop-down lists'!$A$5,M61/(M61+N61)))))","v":0.70516349645971133},{"$f":"IF(I61='Drop-down lists'!$A$2,K61,IF(I61='Drop-down lists'!$A$3,(EXP(L61^2)-1)*EXP(2*K61+L61^2),IF(I61='Drop-down lists'!$A$4,M61*(N61^2),IF(I61='Drop-down lists'!$A$5,M61*N61/((M61+N61)^2*(M61+N61+1))))))","v":3.2514040065424296E-3},5.702108387730305E-2]
["HR for DWFG due to current age","hr_Age_DWFG"]
["0-17",0,{"$f":"IF(PSA,E63,D63)","v":0.37726219999999999},0.37726219999999999,{"$f":"IF(I63='Drop-down lists'!$A$2,_xlfn.NORM.INV(J63,K63,L63),IF(I63='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J63,K63,L63),IF(I63='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J63,M63,N63),IF(I63='Drop-down lists'!$A$5,_xlfn.BETA.INV(J63,M63,N63)))))","v":0.41470085494466635},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.69480621022631983,-0.97481479999999998,0.1856981,null,null,{"$f":"IF(I63='Drop-down lists'!$A$2,K63,IF(I63='Drop-down lists'!$A$3,EXP(K63+0.5*L63^2),IF(I63='Drop-down lists'!$A$4,M63*N63,IF(I63='Drop-down lists'!$A$5,M63/(M63+N63)))))","v":0.38382333098244531},{"$f":"IF(I63='Drop-down lists'!$A$2,K63,IF(I63='Drop-down lists'!$A$3,(EXP(L63^2)-1)*EXP(2*K63+L63^2),IF(I63='Drop-down lists'!$A$4,M63*(N63^2),IF(I63='Drop-down lists'!$A$5,M63*N63/((M63+N63)^2*(M63+N63+1))))))","v":5.1687703540269697E-3},{"$f":"SQRT(P63)","v":7.1894160778375946E-2}]
["18-30",{"$f":"VALUE(LEFT(A64,2))","v":18},{"$f":"IF(PSA,E64,D64)","v":0.36932769999999998},0.36932769999999998,{"$f":"IF(I64='Drop-down lists'!$A$2,_xlfn.NORM.INV(J64,K64,L64),IF(I64='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J64,K64,L64),IF(I64='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J64,M64,N64),IF(I64='Drop-down lists'!$A$5,_xlfn.BETA.INV(J64,M64,N64)))))","v":0.34672900247459321},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.29443346935310388,-0.99607100000000004,0.11682380000000001,null,null,{"$f":"IF(I64='Drop-down lists'!$A$2,K64,IF(I64='Drop-down lists'!$A$3,EXP(K64+0.5*L64^2),IF(I64='Drop-down lists'!$A$4,M64*N64,IF(I64='Drop-down lists'!$A$5,M64/(M64+N64)))))","v":0.37185655650065819},{"$f":"IF(I64='Drop-down lists'!$A$2,K64,IF(I64='Drop-down lists'!$A$3,(EXP(L64^2)-1)*EXP(2*K64+L64^2),IF(I64='Drop-down lists'!$A$4,M64*(N64^2),IF(I64='Drop-down lists'!$A$5,M64*N64/((M64+N64)^2*(M64+N64+1))))))","v":1.9001176699937825E-3},4.3590339181907987E-2]
["31-40",{"$f":"VALUE(LEFT(A65,2))","v":31},{"$f":"IF(PSA,E65,D65)","v":0.71241620000000005},0.71241620000000005,{"$f":"IF(I65='Drop-down lists'!$A$2,_xlfn.NORM.INV(J65,K65,L65),IF(I65='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J65,K65,L65),IF(I65='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J65,M65,N65),IF(I65='Drop-down lists'!$A$5,_xlfn.BETA.INV(J65,M65,N65)))))","v":0.67917262128633571},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.2993273304696904,-0.33909299999999998,9.0791700000000003E-2,null,null,{"$f":"IF(I65='Drop-down lists'!$A$2,K65,IF(I65='Drop-down lists'!$A$3,EXP(K65+0.5*L65^2),IF(I65='Drop-down lists'!$A$4,M65*N65,IF(I65='Drop-down lists'!$A$5,M65/(M65+N65)))))","v":0.71535852127437083},{"$f":"IF(I65='Drop-down lists'!$A$2,K65,IF(I65='Drop-down lists'!$A$3,(EXP(L65^2)-1)*EXP(2*K65+L65^2),IF(I65='Drop-down lists'!$A$4,M65*(N65^2),IF(I65='Drop-down lists'!$A$5,M65*N65/((M65+N65)^2*(M65+N65+1))))))","v":4.2357567214491281E-3},6.5082691412149882E-2]
["41-50",41,1]
["51-60",51,{"$f":"IF(PSA,E67,D67)","v":2.140142},2.140142,{"$f":"IF(I67='Drop-down lists'!$A$2,_xlfn.NORM.INV(J67,K67,L67),IF(I67='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J67,K67,L67),IF(I67='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J67,M67,N67),IF(I67='Drop-down lists'!$A$5,_xlfn.BETA.INV(J67,M67,N67)))))","v":2.4369921241428254},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.9858222653731703,0.76087210000000005,5.9248500000000003E-2,null,null,{"$f":"IF(I67='Drop-down lists'!$A$2,K67,IF(I67='Drop-down lists'!$A$3,EXP(K67+0.5*L67^2),IF(I67='Drop-down lists'!$A$4,M67*N67,IF(I67='Drop-down lists'!$A$5,M67/(M67+N67)))))","v":2.1439014836787398},{"$f":"IF(I67='Drop-down lists'!$A$2,K67,IF(I67='Drop-down lists'!$A$3,(EXP(L67^2)-1)*EXP(2*K67+L67^2),IF(I67='Drop-down lists'!$A$4,M67*(N67^2),IF(I67='Drop-down lists'!$A$5,M67*N67/((M67+N67)^2*(M67+N67+1))))))","v":1.6163181974531385E-2},0.12713450347773961]
["61-70",61,4.1282430000000003,4.1282430000000003,{"$f":"IF(I68='Drop-down lists'!$A$2,_xlfn.NORM.INV(J68,K68,L68),IF(I68='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J68,K68,L68),IF(I68='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J68,M68,N68),IF(I68='Drop-down lists'!$A$5,_xlfn.BETA.INV(J68,M68,N68)))))","v":4.2058718990220916},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.63694593963626023,1.4178519999999999,5.31808E-2,null,null,{"$f":"IF(I68='Drop-down lists'!$A$2,K68,IF(I68='Drop-down lists'!$A$3,EXP(K68+0.5*L68^2),IF(I68='Drop-down lists'!$A$4,M68*N68,IF(I68='Drop-down lists'!$A$5,M68/(M68+N68)))))","v":4.1340853162422828},{"$f":"IF(I68='Drop-down lists'!$A$2,K68,IF(I68='Drop-down lists'!$A$3,(EXP(L68^2)-1)*EXP(2*K68+L68^2),IF(I68='Drop-down lists'!$A$4,M68*(N68^2),IF(I68='Drop-down lists'!$A$5,M68*N68/((M68+N68)^2*(M68+N68+1))))))","v":4.8404181684578072E-2},0.22000950362331639]
["71-75",71,7.5825120000000004,7.5825120000000004,{"$f":"IF(I69='Drop-down lists'!$A$2,_xlfn.NORM.INV(J69,K69,L69),IF(I69='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J69,K69,L69),IF(I69='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J69,M69,N69),IF(I69='Drop-down lists'!$A$5,_xlfn.BETA.INV(J69,M69,N69)))))","v":7.6431146701677068},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.5443199740789576,2.0258449999999999,7.1505299999999994E-2,null,null,{"$f":"IF(I69='Drop-down lists'!$A$2,K69,IF(I69='Drop-down lists'!$A$3,EXP(K69+0.5*L69^2),IF(I69='Drop-down lists'!$A$4,M69*N69,IF(I69='Drop-down lists'!$A$5,M69/(M69+N69)))))","v":7.6019249944539276},{"$f":"IF(I69='Drop-down lists'!$A$2,K69,IF(I69='Drop-down lists'!$A$3,(EXP(L69^2)-1)*EXP(2*K69+L69^2),IF(I69='Drop-down lists'!$A$4,M69*(N69^2),IF(I69='Drop-down lists'!$A$5,M69*N69/((M69+N69)^2*(M69+N69+1))))))","v":0.29623364016387477},0.54427349757624133]
["76-80",76,8.5755929999999996,8.5755929999999996,{"$f":"IF(I70='Drop-down lists'!$A$2,_xlfn.NORM.INV(J70,K70,L70),IF(I70='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J70,K70,L70),IF(I70='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J70,M70,N70),IF(I70='Drop-down lists'!$A$5,_xlfn.BETA.INV(J70,M70,N70)))))","v":8.0826765924944901},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.25232363208364372,2.1489199999999999,8.8724999999999998E-2,null,null,{"$f":"IF(I70='Drop-down lists'!$A$2,K70,IF(I70='Drop-down lists'!$A$3,EXP(K70+0.5*L70^2),IF(I70='Drop-down lists'!$A$4,M70*N70,IF(I70='Drop-down lists'!$A$5,M70/(M70+N70)))))","v":8.6094123391061395},{"$f":"IF(I70='Drop-down lists'!$A$2,K70,IF(I70='Drop-down lists'!$A$3,(EXP(L70^2)-1)*EXP(2*K70+L70^2),IF(I70='Drop-down lists'!$A$4,M70*(N70^2),IF(I70='Drop-down lists'!$A$5,M70*N70/((M70+N70)^2*(M70+N70+1))))))","v":0.58580026608444213},0.76537589855210497]
["81-85",81,13.75122,13.75122,{"$f":"IF(I71='Drop-down lists'!$A$2,_xlfn.NORM.INV(J71,K71,L71),IF(I71='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J71,K71,L71),IF(I71='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J71,M71,N71),IF(I71='Drop-down lists'!$A$5,_xlfn.BETA.INV(J71,M71,N71)))))","v":13.741555909766817},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.49805342763263938,2.6211280000000001,0.14417489999999999,null,null,{"$f":"IF(I71='Drop-down lists'!$A$2,K71,IF(I71='Drop-down lists'!$A$3,EXP(K71+0.5*L71^2),IF(I71='Drop-down lists'!$A$4,M71*N71,IF(I71='Drop-down lists'!$A$5,M71/(M71+N71)))))","v":13.894890753778443},{"$f":"IF(I71='Drop-down lists'!$A$2,K71,IF(I71='Drop-down lists'!$A$3,(EXP(L71^2)-1)*EXP(2*K71+L71^2),IF(I71='Drop-down lists'!$A$4,M71*(N71^2),IF(I71='Drop-down lists'!$A$5,M71*N71/((M71+N71)^2*(M71+N71+1))))))","v":4.0551891782406964},2.0137500287376029]
["86-90",86,23.552289999999999,23.552289999999999,{"$f":"IF(I72='Drop-down lists'!$A$2,_xlfn.NORM.INV(J72,K72,L72),IF(I72='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J72,K72,L72),IF(I72='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J72,M72,N72),IF(I72='Drop-down lists'!$A$5,_xlfn.BETA.INV(J72,M72,N72)))))","v":24.118382456515235},"Stata analysis of UKTR standard dataset",null,null,"Log-normal",0.52616953920077081,3.1592229999999999,0.36181760000000002,null,null,{"$f":"IF(I72='Drop-down lists'!$A$2,K72,IF(I72='Drop-down lists'!$A$3,EXP(K72+0.5*L72^2),IF(I72='Drop-down lists'!$A$4,M72*N72,IF(I72='Drop-down lists'!$A$5,M72/(M72+N72)))))","v":25.145500848402374},{"$f":"IF(I72='Drop-down lists'!$A$2,K72,IF(I72='Drop-down lists'!$A$3,(EXP(L72^2)-1)*EXP(2*K72+L72^2),IF(I72='Drop-down lists'!$A$4,M72*(N72^2),IF(I72='Drop-down lists'!$A$5,M72*N72/((M72+N72)^2*(M72+N72+1))))))","v":88.437653145818743},9.4041295793825999]
[]
[]
["Diabetes"]
[]
["Proportion of NODAT in first 6 months","p_NODAT_6m",{"$f":"IF(PSA,E77,D77)","v":0.75},0.75,{"$f":"IF(I77='Drop-down lists'!$A$2,_xlfn.NORM.INV(J77,K77,L77),IF(I77='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J77,K77,L77),IF(I77='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J77,M77,N77),IF(I77='Drop-down lists'!$A$5,_xlfn.BETA.INV(J77,M77,N77)))))","v":0.78340631851381648},"{Woodward, 2003 #7097}",null,null,"Beta",{"$f":"RAND()","v":0.77521567206753816},null,null,75,25,{"$f":"IF(I77='Drop-down lists'!$A$2,K77,IF(I77='Drop-down lists'!$A$3,EXP(K77+0.5*L77^2),IF(I77='Drop-down lists'!$A$4,M77*N77,IF(I77='Drop-down lists'!$A$5,M77/(M77+N77)))))","v":0.75},{"$f":"IF(I77='Drop-down lists'!$A$2,K77,IF(I77='Drop-down lists'!$A$3,(EXP(L77^2)-1)*EXP(2*K77+L77^2),IF(I77='Drop-down lists'!$A$4,M77*(N77^2),IF(I77='Drop-down lists'!$A$5,M77*N77/((M77+N77)^2*(M77+N77+1))))))","v":1.8564356435643563E-3},{"$f":"SQRT(P77)","v":4.3086374221606952E-2}]
[]
["CMV"]
[]
["Proportion of KTRs"]
["High risk (D+/R-)","p_CMV_HighRisk",{"$f":"IF(PSA,E82,D82)","v":0.23214285714285715},{"$f":"52/224","v":0.23214285714285715},{"$f":"_xlfn.BETA.INV(J82,M82,M83+M84)","v":0.23143693441582325},"Harvala 2013",null,null,"Dirichlet",{"$f":"RAND()","v":0.501306241533787},null,null,52]
["Intermediate risk (D+/R+ or D-/R+)","p_CMV_IntermediateRisk",{"$f":"IF(PSA,E83,D83)","v":0.41517857142857145},{"$f":"93/224","v":0.41517857142857145},{"$f":"(1-E82)*_xlfn.BETA.INV(J83,M83,M84)","v":0.38846288314066812},"Harvala 2013",null,null,"Dirichlet",{"$f":"RAND()","v":0.17663378099127236},null,null,93]
["Low risk (D-/R-)","p_CMV_LowRisk",{"$f":"IF(PSA,E84,D84)","v":0.35267857142857145},{"$f":"79/224","v":0.35267857142857145},{"$f":"(1-E82)*(1-_xlfn.BETA.INV(J83,M83,M84))","v":0.38010018244350863},"Harvala 2013",null,null,"Dirichlet",null,null,null,79]
[]
["EBV"]
[]
["Proportion of KTRs"]
["High risk (D+/R-)","p_EBV_HighRisk",{"$f":"IF(PSA,E89,D89)","v":3.1974921630094043E-3},{"$f":"(1/290)*(51/55)","v":3.1974921630094043E-3},{"$f":"H89*H90","v":1.5990420422765512E-2},"Cavallo 2010",null,{"$f":"_xlfn.BETA.INV(J89,M89,N89)","v":1.6471829414126837E-2},"Beta",{"$f":"RAND()","v":0.99177025729105028},null,null,1,289,{"$f":"IF(I89='Drop-down lists'!$A$2,K89,IF(I89='Drop-down lists'!$A$3,EXP(K89+0.5*L89^2),IF(I89='Drop-down lists'!$A$4,M89*N89,IF(I89='Drop-down lists'!$A$5,M89/(M89+N89)))))","v":3.4482758620689655E-3},{"$f":"IF(I89='Drop-down lists'!$A$2,K89,IF(I89='Drop-down lists'!$A$3,(EXP(L89^2)-1)*EXP(2*K89+L89^2),IF(I89='Drop-down lists'!$A$4,M89*(N89^2),IF(I89='Drop-down lists'!$A$5,M89*N89/((M89+N89)^2*(M89+N89+1))))))","v":1.1808884040027622E-5},{"$f":"SQRT(P89)","v":3.4364056861825296E-3}]
["Intermediate risk (D+/R+ or D-/R+)","p_EBV_IntermediateRisk",{"$f":"IF(PSA,E90,D90)","v":0.99655172413793103},{"$f":"1-(D89+D91)","v":0.99655172413793103},{"$f":"1-(E89+E91)","v":0.98352817058587316},"Cavallo 2010",null,{"$f":"_xlfn.BETA.INV(J90,M90,N90)","v":0.97077379936023056},"Beta",{"$f":"RAND()","v":0.92702993360159358},null,null,51,4,{"$f":"IF(I90='Drop-down lists'!$A$2,K90,IF(I90='Drop-down lists'!$A$3,EXP(K90+0.5*L90^2),IF(I90='Drop-down lists'!$A$4,M90*N90,IF(I90='Drop-down lists'!$A$5,M90/(M90+N90)))))","v":0.92727272727272725},{"$f":"IF(I90='Drop-down lists'!$A$2,K90,IF(I90='Drop-down lists'!$A$3,(EXP(L90^2)-1)*EXP(2*K90+L90^2),IF(I90='Drop-down lists'!$A$4,M90*(N90^2),IF(I90='Drop-down lists'!$A$5,M90*N90/((M90+N90)^2*(M90+N90+1))))))","v":1.2042502951593861E-3},{"$f":"SQRT(P90)","v":3.470230965165555E-2}]
["Low risk (D-/R-)","p_EBV_LowRisk",{"$f":"IF(PSA,E91,D91)","v":2.5078369905956113E-4},{"$f":"(1/290)*(4/55)","v":2.5078369905956113E-4},{"$f":"H89*(1-H90)","v":4.8140899136132686E-4},"Cavallo 2010"]

{"sheet":"Survival curves","index":10,"n_rows":408,"n_cols":60,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Survival curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Odds of graft loss"]
["Graft survival","Cycle","Time","DBD","DCD","LRD","LURD",null,"Combined",null,null,null,null,"b","V",null,null,null,null,null,"Cholesky",null,null,null,null,null,null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST",null,"CsA+MMF+ST","Tac+MMF+ST","CsA+Aza+ST","Tac+Aza+ST","CsA+Evl+ST","Tac+Srl+ST","Tac-PR+MMF+ST","Bas+CsA+MMF+ST","Bas+Tac+MMF+ST","Bas+CsA+Aza+ST","Bas+Srl+MMF+ST","Bas+Bela+MMF+ST","Bas+CsA+EC-MPS+ST","rATG+CsA+MMF+ST","rATG+Tac+MMF+ST","rATG+CsA+Aza+ST"]
["First graft",null,null,null,null,null,null,null,"(Baseline)",null,null,null,"graft",0.35209659999999998,2.9177600000000001E-3,null,null,null,null,null,{"$f":"SQRT(O4)","v":5.4016293838063348E-2},0,0,0,0,0]
[null,0,{"$f":"B5*cycle_length","v":0},1,1,1,1,"}",{"$f":"D5*Analysis!$F$30+E5*Analysis!$F$31+F5*Analysis!$F$32+G5*Analysis!$F$33","v":1},null,null,null,"DCD",-0.1732012,1.56E-4,4.1762800000000001E-3,null,null,null,null,{"$f":"O5/$U$4","v":2.888017465020386E-3},{"$f":"SQRT(P5-U5^2)","v":6.4559579886502808E-2},0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"OR_GL_CsA_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Tac_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_CsA_Aza_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Tac_Aza_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_CsA_Evl_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Tac_Srl_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_TacPR_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_CsA_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_Tac_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_CsA_Aza_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_Srl_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_Bela_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_Bas_CsA_ECMPS_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_rATG_CsA_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_rATG_Tac_MMF_ST*(1-$I5)/$I5","v":0},{"$f":"OR_GL_rATG_CsA_Aza_ST*(1-$I5)/$I5","v":0}]
[null,1,0.25,{"$f":"POWER(0.9809765,1)","v":0.98097650000000003},{"$f":"POWER(0.9811431,1)","v":0.98114310000000005},{"$f":"POWER(0.9894702,1)","v":0.98947019999999997},{"$f":"POWER(0.9878097,1)","v":0.98780970000000001},"}",{"$f":"D6*Analysis!$F$30+E6*Analysis!$F$31+F6*Analysis!$F$32+G6*Analysis!$F$33","v":0.98308303067325298},null,null,null,"Living-related",-0.2283888,2.2880000000000001E-5,3.8181000000000001E-4,1.5837799999999999E-3,null,null,null,{"$f":"O6/$U$4","v":4.235758948696566E-4},{"$f":"(P6-U6*$U$5)/$V$5","v":5.8951236375288495E-3},{"$f":"SQRT(Q6-V6^2-U6^2)","v":3.9355407516115673E-2},0,0,0,null,{"$f":"1-AS6/(1+AS6)","v":0.97765559852455119},0.97937239372492257,0.97015624882848017,0.96597957671873724,0.98139932677757291,0.96520214008688321,0.97532212235239679,0.98166928421528765,0.98308303067325298,0.97548324835085543,0.97470298434953218,0.9848587640221953,0.98414750302928367,0.98282970759357946,0.98415540155484504,0.977026113146786,null,{"$f":"OR_GL_CsA_MMF_ST*(1-$I6)/$I6","v":2.2855084662912334E-2},{"$f":"OR_GL_Tac_MMF_ST*(1-$I6)/$I6","v":2.1062066285759642E-2},{"$f":"OR_GL_CsA_Aza_ST*(1-$I6)/$I6","v":3.0761798635588679E-2},{"$f":"OR_GL_Tac_Aza_ST*(1-$I6)/$I6","v":3.5218574078785592E-2},{"$f":"OR_GL_CsA_Evl_ST*(1-$I6)/$I6","v":1.8953215795961969E-2},{"$f":"OR_GL_Tac_Srl_ST*(1-$I6)/$I6","v":3.6052406504179943E-2},{"$f":"OR_GL_TacPR_MMF_ST*(1-$I6)/$I6","v":2.5302284324364748E-2},{"$f":"OR_GL_Bas_CsA_MMF_ST*(1-$I6)/$I6","v":1.8673005338417283E-2},{"$f":"OR_GL_Bas_Tac_MMF_ST*(1-$I6)/$I6","v":1.7208077851940576E-2},{"$f":"OR_GL_Bas_CsA_Aza_ST*(1-$I6)/$I6","v":2.5132929438401366E-2},{"$f":"OR_GL_Bas_Srl_MMF_ST*(1-$I6)/$I6","v":2.5953563348684969E-2},{"$f":"OR_GL_Bas_Bela_MMF_ST*(1-$I6)/$I6","v":1.537401760630879E-2},{"$f":"OR_GL_Bas_CsA_ECMPS_ST*(1-$I6)/$I6","v":1.6107846559505638E-2},{"$f":"OR_GL_rATG_CsA_MMF_ST*(1-$I6)/$I6","v":1.7470261911863998E-2},{"$f":"OR_GL_rATG_Tac_MMF_ST*(1-$I6)/$I6","v":1.6099691593545545E-2},{"$f":"OR_GL_rATG_CsA_Aza_ST*(1-$I6)/$I6","v":2.3514097058491217E-2}]
[null,2,0.5,{"$f":"POWER(0.9704918,1)","v":0.97049180000000002},{"$f":"POWER(0.9710049,1)","v":0.97100489999999995},{"$f":"POWER(0.9863392,1)","v":0.98633919999999997},{"$f":"POWER(0.9842185,1)","v":0.9842185},"} FROM UKTR, first graft, 2007-2012",{"$f":"D7*Analysis!$F$30+E7*Analysis!$F$31+F7*Analysis!$F$32+G7*Analysis!$F$33","v":0.97450347203142418},null,null,null,"Living-unrelated",-0.575685,1.0543999999999999E-4,5.3876E-4,3.7891999999999998E-4,6.48009E-3,null,null,{"$f":"O7/$U$4","v":1.9520035994342914E-3},{"$f":"(P7-U7*$U$5)/$V$5","v":8.2578384253784269E-3},{"$f":"(Q7-U7*$U$6-V7*$V$6)/$W$6","v":8.3701890190654802E-3},{"$f":"SQRT(R7-W7^2-V7^2-U7^2)","v":7.9611731059393842E-2},0,0,null,0.96641750842271268,0.96897035851340252,0.95531874970695918,0.9491743376500037,0.97199019520459029,0.94803352650756945,0.96295488371156179,0.97239286891760657,0.97450347203142418,0.9631937102585052,0.96203754368696759,0.97715885674992786,0.97609467146789752,0.97412505586661469,0.97610648491343166,0.96548260205935355,null,{"$f":"OR_GL_CsA_MMF_ST*(1-$I7)/$I7","v":3.4749465199670551E-2},{"$f":"OR_GL_Tac_MMF_ST*(1-$I7)/$I7","v":3.2023313421272473E-2},{"$f":"OR_GL_CsA_Aza_ST*(1-$I7)/$I7","v":4.6771038783386815E-2},{"$f":"OR_GL_Tac_Aza_ST*(1-$I7)/$I7","v":5.3547236091350883E-2},{"$f":"OR_GL_CsA_Evl_ST*(1-$I7)/$I7","v":2.8816962283774891E-2},{"$f":"OR_GL_Tac_Srl_ST*(1-$I7)/$I7","v":5.4815016599537615E-2},{"$f":"OR_GL_TacPR_MMF_ST*(1-$I7)/$I7","v":3.8470251218471946E-2},{"$f":"OR_GL_Bas_CsA_MMF_ST*(1-$I7)/$I7","v":2.8390923015636293E-2},{"$f":"OR_GL_Bas_Tac_MMF_ST*(1-$I7)/$I7","v":2.6163609161316208E-2},{"$f":"OR_GL_Bas_CsA_Aza_ST*(1-$I7)/$I7","v":3.8212759644803501E-2},{"$f":"OR_GL_Bas_Srl_MMF_ST*(1-$I7)/$I7","v":3.9460472787312413E-2},{"$f":"OR_GL_Bas_Bela_MMF_ST*(1-$I7)/$I7","v":2.3375056258552216E-2},{"$f":"OR_GL_Bas_CsA_ECMPS_ST*(1-$I7)/$I7","v":2.4490788886443311E-2},{"$f":"OR_GL_rATG_CsA_MMF_ST*(1-$I7)/$I7","v":2.6562240625631086E-2},{"$f":"OR_GL_rATG_Tac_MMF_ST*(1-$I7)/$I7","v":2.4478389864080696E-2},{"$f":"OR_GL_rATG_CsA_Aza_ST*(1-$I7)/$I7","v":3.5751444787323589E-2}]
[null,3,0.75,{"$f":"POWER(0.963943,1)","v":0.96394299999999999},{"$f":"POWER(0.9641724,1)","v":0.96417240000000004},{"$f":"POWER(0.9835165,1)","v":0.98351650000000002},{"$f":"POWER(0.9821543,1)","v":0.98215430000000004},"}",{"$f":"D8*Analysis!$F$30+E8*Analysis!$F$31+F8*Analysis!$F$32+G8*Analysis!$F$33","v":0.96895063429723016},null,null,null,"_cons",-4.2791490000000003,-3.3546000000000001E-3,-1.08449E-3,-5.2588999999999999E-4,-9.7187E-4,6.03858E-3,null,{"$f":"O8/$U$4","v":-6.2103483257419149E-2},{"$f":"(P8-U8*$U$5)/$V$5","v":-1.4020135467195084E-2},{"$f":"(Q8-U8*$U$6-V8*$V$6)/$W$6","v":-1.0594072220951262E-2},{"$f":"(R8-U8*$U$7-V8*$V$7-W8*$W$7)/$X$7","v":-8.1168110300354427E-3},{"$f":"SQRT(S8-X8^2-W8^2-V8^2-U8^2)","v":4.2509483427312089E-2},0,null,0.95917741539472712,0.9622591444364591,0.94582000749337103,0.93845351528885457,0.96590914418292606,0.93708801860692248,0.9550030369427861,0.96639621774526241,0.96895063429723016,0.95529074814655046,0.9538982142180612,0.97216781315451228,0.9708780217751185,0.96849246825006163,0.97089233628934313,0.95804970057855798,null,{"$f":"OR_GL_CsA_MMF_ST*(1-$I8)/$I8","v":4.255999354245979E-2},{"$f":"OR_GL_Tac_MMF_ST*(1-$I8)/$I8","v":3.9221093176146013E-2},{"$f":"OR_GL_CsA_Aza_ST*(1-$I8)/$I8","v":5.7283618529299002E-2},{"$f":"OR_GL_Tac_Aza_ST*(1-$I8)/$I8","v":6.5582880460734932E-2},{"$f":"OR_GL_CsA_Evl_ST*(1-$I8)/$I8","v":3.5294060546358967E-2},{"$f":"OR_GL_Tac_Srl_ST*(1-$I8)/$I8","v":6.7135616018869387E-2},{"$f":"OR_GL_TacPR_MMF_ST*(1-$I8)/$I8","v":4.7117088968911501E-2},{"$f":"OR_GL_Bas_CsA_MMF_ST*(1-$I8)/$I8","v":3.4772261767683527E-2},{"$f":"OR_GL_Bas_Tac_MMF_ST*(1-$I8)/$I8","v":3.204432156163417E-2},{"$f":"OR_GL_Bas_CsA_Aza_ST*(1-$I8)/$I8","v":4.680172182154399E-2},{"$f":"OR_GL_Bas_Srl_MMF_ST*(1-$I8)/$I8","v":4.8329879535134498E-2},{"$f":"OR_GL_Bas_Bela_MMF_ST*(1-$I8)/$I8","v":2.8628994365877267E-2},{"$f":"OR_GL_Bas_CsA_ECMPS_ST*(1-$I8)/$I8","v":2.9995506718378355E-2},{"$f":"OR_GL_rATG_CsA_MMF_ST*(1-$I8)/$I8","v":3.2532552170352239E-2},{"$f":"OR_GL_rATG_Tac_MMF_ST*(1-$I8)/$I8","v":2.9980320806634007E-2},{"$f":"OR_GL_rATG_CsA_Aza_ST*(1-$I8)/$I8","v":4.3787184940518878E-2}]
[null,4,1,{"$f":"POWER(0.959818,1)","v":0.95981799999999995},{"$f":"POWER(0.9575823,1)","v":0.9575823},{"$f":"POWER(0.9793226,1)","v":0.97932260000000004},{"$f":"POWER(0.9800274,1)","v":0.98002739999999999},"}",{"$f":"D9*Analysis!$F$30+E9*Analysis!$F$31+F9*Analysis!$F$32+G9*Analysis!$F$33","v":0.96475383339105569},null,null,null,"ln_p",0.1001947,9.6150000000000003E-6,1.203E-5,-1.8500000000000001E-6,3.1389999999999999E-6,-2.3779000000000001E-4,1.6551000000000001E-4,{"$f":"O9/$U$4","v":1.780018456805834E-4},{"$f":"(P9-U9*$U$5)/$V$5","v":1.7837674255492169E-4},{"$f":"(Q9-U9*$U$6-V9*$V$6)/$W$6","v":-7.5642724351780304E-5},{"$f":"(R9-U9*$U$7-V9*$V$7-W9*$W$7)/$X$7","v":2.451494663452448E-5},{"$f":"(S9-U9*$U$8-V9*$V$8-W9*$W$8-X9*$X$8)/$Y$8","v":-5.2891016881480429E-3},{"$f":"SQRT(T9-Y9^2-X9^2-W9^2-V9^2-U9^2)","v":1.1724571531988855E-2},null,0.95372270445571428,0.95719783870358099,0.93869455643281219,0.93043052393960379,0.96131765101882138,0.92890051155605646,0.94902019158450079,0.96186773579759044,0.96475383339105569,0.94934412807044855,0.94777650343458375,0.9683916782474411,0.96693284645408151,0.96423602490326454,0.96694903415100242,0.95245177421075256,null,{"$f":"OR_GL_CsA_MMF_ST*(1-$I9)/$I9","v":4.8522799476285933E-2},{"$f":"OR_GL_Tac_MMF_ST*(1-$I9)/$I9","v":4.4716107335125016E-2},{"$f":"OR_GL_CsA_Aza_ST*(1-$I9)/$I9","v":6.5309256506352983E-2},{"$f":"OR_GL_Tac_Aza_ST*(1-$I9)/$I9","v":7.4771274448119943E-2},{"$f":"OR_GL_CsA_Evl_ST*(1-$I9)/$I9","v":4.0238883515955816E-2},{"$f":"OR_GL_Tac_Srl_ST*(1-$I9)/$I9","v":7.6541553761059464E-2},{"$f":"OR_GL_TacPR_MMF_ST*(1-$I9)/$I9","v":5.3718360122962584E-2},{"$f":"OR_GL_Bas_CsA_MMF_ST*(1-$I9)/$I9","v":3.9643978879060605E-2},{"$f":"OR_GL_Bas_Tac_MMF_ST*(1-$I9)/$I9","v":3.6533844581944815E-2},{"$f":"OR_GL_Bas_CsA_Aza_ST*(1-$I9)/$I9","v":5.3358808920543913E-2},{"$f":"OR_GL_Bas_Srl_MMF_ST*(1-$I9)/$I9","v":5.5101066945811614E-2},{"$f":"OR_GL_Bas_Bela_MMF_ST*(1-$I9)/$I9","v":3.2640017941668487E-2},{"$f":"OR_GL_Bas_CsA_ECMPS_ST*(1-$I9)/$I9","v":3.419798351786453E-2},{"$f":"OR_GL_rATG_CsA_MMF_ST*(1-$I9)/$I9","v":3.7090478029301363E-2},{"$f":"OR_GL_rATG_Tac_MMF_ST*(1-$I9)/$I9","v":3.4180670006063819E-2},{"$f":"OR_GL_rATG_CsA_Aza_ST*(1-$I9)/$I9","v":4.9921924738549839E-2}]
[null,5,1.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$58)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.94893623205793631},{"$f":"AC9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$59)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.95304435881819138},{"$f":"AD9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$60)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.93335827645269132},{"$f":"AE9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$61)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.92655645536344289},{"$f":"AF9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$62)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.95692333755820491},{"$f":"AG9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$63)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.92401144988198691},{"$f":"AH9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$64)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.94487846796897179},{"$f":"AI9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$65)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.95754911041759116},{"$f":"AJ9*EXP(-$AA$66*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.96099215176735642},{"$f":"AK9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$67)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.94459957010495632},{"$f":"AL9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$68)*(POWER($C10-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C9-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.94378123628856481},{"$f":"AM9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$69)*(POWER($C10-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C9-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.96485831034240199},{"$f":"AN9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$70)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.96292161254245967},{"$f":"AO9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$71)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.95924200591123598},{"$f":"AP9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$72)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.96257105795893261},{"$f":"AQ9*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C10>=N_graftsurvival),$AA$66,$AA$73)*(POWER($C10-1,$N$83)-POWER($C9-1,$N$83)))","v":0.94704085871552801}]
[null,6,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Z","X",null,null,null,null,null,0.94345405185685605,0.94828368102074101,0.9272507756181938,0.92211519428720412,0.95188788069235908,0.91841324959939019,0.94013139332326834,0.95259994997317909,0.95667849924546378,0.93916527315665765,0.93920128791441793,0.96080537748254968,0.95832302796920732,0.95352310508751081,0.95755408610638493,0.94084791061793005]
[null,7,1.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"graft",{"$f":"_xlfn.NORM.S.INV(RAND())","v":1.2111906917853952},{"$f":"N4+SUMPRODUCT(U4:Z4,TRANSPOSE($U$12:$U$17))","v":0.41752063230140712},null,null,null,null,null,0.93769630014344596,0.94327965582539697,0.92084135444341997,0.91744593899695259,0.94659649060222206,0.91253535691744869,0.93514181498449189,0.94739873946236786,0.95214197636495923,0.93345766897565241,0.93438652158551272,0.95654177588869072,0.95348828479596703,0.94751788093809353,0.95228184765426971,0.93434878913066699]
[null,8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCD",1.475126312443082,{"$f":"N5+SUMPRODUCT(U5:Z5,TRANSPOSE($U$12:$U$17))","v":-7.4469725117802199E-2},null,null,null,null,null,0.9317659284751143,0.93812124691655119,0.91424525002595824,0.91263157742772405,0.94114342500806902,0.90648308568141922,0.92999845865120911,0.94203806649277433,0.94746293229007528,0.92757879455544157,0.92942244604498225,0.95214285775259266,0.94850319743304978,0.94133385365095645,0.94684822461431273,0.92766034050997903]
[null,9,2.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Living-related",0.92503600141804732,{"$f":"N6+SUMPRODUCT(U6:Z6,TRANSPOSE($U$12:$U$17))","v":-0.18277454802315982},null,null,null,null,null,0.92571464825032301,0.93285307388182992,0.90752042150072698,0.90771366521082286,0.93557598317860458,0.90030936033145503,0.92474582706308917,0.93656438390834174,0.94268162483883922,0.92157989967776588,0.92435193596120202,0.94764635437629263,0.94341078716700166,0.93502504724369329,0.94130032320068224,0.92084133280611447]
[null,10,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Living-unrelated",-0.78848675060713991,{"$f":"N7+SUMPRODUCT(U7:Z7,TRANSPOSE($U$12:$U$17))","v":-0.61616946561677577},null,null,null,null,null,0.91957420519554223,0.92750249776803528,0.90070248402550601,0.90271767641691381,0.92992318110987993,0.89404668323359981,0.91941121083195043,0.9310061844781693,0.93782272009990109,0.91549244565739207,0.91920127649183936,0.94307537229385052,0.93823742578196834,0.9286246352489036,0.93566703882560043,0.91392787806668985]
[null,11,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_cons",-0.18850842765641984,{"$f":"N8+SUMPRODUCT(U8:Z8,TRANSPOSE($U$12:$U$17))","v":-4.3864629277135192},null,null,null,null,null,0.91336629286668281,0.92208820055048324,0.89381579020196733,0.89766100035362484,0.92420483675202658,0.88771727045463245,0.91401324446855048,0.92538292678041045,0.93290304918250455,0.90933793121719575,0.91398841193221692,0.93844567208372831,0.93300111499356875,0.92215529064065771,0.92996810599775004,0.90694466858006484]
[null,12,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ln_p",1.2028019765389246,{"$f":"N9+SUMPRODUCT(U9:Z9,TRANSPOSE($U$12:$U$17))","v":0.11568349850689159},null,null,null,null,null,0.90710677301463161,0.91662383497297084,0.88687815097961686,0.89255634290589081,0.91843543594350852,0.88133736786890327,0.90856554634471298,0.91970883300997663,0.92793490654896937,0.90313207545684704,0.90872645436604527,0.933768762670663,0.92771500794896733,0.91563359274145839,0.92421794904821752,0.89990976371752496]
[null,13,3.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90080779783654918,0.91111985858052325,0.87990321131020088,0.88741343538256967,0.91262607550708952,0.8749194221230856,0.90307854781075936,0.91399479766837322,0.92292770664990043,0.89688692125151137,0.90342544652102785,0.92905345507747272,0.92238917841369394,0.90907224365871631,0.91842761749322299,0.89283699875935951]
[null,14,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89447900109178102,0.90558456231409357,0.8729017844650051,0.88223999272151021,0.90678555328398125,0.86847329941923701,0.89756051906111545,0.90824945820269276,0.91788891259012528,0.89061201575962345,0.8980933503132601,0.9243067331857463,0.91703161279511058,0.90248131248088947,0.91260587167901297,0.88573733783783226]
[null,15,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88812822137829905,0.90002469462885704,0.86588266287714233,0.8770422947857115,0.90092102970094134,0.86200702579492683,0.89201819161380935,0.90247984474292187,0.912824599342272,0.88431512724092953,0.89273664658273377,0.9195342816880232,0.91164881194444025,0.89586899092180283,0.90675984165329271,0.878619696094463]
[null,16,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88176196825328534,0.89444586340075205,0.85885314109873356,0.87182556062039585,0.89503845390399306,0.85552726433657911,0.88645715917298595,0.89669179857722048,0.90773981625465139,0.87800270700375971,0.88736072124462062,0.91474082580578153,0.90624617860952494,0.88924208039101671,0.90089545154166029,0.87149146993254467]
[null,17,4.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8753857369884589,0.88885280710527792,0.85181936921646983,0.86659420092491546,0.88914285136125604,0.84903963751866762,0.88088214811107013,0.89089025455933135,0.90263883152337965,0.87168020133453816,0.88197012580039569,0.90993036032736763,0.90082827880388139,0.88260632095825287,0.89501770594995045,0.8643588953612924]
[null,18,4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86900422927822329,0.88324958481524318,0.84478660087041346,0.86135199490725733,0.88323852542336689,0.842548953296826,0.87529720698402169,0.88507943900877672,0.89752530339022218,0.86535227021889993,0.87656875983481819,0.90510630995123409,0.89539902489029743,0.87596662206993103,0.88913089067293205,0.8572272994722453]
[null,19,4.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86262151289089994,0.87763971352318892,0.83775937281042356,0.85610221808009646,0.87732920304389805,0.8360593687040957,0.86970584350916968,0.87926301277093011,0.89240240381206659,0.85902294555147451,0.87116000289744777,0.90027164508004898,0.88996180787562962,0.86932722947333574,0.88323871779127916,0.85010128249800254]
[null,20,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85624114021098285,0.87202627001770616,0.83074163833209858,0.85084773704926397,0.87141814291704589,0.8295745113602021,0.8641111261890243,0.87344417736975244,0.88727291015906329,0.85269574860472808,0.86574681232757023,0.89542896765351976,0.88451959553422355,0.86269184918436825,0.87734443334077283,0.84298485310708027]
[null,21,5.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84986623823989638,0.86641196816378108,0.82373686867374862,0.84559108140161887,0.86550821753176521,0.8230975717543183,0.85851576140251062,0.86762575554744026,0.88213927473589349,0.8463737792123297,0.86033179744972854,0.8905805762028135,0.87907500682359685,0.85606374162712784,0.87145089900643158,0.83588153121294706]
[null,22,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84349957825315469,0.8607992186618485,0.81674813156375237,0.84033449928173187,0.85960197664130533,0.81663137469160951,0.85292215301970387,0.86181025355592578,0.87700367851078265,0.84005978479176557,0.85491727693825303,0.88572851611161452,0.87363036941425531,0.84944579450987401,0.86556065531001225,0.82879442761483524]
[null,23,5.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83714363062355257,0.85519017603826442,0.80977815309687617,0.83508000108361113,0.85370169718660982,0.81017843554336277,0.84733244928035811,0.85599991014840027,0.87186807334022332,0.83375621466657734,0.84950532391754086,0.8808746191028044,0.86818776491597527,0.84284058019399744,0.85967597130870788,0.82172630673511227]
[null,24,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83080060861052096,0.84958677614385625,0.80282936720290632,0.82982939430870528,0.84780942314775298,0.80374100519123193,0.84174858020437449,0.85019673568259979,0.86673421564484054,0.82746526345433968,0.84409780194629325,0.87602053472037666,0.86274906495937032,0.83625040152690688,0.85379888426488926,0.81467963677604149]
[null,25,6.25,null,null,null,null,null,null,null,null,null,"eGFR at 1y",null,null,null,"Fitted normal distribution",null,null,null,null,"eGFR groups",null,null,null,null,null,0.82447250379696224,0.84399076647150073,0.79590395571705508,0.82458431174190738,0.84192699777402835,0.79732110641112763,0.8361722878391924,0.84440254374230039,0.86160369362021583,0.82118890617764895,0.83869639410589281,0.87116775575907202,0.85731596036030822,0.82967732894092983,0.84793123172733409,0.8076566303473659]
[null,26,6.5,null,null,null,null,null,null,null,null,"Donor type","Median","IQR","Q1","Q3","mu","sigma","Z[0.25]","Z[0.5]","Z[0.75]",">= 60","45-60","30-45","15-30",null,null,0.81816111510386369,0.83840373095566623,0.78900388121962473,0.81934623449374533,0.83605608995639102,0.79092056367359975,0.83060515100277421,0.8386189770088508,0.85647794948174094,0.81492892701108977,0.83330262679041389,0.86631763904611092,0.85188998496992119,0.82312323083569261,0.84207467778027345,0.80065927776242762]
[null,27,6.75,null,null,null,null,null,null,null,null,"Living",56.4,{"$f":"92.2/125*(70-40)","v":22.128},{"$f":"35+46.11/125*(70-40)","v":46.066400000000002},{"$f":"35+138.27/125*(70-40)","v":68.184799999999996},{"$f":"M32","v":56.4},{"$f":"N32/(_xlfn.NORM.S.INV(0.75)-_xlfn.NORM.S.INV(0.25))","v":16.403510945545975},{"$f":"_xlfn.NORM.INV(0.25,Q32,R32)","v":45.335999999999999},{"$f":"Q32","v":56.4},{"$f":"_xlfn.NORM.INV(0.75,Q32,R32)","v":67.463999999999999},{"$f":"(1-_xlfn.NORM.DIST(60,$Q32,$R32,TRUE))/(1-_xlfn.NORM.DIST(15,$Q32,$R32,TRUE))","v":0.41555567073487953},{"$f":"(_xlfn.NORM.DIST(60,$Q32,$R32,TRUE)-_xlfn.NORM.DIST(45,$Q32,$R32,TRUE))/(1-_xlfn.NORM.DIST(15,$Q32,$R32,TRUE))","v":0.34532432251859629},{"$f":"(_xlfn.NORM.DIST(45,$Q32,$R32,TRUE)-_xlfn.NORM.DIST(30,$Q32,$R32,TRUE))/(1-_xlfn.NORM.DIST(15,$Q32,$R32,TRUE))","v":0.19088071488105812},{"$f":"(_xlfn.NORM.DIST(30,$Q32,$R32,TRUE)-_xlfn.NORM.DIST(15,$Q32,$R32,TRUE))/(1-_xlfn.NORM.DIST(15,$Q32,$R32,TRUE))","v":4.8239291865466084E-2},null,null,0.81186807279743911,0.83282711047217106,0.78213091423422765,0.81411651104281635,0.83019821603452082,0.78454102780981105,0.82504860573732908,0.8328475286515844,0.85135829784139483,0.8086869430662047,0.82791788936848154,0.86147142260339349,0.84647253538421385,0.81658979872277271,0.83623073474708731,0.79368937461427946]
[null,28,7,null,null,null,null,null,null,null,null,"DBD",52.7,{"$f":"96.65/112.46*(70-40)","v":25.78250044460253},{"$f":"30+39.44/112.46*(70-40)","v":40.521074159701229},{"$f":"30+136.18/112.46*(70-40)","v":66.327583140672246},{"$f":"M33","v":52.7},{"$f":"N33/(_xlfn.NORM.S.INV(0.75)-_xlfn.NORM.S.INV(0.25))","v":19.112596178894684},{"$f":"_xlfn.NORM.INV(0.25,Q33,R33)","v":39.808749777698736},{"$f":"Q33","v":52.7},{"$f":"_xlfn.NORM.INV(0.75,Q33,R33)","v":65.591250222301269},{"$f":"(1-_xlfn.NORM.DIST(60,$Q33,$R33,TRUE))/(1-_xlfn.NORM.DIST(15,$Q33,$R33,TRUE))","v":0.35998907587652629},{"$f":"(_xlfn.NORM.DIST(60,$Q33,$R33,TRUE)-_xlfn.NORM.DIST(45,$Q33,$R33,TRUE))/(1-_xlfn.NORM.DIST(15,$Q33,$R33,TRUE))","v":0.31282365702917397},{"$f":"(_xlfn.NORM.DIST(45,$Q33,$R33,TRUE)-_xlfn.NORM.DIST(30,$Q33,$R33,TRUE))/(1-_xlfn.NORM.DIST(15,$Q33,$R33,TRUE))","v":0.23166746348297981},{"$f":"(_xlfn.NORM.DIST(30,$Q33,$R33,TRUE)-_xlfn.NORM.DIST(15,$Q33,$R33,TRUE))/(1-_xlfn.NORM.DIST(15,$Q33,$R33,TRUE))","v":9.5519803611319926E-2},null,null,0.80559485854247725,0.82726221994508009,0.77528665596877344,0.80889637312261009,0.82435475800067703,0.77818399662254556,0.8195039623784004,0.82708956018178958,0.84624594103352857,0.80246442425865605,0.82254345058806899,0.85663023995539,0.84106488738714535,0.81007856823411939,0.83040078130674166,0.78674854483250767]
[null,29,7.25,null,null,null,null,null,null,null,null,"DCD",49.4,{"$f":"96.44/112.5*(70-40)","v":25.717333333333336},{"$f":"30+28.51/112.5*(70-40)","v":37.602666666666664},{"$f":"30+124.91/112.5*(70-40)","v":63.309333333333328},{"$f":"M34","v":49.4},{"$f":"N34/(_xlfn.NORM.S.INV(0.75)-_xlfn.NORM.S.INV(0.25))","v":19.064287727024031},{"$f":"_xlfn.NORM.INV(0.25,Q34,R34)","v":36.541333333333327},{"$f":"Q34","v":49.4},{"$f":"_xlfn.NORM.INV(0.75,Q34,R34)","v":62.25866666666667},{"$f":"(1-_xlfn.NORM.DIST(60,$Q34,$R34,TRUE))/(1-_xlfn.NORM.DIST(15,$Q34,$R34,TRUE))","v":0.29976736056168213},{"$f":"(_xlfn.NORM.DIST(60,$Q34,$R34,TRUE)-_xlfn.NORM.DIST(45,$Q34,$R34,TRUE))/(1-_xlfn.NORM.DIST(15,$Q34,$R34,TRUE))","v":0.31331177593865095},{"$f":"(_xlfn.NORM.DIST(45,$Q34,$R34,TRUE)-_xlfn.NORM.DIST(30,$Q34,$R34,TRUE))/(1-_xlfn.NORM.DIST(15,$Q34,$R34,TRUE))","v":0.26368674656501773},{"$f":"(_xlfn.NORM.DIST(30,$Q34,$R34,TRUE)-_xlfn.NORM.DIST(15,$Q34,$R34,TRUE))/(1-_xlfn.NORM.DIST(15,$Q34,$R34,TRUE))","v":0.12323411693464929},null,null,0.79934282229810827,0.82171026274573999,0.76847255749448207,0.80368694909023253,0.81852697882718539,0.77185083225806383,0.8139724199225935,0.82134631648382894,0.84114198200662726,0.79626271004660709,0.817180472382116,0.85179513216043434,0.83566820978714029,0.80359093682667793,0.82458607774671033,0.77983826012850332]
[null,30,7.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79311319666559932,0.81617234290817442,0.76168993604868696,0.79848927526485225,0.81271603547388716,0.76554277596353104,0.80845507821685492,0.81561893856956302,0.83604743525306557,0.79008302364442629,0.81183002157839546,0.84696705800733074,0.83028357615201998,0.79712817882063403,0.81878777890632082,0.77295985652450172]
[null,31,7.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78690710916054041,0.81064947556684563,0.75493998899304404,0.79330430561363896,0.80692299000649326,0.75926096071417315,0.80295294837430164,0.8099084744791164,0.83096323614232515,0.78392648417979927,0.80649307990349595,0.8421469027193752,0.82491197483341638,0.79069145826523912,0.81300694523960237,0.76611454850541283]
[null,32,{"$f":"B37*cycle_length","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7807255927794613,0.80514259593469328,0.74822380584380976,0.78813292008095726,0.80114881916332947,0.7530064220895083,0.79746696173372633,0.80421588865926696,0.82589024894375274,0.77779411716093649,0.80117055258616743,0.83733548543353298,0.81955431758683539,0.78428184001922374,0.80724455233365688,0.75930344121590854]
[null,33,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77456959515369472,0.79965256707289023,0.74154237870405015,0.78297593179471603,0.79539442263744708,0.74678010769888425,0.79199797761360458,0.79854207008150235,0.82082927376505876,0.77168686354403238,0.79586327580143701,0.83253356566643788,0.814211447029493,0.77790029935207394,0.80150149914835089,0.75252754103722497]
[null,34,8.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7684399865243513,0.79418018665304235,0.73489661136136775,0.7778340933365685,0.78966063028725197,0.74058288539615191,0.78654679006084138,0.79288783930895468,0.81578105258707378,0.76560558763271402,0.79057202314818997,0.82774184893610192,0.80888414312918344,0.77154773031081558,0.79577861518954607,0.74578776481093367]
[null,35,8.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76233756672679376,0.78872619287344303,0.7282873272635777,0.77270810222626207,0.78394820844730395,0.73441555047670526,0.78111413375547889,0.78725395468067716,0.81074627454006021,0.75955108399615145,0.78529751131535253,0.82296099167524983,0.80357312887976096,0.7652249530493983,0.79007666678675181,0.73908494792507395]
[null,36,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75626307133758008,0.78329126966054574,0.72171527654491707,0.76759860574210481,0.77825786547861775,0.72827883201381471,0.7757006892022138,0.78164111774999834,0.80572558053946497,0.75352408355740264,0.78004040506256922,0.81819160554653103,0.7982790752894845,0.75893272028074044,0.78439636261391144,0.73241985143762833]
[null,37,9.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$58)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.75021717710900604},{"$f":"AC41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$59)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.77787605126289228},{"$f":"AD41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$60)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.7151811422440284},{"$f":"AE41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$61)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.76250620517725276},{"$f":"AF41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$62)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.77259025667240322},{"$f":"AG41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$63)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.72217339846264705},{"$f":"AH41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$64)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.77030708731570807},{"$f":"AI41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$65)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.77604997808876452},0.80071956737746464,{"$f":"AK41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$67)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.74752525897597999},{"$f":"AL41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$68)*(POWER($C42-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C41-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.77480132161829685},{"$f":"AM41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$69)*(POWER($C42-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C41-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.81343426124970708},{"$f":"AN41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$70)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.79300260578543258},{"$f":"AO41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$71)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.75267172298237561},{"$f":"AP41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$72)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.77873835856674312},{"$f":"AQ41*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C42>=N_graftsurvival),$AA$66,$AA$73)*(POWER($C42-1,$N$83)-POWER($C41-1,$N$83)))","v":0.72579316838055141}]
[null,38,9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74420050679431216,0.7724811263257817,0.70868554583012011,0.75743145961389213,0.76694598860105923,0.71609986263774483,0.76493391348776896,0.77048113754952585,0.79572879134959895,0.74155522942675978,0.76958083458003879,0.80868949189494965,0.78774430011894381,0.74644259546357239,0.77310326209002533,0.71920552936237092]
[null,39,9.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73821363344899871,0.76710704151982911,0.70222905213384812,0.75237488928331064,0.76132562299416917,0.71005878615166862,0.75958171120937623,0.76493515406195112,0.79075377148217596,0.7356145648598944,0.76437947738691125,0.80395779600364736,0.7825046978424629,0.74024591988336008,0.76749163603221759,0.71265750756725077]
[null,40,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73225708427951008,0.76175430478439288,0.69581217376348514,0.74733697856853054,0.75572968020431697,0.70405068338796384,0.75425098530839507,0.7594125450270699,{"$f":"AJ44*EXP(-$AA$66*(POWER($C45-1,$N$83)-POWER($C44-1,$N$83)))","v":0.78579499241518225},0.72970378981233319,0.75919774642304971,0.79923964018787352,0.77728430141645355,0.73408223029406205,0.76190400209193898,0.70614962323220054]
[null,41,10.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72633134409905964,0.75642338823698907,0.68943537507398878,0.74231817869700778,0.75015864231707574,0.69807602506982802,0.74894220485397356,0.75391379036266259,0.78085290698656884,0.72382338683017355,0.75403610380089825,0.79453546155137666,0.77208357899554747,0.72795201627291639,0.75634084391040179,0.69968234767098514]
[null,42,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72043685844100092,0.75111473079177826,0.68309907574601691,0.73731891016342888,0.7446129559509842,0.69213524147624839,0.74365580577061319,0.74843933524474682,0.77592793855656017,0.71797379955178275,0.74889497986571374,0.78984566984820093,0.76690296693536708,0.72185572619456517,0.75080260985540337,0.693256106902573]
[null,43,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71457403637246131,0.74582874052361858,0.67680365402326315,0.7323395649165102,0.73909303478632682,0.68622872534949197,0.73839219319832383,0.74298959258323483,0.77102048310471127,0.7121554354940125,0.74377477545629023,0.78517064942950232,0.76174287205511237,0.71579377018914747,0.74528971553550816,0.68687128493317118]
[null,44,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70874325304461683,0.74056579680874657,0.67054944964933161,0.72738050833865209,0.73359926185576052,0.68035683453132501,0.73315174362985291,0.73756494526417238,0.76613091112755638,0.70636866857754732,0.73867586395169493,0.78051076100456351,0.75660367368577652,0.70976652282409958,0.73980254607730589,0.680528226733636]
[null,45,11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70294485201072332,0.7353262522686389,0.66433676653942531,0.72244208104310981,0.72813199162503905,0.67451989435993887,0.72793480685148604,0.73216574818627123,0.76125956936064376,0.70061384142221417,0.73359859312948095,0.77586634323822401,0.75148572552951509,0.70377432554225561,0.73434145819386321,0.67422724094802577]
[null,46,11.5,null,null,null,null,null,null,null,null,null,null,null,null,"Weight","mu","sigma",null,null,null,null,null,null,null,null,null,0.69717914733863606,0.73011043453985436,0.6581658752171724,0.71752460050985345,0.72269155188809953,0.66871819985506042,0.72274170771016477,0.72679233011553002,0.75640678234537884,0.69489126743873642,0.72854328685724001,0.7712377142037915,0.74638935735208345,0.69781748888425787,0.72890678206851489,0.66796860236404032]
[null,47,11.75,null,null,null,null,null,null,null,null,"Living",null,null,null,{"$f":"(Analysis!F32*F9+Analysis!F33*G9)/I9","v":0.26355811687407887},{"$f":"Q32","v":56.4},16.403510945545975,null,null,null,null,null,null,null,null,null,0.69144642554087121,0.72491864788950833,0.65203701504275757,0.71262836257836359,0.71727824549742736,0.66295201771494949,0.71757274772653423,0.7214449953784583,0.75157285385827532,0.68920123273977196,0.72351024663633756,0.7666251727078589,0.74131487652722694,0.69189629451943069,0.72349882307481117,0.66175255417187684]
[null,48,12,null,null,null,null,null,null,null,null,"DBD",null,null,null,{"$f":"Analysis!F30*D9/I9","v":0.65892109033178747},52.7,19.112596178894684,null,null,null,null,null,null,null,null,null,0.6857469473421729,0.71975117469338523,0.64595039625502881,0.70775364281315134,0.71189235194780487,0.65722158814581133,0.7124282065708859,0.71612402541165554,0.74675806821783464,0.68354399789001119,0.71849975301413505,0.76202899950123193,0.73626256944936441,0.68601099710604052,0.71811786335063577,0.65557931003448922]
[null,49,12.25,null,null,null,null,null,null,null,null,"DCD",null,null,null,{"$f":"Analysis!F31*E9/I9","v":7.7520792794133639E-2},49.4,19.064287727024031,null,null,null,null,null,null,null,null,null,0.68008094930193275,0.71460827679146055,0.63990620184729541,0.70290069775571329,0.70653412882917155,0.65152712654146816,0.70730834341673898,0.71082968018316983,0.74196269148227378,0.67791979951252146,0.71351206687885871,0.75744945838829947,0.73123270282875596,0.68016182599912467,0.71276416324214731,0.64944905598923741]
[null,50,12.5,null,null,null,null,null,null,null,null,"ALL",null,null,null,{"$f":"SUM(P52:P54)","v":0.99999999999999989},{"$f":"SUMPRODUCT(P52:P54,Q52:Q54)","v":53.419346416213457},{"$f":"SQRT(SUM(P52:P54*((Q52:Q54-Q55)^2+R52:R54^2)))","v":18.53981300363359},null,"Normal approximation of normal mixture model (unimodality confirmed graphically) [see http://en.wikipedia.org/wiki/Mixture_distribution#Moments]",null,null,null,null,null,null,null,0.67444864530658732,0.70949019673370184,0.63390458929401305,0.69806976607486526,0.70120381316230207,0.64586882502884979,0.70221339818489914,0.70556219949907373,0.73718697254961141,0.67232885176632085,0.70854743064945214,0.75288679724558372,0.72622552488151582,0.67434898682174282,0.70743796263118164,0.64336195219836412]
[null,51,12.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"┌ HR due to eGFR ┐",null,"┌ HR due to BPAR ┐",null,"┌ HR due to NODAT ┐",null,"lambda for regimen",0.6688502279452313,0.70439715892740618,0.62794569214342033,0.6932610696259025,0.695901622629295,0.64024685389292524,0.69714359268923098,0.70032180420701551,0.73243114417017918,0.66677134770829449,0.70360606937120063,0.74834124895885878,0.72124126642528352,0.66857266291353157,0.70213948215804678,0.63731813456356945]
[null,52,13,null,null,null,null,null,null,null,null,"Regimen",null,null,"Mean eGFR at 1y",null,">= 60","45-60","30-45","15-30","Raw","vs baseline","Raw","vs baseline","Raw","vs baseline",null,0.66328586978006021,0.6993293706959457,0.62202962148934782,0.68847481442774472,0.69062775670938881,0.6346613628930301,0.69209913169399462,0.69510869730705538,0.727695423880382,0.66124746055095984,0.69868819172658891,0.74381303228706397,0.71628014189003064,0.66283301666873995,0.69686892435017544,0.63131771621808974]
[null,53,13.25,null,null,null,null,null,null,null,null,"CsA+MMF+ST",null,null,{"$f":"$Q$55+eGFR_CsA_MMF_ST","v":46.383959416213457},null,{"$f":"(1-_xlfn.NORM.DIST(60,$O58,$R$55,TRUE))/(1-_xlfn.NORM.DIST(15,$O58,$R$55,TRUE))","v":0.24230992470557106},{"$f":"(_xlfn.NORM.DIST(60,$O58,$R$55,TRUE)-_xlfn.NORM.DIST(45,$O58,$R$55,TRUE))/(1-_xlfn.NORM.DIST(15,$O58,$R$55,TRUE))","v":0.31254891617193775},{"$f":"(_xlfn.NORM.DIST(45,$O58,$R$55,TRUE)-_xlfn.NORM.DIST(30,$O58,$R$55,TRUE))/(1-_xlfn.NORM.DIST(15,$O58,$R$55,TRUE))","v":0.2951793394068552},{"$f":"(_xlfn.NORM.DIST(30,$O58,$R$55,TRUE)-_xlfn.NORM.DIST(15,$O58,$R$55,TRUE))/(1-_xlfn.NORM.DIST(15,$O58,$R$55,TRUE))","v":0.14996181971563594},{"$f":"SUMPRODUCT(Q58:T58,TRANSPOSE('Natural history'!$C$50:$C$53))","v":2.2628721468434838},{"$f":"U58/$U$66","v":1.2163389126456752},{"$f":"p_AR_CsA_MMF_ST*hr_AR+(1-p_AR_CsA_MMF_ST)","v":1.1437627828691173},{"$f":"W58/$W$66","v":1.0659053487029861},{"$f":"p_NODAT_CsA_MMF_ST*hr_NODAT+(1-p_NODAT_CsA_MMF_ST)","v":1.0059770836652524},{"$f":"Y58/$Y$66","v":0.99334177627108411},{"$f":"$N$82*$N$81*$N$76*V58*X58*Z58","v":2.3291329570294037E-2},0.65775572452186992,0.69428702325760672,0.61615646733385065,0.68371119156612292,0.68538239772936149,0.62911248248111751,0.68708020389141278,0.68992306497886124,0.72298001486546704,0.65575734482620907,0.69379399096971395,0.73930235266024646,0.71134235025234338,0.65713019077447155,0.69162647466584481,0.62536078890809288]
[null,54,13.5,null,null,null,null,null,null,null,null,"Tac+MMF+ST",null,null,{"$f":"$Q$55+eGFR_Tac_MMF_ST","v":51.305959416213454},null,0.32778373417402701,0.32163713587102538,0.24786353361463381,0.10271559634031381,{"$f":"SUMPRODUCT(Q59:T59,TRANSPOSE('Natural history'!$C$50:$C$53))","v":1.973240015723845},1.0606558653622804,{"$f":"p_AR_Tac_MMF_ST*hr_AR+(1-p_AR_Tac_MMF_ST)","v":1.1261172112716253},1.0494609343293104,{"$f":"p_NODAT_Tac_MMF_ST*hr_NODAT+(1-p_NODAT_Tac_MMF_ST)","v":1.0127200000000001},{"$f":"Y59/$Y$66","v":1},{"$f":"$N$82*$N$81*$N$76*V59*X59*Z59","v":2.0130896337792588E-2},0.6522599281196424,0.68927029263218831,0.61032629985095888,0.678970378029919,0.68016571183668362,0.62360032493123052,0.68208698280712066,0.68476507753327198,0.71828510675814838,0.65030113746397533,0.68892364579159815,0.73480940291791375,0.70642807590053758,0.651464309358604,0.68641230246109042,0.61944742427382582]
[null,55,13.75,null,null,null,null,null,null,null,null,"CsA+Aza+ST",null,null,{"$f":"$Q$55+eGFR_CsA_Aza_ST","v":44.774959416213456},null,0.21754091065885178,0.30595729096291541,0.30881518091002247,0.1676866174682104,{"$f":"SUMPRODUCT(Q60:T60,TRANSPOSE('Natural history'!$C$50:$C$53))","v":2.3644418177735624},1.2709346366105501,{"$f":"p_AR_CsA_Aza_ST*hr_AR+(1-p_AR_CsA_Aza_ST)","v":1.2403192928577809},1.1558891302969596,{"$f":"p_NODAT_CsA_Aza_ST*hr_NODAT+(1-p_NODAT_CsA_Aza_ST)","v":1.0059770836652524},0.99334177627108411,2.6391278748309873E-2,0.64679859977221155,0.6842793404821399,0.60453917056066353,0.67425253748694625,0.67497784990265564,0.61812498538843041,0.67711962764026357,0.67963489029531432,0.71361087637914156,0.64487895879373947,0.68407732112289854,0.73033436399343754,0.70153748943711558,0.64583547905577254,0.68122656188700803,0.61357767503975991]
[null,56,14,null,null,null,null,null,null,null,null,"Tac+Aza+ST",null,null,{"$f":"$Q$55+eGFR_Tac_Aza_ST","v":54.078959416213458},null,0.38140654123225159,0.31868795260317273,0.21899886571539573,8.0906640449179973E-2,{"$f":"SUMPRODUCT(Q61:T61,TRANSPOSE('Natural history'!$C$50:$C$53))","v":1.8267462293050989},0.98191253329622441,{"$f":"p_AR_Tac_Aza_ST*hr_AR+(1-p_AR_Tac_Aza_ST)","v":1.1671320753670458},1.0876838627812826,{"$f":"p_NODAT_Tac_Aza_ST*hr_NODAT+(1-p_NODAT_Tac_Aza_ST)","v":1.0127200000000001},1,1.9315138493092007E-2,0.64137184286910343,0.67931431489425476,0.59879511342123715,0.66955782100474726,0.66981894836194134,0.6126865428444892,0.67217828404424629,0.67453264442495875,0.70895748842497508,0.63949091347590492,0.67925516887977355,0.72587740554950986,0.69667074842433585,0.64024378999886122,0.6760693927238226,0.60775157612194386]
[null,57,14.25,null,null,null,null,null,null,null,null,"CsA+Evl+ST",null,null,{"$f":"$Q$55+eGFR_CsA_Evl_ST","v":49.637959416213455},null,0.29728670176296612,0.32054874150428581,0.26465100332770175,0.11751355340504635,{"$f":"SUMPRODUCT(Q62:T62,TRANSPOSE('Natural history'!$C$50:$C$53))","v":2.0674416393690906},1.11129111695347,{"$f":"p_AR_CsA_Evl_ST*hr_AR+(1-p_AR_CsA_Evl_ST)","v":1.1403046038218931},1.0626825724434175,{"$f":"p_NODAT_CsA_Evl_ST*hr_NODAT+(1-p_NODAT_CsA_Evl_ST)","v":1.0056874374817453},0.99305576811136864,2.1209350896080087E-2,0.6359797458668689,0.67437535110726954,0.59309414584710451,0.66488636772137288,0.66468912999420715,0.6072850610468562,0.66726308485347607,0.66945846768120965,0.70432509610785454,0.63413709136929863,0.67445732865803487,0.72143868656909871,0.69182799807803053,0.63468931674263152,0.67094092115740411,0.60196914565988147]
[null,58,14.5,null,null,null,null,null,null,null,null,"Tac+Srl+ST",null,null,{"$f":"$Q$55+eGFR_Tac_Srl_ST","v":44.422659416213456},null,0.21234080489881094,0.30430243111631461,0.31164809251803605,0.17170867146683835,{"$f":"SUMPRODUCT(Q63:T63,TRANSPOSE('Natural history'!$C$50:$C$53))","v":2.3870571828100156},1.2830908463884183,{"$f":"p_AR_Tac_Srl_ST*hr_AR+(1-p_AR_Tac_Srl_ST)","v":1.1224809752955471},1.0460722217097886,{"$f":"p_NODAT_Tac_Srl_ST*hr_NODAT+(1-p_NODAT_Tac_Srl_ST)","v":1.0191977646926462},1.0063964024534384,2.4429270012537665E-2,0.63062238310654217,0.6694625721901416,0.5874362696587041,0.66023830547056206,0.65958850465295582,0.60192058934670634,0.66237415076085926,0.6644124751345144,0.69971384175183293,0.62881756834037772,0.66968392838015078,0.71701835590586371,0.68700937191424682,0.62917211912540083,0.66584126050329084,0.59623038597946132]
[null,64,{"$f":"B69*cycle_length","v":16},null,null,null,null,null,null,null,null,"Bas+Bela+MMF+ST",null,null,{"$f":"$Q$55+eGFR_Bas_Bela_MMF_ST","v":57.438346416213456},null,0.45002044588066376,0.30719576732164211,0.18372969659998989,5.9054090197704204E-2,{"$f":"SUMPRODUCT(Q69:T69,TRANSPOSE('Natural history'!$C$50:$C$53))","v":1.667542365945847},0.89633728136804869,{"$f":"p_AR_Bas_Bela_MMF_ST*hr_AR+(1-p_AR_Bas_Bela_MMF_ST)","v":1.1314041288731167},1.0543879645089824,{"$f":"p_NODAT_Bas_Bela_MMF_ST*hr_NODAT+(1-p_NODAT_Bas_Bela_MMF_ST)","v":1.0026173757935684},0.99002426711585467,1.6921547528236408E-2,0.59921019271207077,0.64054129072983201,0.55439228096050719,0.63284701740995697,0.62960249191108486,0.57051211035335592,0.63359749337901461,0.63473339214241786,0.67249694390952486,0.59762337697858059,0.64156260264653187,0.69088970870245514,0.6586103696858997,0.5968534109687228,0.63585321131027728,0.56271326719497472]
[null,69,17.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$58)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.57399305463923334},{"$f":"AC73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$59)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.61717493644740551},{"$f":"AD73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$60)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.52803098111906299},{"$f":"AE73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$61)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.61068025385830349},{"$f":"AF73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$62)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.60542868868260025},{"$f":"AG73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$63)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.54535591906780578},{"$f":"AH73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$64)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.61035345004649844},{"$f":"AI73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$65)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.61078872516448623},0.6504164605919539,{"$f":"AK73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$67)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.57257629465615156},{"$f":"AL73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$68)*(POWER($C74-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C73-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.61881609798101678},{"$f":"AM73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$69)*(POWER($C74-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C73-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.66964216927968645},{"$f":"AN73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$70)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.63562478860250993},{"$f":"AO73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$71)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.57094770262633865},{"$f":"AP73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$72)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.61166787023656699},{"$f":"AQ73*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C74>=N_graftsurvival),$AA$66,$AA$73)*(POWER($C74-1,$N$83)-POWER($C73-1,$N$83)))","v":0.53597357698155579}]
[null,76,19,null,null,null,null,null,null,null,null,"HR due to graft number",null,{"$f":"IF(PSA,EXP(V12),EXP(N4))","v":1.4220458867164947},null,null,null,null,null,null,null,null,null,null,null,null,null,0.54014668777508834,0.58559171635295981,0.49289165384684847,0.58066410422076831,0.57283227653969582,0.51167657965186697,0.57894366631284278,0.57847415188724371,0.62043530218055698,0.53895087867448066,0.58803135452376865,0.64071727811376944,0.60449494457027309,0.53623477109716366,0.57904123419614195,0.5003284779110635]
[null,81,20.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51699957695024901,0.5638381444303916,0.46902746292188824,0.55995189646337973,0.55043527519079216,0.48870263181467172,0.55731521118858829,0.55625190032818939,0.59968990606918426,0.51594981388719141,0.5668002690402919,0.62065030130399623,0.58301080392876681,0.51253491443557553,0.55661325284869623,0.4761198501370128]
[null,86,21.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49469549470323332,0.54275147695326331,0.44616652429345111,0.53984374084172426,0.52876903714803059,0.4666128858703153,0.53635442294978364,0.53473936916580578,0.57950273404852115,0.4937823717380046,0.54619770842102977,0.60108037335776188,0.56215042383223546,0.48973037869739794,0.53490875942012206,0.45292819091972825]
[null,93,23.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46485631246594722,0.51433735577119299,0.41579728422942613,0.51269779324974429,0.49964552695850828,0.43713686382690486,0.5081173960892621,0.50579757540352221,0.5521736913480858,0.46411939659814749,0.51839952111630927,0.57451665386362671,0.53398440717889073,0.45927347524651835,0.50572038561569588,0.42211838720077927]
[null,98,24.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44450900772320284,0.49482028295465019,0.39523588372583862,0.49401675418146662,0.47969079763048705,0.41708980877371205,0.4887271557839159,0.48595008397198347,0.53331333134118819,0.44388769456823973,0.49928020512112281,0.55613530133498745,0.514598207364101,0.43854064390702469,0.48571189246645285,0.4012578654238681]
[null,101,25.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$58)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.43267805141377802},{"$f":"AC105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$59)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.48341654738625245},{"$f":"AD105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$60)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.38333755685453769},{"$f":"AE105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$61)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.48308775428877071},{"$f":"AF105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$62)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.46805073963867661},{"$f":"AG105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$63)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.40545390304477175},{"$f":"AH105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$64)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.47739956109894438},{"$f":"AI105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$65)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.47436581964094043},{"$f":"AJ105*EXP(-$AA$66*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.52225845414854666},{"$f":"AK105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$67)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.43212217994697982},{"$f":"AL105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$68)*(POWER($C106-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C105-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.48809894642255197},{"$f":"AM105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$69)*(POWER($C106-1,$N$83*EXP(ln_gamma_nonCNI))-POWER($C105-1,$N$83*EXP(ln_gamma_nonCNI))))","v":0.54534182484955707},{"$f":"AN105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$70)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.50325541854539135},{"$f":"AO105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$71)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.42649942235926119},{"$f":"AP105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$72)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.47403682515058421},{"$f":"AQ105*EXP(-IF(AND(GraftSurvival=GraftSurvival_EqualAfterNYears,$C106>=N_graftsurvival),$AA$66,$AA$73)*(POWER($C106-1,$N$83)-POWER($C105-1,$N$83)))","v":0.38918611954480853}]
[null,110,27.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39883411274068076,0.45055591699476627,0.34954323887023947,0.45153571403987491,0.43459254381191231,0.37225515945797877,0.4447670971951696,0.44103892192728156,0.49025217302879165,0.3984578587313588,0.45583654126939144,0.51400818409040205,0.47050337858230229,0.39211327333272405,0.44046231738645447,0.35489786795788664]
[null,115,28.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38106742047740139,0.43315528566202127,0.33195286753333791,0.43479062460218126,0.41692778327476521,0.35488149101331146,0.42749279133091561,0.42342523533300847,0.47320867362639557,0.38078072073673674,0.43872571874713262,0.49726960643455898,0.45311803922496519,0.37409889173441918,0.42272631095280822,0.33704954258620667]
[null,118,29.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37075078348447882,0.42300089109919159,0.32178828490692435,0.42500624639775658,0.40663670979901301,0.34481110607703536,0.41741395734316133,0.41315781686910452,0.46323066571150462,0.37051450839487771,0.42873141108236862,0.48745218285407732,0.44295841706967615,0.36365070508963315,0.41239044423743842,0.32673561823573566]
[null,122,30.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35738615190987039,0.40978913298740838,0.30867664038060216,0.41226161937563011,0.39326696710844378,0.33178587867205567,0.40430260683567881,0.39981186749295694,0.45021181759141604,0.35721341182651195,0.41571764153769597,0.47462233609048626,0.429723719532006,0.35012955328565232,0.39895876990944873,0.31343101335074902]
[null,127,31.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34129286984836804,0.39379045560985093,0.29297460027836064,0.39680624930663483,0.37710793802305115,0.31613293472140352,0.38842879279733233,0.38367076857292548,0.43438939389965103,0.34119385910590522,0.39994261047392143,0.45899737299995202,0.4136720125604339,0.33386935899693121,0.38271905700403558,0.29749739729975483]
[null,135,33.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31690780257623408,0.36935109437090252,0.26937097818027966,0.37314728266281055,0.35249194089683733,0.2924842934958562,0.36418741467010923,0.35905818549961144,0.41009183596286614,0.31691441587070063,0.375809214838081,0.43493114179978021,0.38909567701041375,0.30927859712698469,0.35796728172168774,0.27354459229454503]
[null,139,34.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30532129444665529,0.3576502023585193,0.25823913027276135,0.36179779227321257,0.34073699573252891,0.28127841885433252,0.35258455412203582,0.3472941821889764,0.39840150801119911,0.30537538254400343,0.36423881644847511,0.4233197041099902,0.37730409491366868,0.29761533110120009,0.34614174565254008,0.26224758931121861]
[null,145,36.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28866815908761795,0.34072614749090052,0.24233820824993063,0.3453552199137882,0.32377135542493857,0.26520892478721869,0.33580618880815161,0.3303026382400937,0.38142346352472833,0.28878724477851275,0.34748424827606028,0.40641696455482096,0.36021860967403679,0.28087686069244627,0.32906732098448621,0.24611019452782273]
[null,152,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27029800729784786,0.32190241373675921,0.22493922818247297,0.32702800462087916,0.3049544451791048,0.24753518493389304,0.31715016332111023,0.3114383793011723,0.362438501178386,0.27048412214493839,0.32882099014413352,0.38745866660762479,0.3411712463830282,0.26244855290270808,0.31011974397509373,0.22845165831869643]
[null,156,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26029188970593464,0.31157668355667784,0.21552745980470098,0.31695633302474402,0.29465725776963425,0.23793281811726685,0.30691908222819664,0.30110657131619145,0.35197671534572134,0.26051234058229006,0.31857013960420472,0.37698444145057908,0.33070215618227083,0.25242747703570223,0.29974636989140474,0.21889911379898622]
[null,162,40.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24592480687263429,0.29665561435391025,0.20209819180732844,0.30237834801977159,0.27980986076365283,0.22417714037786363,0.29213826107989344,0.28619785757067384,0.33679633518529445,0.24619172884424587,0.30374001597020189,0.36175017831938794,0.31554675303717905,0.23806063162477667,0.28478299605510105,0.20526849709941489]
[null,169,42.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2300962571301976,0.28007883403426193,0.18742355479978659,0.28614776069768927,0.26336188099184649,0.20906769468515984,0.27572233652084038,0.26966543788686853,0.31984001868182355,0.23041030240247318,0.28723918803122328,0.34468124564618391,0.29867011136943278,0.2222635551004333,0.26819766779461535,0.19037315220223175]
[null,174,43.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21937759967332549,0.26876590348699303,0.17756180059999863,0.27504885257964057,0.25216658033948719,0.19886459783564561,0.26452238495201685,0.25840219593486813,0.30820972316821255,0.21972098634805787,0.27596214435125455,0.33294017348842941,0.28712739222291339,0.21158584808487557,0.25690326148749648,0.18036264625913387]
[null,179,44.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20912727711643628,0.25787691055120593,0.1681907183577101,0.26434797079337874,0.24141462084304655,0.18913005808262282,0.25374470757769335,0.24757659321722678,0.29696818384171575,0.20949667394639473,0.26509487127671294,0.32156444040335147,0.27599698861786576,0.201390319204207,0.24605161722553004,0.17084987278731037]
[null,180,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20713180564018951,0.25574878026116443,0.16637341932018709,0.26225448861012007,0.23931608048903011,0.18723767064835475,0.25163863623391614,0.24546268842812125,0.29476557425204669,0.20750602459896825,0.26296946987750924,0.31933232190188265,0.27381928399702532,0.19940735359989323,0.24393308901025065,0.16900505610054906]
[null,186,46.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19552914547921577,0.2433186262502138,0.15585351192357125,0.25001240235602967,0.22707768667667291,0.17625230122603128,0.23933937536844893,0.23312801089147628,0.28186260341632191,0.19592978313098361,0.25054500870805779,0.30623464032087527,0.26108338798356523,0.1878897306767891,0.23157454572520023,0.15832558900721805]
[null,191,47.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18632969986002987,0.23339195402407831,0.14757119136774238,0.24021775921368141,0.21732810548602721,0.16756481571032941,0.22951983136267157,0.22329326973677663,0.27151027368852704,0.18674924293760667,0.24060988205399228,0.29569823804237927,0.25089200588676791,0.17877321763730902,0.22172471442343281,0.1499173130511767]
[null,197,49.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17582836580096856,0.22197866159739824,0.13818323899357818,0.22893533404032118,0.20614591281761221,0.15767354476179235,0.21823269829740966,0.21200369091682578,0.25955200874276796,0.17626715858559899,0.22917189141087782,0.28349505512796297,0.23915067355498659,0.168384229026209,0.21042233507598765,0.14038621248876568]
["First graft",0,{"$f":"B208*cycle_length","v":0},{"$f":"POWER(E208,1/hr_NODAT_DWFG)","v":1},{"$f":"EXP(-0.035*C208)","v":1},"<- PLACEHOLDER",1,null,{"$f":"(LN(G208)-LN(G209))/(C209-C208)","v":2.4660662552894921E-2}]
[null,5,1.25,0.96944807061299676,0.95719322586971833,null,0.98389329999999997,null,5.8622459231070234E-3]
[null,9,2.25,0.94567997135556914,0.92427096330485226,null,0.97782829999999998,null,5.4816076080548282E-3]
[null,17,4.25,0.89987766389667123,0.86178453410396161,null,0.9641383,null,7.6335710828355774E-3]
[null,22,5.5,0.87238466505235868,0.82489431820360337,null,0.95293740000000005,null,9.8225584804849109E-3]
[null,26,6.5,0.85099628341732048,0.79652242149749186,null,0.945878,null,7.0049184587002988E-3]
[null,34,8.5,0.80977980998013033,0.74267258322078222,null,0.93215219999999999,null,7.1386779572450432E-3]
[null,39,9.75,0.78503947440659649,0.71088116569809734,null,0.92205599999999999,null,8.9117655181545352E-3]
[null,43,10.75,0.76579254750632786,0.68643070391357541,null,0.91393860000000005,null,9.2419231284540659E-3]
[null,51,12.75,0.72870276367561004,0.64002374612270752,null,0.90038530000000006,null,5.9650047796508399E-3]
[null,52,13,0.72419467439009244,0.63444796794822811,null,0.89904360000000005,null,7.0857955313139431E-3]
[null,60,15,0.68911960867947508,0.59155536436681511,null,0.8859726,null,5.850959069834849E-3]
[null,63,15.75,0.67640893878598318,0.57622907367179987,null,0.88113059999999999,null,8.1601172997326499E-3]
[null,69,17.25,0.65168661179656695,0.54675744647146907,null,0.87017599999999995,null,2.991777923866179E-3]
[null,77,19.25,0.62012334360387411,0.50979326407755499,null,{"$f":"G284*POWER($H$284,C285-C284)","v":0.8566694443835805},null,7.8010270869695031E-3]
[null,81,20.25,0.60491968945321395,0.49225913696491097,null,0.85001254194085063,null,7.8010270869696141E-3]
[null,86,21.5,0.58643822581623151,0.47118711127528667,null,0.84176411012110364,null,7.8010270869695031E-3]
[null,94,23.5,0.55803514577004698,0.43933195057241359,null,0.82873278295337649,null,7.8010270869695031E-3]
[null,98,24.5,0.54435371699025803,0.42422131100772409,null,0.82229296731225454,null,7.8010270869697251E-3]
[null,103,25.75,0.52772266066721885,0.40606176516616443,null,0.81431352331340989,null,7.8010270869693921E-3]
[null,105,26.25,0.52121338930514904,0.39901750135863745,null,0.81114346882641453,null,7.8010270869698362E-3]
[null,115,28.75,0.48985175117866314,0.36558736486376331,null,0.79547734971920492,null,7.8010270869698362E-3]
[null,120,30,0.47488583506655269,{"$f":"EXP(-0.035*C328)","v":0.34993774911115533},null,0.78775812163778147,null,7.8010270869693921E-3]
[null,126,31.5,0.45752905246957998,0.33203994534466064,null,0.77859386052594393,null,7.8010270869697251E-3]
[null,127,31.75,0.4546985680497771,0.32914726973453862,null,0.77707688230635785,null,7.8010270869695031E-3]
[null,132,33,0.44080664950634885,0.31505753690341332,null,0.76953621041489351,null,7.8010270869695031E-3]
[null,137,34.25,0.42733915587730936,0.301570940083146,null,0.7620687124060519,null,7.8010270869699472E-3]
[null,144,36,0.40917308519379497,0.28365402649977028,null,0.75173579665359247,null,7.8010270869695031E-3]
[null,150,37.5,0.39421806282879646,0.2691463487291838,null,0.74299059563513015,null,7.8010270869695031E-3]
[null,154,38.5,0.38455296128244854,0.25988917209884771,null,0.73721705492647593,null,7.8010270869695031E-3]
[null,161,40.25,0.36820572003358587,0.24444865307381736,null,0.72722110364830228,null,7.8010270869697251E-3]
[null,167,41.75,0.35474802944424855,0.23194616074536209,null,0.71876109048332715,null,7.8010270869695031E-3]
[null,171,42.75,0.34605062044339691,0.22396846909586982,null,0.71317582945838121,null,7.8010270869695031E-3]
[null,178,44.5,0.33134010317721502,0.21066206860156067,null,0.70350585397911336,null,7.801027086969281E-3]
[null,180,45,0.3272531408284885,0.20700755268115259,null,0.70076716448767573,null,7.8010270869697251E-3]
[null,186,46.5,0.31529224159732788,0.19642001085269806,null,0.69261489909355256,null,7.8010270869697251E-3]
[null,187,46.75,0.31334169928158001,0.19470883307815731,null,0.69126543852141809,null,7.8010270869697251E-3]
[null,188,47,0.31140322391459757,0.19301256279376167,null,0.68991860717923248,null,7.8010270869699472E-3]
[null,189,47.25,0.30947674084470506,0.19133107012798886,null,0.68857439994431913,null,7.801027086969281E-3]
[null,190,47.5,0.30756217588205592,0.18966422634073524,null,0.68723281170398232,null,7.8010270869695031E-3]
[null,191,47.75,0.30565945529577643,0.18801190381345914,null,0.68589383735548748,null,7.801027086969281E-3]
[null,192,48,0.30376850581112558,0.18637397603940994,null,0.68455747180604209,null,7.8010270869697251E-3]
[null,193,48.25,0.30188925460667371,0.18475031761394231,null,0.68322370997277615,null,{"$f":"(LN(G401)-LN(G402))/(C402-C401)","v":7.8010270869695031E-3}]
[null,194,48.5,0.30002162931149767,0.18314080422491494,null,0.68189254678272304,null,7.8010270869697251E-3]
[null,195,48.75,0.29816555800239425,0.18154531264317275,null,0.68056397717279993,null,7.8010270869699472E-3]
[null,196,49,0.29632096920111001,0.17996372071311217,null,0.67923799608978874,null,7.8010270869695031E-3]
[null,197,49.25,0.29448779187158858,0.17839590734332839,null,0.67791459849031699,null,7.8010270869699472E-3]
[null,198,49.5,0.29266595541723556,0.17684175249734449,null,0.6765937793408382,null,7.8010270869699472E-3]
[null,199,49.75,0.29085538967819913,0.17530113718442089,null,0.67527553361761328,null,7.8010270869697251E-3]
[null,200,50,0.28905602492866866,{"$f":"EXP(-0.035*C408)","v":0.17377394345044508},null,0.67395985630669109,null,{"$f":"I407","v":7.8010270869697251E-3}]

{"sheet":"Effectiveness","index":11,"n_rows":298,"n_cols":36,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Effectiveness"]
[]
["Parameter","Name","Value",null,null,null,null,null,"PSA parameters",null,null,null,null,null,"Checks"]
[null,null,"Live","Deterministic","Probabilistic","Source","Alt.","Alt. source","Distribution","U","mu","sigma","alpha","beta","E[X]","Var[X]","SD[X]"]
[]
[]
[]
[]
[]
["Patient death within 12 months"]
[]
["Baseline"]
["Bas+Tac+MMF+ST"]
[]
[]
["Components (log odds ratio)"]
["Induction (versus no induction)",null,null,null,null,null,null,null,null,"b","V",null,"Chol",null,"Z","X"]
["Basiliximab","LnOR_Death_Bas",{"$f":"IF(PSA,E18,D18)","v":-6.7336890000000002E-3},-6.7336890000000002E-3,{"$f":"P18","v":-2.1707294751294803E-2},"MTC (fixed effects)",null,null,null,-6.7336890000000002E-3,0.10013331,6.4518220000000001E-2,0.31643850000000001,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-4.731916549754471E-2},{"$f":"J18+M18*O18+N18*O19","v":-2.1707294751294803E-2}]
["rATG","LnOR_Death_rATG",{"$f":"IF(PSA,E19,D19)","v":-0.178814687},-0.178814687,{"$f":"P19","v":-1.1040989770736678},"MTC (fixed effects)",null,null,null,-0.178814687,6.4518220000000001E-2,0.2160002,0.20388870000000001,0.41764770000000001,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-2.1923655917063316},{"$f":"J19+M19*O18+N19*O19","v":-1.1040989770736678}]
[]
["Maintenance (versus CsA+Aza)",null,null,null,null,null,null,null,null,"b","V",null,null,null,null,null,null,null,null,null,null,null,"Chol",null,null,null,null,null,null,null,null,null,null,null,"Z","X"]
["Tac+Aza","LnOR_Death_Tac_Aza",{"$f":"IF(PSA,E22,D22)","v":0.32339580000000001},0.32339580000000001,{"$f":"AJ22","v":0.13780060459737487},"MTC (fixed effects)",null,null,null,0.32339580000000001,0.101809,null,null,null,null,null,null,null,null,null,null,null,0.31907574,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.58166501596964137},{"$f":"J22+SUMPRODUCT(W22:AH22,TRANSPOSE($AI$22:$AI$33))","v":0.13780060459737487}]
["CsA+Mycophenolate","LnOR_Death_CsA_Mycophenolate",{"$f":"IF(PSA,E23,D23)","v":-5.6900600000000003E-2},-5.6900600000000003E-2,{"$f":"AJ23","v":-0.13137540965449554},"MTC (fixed effects)",null,null,null,-5.6900600000000003E-2,1.5430000000000001E-3,0.135019,null,null,null,null,null,null,null,null,null,null,4.8343099999999996E-3,0.36741787999999997,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.19504456519955793},{"$f":"J23+SUMPRODUCT(W23:AH23,TRANSPOSE($AI$22:$AI$33))","v":-0.13137540965449554}]
["Tac+Mycophenolate","LnOR_Death_Tac_Mycophenolate",{"$f":"IF(PSA,E24,D24)","v":0.42180699999999999},0.42180699999999999,0.44585181685365416,"MTC (fixed effects)",null,null,null,0.42180699999999999,2.111E-3,0.121361,0.203293,null,null,null,null,null,null,null,null,null,6.6163400000000001E-3,0.33022110999999998,0.30692502999999999,null,null,null,null,null,null,null,null,null,0.30072862804666051,{"$f":"J24+SUMPRODUCT(W24:AH24,TRANSPOSE($AI$22:$AI$33))","v":0.44585181685365416}]
["(Bela+Srl) - not used",null,null,-1.544835,-0.41996263820932089,"MTC (fixed effects)",null,null,null,-1.544835,8.1099999999999998E-4,0.13799800000000001,0.19711300000000001,5.9270399999999999,null,null,null,null,null,null,null,null,2.5426799999999999E-3,0.37555464,0.23810393999999999,2.3935947,null,null,null,null,null,null,null,null,0.47125629499942362,{"$f":"J25+SUMPRODUCT(W25:AH25,TRANSPOSE($AI$22:$AI$33))","v":-0.41996263820932089}]
["Bela+Mycophenolate","LnOR_Death_Bela_Mycophenolate",{"$f":"IF(PSA,E26,D26)","v":-0.76301220000000003},-0.76301220000000003,-0.36915302634518304,"MTC (fixed effects)",null,null,null,-0.76301220000000003,1.474E-3,0.13425000000000001,0.12602099999999999,0.184479,0.31564199999999998,null,null,null,null,null,null,null,4.6204999999999996E-3,0.36532675999999997,1.7435429999999998E-2,1.8012779999999999E-2,0.42606127999999999,null,null,null,null,null,null,null,1.0657382126165622,{"$f":"J26+SUMPRODUCT(W26:AH26,TRANSPOSE($AI$22:$AI$33))","v":-0.36915302634518304}]
["(Evl+Mycophenolate) - not used",null,null,-6.7229200000000003E-2,-0.77148979794510275,"MTC (fixed effects)",null,null,null,-6.7229200000000003E-2,2.049E-3,0.13757900000000001,0.128638,8.9149000000000006E-2,0.13353300000000001,1.5243500000000001,null,null,null,null,null,null,6.4209100000000002E-3,0.37436352000000001,1.6201509999999999E-2,-2.311117E-2,-7.3411099999999996E-3,1.1761429999999999,null,null,null,null,null,null,-0.52176094345644874,{"$f":"J27+SUMPRODUCT(W27:AH27,TRANSPOSE($AI$22:$AI$33))","v":-0.77148979794510275}]
["CsA+Evl","LnOR_Death_CsA_Evl",{"$f":"IF(PSA,E28,D28)","v":0.33301029999999998},0.33301029999999998,0.25364833377677287,"MTC (fixed effects)",null,null,null,0.33301029999999998,1.97E-3,0.136355,0.12385599999999999,0.12998299999999999,0.135046,0.136437,0.24727199999999999,null,null,null,null,null,6.1746500000000003E-3,0.37103650999999999,4.2048600000000004E-3,-4.3358600000000004E-3,-1.23722E-3,-2.2810500000000002E-3,0.33094185999999998,null,null,null,null,null,-7.5377717240383748E-3,{"$f":"J28+SUMPRODUCT(W28:AH28,TRANSPOSE($AI$22:$AI$33))","v":0.25364833377677287}]
["Tac+Srl","LnOR_Death_Tac_Srl",{"$f":"IF(PSA,E29,D29)","v":0.32484760000000001},0.32484760000000001,0.20076371514679214,"MTC (fixed effects)",null,null,null,0.32484760000000001,1.5280000000000001E-3,0.123374,0.18919,0.185444,0.12828100000000001,0.13315199999999999,0.12656000000000001,0.279505,null,null,null,null,4.7891699999999997E-3,0.33572310999999999,0.25509488000000002,-5.8036000000000003E-4,2.75414E-3,2.8168500000000001E-3,2.7174500000000002E-3,0.31886649,null,null,null,null,-0.41930729560699165,{"$f":"J29+SUMPRODUCT(W29:AH29,TRANSPOSE($AI$22:$AI$33))","v":0.20076371514679214}]
["(CsA+Srl) - not used",null,null,-0.48385460000000002,-0.16793090261458044,"MTC (fixed effects)",null,null,null,-0.48385460000000002,-1.356E-3,0.130353,0.14888399999999999,0.15596099999999999,0.12770200000000001,0.137216,0.13387299999999999,0.16348699999999999,0.58456900000000001,null,null,null,-4.2488500000000002E-3,0.35483607,0.10340699,-7.9807000000000001E-4,-8.6808000000000007E-3,2.2518600000000001E-3,5.4331600000000002E-3,5.6463579999999999E-2,0.66682087999999995,null,null,null,0.57899016010855153,{"$f":"J30+SUMPRODUCT(W30:AH30,TRANSPOSE($AI$22:$AI$33))","v":-0.16793090261458044}]
["Srl+Mycophenolate","LnOR_Death_Srl_Mycophenolate",{"$f":"IF(PSA,E31,D31)","v":0.54160079999999999},0.54160079999999999,0.87034418818544346,"MTC (fixed effects)",null,null,null,0.54160079999999999,1.4120000000000001E-3,0.127688,0.16827800000000001,0.18073400000000001,0.131104,0.13586000000000001,0.12932099999999999,0.176039,0.146648,0.22193199999999999,null,null,4.4237900000000004E-3,0.34746968,0.17433093,3.6430299999999998E-3,2.43779E-3,2.5757599999999999E-3,-1.02407E-3,4.6678339999999999E-2,4.09947E-3,0.26184581000000001,null,null,1.378226002617174,{"$f":"J31+SUMPRODUCT(W31:AH31,TRANSPOSE($AI$22:$AI$33))","v":0.87034418818544346}]
["(Srl+Aza) - not used",null,null,-1.971007,-1.4594976524857712,"MTC (fixed effects)",null,null,null,-1.971007,1.0859000000000001E-2,8.1560000000000001E-3,1.1629E-2,5.7942E-2,8.1840000000000003E-3,-1.8197999999999999E-2,1.4074E-2,-2.1699999999999999E-4,3.1796999999999999E-2,1.8171E-2,5.7131299999999996,null,3.4032800000000002E-2,2.1751489999999998E-2,1.375376E-2,1.9389880000000002E-2,-1.19498E-3,-2.2398100000000001E-2,1.7426569999999999E-2,-3.500238E-2,3.7099699999999999E-2,3.6487739999999998E-2,2.3887632999999999,null,0.17814522149498774,{"$f":"J32+SUMPRODUCT(W32:AH32,TRANSPOSE($AI$22:$AI$33))","v":-1.4594976524857712}]
["(Evl) - not used",null,null,-1.7498549999999999,-1.037231328315086,"MTC (fixed effects)",null,null,null,-1.7498549999999999,1.8129999999999999E-3,0.139484,0.120306,6.7363000000000006E-2,0.13894899999999999,0.144874,0.19339700000000001,0.119967,0.135021,0.127771,2.7550999999999999E-2,5.7141999999999999,5.6822399999999999E-3,0.37955767000000001,-1.6517509999999999E-2,-2.9772449999999999E-2,2.5451900000000001E-3,1.9921399999999999E-3,0.15857771000000001,-1.1709489999999999E-2,2.7977399999999999E-3,-1.77659E-3,7.0083100000000002E-3,2.3544830000000001,0.34111513206255922,{"$f":"J33+SUMPRODUCT(W33:AH33,TRANSPOSE($AI$22:$AI$33))","v":-1.037231328315086}]
[]
["Head-to-head analyses"]
["EC-MPS vs MMF","LnOR_Death_ECMPS_vs_MMF",{"$f":"IF(PSA,E36,D36)","v":-0.43521169854164521},{"$f":"-LN('Head-to-head'!T19)","v":-0.43521169854164521},{"$f":"_xlfn.NORM.INV(J36,K36,L36)","v":-2.8050349985202327},"Head-to-head (Ciancio 2008 and Salvadori 2001, RE analysis)",null,null,"Normal",{"$f":"RAND()","v":2.7130855356394257E-2},{"$f":"-LN('Head-to-head'!T19)","v":-0.43521169854164521},{"$f":"(LN('Head-to-head'!W19)-LN('Head-to-head'!V19))/(_xlfn.NORM.S.INV(0.975)-_xlfn.NORM.S.INV(0.025))","v":1.2312424019634625},null,null,{"$f":"IF(I36='Drop-down lists'!$A$2,K36,IF(I36='Drop-down lists'!$A$3,EXP(K36+0.5*L36^2),IF(I36='Drop-down lists'!$A$4,M36*N36,IF(I36='Drop-down lists'!$A$5,M36/(M36+N36)))))","v":-0.43521169854164521},{"$f":"IF(I36='Drop-down lists'!$A$2,L36,IF(I36='Drop-down lists'!$A$3,(EXP(L36^2)-1)*EXP(2*K36+L36^2),IF(I36='Drop-down lists'!$A$4,M36*(N36^2),IF(I36='Drop-down lists'!$A$5,M36*N36/((M36+N36)^2*(M36+N36+1))))))","v":1.2312424019634625},{"$f":"SQRT(P36)","v":1.1096136273331643}]
["TacQD vs TacBID","LnOR_Death_TacQD_vs_TacBID",{"$f":"IF(PSA,E37,D37)","v":0.24471603563375824},{"$f":"-LN('Head-to-head'!T6)","v":0.24471603563375824},{"$f":"_xlfn.NORM.INV(J37,K37,L37)","v":-0.53646676083228984},"Kramer 2010 (only included head-to-head)",null,null,"Normal",{"$f":"RAND()","v":5.2105533664856596E-2},{"$f":"-LN('Head-to-head'!T6)","v":0.24471603563375824},{"$f":"(LN('Head-to-head'!W6)-LN('Head-to-head'!V6))/(_xlfn.NORM.S.INV(0.975)-_xlfn.NORM.S.INV(0.025))","v":0.48079522026214477},null,null,{"$f":"IF(I37='Drop-down lists'!$A$2,K37,IF(I37='Drop-down lists'!$A$3,EXP(K37+0.5*L37^2),IF(I37='Drop-down lists'!$A$4,M37*N37,IF(I37='Drop-down lists'!$A$5,M37/(M37+N37)))))","v":0.24471603563375824},{"$f":"IF(I37='Drop-down lists'!$A$2,L37,IF(I37='Drop-down lists'!$A$3,(EXP(L37^2)-1)*EXP(2*K37+L37^2),IF(I37='Drop-down lists'!$A$4,M37*(N37^2),IF(I37='Drop-down lists'!$A$5,M37*N37/((M37+N37)^2*(M37+N37+1))))))","v":0.48079522026214477},{"$f":"SQRT(P37)","v":0.69339398631812832}]
["Steroid withdrawal"]
[]
[]
["Regimens"]
[null,null,"Odds ratio","a","b",null,"Hazard ratio of DWFG for 1st year"]
["CsA+MMF+ST","OR_Death_CsA_MMF_ST",{"$f":"EXP(LnOR_Death_CsA_Mycophenolate-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.623769786235427},{"$f":"'Mapping for patient survival'!$M$11*C94+'Mapping for patient survival'!$N$11","v":0.89089747476436554},{"$f":"'Mapping for patient survival'!$M$12*C94+'Mapping for patient survival'!$N$12","v":1.1179075846390728E-2},"HR_DWFG_1stYr_CsA_MMF_ST",{"$f":"IF(hr_DWFG_Choice=hr_DWFG_Choice_Regression,EXP((LN(C43)-E43)/D43),H43)","v":0.58139688527872502},0.57096664568822297,{"$f":"SUMXMY2(C43:C58,Results!J47:J62)","v":2.9139564233218109E-3}]
["Tac+MMF+ST","OR_Death_Tac_MMF_ST",{"$f":"EXP(-LnOR_Death_Bas)","v":1.0067564112566791},{"$f":"'Mapping for patient survival'!$M$11*C95+'Mapping for patient survival'!$N$11","v":0.8948424563725621},{"$f":"'Mapping for patient survival'!$M$12*C95+'Mapping for patient survival'!$N$12","v":8.598574101842258E-3},"HR_DWFG_1stYr_Tac_MMF_ST",0.99791813274761287,1.0015117604310384]
["CsA+Aza+ST","OR_Death_CsA_Aza_ST",{"$f":"EXP(-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.66029187227312103},{"$f":"'Mapping for patient survival'!$M$11*C96+'Mapping for patient survival'!$N$11","v":0.87350119952204952},{"$f":"'Mapping for patient survival'!$M$12*C96+'Mapping for patient survival'!$N$12","v":2.2558373158745901E-2},"HR_DWFG_1stYr_CsA_Aza_ST",0.60591917197813916,0.59611758435413253]
["Tac+Aza+ST","OR_Death_Tac_Aza_ST",{"$f":"EXP(LnOR_Death_Tac_Aza-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.91239934085684338},{"$f":"'Mapping for patient survival'!$M$11*C97+'Mapping for patient survival'!$N$11","v":0.86369544550451738},{"$f":"'Mapping for patient survival'!$M$12*C97+'Mapping for patient survival'!$N$12","v":2.8972538765064729E-2},"HR_DWFG_1stYr_Tac_Aza_ST",0.86962734227236915,0.87300064248080023]
["CsA+Evl+ST","OR_Death_CsA_Evl_ST",{"$f":"EXP(LnOR_Death_CsA_Evl-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.92121391025782351},{"$f":"'Mapping for patient survival'!$M$11*C98+'Mapping for patient survival'!$N$11","v":0.89948232872562706},{"$f":"'Mapping for patient survival'!$M$12*C98+'Mapping for patient survival'!$N$12","v":5.5635285957518522E-3},"HR_DWFG_1stYr_CsA_Evl_ST",0.90717595031434983,0.9098835571034648]
["Tac+Srl+ST","OR_Death_Tac_Srl_ST",{"$f":"EXP(LnOR_Death_Tac_Srl-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.9137249242280383},{"$f":"'Mapping for patient survival'!$M$11*C99+'Mapping for patient survival'!$N$11","v":0.86186085550565616},{"$f":"'Mapping for patient survival'!$M$12*C99+'Mapping for patient survival'!$N$12","v":3.0172585599948881E-2},"HR_DWFG_1stYr_Tac_Srl_ST",0.86962277990702819,0.87307510409842159]
["Tac-PR+MMF+ST","OR_Death_TacPR_MMF_ST",{"$f":"EXP(LnOR_Death_TacQD_vs_TacBID-LnOR_Death_Bas)","v":1.2858882499360498},{"$f":"'Mapping for patient survival'!$M$11*C100+'Mapping for patient survival'!$N$11","v":0.88551316985202799},{"$f":"'Mapping for patient survival'!$M$12*C100+'Mapping for patient survival'!$N$12","v":1.4701071535952254E-2},"HR_DWFG_1stYr_TacPR_MMF_ST",1.3065075363270438,1.306225029457216]
["Bas+CsA+MMF+ST","OR_Death_Bas_CsA_MMF_ST",{"$f":"EXP(LnOR_Death_CsA_Mycophenolate-LnOR_Death_Tac_Mycophenolate)","v":0.61958362446066684},{"$f":"'Mapping for patient survival'!$M$11*C101+'Mapping for patient survival'!$N$11","v":0.90009884505112814},{"$f":"'Mapping for patient survival'!$M$12*C101+'Mapping for patient survival'!$N$12","v":5.1602513155250655E-3},"HR_DWFG_1stYr_Bas_CsA_MMF_ST",0.58416493940153036,0.57485720482825187]
["Bas+Tac+MMF+ST","OR_Death_Bas_Tac_MMF_ST",{"$f":"EXP(0)","v":1},{"$f":"'Mapping for patient survival'!$M$11*C102+'Mapping for patient survival'!$N$11","v":0.90332196427016775},{"$f":"'Mapping for patient survival'!$M$12*C102+'Mapping for patient survival'!$N$12","v":3.0519360954138416E-3},"HR_DWFG_1stYr_Bas_Tac_MMF_ST",0.99662713137951364,1]
["Bas+CsA+Aza+ST","OR_Death_Bas_CsA_Aza_ST",{"$f":"EXP(-LnOR_Death_Tac_Mycophenolate)","v":0.65586060827654902},{"$f":"'Mapping for patient survival'!$M$11*C103+'Mapping for patient survival'!$N$11","v":0.88588578282627128},{"$f":"'Mapping for patient survival'!$M$12*C103+'Mapping for patient survival'!$N$12","v":1.4457336957297066E-2},"HR_DWFG_1stYr_Bas_CsA_Aza_ST",0.61112047878367082,0.60234375586844291]
["Bas+Srl+MMF+ST","OR_Death_Bas_Srl_MMF_ST",{"$f":"EXP(LnOR_Death_Srl_Mycophenolate-LnOR_Death_Tac_Mycophenolate)","v":1.1272643856966362},{"$f":"'Mapping for patient survival'!$M$11*C104+'Mapping for patient survival'!$N$11","v":0.88408023207208875},{"$f":"'Mapping for patient survival'!$M$12*C104+'Mapping for patient survival'!$N$12","v":1.5638388565081079E-2},"HR_DWFG_1stYr_Bas_Srl_MMF_ST",1.1250327776834799,1.1286037022775719]
["Bas+Bela+MMF+ST","OR_Death_Bas_Bela_MMF_ST",{"$f":"EXP(LnOR_Death_Bela_Mycophenolate-LnOR_Death_Tac_Mycophenolate)","v":0.3058014634054797},{"$f":"'Mapping for patient survival'!$M$11*C105+'Mapping for patient survival'!$N$11","v":0.90735724579853205},{"$f":"'Mapping for patient survival'!$M$12*C105+'Mapping for patient survival'!$N$12","v":4.1236712960352959E-4},"HR_DWFG_1stYr_Bas_Bela_MMF_ST",0.27083492589790797,0.23251118571464979]
["Bas+CsA+EC-MPS+ST","OR_Death_Bas_CsA_ECMPS_ST",{"$f":"EXP(LnOR_Death_CsA_Mycophenolate+LnOR_Death_ECMPS_vs_MMF-LnOR_Death_Tac_Mycophenolate)","v":0.40094969896182275},{"$f":"'Mapping for patient survival'!$M$11*C106+'Mapping for patient survival'!$N$11","v":0.90574268246732914},{"$f":"'Mapping for patient survival'!$M$12*C106+'Mapping for patient survival'!$N$12","v":1.4684895419860219E-3},"HR_DWFG_1stYr_Bas_CsA_ECMPS_ST",0.36398273770143186,0.33681126060916583]
["rATG+CsA+MMF+ST","OR_Death_rATG_CsA_MMF_ST",{"$f":"EXP(LnOR_Death_rATG+LnOR_Death_CsA_Mycophenolate-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.52163425478958236},{"$f":"'Mapping for patient survival'!$M$11*C107+'Mapping for patient survival'!$N$11","v":0.9027451094495258},{"$f":"'Mapping for patient survival'!$M$12*C107+'Mapping for patient survival'!$N$12","v":3.4292698877755115E-3},"HR_DWFG_1stYr_rATG_CsA_MMF_ST",0.48447070005720838,0.46823623925586444]
["rATG+Tac+MMF+ST","OR_Death_rATG_Tac_MMF_ST",{"$f":"EXP(LnOR_Death_rATG-LnOR_Death_Bas)","v":0.84191097730133335},{"$f":"'Mapping for patient survival'!$M$11*C108+'Mapping for patient survival'!$N$11","v":0.90576062494418152},{"$f":"'Mapping for patient survival'!$M$12*C108+'Mapping for patient survival'!$N$12","v":1.4567529618399917E-3},"HR_DWFG_1stYr_rATG_Tac_MMF_ST",0.82564251265462019,0.82679088458457273]
["rATG+CsA+Aza+ST","OR_Death_rATG_CsA_Aza_ST",{"$f":"EXP(LnOR_Death_rATG-LnOR_Death_Bas-LnOR_Death_Tac_Mycophenolate)","v":0.5521762456875563},{"$f":"'Mapping for patient survival'!$M$11*C109+'Mapping for patient survival'!$N$11","v":0.88944752209613864},{"$f":"'Mapping for patient survival'!$M$12*C109+'Mapping for patient survival'!$N$12","v":1.2127522698994041E-2},"HR_DWFG_1stYr_rATG_CsA_Aza_ST",0.5059389522475205,0.48933548978818925]
[]
[]
[]
["Graft loss within 12 months"]
[]
["Components (log odds ratio)"]
["rATG","LnOR_GL_rATG",{"$f":"IF(PSA,E71,D71)","v":-0.26867350000000001},-0.26867350000000001,{"$f":"P71","v":-3.2911801236182592E-3},"MTC (fixed effects)",null,null,null,-0.26867350000000001,2.2468749999999999E-2,0.11203538,0.1183427,0.31309809999999999,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.76060085274431011},{"$f":"J71+M71*O70+N71*O71","v":-3.2911801236182592E-3}]
["Maintenance (versus CsA+Aza)",null,null,null,null,null,null,null,null,"b","V",null,null,null,null,null,null,null,null,null,null,"Chol",null,null,null,null,null,null,null,null,null,null,"Z","X"]
["CsA+Evl","LnOR_GL_CsA_Evl",-0.48430000000000001,-0.48430000000000001,-0.18372399022353658,"MTC (random effects)",null,null,null,-0.48434862377282084,-5.3883794140679713E-3,0.13259969645055097,0.1090484351308767,0.11604960143266747,0.12766968175167148,0.26702217595666516,0.11339220891318434,0.11835969122316314,0.12875643474558429,1.9852991838004057E-3,0.17206858185829424,-1.8274359563575759E-2,0.37102506152018272,2.1583960842360092E-3,-2.1628262971089044E-3,-2.6012772924991724E-3,0.35918313480500519,0,0,0,0,0,1.6951500078203787,{"$f":"J79+SUMPRODUCT(V79:AF79,TRANSPOSE($AG$74:$AG$84))","v":-0.18372399022353658}]
["Srl+Mycophenolate","LnOR_GL_Srl_Mycophenolate",3.2129999999999999E-2,3.2129999999999999E-2,0.65216327140634966,"MTC (random effects)",null,null,null,3.2134931078280471E-2,-3.7396933062346102E-3,0.12079732697853363,0.14288701337830001,0.1271379551849062,0.12054873510916173,0.12875643474558429,0.15212538967045786,0.13503261479725695,0.21785524335878759,9.3589366985575965E-4,0.11986904738914254,-1.2682941360292009E-2,0.33801191686857801,0.13842272388204743,-2.2136750568235268E-3,-2.894644487720535E-3,7.802931039194879E-3,3.6977696933760643E-2,8.4821870062294397E-4,0.28781807678268556,0,0,2.3891727592666654,{"$f":"J82+SUMPRODUCT(V82:AF82,TRANSPOSE($AG$74:$AG$84))","v":0.65216327140634966}]
["(Evl) - not used",null,null,-2.7570000000000001,-0.23677034636108463,"MTC (random effects)",null,null,null,-2.7568866017085498,6.4350156459979978E-3,0.12751397643323109,0.10560777095887491,0.13248782492848946,0.12395186441749621,0.17206858185829424,0.11030660180423893,0.11298526055036738,0.11986904738914254,2.1328246227278844E-2,5.6920386991672904,2.1823962396780056E-2,0.35690284262569139,4.5992162393216126E-3,1.625081043049691E-2,-4.4757098620466602E-3,0.11153385545636264,9.1056155694241769E-4,-2.3935041084412519E-3,-6.973583527054409E-3,1.2883496974541957E-2,2.3561019771841654,1.1290850637141743,{"$f":"J84+SUMPRODUCT(V84:AF84,TRANSPOSE($AG$74:$AG$84))","v":-0.23677034636108463}]
["EC-MPS vs MMF","LnOR_GL_ECMPS_vs_MMF",{"$f":"IF(PSA,E87,D87)","v":-0.14777239891491156},{"$f":"-LN('Head-to-head'!T22)","v":-0.14777239891491156},{"$f":"_xlfn.NORM.INV(J87,K87,L87)","v":0.32599046630229006},"Head-to-head (Ciancio 2008 and Salvadori 2001)",null,null,"Normal",{"$f":"RAND()","v":0.81685997764418516},{"$f":"-LN('Head-to-head'!T22)","v":-0.14777239891491156},{"$f":"(LN('Head-to-head'!W22)-LN('Head-to-head'!V22))/(_xlfn.NORM.S.INV(0.975)-_xlfn.NORM.S.INV(0.025))","v":0.52438527651589695},null,null,{"$f":"IF(I87='Drop-down lists'!$A$2,K87,IF(I87='Drop-down lists'!$A$3,EXP(K87+0.5*L87^2),IF(I87='Drop-down lists'!$A$4,M87*N87,IF(I87='Drop-down lists'!$A$5,M87/(M87+N87)))))","v":-0.14777239891491156},{"$f":"IF(I87='Drop-down lists'!$A$2,L87,IF(I87='Drop-down lists'!$A$3,(EXP(L87^2)-1)*EXP(2*K87+L87^2),IF(I87='Drop-down lists'!$A$4,M87*(N87^2),IF(I87='Drop-down lists'!$A$5,M87*N87/((M87+N87)^2*(M87+N87+1))))))","v":0.52438527651589695},{"$f":"SQRT(P87)","v":0.72414451355782361}]
["Regimens"]
["CsA+Aza+ST","OR_GL_CsA_Aza_ST",{"$f":"EXP(-LnOR_GL_Bas-LnOR_GL_Tac_Mycophenolate)","v":1.7876371143985517}]
["Bas+CsA+MMF+ST","OR_GL_Bas_CsA_MMF_ST",{"$f":"EXP(LnOR_GL_CsA_Mycophenolate-LnOR_GL_Tac_Mycophenolate)","v":1.0851302219272274}]
["Bas+Srl+MMF+ST","OR_GL_Bas_Srl_MMF_ST",{"$f":"EXP(LnOR_GL_Srl_Mycophenolate-LnOR_GL_Tac_Mycophenolate)","v":1.5082197774784099}]
["Bas+CsA+EC-MPS+ST","OR_GL_Bas_CsA_ECMPS_ST",{"$f":"EXP(LnOR_GL_CsA_Mycophenolate+LnOR_GL_ECMPS_vs_MMF-LnOR_GL_Tac_Mycophenolate)","v":0.93606309188618286}]
[]
["Baseline"]
["Bas+Tac+MMF+ST"]
["Basiliximab","mu_eGFR_Bas",{"$f":"IF(PSA,E121,D121)","v":2.1133869999999999},2.1133869999999999,{"$f":"P121","v":4.2716718037082213},"MTC (fixed effects)",null,null,null,2.1133869999999999,1.7135959999999999,1.7388239999999999,1.3090440000000001,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":1.6487488607779581},{"$f":"J121+M121*O121+N121*O122","v":4.2716718037082213}]
["Tac+Aza","mu_eGFR_Tac_Aza",{"$f":"IF(PSA,E125,D125)","v":9.3040000000000003},9.3040000000000003,{"$f":"AH125","v":8.7967592596014175},"MTC (random effects)",null,null,null,9.3039132774929918,6.4420058191166021,1.5054693410794959,1.2412471624082495,1.3247231716888275,1.4492457785627149,1.5124695310657201,1.5074956488353419,1.3383534100448573,1.4089860963273442,1.3900256716618746,2.6953734871360935E-2,2.5381106790517629,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.19981556441858841},{"$f":"J125+SUMPRODUCT(V125:AF125,TRANSPOSE($AG$125:$AG$135))","v":8.7967592596014175}]
["(Bela+Srl) - not used",null,12.32,12.32,21.411681255022913,"MTC (random effects)",null,null,null,12.320071478326888,1.3247231716888275,7.5149252106600528,8.995668106884473,68.954868147276727,10.819214894082769,7.6260248117958369,7.5528657660429328,8.4046076074856035,8.034069164083915,8.1011401813815613,-8.2163416939815548E-3,0.52193278355526385,2.4935536254416188,1.4073680041219032,7.7771434302543163,0,0,0,0,0,0,0,1.3676232586028443,{"$f":"J128+SUMPRODUCT(V128:AF128,TRANSPOSE($AG$125:$AG$135))","v":21.411681255022913}]
["(Evl+Mycophenolate) - not used",null,0.34150000000000003,0.34150000000000003,-6.0595285402848535,"MTC (random effects)",null,null,null,0.34151764141253865,1.5124695310657201,8.7026037126362237,7.1821551267548589,7.6260248117958369,8.4897638639967887,41.28796098750724,8.6656935813133735,7.8547485005666484,8.211836332757656,8.1388535901427765,-5.2016588419539288E-2,0.59590369464533288,2.8893896102752552,1.3458046529367839E-2,1.1728570578403855E-2,1.1001185356698053E-2,5.7082263225791277,0,0,0,0,0,-0.9353056707969003,{"$f":"J130+SUMPRODUCT(V130:AF130,TRANSPOSE($AG$125:$AG$135))","v":-6.0595285402848535}]
[]
["Steroid avoidance",null,{"$f":"IF(PSA,E139,D139)","v":0}]
[]
["MPS","mu_eGFR_ECMPS_vs_MMF",{"$f":"IF(PSA,E144,D144)","v":3.9},{"$f":"-'Head-to-head'!T25","v":3.9},{"$f":"_xlfn.NORM.INV(J144,K144,L144)","v":4.2414615263022677},"Ciancio 2008 (only head-to-head study in SR)",null,null,"Normal",{"$f":"RAND()","v":0.54686525665298225},{"$f":"-'Head-to-head'!T25","v":3.9},{"$f":"('Head-to-head'!W25-'Head-to-head'!V25)/(_xlfn.NORM.S.INV(0.975)-_xlfn.NORM.S.INV(0.025))","v":2.9000017780091225},null,null,{"$f":"IF(I144='Drop-down lists'!$A$2,K144,IF(I144='Drop-down lists'!$A$3,EXP(K144+0.5*L144^2),IF(I144='Drop-down lists'!$A$4,M144*N144,IF(I144='Drop-down lists'!$A$5,M144/(M144+N144)))))","v":3.9},{"$f":"IF(I144='Drop-down lists'!$A$2,L144,IF(I144='Drop-down lists'!$A$3,(EXP(L144^2)-1)*EXP(2*K144+L144^2),IF(I144='Drop-down lists'!$A$4,M144*(N144^2),IF(I144='Drop-down lists'!$A$5,M144*N144/((M144+N144)^2*(M144+N144+1))))))","v":2.9000017780091225},{"$f":"SQRT(P144)","v":1.7029391586340137}]
[]
["Tac+MMF+ST","eGFR_Tac_MMF_ST",{"$f":"$C$116-mu_eGFR_Bas","v":-2.1133869999999999}]
["Tac-PR+MMF+ST","eGFR_TacPR_MMF_ST",{"$f":"$C$116-mu_eGFR_Bas+mu_eGFR_TacQD_vs_TacBID","v":-2.3246796399999998}]
["Bas+CsA+Aza+ST","eGFR_Bas_CsA_Aza_ST",{"$f":"$C$116-mu_eGFR_Tac_Mycophenolate","v":-6.5309999999999997}]
["Bas+Bela+MMF+ST","eGFR_Bas_Bela_MMF_ST",{"$f":"$C$116-mu_eGFR_Tac_Mycophenolate+mu_eGFR_Bela_Mycophenolate","v":4.019000000000001}]
["rATG+Tac+MMF+ST","eGFR_rATG_Tac_MMF_ST",{"$f":"$C$116-mu_eGFR_Bas+mu_eGFR_rATG","v":-6.0556049999999999}]
["Baseline"]
["Bas+Tac+MMF+ST",null,{"$f":"IF(PSA,E173,D173)","v":0.12173913043478261},{"$f":"(5+9)/(63+52)","v":0.12173913043478261},{"$f":"_xlfn.BETA.INV(RAND(),5+9,63-5+52-9)","v":0.11168934745322036},"Rowshani 2006 & Tsuchiya 2013 (only studies in SR with exact regimen and 1 year BPAR reported)"]
["Basiliximab","LnOR_BPAR_Bas",{"$f":"IF(PSA,E178,D178)","v":-0.65231490000000003},-0.65231490000000003,{"$f":"P178","v":-0.59593308640320986},"MTC (fixed effects)",null,null,null,-0.65231490000000003,1.3254999999999999E-2,7.4323649999999998E-3,0.11513039999999999,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.48972133855862765},{"$f":"J178+M178*O178+N178*O179","v":-0.59593308640320986}]
["Tac+Aza","LnOR_BPAR_Tac_Aza",{"$f":"IF(PSA,E182,D182)","v":-0.5484},-0.5484,{"$f":"AJ182","v":-0.59151067460001572},"MTC (random effects)",null,null,null,-0.54840540000000004,5.922636346639161E-2,2.0188686480286689E-5,9.9303311938150137E-5,-6.7100265038090248E-5,-2.0071718326476409E-6,2.2766684097959264E-4,2.0162799416111905E-4,-1.9726228203702975E-5,8.0777600093313585E-5,1.9625806026020578E-4,-1.2558145634277438E-4,4.3913701453106221E-4,0.24336467177138019,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.17712215288383884},{"$f":"J182+SUMPRODUCT(W182:AH182,TRANSPOSE($AI$182:$AI$193))","v":-0.59151067460001572}]
["(Bela+Srl) - not used",null,-1.9139999999999999,-1.9139999999999999,-4.2203731751611242,"MTC (random effects)",null,null,null,-1.9138075999999999,-6.7100265038090248E-5,9.2663939037340895E-2,0.10174209848626829,2.1885768810022856,0.15777001138599475,9.2205469404427129E-2,9.3362200275069321E-2,9.9688555521425012E-2,0.10190751746124219,9.650829953479409E-2,3.7286369452256994E-3,9.0657616666725088E-2,-2.7571900452800759E-4,0.29694609796124188,9.7262693640735753E-2,1.4460082255342315,0,0,0,0,0,0,0,0,-1.744400154800603,{"$f":"J185+SUMPRODUCT(W185:AH185,TRANSPOSE($AI$182:$AI$193))","v":-4.2203731751611242}]
["Evl+Mycophenolate","LnOR_BPAR_Evl_Mycophenolate",0.39639999999999997,0.39639999999999997,0.74905495623639218,"MTC (random effects)",null,null,null,0.39644200000000002,2.2766684097959264E-4,9.7372879597580814E-2,8.2797992520747876E-2,9.2205469404427129E-2,9.5945402130086274E-2,0.43745939081730012,9.7516339169404678E-2,8.6980990246905684E-2,8.9492668130358971E-2,9.2155443080694288E-2,2.4593750324532123E-4,9.537101085402562E-2,9.3549667387000902E-4,0.31203580122291941,3.438395589659919E-4,-3.3577196300024016E-4,2.2278427517504132E-4,0.58317398245905772,0,0,0,0,0,0,0.30843982178078433,{"$f":"J187+SUMPRODUCT(W187:AH187,TRANSPOSE($AI$182:$AI$193))","v":0.74905495623639218}]
["(Evl) - not used",null,0.23380000000000001,0.23380000000000001,0.31096122615275945,"MTC (random effects)",null,null,null,0.23377339999999999,4.3913701453106221E-4,9.6628536578905105E-2,8.1793676712021382E-2,9.0657616666725088E-2,9.5034340183554986E-2,9.537101085402562E-2,0.12059064859970609,8.6327012989929369E-2,8.873381425628471E-2,9.170643660618559E-2,-5.2517182498196984E-4,0.45497706607152144,1.8044402720194038E-3,0.30965028742007467,-1.2287860774097352E-3,-8.1037945170578038E-4,-1.628634801184908E-4,-2.1476713289061418E-3,0.10170951170849694,1.2337448216558032E-3,-2.0598744645077701E-4,2.651162421846336E-4,-3.0957938398040274E-4,0.59053970947401202,-0.1840431658736684,{"$f":"J193+SUMPRODUCT(W193:AH193,TRANSPOSE($AI$182:$AI$193))","v":0.31096122615275945}]
["EC-MPS vs MMF","LnOR_BPAR_ECMPS_vs_MMF",{"$f":"IF(PSA,E196,D196)","v":0.39643642956881059},{"$f":"-LN('Head-to-head'!T16)","v":0.39643642956881059},{"$f":"_xlfn.NORM.INV(J196,K196,L196)","v":0.20463519890208862},"Head-to-head (Ciancio 2008 and Salvadori 2001)",null,null,"Normal",{"$f":"RAND()","v":0.38869344251990678},{"$f":"-LN('Head-to-head'!T16)","v":0.39643642956881059},{"$f":"(LN('Head-to-head'!W16)-LN('Head-to-head'!V16))/(_xlfn.NORM.S.INV(0.975)-_xlfn.NORM.S.INV(0.025))","v":0.67839969313215653},null,null,{"$f":"IF(I196='Drop-down lists'!$A$2,K196,IF(I196='Drop-down lists'!$A$3,EXP(K196+0.5*L196^2),IF(I196='Drop-down lists'!$A$4,M196*N196,IF(I196='Drop-down lists'!$A$5,M196/(M196+N196)))))","v":0.39643642956881059},{"$f":"IF(I196='Drop-down lists'!$A$2,L196,IF(I196='Drop-down lists'!$A$3,(EXP(L196^2)-1)*EXP(2*K196+L196^2),IF(I196='Drop-down lists'!$A$4,M196*(N196^2),IF(I196='Drop-down lists'!$A$5,M196*N196/((M196+N196)^2*(M196+N196+1))))))","v":0.67839969313215653},{"$f":"SQRT(P196)","v":0.82365022499369023}]
["Regimens"]
[]
["CsA+Aza+ST","p_AR_CsA_Aza_ST",0.40053215476296805,{"$f":"D205*EXP(-LnOR_BPAR_Tac_Mycophenolate)","v":0.66814618656417846}]
["Tac-PR+MMF+ST","p_AR_TacPR_MMF_ST",0.20610904396217716,{"$f":"D205*EXP(LnOR_BPAR_TacQD_vs_TacBID)","v":0.25961883353708043}]
["Bas+Bela+MMF+ST","p_AR_Bas_Bela_MMF_ST",0.21900688145519442,{"$f":"$C$174*EXP(LnOR_BPAR_Bela_Mycophenolate-LnOR_BPAR_Tac_Mycophenolate)","v":0.2804210130087465}]
["rATG+Tac+MMF+ST","p_AR_rATG_Tac_MMF_ST",8.7984502866063699E-2,{"$f":"$C$174*EXP(LnOR_BPAR_rATG-LnOR_BPAR_Bas)","v":9.647259629091863E-2}]
[]
[]
[]
["Regimens"]
["Tac+Aza+ST","p_NODAT_Tac_Aza_ST",0.106,{"$f":"$C$228*'Adverse events'!H25","v":0.11856823266219239}]
["Bas+CsA+MMF+ST","p_NODAT_Bas_CsA_MMF_ST",4.9809030543770415E-2,{"$f":"$C$228*'Adverse events'!H29","v":5.2420020969337219E-2}]
["Bas+Bela+MMF+ST","p_NODAT_Bas_Bela_MMF_ST",2.1811464946403337E-2,{"$f":"$C$228*'Adverse events'!H33","v":2.2297812911095147E-2}]
["Bas+CsA+EC-MPS+ST","p_NODAT_Bas_CsA_ECMPS_ST",4.658033639086695E-2,{"$f":"$C$228*'Adverse events'!H34","v":4.8856068496152996E-2}]
[]
["(Odds)",null,{"$f":"C252/(1-C252)","v":0.12003054823166141},null,null,"Fitted using overdispersed model, logit(p_ij) = ε_ij + u_i, u_i ~ N(0,σ²), r_ij ~ Bin(p_ij, n_ij) [Stata command: melogit r || study_id: , binomial(n)]"]
["Tac+MMF+ST","p_CMV_Tac_MMF_ST",{"$f":"D258/(1+D258)","v":0.10716720934189636},{"$f":"$C$253","v":0.12003054823166141}]
["Tac+Aza+ST","p_CMV_Tac_Aza_ST",0.10716720934189636,{"$f":"$C$253","v":0.12003054823166141}]
["Tac-PR+MMF+ST","p_CMV_TacPR_MMF_ST",0.10716720934189636,{"$f":"$C$253","v":0.12003054823166141}]
["Bas+Srl+MMF+ST","p_CMV_Bas_Srl_MMF_ST",5.126710891203462E-2,{"$f":"$C$253*EXP(IF(PSA,'Adverse events'!$S$7,'Adverse events'!$M$7))","v":5.4037452894927826E-2}]
["rATG+CsA+Aza+ST","p_CMV_rATG_CsA_Aza_ST",0.10716720934189636,0.12003054823166141]
["Dyslipidaemia rates"]
["Baseline"]
[null,null,"Pr","Odds"]
["Tac+MMF+ST","p_Dyslipidaemia_Tac_MMF_ST",{"$f":"D284/(1+D284)","v":0.2016925968071952},{"$f":"$C$279","v":0.2526502898514183}]
["CsA+Aza+ST","p_Dyslipidaemia_CsA_Aza_ST",0.2016925968071952,0.2526502898514183]
["Tac+Aza+ST","p_Dyslipidaemia_Tac_Aza_ST",0.2016925968071952,0.2526502898514183]
["CsA+Evl+ST","p_Dyslipidaemia_CsA_Evl_ST",0.30594964130641916,{"$f":"$C$279*EXP(IF(PSA,'Adverse events'!$Q$71,'Adverse events'!$M$71))","v":0.44081764021030373}]
["Tac+Srl+ST","p_Dyslipidaemia_Tac_Srl_ST",0.30594964130641916,{"$f":"$C$279*EXP(IF(PSA,'Adverse events'!$Q$71,'Adverse events'!$M$71))","v":0.44081764021030373}]
["Tac-PR+MMF+ST","p_Dyslipidaemia_TacPR_MMF_ST",0.2016925968071952,0.2526502898514183]
["Bas+CsA+MMF+ST","p_Dyslipidaemia_Bas_CsA_MMF_ST",0.2016925968071952,0.2526502898514183]
["Bas+Tac+MMF+ST","p_Dyslipidaemia_Bas_Tac_MMF_ST",0.2016925968071952,0.2526502898514183]
["Bas+CsA+Aza+ST","p_Dyslipidaemia_Bas_CsA_Aza_ST",0.2016925968071952,0.2526502898514183]
["Bas+Srl+MMF+ST","p_Dyslipidaemia_Bas_Srl_MMF_ST",0.30594964130641916,{"$f":"$C$279*EXP(IF(PSA,'Adverse events'!$Q$71,'Adverse events'!$M$71))","v":0.44081764021030373}]
["Bas+Bela+MMF+ST","p_Dyslipidaemia_Bas_Bela_MMF_ST",0.2016925968071952,0.2526502898514183]
["Bas+CsA+EC-MPS+ST","p_Dyslipidaemia_Bas_CsA_ECMPS_ST",0.2016925968071952,0.2526502898514183]
["rATG+CsA+MMF+ST","p_Dyslipidaemia_rATG_CsA_MMF_ST",0.2016925968071952,0.2526502898514183]
["rATG+Tac+MMF+ST","p_Dyslipidaemia_rATG_Tac_MMF_ST",0.2016925968071952,0.2526502898514183]
["rATG+CsA+Aza+ST","p_Dyslipidaemia_rATG_CsA_Aza_ST",0.2016925968071952,0.2526502898514183]

{"sheet":"Head-to-head","index":12,"n_rows":26,"n_cols":39,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Comparison Number","Outcome Number","Subgroup Number","Name","Data Type","Statistical Method","Effect Measure","Analysis Model","Totals","Study Confidence Interval","Total Confidence Interval","Events 1","Mean 1","SD 1","Total 1","Events 2","Mean 2","SD 2","Total 2","Effect Estimate","SE","CI Start","CI End","Weight","Q","P(Q)","I-Sqr(Q)","Tau-Sqr","Z","P(Z)","Qint","P(Qint)","I-Sqr(Qint)","df","Group Label 1","Group Label 2","Left Graph Label","Right Graph Label","Year of study"]
[1,0,0,"Immediate-release tacrolimus versus prolonged-release tacrolimus"]
[1,1,0,"Biopsy-proven acute rejection within 12 months","DIC","MH","Odds Ratio","Random","Totals and subtotals",0.95,0.95,59,null,null,388,64,null,null,381,1.0251023500000001,null,0.48429422999999999,2.1698272699999999,100,1.79910232,0.17982119999999999,44.416724530000003,0.16010464999999999,6.4802310000000002E-2,0.94833140999999999,0,1,0,1,"Tac(BID)","Tac(QD)","Favours Tac(BID)","Favours Tac(QD)"]
[1,1,0,"Kramer 2010",null,null,null,null,null,null,null,50,0,0,336,59,0,0,331,0.80597368999999996,0.21005267999999999,0.53397841000000001,1.2165165600000001,71.671389869999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[1,1,0,"Tsuchiya 2013",null,null,null,null,null,null,null,9,0,0,52,5,0,0,50,1.88372093,0.59715085999999995,0.58441430000000005,6.0717278200000004,28.328610130000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[1,2,0,"Patient death within 12 months","DIC","MH","Odds Ratio","Fixed","Totals and subtotals",0.95,0.95,8,null,null,388,10,null,null,381,0.78292682999999996,null,0.30511779999999999,2.0089762900000001,100,0,1,0,0,0.50898184000000002,0.61076496000000002,0,0,100,0,"Tac(BID)","Tac(QD)","Favours Tac(BID)","Favours Tac(QD)"]
[1,2,0,"Kramer 2010",null,null,null,null,null,null,null,8,0,0,336,10,0,0,331,0.78292682999999996,0.48079522000000002,0.30511779999999999,2.0089762900000001,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[1,2,0,"Tsuchiya 2013",null,null,null,null,null,null,null,0,0,0,52,0,0,0,50,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[1,3,0,"Graft loss within 12 months","DIC","MH","Odds Ratio","Fixed","Totals and subtotals",0.95,0.95,24,null,null,388,28,null,null,381,0.83241757999999999,null,0.47185271000000001,1.46850704,100,0,1,0,0,0.63329111999999999,0.52654356000000002,0,1,0,0,"Tac(BID)","Tac(QD)","Favours Tac(BID)","Favours Tac(QD)"]
[1,3,0,"Kramer 2010",null,null,null,null,null,null,null,24,0,0,336,28,0,0,331,0.83241757999999999,0.28963150999999998,0.47185271000000001,1.46850704,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[1,3,0,"Tsuchiya 2013",null,null,null,null,null,null,null,0,0,0,52,0,0,0,50,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[1,4,0,"Renal function at 12 months","CON","IV","Mean Difference","Fixed","Totals and subtotals",0.95,0.95,0,null,null,327,0,null,null,307,0.21129264,null,-2.3406672500000001,2.7632525399999999,100,1.2280800000000001E-3,0.97204466,0,0,0.16227762000000001,0.87108724000000004,0,1,0,1,"Tac(BID)","Tac(QD)","Favours Tac(QD)","Favours Tac(BID)"]
[1,4,0,"Kramer 2010",null,null,null,null,null,null,null,0,55.38,15.78,275,0,55.15,16.62,257,0.23,1.4072271300000001,-2.5281145,2.9881145,85.609725870000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[1,4,0,"Tsuchiya 2013",null,null,null,null,null,null,null,0,51.8,18.7,52,0,51.7,15.9,50,0.1,3.4323472599999998,-6.6272770100000002,6.8272770100000004,14.39027413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[2,0,0,"Mycophenolate mofetil (MMF) versus enteric-coated mycophenolate sodium (EC-MPS)"]
[2,1,0,"Biopsy-proven acute rejection within 12 months","DIC","MH","Odds Ratio","Random","Totals and subtotals",0.95,0.95,53,null,null,285,55,null,null,288,0.67271303999999998,null,0.17798154999999999,2.5426390699999999,100,2.80281783,9.4098899999999999E-2,64.321619920000003,0.65266760000000001,0.58436999999999995,0.55897140999999995,0,1,0,1,"MMF","EC-MPS","Favours MMF","Favours EC-MPS"]
[2,1,0,"Ciancio 2008",null,null,null,null,null,null,null,2,0,0,75,7,0,0,75,0.26614481000000001,0.81930559000000003,5.3422450000000003E-2,1.3259043399999999,34.762140610000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[2,1,0,"Salvadori 2001",null,null,null,null,null,null,null,51,0,0,210,48,0,0,213,1.10259434,0.22976311999999999,0.70281503000000001,1.72977844,65.237859389999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001]
[2,2,0,"Patient death within 12 months","DIC","MH","Odds Ratio","Random","Totals and subtotals",0.95,0.95,4,null,null,285,2,null,null,288,1.54529016,null,0.13834854999999999,17.260186220000001,100,1.61545659,0.20372651999999999,38.09799623,1.21642099,0.35347360999999999,0.72373341000000002,0,1,0,1,"MMF","EC-MPS","Favours MMF","Favours EC-MPS"]
[2,2,0,"Ciancio 2008",null,null,null,null,null,null,null,0,0,0,75,1,0,0,75,0.32891831999999999,1.64113818,1.318708E-2,8.2040333299999997,38.773725450000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[2,2,0,"Salvadori 2001",null,null,null,null,null,null,null,4,0,0,210,1,0,0,213,4.1165048500000001,1.12230626,0.45626779000000001,37.13961999,61.226274549999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001]
[2,3,0,"Graft loss within 12 months","DIC","MH","Odds Ratio","Fixed","Totals and subtotals",0.95,0.95,8,null,null,285,7,null,null,288,1.1592490200000001,null,0.41478131000000001,3.2399200399999999,100,2.8992540000000001E-2,0.86479629999999996,0,0,0.28180118999999998,0.77809596000000003,0,1,0,1,"MMF","EC-MPS","Favours MMF","Favours EC-MPS"]
[2,3,0,"Ciancio 2008",null,null,null,null,null,null,null,2,0,0,75,2,0,0,75,1,1.01360607,0.13715668,7.2909320199999996,28.757019530000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[2,3,0,"Salvadori 2001",null,null,null,null,null,null,null,6,0,0,210,5,0,0,213,1.22352941,0.61349516999999998,0.36762613999999999,4.0721376200000003,71.242980470000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001]
[2,4,0,"Renal function at 12 months","CON","IV","Mean Difference","Fixed","Totals and subtotals",0.95,0.95,0,null,null,72,0,null,null,71,-3.9,null,-9.5838990400000004,1.7838990400000001,100,0,1,0,0,1.3448267599999999,0.17868118999999999,0,1,0,0,"MMF","EC-MPS","Favours EC-MPS","Favours MMF"]
[2,4,0,"Ciancio 2008",null,null,null,null,null,null,null,0,62.1,16.970600000000001,72,0,66,17.694900000000001,71,-3.9,2.9000017800000002,-9.5838990400000004,1.7838990400000001,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]

{"sheet":"Adverse events","index":13,"n_rows":75,"n_cols":25,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
["CMV","WinBUGS"]
[null,"Fixed effects model",null,null,null,null,"Random effects model"]
[null,"Median","95% CrI",null,"Mean","SD","Median","95% CrI",null,"Mean","SD"]
["Absolute treatment effect (d)"]
["No mTOR-I","(Baseline)",null,null,null,null,"(Baseline)",null,null,null,null,null,"b","V",null,"Chol",null,"Z","X"]
["mTOR-I as CNI",-0.79620000000000002,-1.1459999999999999,-0.4622,-0.79800000000000004,0.17380000000000001,-0.80600000000000005,-1.5580000000000001,1.047E-2,-0.79810000000000003,0.38890000000000002,null,-0.7980689006995636,0.15123053929581801,1.0470665844392198E-3,0.3888837092188589,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-5.3899514804681234E-2},{"$f":"M7+SUMPRODUCT(P7:Q7,TRANSPOSE($R$7:$R$8))","v":-0.81902954394190486}]
["mTOR-I as antimetabolite",-1.3380000000000001,-1.8260000000000001,-0.87929999999999997,-1.341,0.2424,-1.175,-2.0910000000000002,-0.11840000000000001,-1.153,0.49159999999999998,null,-1.1527904805723825,1.0470665844392198E-3,0.24167697998529464,2.6924927931345766E-3,0.49159915629286177,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.25242395889277103},{"$f":"M8+SUMPRODUCT(P8:Q8,TRANSPOSE($R$7:$R$8))","v":-1.2770270098473377}]
["sd",null,null,null,null,null,0.75380000000000003,8.9249999999999996E-2,1.7050000000000001,0.79149999999999998,0.40849999999999997]
["var(d$mTOR-I as CNI)"]
["var(d$mTOR-I as antimetabolite)"]
["Totresdev",null,null,null,44.69,null,null,null,null,31.34]
["pD",null,null,null,14.851000000000001,null,null,null,null,22.678000000000001]
["DIC",null,null,null,{"$f":"E12+E13","v":59.540999999999997},null,null,null,null,{"$f":"J12+J13","v":54.018000000000001}]
[]
[]
[null,null,null,null,null,null,"Live",null,"Deterministic",null,"Probabilistic"]
["NODAT",null,null,null,null,null,"ln(OR)","OR","ln(OR)","OR","ln(OR)","OR"]
[]
["Baseline:","Bas+Tac+MMF+ST",null,null,null,null,{"$f":"IF(PSA,K20,I20)","v":0},{"$f":"IF(PSA,L20,J20)","v":1},0,{"$f":"EXP(I20)","v":1},0,{"$f":"EXP(K20)","v":1}]
[]
[null,"CsA+MMF+ST",null,null,"Replace Tac with CsA",null,{"$f":"IF(PSA,K22,I22)","v":-0.81620000000000004},{"$f":"IF(PSA,L22,J22)","v":0.44210847874139125},{"$f":"I20+E45","v":-0.81620000000000004},{"$f":"EXP(I22)","v":0.44210847874139125},{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902]
[null,"Tac+MMF+ST",null,null,"Baseline",null,0,1,{"$f":"I20","v":0},1,{"$f":"$K$20","v":0},1]
[null,"CsA+Aza+ST",null,null,"Replace Tac with CsA and MMF with Aza",null,-0.81620000000000004,0.44210847874139125,{"$f":"I20+E45","v":-0.81620000000000004},0.44210847874139125,{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902,"No evidence for Aza, assume equivalent to MMF"]
[null,"Tac+Aza+ST",null,null,"Replace MMF with Aza",null,0,1,{"$f":"I20","v":0},1,{"$f":"$K$20","v":0},1,"No evidence for Aza, assume equivalent to MMF"]
[null,"CsA+Evl+ST",null,null,"Replace Tac with CsA and MMF with Evl",null,-0.86841000000000002,0.41961821206743527,{"$f":"I20+E45+E59","v":-0.86841000000000002},0.41961821206743527,{"$f":"$K$20+Y45+Y59","v":-0.80306487424758455},0.44795393556755614]
[null,"Tac+Srl+ST",null,null,"Replace MMF with Srl",null,0.47389999999999999,1.6062463543605248,{"$f":"I20+E58","v":0.47389999999999999},1.6062463543605248,{"$f":"$K$20+Y58","v":0.62776614790218965},1.8734209561743649]
[null,"Tac-PR+MMF+ST",null,null,"Replace Tac with Tac-PR",null,0.1694,1.184593881721782,{"$f":"I20+E44","v":0.1694},1.184593881721782,{"$f":"$K$20+Y44","v":0.32611408516741858},1.3855734332333147]
[null,"Bas+CsA+MMF+ST",null,null,"Replace Tac with CsA",null,-0.81620000000000004,0.44210847874139125,{"$f":"I20+E45","v":-0.81620000000000004},0.44210847874139125,{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902]
[null,"Bas+Tac+MMF+ST",null,null,"Baseline",null,0,1,{"$f":"I20","v":0},1,{"$f":"$K$20","v":0},1]
[null,"Bas+CsA+Aza+ST",null,null,"Replace Tac with CsA and MMF with Aza",null,-0.81620000000000004,0.44210847874139125,{"$f":"I20+E45","v":-0.81620000000000004},0.44210847874139125,{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902,"No evidence for Aza, assume equivalent to MMF"]
[null,"Bas+Srl+MMF+ST",null,null,"Replace Tac with Srl",null,-0.23449999999999999,0.79096623389137843,{"$f":"I20+E47","v":-0.23449999999999999},0.79096623389137843,{"$f":"$K$20+Y47","v":-1.7650183195669494E-2},0.98250466889339128]
[null,"Bas+Bela+MMF+ST",null,null,"Replace Tac with Bela",null,-1.671,0.18805891266527416,{"$f":"I20+E46","v":-1.671},0.18805891266527416,{"$f":"$K$20+Y46","v":-1.2861454470975762},0.27633387644420182]
[null,"Bas+CsA+EC-MPS+ST",null,null,"Replace Tac with CsA and MMF with EC-MPS",null,-0.88661000000000001,0.41205023807132812,{"$f":"I20+E45+E57","v":-0.88661000000000001},0.41205023807132812,{"$f":"$K$20+Y45+Y57","v":-0.48824217016346017},0.61370423419088571]
[null,"rATG+CsA+MMF+ST",null,null,"Replace Tac with CsA",null,-0.81620000000000004,0.44210847874139125,{"$f":"I20+E45","v":-0.81620000000000004},0.44210847874139125,{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902]
[null,"rATG+Tac+MMF+ST",null,null,"Baseline",null,0,1,{"$f":"I20","v":0},1,{"$f":"$K$20","v":0},1]
[null,"rATG+CsA+Aza+ST",null,null,"Replace Tac with CsA and MMF with Aza",null,-0.81620000000000004,0.44210847874139125,{"$f":"I20+E45","v":-0.81620000000000004},0.44210847874139125,{"$f":"$K$20+Y45","v":-0.43170659475426143},0.64939988606870902,"No evidence for Aza, assume equivalent to MMF"]
[]
["CNI vs Bela vs Srl","WinBUGS"]
[null,"Fixed effects model",null,null,null,null,"Random effects model"]
[null,"Median","95% CrI",null,"Mean","SD","Median","95% CrI",null,"Mean","SD"]
["Absolute treatment effect (d)"]
["Tacrolimus","(Baseline)",null,null,null,null,"(Baseline)",null,null,null,null,null,"Det","Prob","b","V",null,null,null,"Chol",null,null,null,"Z","X"]
["Tacrolimus QD",0.16869999999999999,-0.4546,0.80030000000000001,0.1694,0.31990000000000002,0.19420000000000001,-0.57940000000000003,1.042,0.2039,0.41160000000000002,null,{"$f":"EXP(O44)","v":1.1846113734531818},{"$f":"EXP(Y44)","v":1.3855734332333147},0.16941476590629873,0.10230963554131668,-1.3926699964322823E-4,-1.0208111660478183E-4,-1.4640272574875996E-4,0.31985877436974697,0,0,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.48990158100205877},{"$f":"O44+SUMPRODUCT(T44:W44,TRANSPOSE($X$44:$X$47))","v":0.32611408516741858}]
["Ciclosporin",-0.81359999999999999,-1.2310000000000001,-0.41289999999999999,-0.81620000000000004,0.20860000000000001,-0.81599999999999995,-1.3049999999999999,-0.35010000000000002,-0.81899999999999995,0.24310000000000001,null,{"$f":"EXP(O45)","v":0.4421172294760618},{"$f":"EXP(Y45)","v":0.64939988606870902},-0.8161802070114238,-1.3926699964322823E-4,4.3533063177203013E-2,4.2472667235089002E-2,2.1214831940590199E-2,-4.3540152968334653E-4,0.20864532969302468,0,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":1.8437360506506733},{"$f":"O45+SUMPRODUCT(T45:W45,TRANSPOSE($X$44:$X$47))","v":-0.43170659475426143}]
["Belatacept",-1.665,-2.431,-0.93940000000000001,-1.671,0.38100000000000001,-1.677,-2.581,-0.8619,-1.6910000000000001,0.43680000000000002,null,{"$f":"EXP(O46)","v":0.18799786796069529},{"$f":"EXP(Y46)","v":0.27633387644420182},-1.6713246568510929,-1.0208111660478183E-4,4.2472667235089002E-2,0.14517280434686325,2.0755779932569524E-2,-3.1914433739053591E-4,0.20356328292440198,0.3220787051929932,0,{"$f":"_xlfn.NORM.S.INV(RAND())","v":3.110604827613896E-2},{"$f":"O46+SUMPRODUCT(T46:W46,TRANSPOSE($X$44:$X$47))","v":-1.2861454470975762}]
["Sirolimus",-0.2339,-0.6734,0.2016,-0.23449999999999999,0.22389999999999999,-0.23960000000000001,-0.7762,0.32969999999999999,-0.23449999999999999,0.27989999999999998,null,{"$f":"EXP(O47)","v":0.79100584458556322},{"$f":"EXP(Y47)","v":0.98250466889339128},-0.23444992238518991,-1.4640272574875996E-4,2.1214831940590199E-2,2.0755779932569524E-2,5.0117788887380367E-2,-4.5771051939167025E-4,0.10167796558850625,1.7925239901778376E-4,0.19944708213162907,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.14816494397738947},{"$f":"O47+SUMPRODUCT(T47:W47,TRANSPOSE($X$44:$X$47))","v":-1.7650183195669494E-2}]
["sd",null,null,null,null,null,0.1636,8.1340000000000006E-3,0.63180000000000003,0.20469999999999999,0.16830000000000001]
["Totresdev",null,null,null,33.85,null,null,null,null,34.4]
["pD",null,null,null,24.43,null,null,null,null,25.99]
["DIC",null,null,null,{"$f":"E49+E50","v":58.28},null,null,null,null,{"$f":"J49+J50","v":60.39}]
[]
["Antiproliferative vs Srl vs Evl","Fixed effects model",null,null,null,null,"Random effects model"]
[null,"Median","95% CrI",null,"Mean","SD","Median","95% CrI",null,"Mean","SD"]
["Absolute treatment effect (d)"]
["MMF","(Baseline)",null,null,null,null,"(Baseline)",null,null,null,null,null,"Det","Prob","b","V",null,null,null,"Chol",null,null,null,"Z","X"]
["EC-MPS",-6.5600000000000006E-2,-1.2909999999999999,1.1259999999999999,-7.041E-2,0.61219999999999997,-7.1279999999999996E-2,-3.2839999999999998,3.165,-6.6650000000000001E-2,1.544,null,{"$f":"EXP(O57)","v":0.93201076195358601},{"$f":"EXP(W57)","v":1},-7.0410917202713794E-2,0.3748218289126935,8.0926777842365053E-4,1.0740501432620581E-5,null,0.61222694232832775,0,0,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":2.2663722933764546E-2},{"$f":"O57+SUMPRODUCT(T57:V57,TRANSPOSE($X$57:$X$59))","v":-5.6535575409198728E-2}]
["Sirolimus",0.47189999999999999,-0.16880000000000001,1.131,0.47389999999999999,0.33179999999999998,0.59870000000000001,-0.84419999999999995,2.766,0.68210000000000004,0.87480000000000002,null,{"$f":"EXP(O58)","v":1.6062033237550593},{"$f":"EXP(W58)","v":1},0.47387321009834871,8.0926777842365053E-4,0.11007624381463918,7.9794663560179977E-5,null,1.3218428044769921E-3,0.33177476779622561,0,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.46375732834288408},{"$f":"O58+SUMPRODUCT(T58:V58,TRANSPOSE($X$57:$X$59))","v":0.62776614790218965}]
["Everolimus",-5.3089999999999998E-2,-0.68310000000000004,0.57420000000000004,-5.2209999999999999E-2,0.31940000000000002,0.10580000000000001,-1.956,2.5569999999999999,0.1691,1.0920000000000001,null,{"$f":"EXP(O59)","v":0.94913277817972586},{"$f":"EXP(W59)","v":1},-5.2206576376589119E-2,1.0740501432620581E-5,7.9794663560179977E-5,0.10201729650897969,null,1.7543333509260391E-5,2.4043864022838969E-4,0.31940137506039545,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.99956866445874659},{"$f":"O59+SUMPRODUCT(T59:V59,TRANSPOSE($X$57:$X$59))","v":-0.37135827949332312}]
["sd",null,null,null,null,null,0.80840000000000001,4.299E-2,3.7730000000000001,1.079,0.94479999999999997]
["Totresdev",null,null,null,16.64,null,null,null,null,14.71]
["pD",null,null,null,9.8759999999999994,null,null,null,null,12.326000000000001]
["DIC",null,null,null,{"$f":"E61+E62","v":26.515999999999998},null,null,null,null,{"$f":"J61+J62","v":27.036000000000001}]
[]
[]
["DYSLIPIDAEMIA","WinBUGS"]
[null,"Fixed effects",null,null,null,null,"Random effects"]
[null,"Median","95% CrI",null,"Mean","SD","Median","95% CrI",null,"Mean","SD"]
["Absolute treatment effect (d)"]
["No mTOR-I","(Baseline)",null,null,null,null,"(Baseline)",null,null,null,null,null,"b","V","Chol","Z","X"]
["mTOR-I",0.55549999999999999,0.3604,0.75329999999999997,0.55659999999999998,0.10050000000000001,0.57969999999999999,0.32900000000000001,0.8659,0.58360000000000001,0.13589999999999999,null,0.5566249966817598,1.0092856684581425E-2,0.10046321060259535,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.28496624103567908},{"$f":"M71+O71*P71","v":0.58525362016955718}]
["sd",null,null,null,null,null,0.15440000000000001,7.4599999999999996E-3,0.53859999999999997,0.18479999999999999,0.14599999999999999]
["Totresdev",null,null,null,17.27,null,null,null,null,16.66]
["pD",null,null,null,10.997,null,null,null,null,13.237]
["DIC",null,null,null,{"$f":"E73+E74","v":28.266999999999999},null,null,null,null,{"$f":"J73+J74","v":29.896999999999998}]

{"sheet":"Mapping for patient survival","index":14,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"y=ax+b"]
["ln(HR of DWFG in first year)","HR of DWFG in first year","ln(OR of death-censored graft loss at 1 year)","OR of death-censored graft loss at 1 year","Pr of patient death within 1 year","Odds of patient death within 1 year","Odds ratio (versus baseline)","ln(OR)",null,null,"ln(OR of death-censored graft loss at 1 year)","OR of death-censored graft loss at 1 year","a","b"]
[-0.5,{"$f":"EXP(A4)","v":0.60653065971263342},0,{"$f":"EXP(C4)","v":1},9.8341462661888281E-3,{"$f":"E4/(1-E4)","v":9.9318172093142768E-3},{"$f":"F4/$F$9","v":0.64537418301042959},{"$f":"LN(G4)","v":-0.4379250016976251},null,null,-2,{"$f":"EXP(K4)","v":0.1353352832366127},{"$f":"LINEST(H26:H36,A26:A36,TRUE)","v":0.93820577831582674},-1.8168499254981648E-2]
[-0.4,{"$f":"EXP(A5)","v":0.67032004603563933},0,{"$f":"EXP(C5)","v":1},1.0699049605933117E-2,1.0814757230013152E-2,{"$f":"F5/$F$9","v":0.70274804345274144},{"$f":"LN(G5)","v":-0.35275685332923068},null,null,-1,0.36787944117144233,{"$f":"LINEST(H15:H25,A15:A25,TRUE)","v":0.92799713942308437},-1.1782248668356763E-2]
[-0.3,0.74081822068171788,0,1,1.1653958783208062E-2,1.1791374981236745E-2,0.76620912716240897,-0.26630013454116025,null,null,0,1,{"$f":"LINEST(H4:H14,A4:A14,FALSE)","v":0.9015108801918722},0]
[-0.2,0.81873075307798182,0,1,1.2708129225190072E-2,1.2871704509444555E-2,0.83640945122750487,-0.178637011602089,null,null,0.5,1.6487212707001282,{"$f":"LINEST(H48:H58,A48:A58,TRUE)","v":0.87609632848230201},2.1258423307816118E-2]
[-0.1,0.90483741803595952,0,1,1.3871743585196541E-2,1.4066875677641623E-2,0.91407223941388327,-8.9845674093352063E-2,null,null,1,2.7182818284590451,{"$f":"LINEST(H37:H47,A37:A47,TRUE)","v":0.83764546835871612},4.6376739005249648E-2]
[0,1,0,1,1.5155999191192874E-2,1.5389238477104952E-2,1,0,null,null,1.2,3.3201169227365472,{"$f":"LINEST(H59:H69,A59:A69,TRUE)","v":0.81768678136343964},5.9638288382340324E-2]
[0.1,1.1051709180756477,0,1,1.6573202515729045E-2,{"$f":"E10/(1-E10)","v":1.6852502451758865E-2},1.0950835856388121,9.0830694271902393E-2]
[0.2,1.2214027581601699,0,1,1.8136870942597246E-2,1.8471893287212854E-2,1.2003123685875725,0.18258183007623555,null,null,null,"a",{"$f":"LINEST(M4:M9,L4:L9,TRUE)","v":-3.7861045655383785E-2},0.94118300992555159]
[0.3,1.3498588075760032,0,1,1.9861842038273337E-2,2.0264328938664707E-2,1.3167856855823359,0.27519368027278562,null,null,null,"b",{"$f":"LINEST(N4:N9,L4:L9,TRUE)","v":2.476576675570626E-2},-2.1713830660292418E-2]
[0.4,1.4918246976412703,0,1,2.1764390442781303E-2,2.2248618052896862E-2,1.4457257313931955,0.36861143174424504]
[0.5,1.6487212707001282,0,1,2.3862352368751141E-2,2.4445683891669255E-2,1.5884921094723341,0.46278520743296531]
[-0.5,{"$f":"EXP(A15)","v":0.60653065971263342},-1,0.36787944117144233,9.5307178750093854E-3,9.6224265073236986E-3,0.62526982875983639,-0.46957199639685959]
[-0.4,0.67032004603563933,-1,0.36787944117144233,1.0407185163996602E-2,1.0516633718405983E-2,0.68337583656604617,-0.38071029759937303]
[-0.3,0.74081822068171788,-1,0.36787944117144233,1.1374857915894767E-2,1.150573400542455E-2,0.74764804135968044,-0.29082294468462583]
[-0.2,0.81873075307798182,-1,0.36787944117144233,1.2443114080275661E-2,1.2599896023900669E-2,0.81874720718935667,-0.19997990310492766]
[-0.1,0.90483741803595952,-1,0.36787944117144233,1.3622270920502532E-2,1.3810399929867679E-2,0.89740632393304187,-0.10824653851495905]
[0,1,-1,0.36787944117144233,1.4923673559748217E-2,1.5149763687528215E-2,0.98443881482940099,-1.5683531306166794E-2]
[0.1,1.1051709180756477,-1,0.36787944117144233,1.6359790626421698E-2,1.6631884779131051E-2,1.0807477448526659,7.7653157913106341E-2]
[0.2,1.2214027581601699,-1,0.36787944117144233,1.7944317274557416E-2,1.8272199418221974E-2,1.1873361664650328,0.17171228232652422]
[0.3,1.3498588075760032,-1,0.36787944117144233,1.9692285785885676E-2,2.0087861699295551E-2,1.3053187608458265,0.26644727213229197]
[0.4,1.4918246976412703,-1,0.36787944117144233,2.1620183864778701E-2,2.2097945509732989E-2,1.4359349582247873,0.36181617588491199]
[0.5,1.6487212707001282,-1,0.36787944117144233,2.3746080608702463E-2,2.4323672496504127E-2,1.5805637512662638,0.45778158799815316]
[-0.5,{"$f":"EXP(A26)","v":0.60653065971263342},-2,0.1353352832366127,9.416559351422776E-3,9.5060738601256585E-3,0.61770917867496433,-0.48173751695250305]
[-0.4,0.67032004603563933,-2,0.1353352832366127,1.0297382214319578E-2,1.0404521549471612E-2,0.6760907347657743,-0.39142798891998404]
[-0.3,0.74081822068171788,-2,0.1353352832366127,1.1269862366290684E-2,1.1398319862346283E-2,0.74066821950312345,-0.30020250091399864]
[-0.2,0.81873075307798182,-2,0.1353352832366127,1.2343423900552016E-2,1.2497688163328895E-2,0.81210569203421556,-0.20812478468716203]
[-0.1,0.90483741803595952,-2,0.1353352832366127,1.3528434775790472E-2,1.3713963232904408E-2,0.89113982172068473,-0.11525393708826455]
[0,1,-2,0.1353352832366127,1.4836295775295738E-2,{"$f":"E31/(1-E31)","v":1.5059726329413933E-2},0.97858814468427113,-2.1644414767968616E-2]
[0.1,1.1051709180756477,-2,0.1353352832366127,1.6279536594813182E-2,{"$f":"E32/(1-E32)","v":1.654894576296698E-2},1.0753583283271204,7.2653934714356036E-2]
[0.2,1.2214027581601699,-2,0.1353352832366127,1.7871919334758461E-2,1.8197137101153824E-2,1.1824585815747979,0.1675958146181302]
[0.3,1.3498588075760032,-2,0.1353352832366127,1.9628549602991117E-2,2.0021543461962693E-2,1.3010093703953816,0.26314040196052718]
[0.4,1.4918246976412703,-2,0.1353352832366127,2.1565995338025678E-2,2.2041338746680433E-2,1.4322566239695367,0.35925125916549183]
[0.5,1.6487212707001282,-2,0.1353352832366127,2.3702413332975777E-2,2.4277857137692295E-2,1.5775866475661688,0.45589624106657783]
[-0.5,{"$f":"EXP(A37)","v":0.60653065971263342},1,2.7182818284590451,1.061138629356239E-2,{"$f":"E37/(1-E37)","v":1.0725195485937646E-2},{"$f":"F37/$F$9","v":0.69692827893296039},{"$f":"LN(G37)","v":-0.361072773181914}]
[-0.4,{"$f":"EXP(A38)","v":0.67032004603563933},1,2.7182818284590451,1.1446748216870365E-2,1.1579293473794137E-2,0.7524279704301815,-0.28445000729915493]
[-0.3,0.74081822068171788,1,2.7182818284590451,1.2369051150150898E-2,1.252396066015888E-2,0.8138128913130539,-0.20602480265397968]
[-0.2,0.81873075307798182,1,2.7182818284590451,1.3387237442580266E-2,1.356888735949343E-2,0.88171272280173474,-0.12588898713987415]
[-0.1,0.90483741803595952,1,2.7182818284590451,1.4511145769850664E-2,1.4724819776055789E-2,0.9568257583351093,-4.4133974811280723E-2]
[0,1,1,2.7182818284590451,1.5751595774262661E-2,1.6003679260881011E-2,1.0399266529458349,3.9150184652584734E-2]
[0.1,1.1051709180756477,1,2.7182818284590451,1.7120479526004952E-2,1.7418695953445622E-2,1.1318751073589481,0.12387564450607025]
[0.2,1.2214027581601699,1,2.7182818284590451,1.8630860080019723E-2,1.898455873753974E-2,1.233625612195409,0.20995748576720888]
[0.3,1.3498588075760032,1,2.7182818284590451,2.0297077339687056E-2,2.0717583739131656E-2,1.3462383970430927,0.29731433072752611]
[0.4,1.4918246976412703,1,2.7182818284590451,2.2134861350444499E-2,2.2635903945827367E-2,1.4708917520190166,0.38586885088914663]
[0.5,1.6487212707001282,1,2.7182818284590451,2.4161453027419368E-2,2.4759682943840775E-2,1.6088959164988264,0.47554817760141332]
[-0.5,{"$f":"EXP(A48)","v":0.60653065971263342},0.5,{"$f":"EXP(C48)","v":1.6487212707001282},1.0135485910718507E-2,{"$f":"E48/(1-E48)","v":1.0239265845430974E-2},{"$f":"F48/$F$9","v":0.66535234090135442},{"$f":"LN(G48)","v":-0.40743854269789931}]
[-0.4,{"$f":"EXP(A49)","v":0.67032004603563933},0.5,1.6487212707001282,1.0988922780399504E-2,1.111102093142635E-2,0.72199939899278065,-0.32573097250962868]
[-0.3,0.74081822068171788,0.5,1.6487212707001282,1.1931175920730563E-2,1.2075247826838999E-2,0.78465531902723584,-0.24251074166709125]
[-0.2,0.81873075307798182,0.5,1.6487212707001282,1.2971379251849437E-2,1.3141847135108764E-2,0.85396344690221671,-0.15786688833183712]
[-0.1,0.90483741803595952,0.5,1.6487212707001282,1.4119581929874512E-2,1.4321799754897037E-2,0.93063732661002185,-7.188563011376406E-2]
[0,1,0.5,1.6487212707001282,1.5386834706135905E-2,1.5627289222304483E-2,1.0154686500929651,1.5350230161441002E-2]
[0.1,1.1051709180756477,0.5,1.6487212707001282,1.6785283230290379E-2,1.7071838881172748E-2,1.1093361706345024,0.10376179195089512]
[0.2,1.2214027581601699,0.5,1.6487212707001282,1.8328268572302912E-2,1.8670465885420928E-2,1.213215710003946,0.19327444597689061]
[0.3,1.3498588075760032,0.5,1.6487212707001282,2.0030435172633983E-2,2.0439854350132392E-2,1.3281914098960386,0.28381817462580156]
[0.4,1.4918246976412703,0.5,1.6487212707001282,2.1907846338616706E-2,2.239855033762108E-2,1.455468402217829,0.37532777473933088]
[0.5,1.6487212707001282,0.5,1.6487212707001282,2.3978107281802476E-2,2.456718180267865E-2,1.5963871012349318,0.46774301425183856]
[-0.5,{"$f":"EXP(A59)","v":0.60653065971263342},1.2,{"$f":"EXP(C59)","v":3.3201169227365472},1.0868379284726292E-2,{"$f":"E59/(1-E59)","v":1.0987798850133826E-2},{"$f":"F59/$F$9","v":0.71399236982913195},{"$f":"LN(G59)","v":-0.33688300321347464}]
[-0.4,{"$f":"EXP(A60)","v":0.67032004603563933},1.2,3.3201169227365472,1.1693996513255327E-2,1.1832364138231372E-2,0.76887262198417083,-0.26282996430940908]
[-0.3,0.74081822068171788,1.2,3.3201169227365472,1.260554369121426E-2,1.2766472011943477E-2,0.82957139373313071,-0.18684610466093865]
[-0.2,0.81873075307798182,1.2,3.3201169227365472,1.3611859868330606E-2,1.3799699443378959E-2,0.89671100125644299,-0.10902165249624569]
[-0.1,0.90483741803595952,1.2,3.3201169227365472,1.472267022161516E-2,1.4942666167835893E-2,0.97098151998011861,-2.9447842818246736E-2]
[0,1,1.2,3.3201169227365472,1.594866976755201E-2,1.6207152287253848E-2,1.0531484265037372,5.178417906250183E-2]
[0.1,1.1051709180756477,1.2,3.3201169227365472,1.7301613829091327E-2,1.7606230021916684E-2,1.1440611598884518,0.13458435296954863]
[0.2,1.2214027581601699,1.2,3.3201169227365472,1.8794415531477385E-2,1.9154411500478283E-2,1.244662725122812,0.21886458969987138]
[0.3,1.3498588075760032,1.2,3.3201169227365472,2.044125053910683E-2,2.086781476900371E-2,1.3560004804688293,0.30453954384618626]
[0.4,1.4918246976412703,1.2,3.3201169227365472,2.2257669159226869E-2,2.2764350542220275E-2,1.479238272646662,0.39152727463833048]
[0.5,1.6487212707001282,1.2,3.3201169227365472,2.4260715821477107E-2,2.4863932625098988E-2,1.6156701101285702,0.47974979948761987]

{"sheet":"Costs","index":15,"n_rows":387,"n_cols":24,"rows_kept":139,"cut":true,"hidden":false,"merged":[[108,5,114,5],[91,5,96,5],[40,5,45,5],[47,5,52,5],[17,5,22,5],[24,5,28,5],[36,5,37,5],[34,5,35,5],[99,5,103,5]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Costs"]
[]
["Parameter","Name","Value",null,null,null,null,null,"PSA parameters",null,null,null,null,null,"Checks"]
[null,null,"Live","Deterministic","Probabilistic","Source","Alternative","Alt. source","Distribution","U","mu","sigma","alpha","beta","E[X]","Var[X]","SD[X]"]
[]
["Resource use"]
[]
["Induction therapy"]
["Basiliximab induction"]
["Basiliximab 20 mg doses","ru_Basiliximab",{"$f":"IF(PSA,E10,D10)","v":1.964},{"$f":"(0.964*2)+(0.036*1)","v":1.964},{"$f":"_xlfn.NORM.INV(J10,K10,L10)","v":1.9690789744020825},"Brennan 2006",null,null,"Normal",{"$f":"RAND()","v":0.62281542558102432},{"$f":"D10","v":1.964},{"$f":"(3.8/SQRT(137))/20","v":1.6232795496618456E-2},null,null,{"$f":"K10","v":1.964},{"$f":"Q10^2","v":2.6350364963503641E-4},{"$f":"L10","v":1.6232795496618456E-2}]
["Basiliximab administration (IV infusion)","ru_Basiliximab_Admin",{"$f":"IF(PSA,E11,D11)","v":1.964},{"$f":"D10","v":1.964},{"$f":"E10","v":1.9690789744020825},"Brennan 2006"]
["rATG induction"]
["rATG mg/kg","ru_rATG_mg_per_kg",{"$f":"IF(PSA,E13,D13)","v":6.5},6.5,{"$f":"_xlfn.NORM.INV(J13,K13,L13)","v":6.5443453081830949},"Brennan 2006",null,null,"Normal",{"$f":"RAND()","v":0.63722367066013841},{"$f":"D13","v":6.5},{"$f":"1.5/SQRT(141)","v":0.12632278815997786},null,null,{"$f":"K13","v":6.5},{"$f":"Q13^2","v":1.5957446808510641E-2},{"$f":"L13","v":0.12632278815997786}]
["rATG IV administration","ru_rATG_Admin",{"$f":"IF(PSA,E14,D14)","v":4.5248226950354615},4.5248226950354615,{"$f":"_xlfn.NORM.INV(J14,K14,L14)","v":4.5256308228455708},"Brennan 2006 (assuming following distribution of administrations: {(1,2),(2,6),(3,10),(4,24),(5,97),(6,1),(7,1)}",null,null,"Normal",{"$f":"RAND()","v":0.50409601235975465},{"$f":"D14","v":4.5248226950354615},7.8708426332920883E-2,null,null,{"$f":"K14","v":4.5248226950354615},{"$f":"Q14^2","v":6.1950163758048337E-3},{"$f":"L14","v":7.8708426332920883E-2}]
[]
["Maintenance therapy"]
["Tacrolimus maintenance with Azathioprine (mg/kg/day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cv","95% LCI","95% UCI"]
["0-1 month",null,{"$f":"IF(PSA,E18,D18)","v":0.22500000000000001},0.22500000000000001,{"$f":"IF(I18='Drop-down lists'!$A$2,_xlfn.NORM.INV(J18,K18,L18),IF(I18='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J18,K18,L18),IF(I18='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J18,M18,N18),IF(I18='Drop-down lists'!$A$5,_xlfn.BETA.INV(J18,M18,N18)))))","v":0.21811467174844862},"Margreiter 2002 (Deitl 2002, Kramer 2005, Kramer 2008) + coefficient of variation = 10%",null,null,"Log-normal",{"$f":"RAND()","v":0.39677881249088709},{"$f":"LN(D18)-0.5*LN(R18^2+1)","v":-1.4966300422043008},{"$f":"SQRT(LN(R18^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I18='Drop-down lists'!$A$2,K18,IF(I18='Drop-down lists'!$A$3,EXP(K18+0.5*L18^2),IF(I18='Drop-down lists'!$A$4,M18*N18,IF(I18='Drop-down lists'!$A$5,M18/(M18+N18)))))","v":0.22500000000000001},{"$f":"IF(I18='Drop-down lists'!$A$2,L18^2,IF(I18='Drop-down lists'!$A$3,(EXP(L18^2)-1)*EXP(2*K18+L18^2),IF(I18='Drop-down lists'!$A$4,M18*(N18^2),IF(I18='Drop-down lists'!$A$5,M18*N18/((M18+N18)^2*(M18+N18+1))))))","v":5.0625000000000051E-4},{"$f":"SQRT(P18)","v":2.2500000000000013E-2},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K18,L18)","v":0.18412524270475242},{"$f":"_xlfn.LOGNORM.INV(0.975,K18,L18)","v":0.2722264565136886}]
["1-3 months",null,0.17499999999999999,0.17499999999999999,{"$f":"IF(I19='Drop-down lists'!$A$2,_xlfn.NORM.INV(J19,K19,L19),IF(I19='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J19,K19,L19),IF(I19='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J19,M19,N19),IF(I19='Drop-down lists'!$A$5,_xlfn.BETA.INV(J19,M19,N19)))))","v":0.18134111672458192},null,null,null,"Log-normal",0.65788656548148527,-1.747944470485207,9.9751345119592702E-2,null,null,{"$f":"IF(I19='Drop-down lists'!$A$2,K19,IF(I19='Drop-down lists'!$A$3,EXP(K19+0.5*L19^2),IF(I19='Drop-down lists'!$A$4,M19*N19,IF(I19='Drop-down lists'!$A$5,M19/(M19+N19)))))","v":0.17499999999999999},{"$f":"IF(I19='Drop-down lists'!$A$2,L19^2,IF(I19='Drop-down lists'!$A$3,(EXP(L19^2)-1)*EXP(2*K19+L19^2),IF(I19='Drop-down lists'!$A$4,M19*(N19^2),IF(I19='Drop-down lists'!$A$5,M19*N19/((M19+N19)^2*(M19+N19+1))))))","v":3.0625000000000026E-4},1.7500000000000009E-2,0.1,0.14320852210369631,0.21173168839953554]
["3-6 months",null,0.13500000000000001,0.13500000000000001,{"$f":"IF(I20='Drop-down lists'!$A$2,_xlfn.NORM.INV(J20,K20,L20),IF(I20='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J20,K20,L20),IF(I20='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J20,M20,N20),IF(I20='Drop-down lists'!$A$5,_xlfn.BETA.INV(J20,M20,N20)))))","v":0.12217961013726204},null,null,null,"Log-normal",0.17094495374624052,-2.0074556659702916,9.9751345119592702E-2,null,null,{"$f":"IF(I20='Drop-down lists'!$A$2,K20,IF(I20='Drop-down lists'!$A$3,EXP(K20+0.5*L20^2),IF(I20='Drop-down lists'!$A$4,M20*N20,IF(I20='Drop-down lists'!$A$5,M20/(M20+N20)))))","v":0.13500000000000001},{"$f":"IF(I20='Drop-down lists'!$A$2,L20^2,IF(I20='Drop-down lists'!$A$3,(EXP(L20^2)-1)*EXP(2*K20+L20^2),IF(I20='Drop-down lists'!$A$4,M20*(N20^2),IF(I20='Drop-down lists'!$A$5,M20*N20/((M20+N20)^2*(M20+N20+1))))))","v":1.8225000000000015E-4},1.3500000000000005E-2,0.1,0.11047514562285142,0.16333587390821314]
["6-12 months",null,0.11,0.11,{"$f":"IF(I21='Drop-down lists'!$A$2,_xlfn.NORM.INV(J21,K21,L21),IF(I21='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J21,K21,L21),IF(I21='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J21,M21,N21),IF(I21='Drop-down lists'!$A$5,_xlfn.BETA.INV(J21,M21,N21)))))","v":0.11132561633960179},null,null,null,"Log-normal",0.56748097128518638,-2.2122500786163046,9.9751345119592702E-2,null,null,{"$f":"IF(I21='Drop-down lists'!$A$2,K21,IF(I21='Drop-down lists'!$A$3,EXP(K21+0.5*L21^2),IF(I21='Drop-down lists'!$A$4,M21*N21,IF(I21='Drop-down lists'!$A$5,M21/(M21+N21)))))","v":0.11000000000000001},{"$f":"IF(I21='Drop-down lists'!$A$2,L21^2,IF(I21='Drop-down lists'!$A$3,(EXP(L21^2)-1)*EXP(2*K21+L21^2),IF(I21='Drop-down lists'!$A$4,M21*(N21^2),IF(I21='Drop-down lists'!$A$5,M21*N21/((M21+N21)^2*(M21+N21+1))))))","v":1.2100000000000014E-4},1.1000000000000006E-2,0.1,9.0016785322323392E-2,0.13308848985113661]
["12-36 months",null,0.09,0.09,{"$f":"IF(I22='Drop-down lists'!$A$2,_xlfn.NORM.INV(J22,K22,L22),IF(I22='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J22,K22,L22),IF(I22='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J22,M22,N22),IF(I22='Drop-down lists'!$A$5,_xlfn.BETA.INV(J22,M22,N22)))))","v":9.5719522834330009E-2},null,null,null,"Log-normal",0.74778559827040958,-2.4129207740784562,9.9751345119592702E-2,null,null,{"$f":"IF(I22='Drop-down lists'!$A$2,K22,IF(I22='Drop-down lists'!$A$3,EXP(K22+0.5*L22^2),IF(I22='Drop-down lists'!$A$4,M22*N22,IF(I22='Drop-down lists'!$A$5,M22/(M22+N22)))))","v":8.9999999999999983E-2},{"$f":"IF(I22='Drop-down lists'!$A$2,L22^2,IF(I22='Drop-down lists'!$A$3,(EXP(L22^2)-1)*EXP(2*K22+L22^2),IF(I22='Drop-down lists'!$A$4,M22*(N22^2),IF(I22='Drop-down lists'!$A$5,M22*N22/((M22+N22)^2*(M22+N22+1))))))","v":8.1000000000000031E-5},9.0000000000000011E-3,0.1,7.3650097081900928E-2,0.10889058260547538]
["36+ months",null,0.08,0.08,{"$f":"IF(I23='Drop-down lists'!$A$2,_xlfn.NORM.INV(J23,K23,L23),IF(I23='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J23,K23,L23),IF(I23='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J23,M23,N23),IF(I23='Drop-down lists'!$A$5,_xlfn.BETA.INV(J23,M23,N23)))))","v":8.2219442898864847E-2},null,null,null,"Log-normal",0.62711029526125861,-2.5307038097348395,9.9751345119592702E-2,null,null,{"$f":"IF(I23='Drop-down lists'!$A$2,K23,IF(I23='Drop-down lists'!$A$3,EXP(K23+0.5*L23^2),IF(I23='Drop-down lists'!$A$4,M23*N23,IF(I23='Drop-down lists'!$A$5,M23/(M23+N23)))))","v":7.9999999999999988E-2},{"$f":"IF(I23='Drop-down lists'!$A$2,L23^2,IF(I23='Drop-down lists'!$A$3,(EXP(L23^2)-1)*EXP(2*K23+L23^2),IF(I23='Drop-down lists'!$A$4,M23*(N23^2),IF(I23='Drop-down lists'!$A$5,M23*N23/((M23+N23)^2*(M23+N23+1))))))","v":6.4000000000000038E-5},8.0000000000000019E-3,0.1,6.5466752961689717E-2,9.6791628982644831E-2]
["Tacrolimus maintenance with MMF (mg/kg/day)"]
["0-2 weeks",null,{"$f":"IF(PSA,E25,D25)","v":0.16800000000000001},0.16800000000000001,{"$f":"IF(I25='Drop-down lists'!$A$2,_xlfn.NORM.INV(J25,K25,L25),IF(I25='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J25,K25,L25),IF(I25='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J25,M25,N25),IF(I25='Drop-down lists'!$A$5,_xlfn.BETA.INV(J25,M25,N25)))))","v":0.15926121584033112},"Rowshani 2006 + coefficient of variation = 10%",null,null,"Log-normal",{"$f":"RAND()","v":0.31361174997887076},{"$f":"LN(D25)-0.5*LN(R25^2+1)","v":-1.788766465005462},{"$f":"SQRT(LN(R25^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I25='Drop-down lists'!$A$2,K25,IF(I25='Drop-down lists'!$A$3,EXP(K25+0.5*L25^2),IF(I25='Drop-down lists'!$A$4,M25*N25,IF(I25='Drop-down lists'!$A$5,M25/(M25+N25)))))","v":0.16800000000000001},{"$f":"IF(I25='Drop-down lists'!$A$2,L25^2,IF(I25='Drop-down lists'!$A$3,(EXP(L25^2)-1)*EXP(2*K25+L25^2),IF(I25='Drop-down lists'!$A$4,M25*(N25^2),IF(I25='Drop-down lists'!$A$5,M25*N25/((M25+N25)^2*(M25+N25+1))))))","v":2.8224000000000028E-4},{"$f":"SQRT(P25)","v":1.6800000000000009E-2},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K25,L25)","v":0.13748018121954847},{"$f":"_xlfn.LOGNORM.INV(0.975,K25,L25)","v":0.20326242086355414}]
["2-6 weeks",null,0.17599999999999999,0.17599999999999999,{"$f":"IF(I26='Drop-down lists'!$A$2,_xlfn.NORM.INV(J26,K26,L26),IF(I26='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J26,K26,L26),IF(I26='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J26,M26,N26),IF(I26='Drop-down lists'!$A$5,_xlfn.BETA.INV(J26,M26,N26)))))","v":0.19025763967394904},null,null,null,"Log-normal",{"$f":"RAND()","v":0.79694792252867641},-1.7422464493705692,9.9751345119592702E-2,null,null,{"$f":"IF(I26='Drop-down lists'!$A$2,K26,IF(I26='Drop-down lists'!$A$3,EXP(K26+0.5*L26^2),IF(I26='Drop-down lists'!$A$4,M26*N26,IF(I26='Drop-down lists'!$A$5,M26/(M26+N26)))))","v":0.17600000000000002},{"$f":"IF(I26='Drop-down lists'!$A$2,L26^2,IF(I26='Drop-down lists'!$A$3,(EXP(L26^2)-1)*EXP(2*K26+L26^2),IF(I26='Drop-down lists'!$A$4,M26*(N26^2),IF(I26='Drop-down lists'!$A$5,M26*N26/((M26+N26)^2*(M26+N26+1))))))","v":3.0976000000000029E-4},1.7600000000000008E-2,0.1,0.14402685651571745,0.21294158376181863]
["6-12 weeks",null,0.11,0.11,{"$f":"IF(I27='Drop-down lists'!$A$2,_xlfn.NORM.INV(J27,K27,L27),IF(I27='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J27,K27,L27),IF(I27='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J27,M27,N27),IF(I27='Drop-down lists'!$A$5,_xlfn.BETA.INV(J27,M27,N27)))))","v":0.11656989383774176},null,null,null,"Log-normal",0.73611979919175718,-2.2122500786163046,9.9751345119592702E-2,null,null,{"$f":"IF(I27='Drop-down lists'!$A$2,K27,IF(I27='Drop-down lists'!$A$3,EXP(K27+0.5*L27^2),IF(I27='Drop-down lists'!$A$4,M27*N27,IF(I27='Drop-down lists'!$A$5,M27/(M27+N27)))))","v":0.11000000000000001},{"$f":"IF(I27='Drop-down lists'!$A$2,L27^2,IF(I27='Drop-down lists'!$A$3,(EXP(L27^2)-1)*EXP(2*K27+L27^2),IF(I27='Drop-down lists'!$A$4,M27*(N27^2),IF(I27='Drop-down lists'!$A$5,M27*N27/((M27+N27)^2*(M27+N27+1))))))","v":1.2100000000000014E-4},1.1000000000000006E-2,0.1,9.0016785322323392E-2,0.13308848985113661]
["3-6 months",null,0.104,0.104,{"$f":"IF(I28='Drop-down lists'!$A$2,_xlfn.NORM.INV(J28,K28,L28),IF(I28='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J28,K28,L28),IF(I28='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J28,M28,N28),IF(I28='Drop-down lists'!$A$5,_xlfn.BETA.INV(J28,M28,N28)))))","v":0.11471329586910958},null,null,null,"Log-normal",0.84914424017112111,-2.2683395452673483,9.9751345119592702E-2,null,null,{"$f":"IF(I28='Drop-down lists'!$A$2,K28,IF(I28='Drop-down lists'!$A$3,EXP(K28+0.5*L28^2),IF(I28='Drop-down lists'!$A$4,M28*N28,IF(I28='Drop-down lists'!$A$5,M28/(M28+N28)))))","v":0.10400000000000001},{"$f":"IF(I28='Drop-down lists'!$A$2,L28^2,IF(I28='Drop-down lists'!$A$3,(EXP(L28^2)-1)*EXP(2*K28+L28^2),IF(I28='Drop-down lists'!$A$4,M28*(N28^2),IF(I28='Drop-down lists'!$A$5,M28*N28/((M28+N28)^2*(M28+N28+1))))))","v":1.081600000000001E-4},1.0400000000000005E-2,0.1,8.5106778850196657E-2,0.12582911767743832]
["6-12 months",null,8.5999999999999993E-2,8.5999999999999993E-2,{"$f":"IF(I29='Drop-down lists'!$A$2,_xlfn.NORM.INV(J29,K29,L29),IF(I29='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J29,K29,L29),IF(I29='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J29,M29,N29),IF(I29='Drop-down lists'!$A$5,_xlfn.BETA.INV(J29,M29,N29)))))","v":0.10278959681214513},null,null,null,"Log-normal",0.96694592821195191,-2.4583831481552134,9.9751345119592702E-2,null,null,{"$f":"IF(I29='Drop-down lists'!$A$2,K29,IF(I29='Drop-down lists'!$A$3,EXP(K29+0.5*L29^2),IF(I29='Drop-down lists'!$A$4,M29*N29,IF(I29='Drop-down lists'!$A$5,M29/(M29+N29)))))","v":8.5999999999999993E-2},{"$f":"IF(I29='Drop-down lists'!$A$2,L29^2,IF(I29='Drop-down lists'!$A$3,(EXP(L29^2)-1)*EXP(2*K29+L29^2),IF(I29='Drop-down lists'!$A$4,M29*(N29^2),IF(I29='Drop-down lists'!$A$5,M29*N29/((M29+N29)^2*(M29+N29+1))))))","v":7.3960000000000044E-5},8.6000000000000017E-3,0.1,7.0376759433816452E-2,0.10405100115634319]
["12+ months",null,0.08,0.08,{"$f":"IF(I30='Drop-down lists'!$A$2,_xlfn.NORM.INV(J30,K30,L30),IF(I30='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J30,K30,L30),IF(I30='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J30,M30,N30),IF(I30='Drop-down lists'!$A$5,_xlfn.BETA.INV(J30,M30,N30)))))","v":7.1703567668981158E-2},"Assumption (no higher than Aza)",null,null,"Log-normal",0.14738500411460365,-2.5307038097348395,9.9751345119592702E-2,null,null,{"$f":"IF(I30='Drop-down lists'!$A$2,K30,IF(I30='Drop-down lists'!$A$3,EXP(K30+0.5*L30^2),IF(I30='Drop-down lists'!$A$4,M30*N30,IF(I30='Drop-down lists'!$A$5,M30/(M30+N30)))))","v":7.9999999999999988E-2},{"$f":"IF(I30='Drop-down lists'!$A$2,L30^2,IF(I30='Drop-down lists'!$A$3,(EXP(L30^2)-1)*EXP(2*K30+L30^2),IF(I30='Drop-down lists'!$A$4,M30*(N30^2),IF(I30='Drop-down lists'!$A$5,M30*N30/((M30+N30)^2*(M30+N30+1))))))","v":6.4000000000000038E-5},8.0000000000000019E-3,0.1,6.5466752961689717E-2,9.6791628982644831E-2]
["Prolonged-release tacrolimus maintenance with MMF"]
["As for immediate-release tacrolimus plus 0.015 mg/kg/day for first 12 months",null,{"$f":"IF(PSA,E32,D32)","v":1.4999999999999999E-2},1.4999999999999999E-2,{"$f":"IF(I32='Drop-down lists'!$A$2,_xlfn.NORM.INV(J32,K32,L32),IF(I32='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J32,K32,L32),IF(I32='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J32,M32,N32),IF(I32='Drop-down lists'!$A$5,_xlfn.BETA.INV(J32,M32,N32)))))","v":2.1260357249652945E-3},"Wlodarczyk 2009, Kramer 2010, Tsuchiya 2013, Oh 2014",null,"Cv = 50%","Normal",4.3032671743790885E-2,{"$f":"D32","v":1.4999999999999999E-2},{"$f":"K32*R32","v":7.4999999999999997E-3},null,null,{"$f":"IF(I32='Drop-down lists'!$A$2,K32,IF(I32='Drop-down lists'!$A$3,EXP(K32+0.5*L32^2),IF(I32='Drop-down lists'!$A$4,M32*N32,IF(I32='Drop-down lists'!$A$5,M32/(M32+N32)))))","v":1.4999999999999999E-2},{"$f":"IF(I32='Drop-down lists'!$A$2,L32^2,IF(I32='Drop-down lists'!$A$3,(EXP(L32^2)-1)*EXP(2*K32+L32^2),IF(I32='Drop-down lists'!$A$4,M32*(N32^2),IF(I32='Drop-down lists'!$A$5,M32*N32/((M32+N32)^2*(M32+N32+1))))))","v":5.6249999999999998E-5},{"$f":"SQRT(P32)","v":7.4999999999999997E-3},0.5,{"$f":"_xlfn.NORM.INV(0.025,K32,L32)","v":3.0027011594959546E-4},{"$f":"_xlfn.NORM.INV(0.975,K32,L32)","v":2.9699729884050403E-2}]
["Tacrolimus maintenance with Sirolimus (mg/kg/day)"]
["0-1 month",null,{"$f":"IF(PSA,E34,D34)","v":0.17499999999999999},0.17499999999999999,{"$f":"IF(I34='Drop-down lists'!$A$2,_xlfn.NORM.INV(J34,K34,L34),IF(I34='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J34,K34,L34),IF(I34='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J34,M34,N34),IF(I34='Drop-down lists'!$A$5,_xlfn.BETA.INV(J34,M34,N34)))))","v":0.17979604268033289},"Starting dose of Mendez 2005",null,"Cv = 10%","Log-normal",0.62586487911527344,{"$f":"LN(D34)-0.5*LN(R34^2+1)","v":-1.747944470485207},{"$f":"SQRT(LN(R34^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I34='Drop-down lists'!$A$2,K34,IF(I34='Drop-down lists'!$A$3,EXP(K34+0.5*L34^2),IF(I34='Drop-down lists'!$A$4,M34*N34,IF(I34='Drop-down lists'!$A$5,M34/(M34+N34)))))","v":0.17499999999999999},{"$f":"IF(I34='Drop-down lists'!$A$2,L34^2,IF(I34='Drop-down lists'!$A$3,(EXP(L34^2)-1)*EXP(2*K34+L34^2),IF(I34='Drop-down lists'!$A$4,M34*(N34^2),IF(I34='Drop-down lists'!$A$5,M34*N34/((M34+N34)^2*(M34+N34+1))))))","v":3.0625000000000026E-4},{"$f":"SQRT(P34)","v":1.7500000000000009E-2},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K34,L34)","v":0.14320852210369631},{"$f":"_xlfn.LOGNORM.INV(0.975,K34,L34)","v":0.21173168839953554}]
["1-3 months",null,{"$f":"IF(PSA,E35,D35)","v":0.11},0.11,{"$f":"IF(I35='Drop-down lists'!$A$2,_xlfn.NORM.INV(J35,K35,L35),IF(I35='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J35,K35,L35),IF(I35='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J35,M35,N35),IF(I35='Drop-down lists'!$A$5,_xlfn.BETA.INV(J35,M35,N35)))))","v":0.11905545351579949},"Assumption (no higher than MMF)",null,null,"Log-normal",0.8003683862798624,{"$f":"LN(D35)-0.5*LN(R35^2+1)","v":-2.2122500786163046},{"$f":"SQRT(LN(R35^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I35='Drop-down lists'!$A$2,K35,IF(I35='Drop-down lists'!$A$3,EXP(K35+0.5*L35^2),IF(I35='Drop-down lists'!$A$4,M35*N35,IF(I35='Drop-down lists'!$A$5,M35/(M35+N35)))))","v":0.11000000000000001},{"$f":"IF(I35='Drop-down lists'!$A$2,L35^2,IF(I35='Drop-down lists'!$A$3,(EXP(L35^2)-1)*EXP(2*K35+L35^2),IF(I35='Drop-down lists'!$A$4,M35*(N35^2),IF(I35='Drop-down lists'!$A$5,M35*N35/((M35+N35)^2*(M35+N35+1))))))","v":1.2100000000000014E-4},{"$f":"SQRT(P35)","v":1.1000000000000006E-2},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K35,L35)","v":9.0016785322323392E-2},{"$f":"_xlfn.LOGNORM.INV(0.975,K35,L35)","v":0.13308848985113661}]
["3-6 months",null,{"$f":"IF(PSA,E36,D36)","v":0.104},0.104,{"$f":"IF(I36='Drop-down lists'!$A$2,_xlfn.NORM.INV(J36,K36,L36),IF(I36='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J36,K36,L36),IF(I36='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J36,M36,N36),IF(I36='Drop-down lists'!$A$5,_xlfn.BETA.INV(J36,M36,N36)))))","v":0.10203430266219993},null,null,null,"Log-normal",0.44376970672413973,{"$f":"LN(D36)-0.5*LN(R36^2+1)","v":-2.2683395452673483},{"$f":"SQRT(LN(R36^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I36='Drop-down lists'!$A$2,K36,IF(I36='Drop-down lists'!$A$3,EXP(K36+0.5*L36^2),IF(I36='Drop-down lists'!$A$4,M36*N36,IF(I36='Drop-down lists'!$A$5,M36/(M36+N36)))))","v":0.10400000000000001},{"$f":"IF(I36='Drop-down lists'!$A$2,L36^2,IF(I36='Drop-down lists'!$A$3,(EXP(L36^2)-1)*EXP(2*K36+L36^2),IF(I36='Drop-down lists'!$A$4,M36*(N36^2),IF(I36='Drop-down lists'!$A$5,M36*N36/((M36+N36)^2*(M36+N36+1))))))","v":1.081600000000001E-4},{"$f":"SQRT(P36)","v":1.0400000000000005E-2},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K36,L36)","v":8.5106778850196657E-2},{"$f":"_xlfn.LOGNORM.INV(0.975,K36,L36)","v":0.12582911767743832}]
["6-12 months",null,{"$f":"IF(PSA,E37,D37)","v":0.08},0.08,{"$f":"IF(I37='Drop-down lists'!$A$2,_xlfn.NORM.INV(J37,K37,L37),IF(I37='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J37,K37,L37),IF(I37='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J37,M37,N37),IF(I37='Drop-down lists'!$A$5,_xlfn.BETA.INV(J37,M37,N37)))))","v":8.068760951432756E-2},"Mendez 2005 (Gonwa 2003), Anil Kumar 2008",null,null,"Log-normal",0.55396007319192109,{"$f":"LN(D37)-0.5*LN(R37^2+1)","v":-2.5307038097348395},{"$f":"SQRT(LN(R37^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I37='Drop-down lists'!$A$2,K37,IF(I37='Drop-down lists'!$A$3,EXP(K37+0.5*L37^2),IF(I37='Drop-down lists'!$A$4,M37*N37,IF(I37='Drop-down lists'!$A$5,M37/(M37+N37)))))","v":7.9999999999999988E-2},{"$f":"IF(I37='Drop-down lists'!$A$2,L37^2,IF(I37='Drop-down lists'!$A$3,(EXP(L37^2)-1)*EXP(2*K37+L37^2),IF(I37='Drop-down lists'!$A$4,M37*(N37^2),IF(I37='Drop-down lists'!$A$5,M37*N37/((M37+N37)^2*(M37+N37+1))))))","v":6.4000000000000038E-5},{"$f":"SQRT(P37)","v":8.0000000000000019E-3},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K37,L37)","v":6.5466752961689717E-2},{"$f":"_xlfn.LOGNORM.INV(0.975,K37,L37)","v":9.6791628982644831E-2}]
["12+ months",null,{"$f":"IF(PSA,E38,D38)","v":7.0000000000000007E-2},7.0000000000000007E-2,{"$f":"IF(I38='Drop-down lists'!$A$2,_xlfn.NORM.INV(J38,K38,L38),IF(I38='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J38,K38,L38),IF(I38='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J38,M38,N38),IF(I38='Drop-down lists'!$A$5,_xlfn.BETA.INV(J38,M38,N38)))))","v":7.5182256498137867E-2},null,null,null,"Log-normal",0.7781190338361258,{"$f":"LN(D38)-0.5*LN(R38^2+1)","v":-2.6642352023593618},{"$f":"SQRT(LN(R38^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I38='Drop-down lists'!$A$2,K38,IF(I38='Drop-down lists'!$A$3,EXP(K38+0.5*L38^2),IF(I38='Drop-down lists'!$A$4,M38*N38,IF(I38='Drop-down lists'!$A$5,M38/(M38+N38)))))","v":7.0000000000000007E-2},{"$f":"IF(I38='Drop-down lists'!$A$2,L38^2,IF(I38='Drop-down lists'!$A$3,(EXP(L38^2)-1)*EXP(2*K38+L38^2),IF(I38='Drop-down lists'!$A$4,M38*(N38^2),IF(I38='Drop-down lists'!$A$5,M38*N38/((M38+N38)^2*(M38+N38+1))))))","v":4.9000000000000059E-5},{"$f":"SQRT(P38)","v":7.0000000000000045E-3},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K38,L38)","v":5.728340884147852E-2},{"$f":"_xlfn.LOGNORM.INV(0.975,K38,L38)","v":8.4692675359814215E-2}]
[]
["Ciclosporin maintenance with Azathioprine (mg/kg/day)"]
["0-1 month",null,{"$f":"IF(PSA,E41,D41)","v":6.375},{"$f":"0.5*(7.64+5.11)","v":6.375},{"$f":"IF(I41='Drop-down lists'!$A$2,_xlfn.NORM.INV(J41,K41,L41),IF(I41='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J41,K41,L41),IF(I41='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J41,M41,N41),IF(I41='Drop-down lists'!$A$5,_xlfn.BETA.INV(J41,M41,N41)))))","v":6.1874917735512982},"Margreiter 2002 (Deitl 2002, Kramer 2005, Kramer 2008)",null,"Cv = 10%","Log-normal",{"$f":"RAND()","v":0.40152126601981097},{"$f":"LN(D41)-0.5*LN(R41^2+1)","v":1.8474089256179058},{"$f":"SQRT(LN(R41^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I41='Drop-down lists'!$A$2,K41,IF(I41='Drop-down lists'!$A$3,EXP(K41+0.5*L41^2),IF(I41='Drop-down lists'!$A$4,M41*N41,IF(I41='Drop-down lists'!$A$5,M41/(M41+N41)))))","v":6.3749999999999991},{"$f":"IF(I41='Drop-down lists'!$A$2,L41^2,IF(I41='Drop-down lists'!$A$3,(EXP(L41^2)-1)*EXP(2*K41+L41^2),IF(I41='Drop-down lists'!$A$4,M41*(N41^2),IF(I41='Drop-down lists'!$A$5,M41*N41/((M41+N41)^2*(M41+N41+1))))))","v":0.4064062500000003},{"$f":"SQRT(P41)","v":0.63750000000000029},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K41,L41)","v":5.216881876634651},{"$f":"_xlfn.LOGNORM.INV(0.975,K41,L41)","v":7.7130829345545084}]
["1-3 months",null,4.5250000000000004,{"$f":"0.5*(5.11+3.94)","v":4.5250000000000004},{"$f":"IF(I42='Drop-down lists'!$A$2,_xlfn.NORM.INV(J42,K42,L42),IF(I42='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J42,K42,L42),IF(I42='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J42,M42,N42),IF(I42='Drop-down lists'!$A$5,_xlfn.BETA.INV(J42,M42,N42)))))","v":4.4776132126078148},null,null,null,"Log-normal",0.47780588372644361,1.5046424117253057,9.9751345119592702E-2,null,null,{"$f":"IF(I42='Drop-down lists'!$A$2,K42,IF(I42='Drop-down lists'!$A$3,EXP(K42+0.5*L42^2),IF(I42='Drop-down lists'!$A$4,M42*N42,IF(I42='Drop-down lists'!$A$5,M42/(M42+N42)))))","v":4.5250000000000004},{"$f":"IF(I42='Drop-down lists'!$A$2,L42^2,IF(I42='Drop-down lists'!$A$3,(EXP(L42^2)-1)*EXP(2*K42+L42^2),IF(I42='Drop-down lists'!$A$4,M42*(N42^2),IF(I42='Drop-down lists'!$A$5,M42*N42/((M42+N42)^2*(M42+N42+1))))))","v":0.20475625000000025},0.45250000000000029,0.1,3.7029632143955769,5.4747765143308484]
["3-6 months",null,3.7649999999999997,{"$f":"0.5*(3.94+3.59)","v":3.7649999999999997},{"$f":"IF(I43='Drop-down lists'!$A$2,_xlfn.NORM.INV(J43,K43,L43),IF(I43='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J43,K43,L43),IF(I43='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J43,M43,N43),IF(I43='Drop-down lists'!$A$5,_xlfn.BETA.INV(J43,M43,N43)))))","v":4.4963932321132996},null,null,null,"Log-normal",0.96634347385765984,1.3207726958252728,9.9751345119592702E-2,null,null,{"$f":"IF(I43='Drop-down lists'!$A$2,K43,IF(I43='Drop-down lists'!$A$3,EXP(K43+0.5*L43^2),IF(I43='Drop-down lists'!$A$4,M43*N43,IF(I43='Drop-down lists'!$A$5,M43/(M43+N43)))))","v":3.7649999999999992},{"$f":"IF(I43='Drop-down lists'!$A$2,L43^2,IF(I43='Drop-down lists'!$A$3,(EXP(L43^2)-1)*EXP(2*K43+L43^2),IF(I43='Drop-down lists'!$A$4,M43*(N43^2),IF(I43='Drop-down lists'!$A$5,M43*N43/((M43+N43)^2*(M43+N43+1))))))","v":0.14175225000000008},0.37650000000000011,0.1,3.0810290612595232,4.5552560389957213]
["6-12 months",null,3.375,{"$f":"0.5*(3.59+3.16)","v":3.375},{"$f":"IF(I44='Drop-down lists'!$A$2,_xlfn.NORM.INV(J44,K44,L44),IF(I44='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J44,K44,L44),IF(I44='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J44,M44,N44),IF(I44='Drop-down lists'!$A$5,_xlfn.BETA.INV(J44,M44,N44)))))","v":3.7185674509382367},null,null,null,"Log-normal",0.84654422103394011,1.2114201588979092,9.9751345119592702E-2,null,null,{"$f":"IF(I44='Drop-down lists'!$A$2,K44,IF(I44='Drop-down lists'!$A$3,EXP(K44+0.5*L44^2),IF(I44='Drop-down lists'!$A$4,M44*N44,IF(I44='Drop-down lists'!$A$5,M44/(M44+N44)))))","v":3.375},{"$f":"IF(I44='Drop-down lists'!$A$2,L44^2,IF(I44='Drop-down lists'!$A$3,(EXP(L44^2)-1)*EXP(2*K44+L44^2),IF(I44='Drop-down lists'!$A$4,M44*(N44^2),IF(I44='Drop-down lists'!$A$5,M44*N44/((M44+N44)^2*(M44+N44+1))))))","v":0.1139062500000001},0.33750000000000013,0.1,2.7618786405712861,4.0833968477053286]
["12-36 months",null,2.93,2.93,{"$f":"IF(I45='Drop-down lists'!$A$2,_xlfn.NORM.INV(J45,K45,L45),IF(I45='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J45,K45,L45),IF(I45='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J45,M45,N45),IF(I45='Drop-down lists'!$A$5,_xlfn.BETA.INV(J45,M45,N45)))))","v":2.4051115441066213},null,null,null,"Log-normal",2.6858816898382432E-2,1.0700272576023921,9.9751345119592702E-2,null,null,{"$f":"IF(I45='Drop-down lists'!$A$2,K45,IF(I45='Drop-down lists'!$A$3,EXP(K45+0.5*L45^2),IF(I45='Drop-down lists'!$A$4,M45*N45,IF(I45='Drop-down lists'!$A$5,M45/(M45+N45)))))","v":2.9300000000000006},{"$f":"IF(I45='Drop-down lists'!$A$2,L45^2,IF(I45='Drop-down lists'!$A$3,(EXP(L45^2)-1)*EXP(2*K45+L45^2),IF(I45='Drop-down lists'!$A$4,M45*(N45^2),IF(I45='Drop-down lists'!$A$5,M45*N45/((M45+N45)^2*(M45+N45+1))))))","v":8.5849000000000106E-2},0.2930000000000002,0.1,2.3977198272218874,3.5449934114893673]
["36+ months",null,2.84,2.84,{"$f":"IF(I46='Drop-down lists'!$A$2,_xlfn.NORM.INV(J46,K46,L46),IF(I46='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J46,K46,L46),IF(I46='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J46,M46,N46),IF(I46='Drop-down lists'!$A$5,_xlfn.BETA.INV(J46,M46,N46)))))","v":2.3676936878019981},null,null,null,"Log-normal",3.8070023039353473E-2,1.0388288867465307,9.9751345119592702E-2,null,null,{"$f":"IF(I46='Drop-down lists'!$A$2,K46,IF(I46='Drop-down lists'!$A$3,EXP(K46+0.5*L46^2),IF(I46='Drop-down lists'!$A$4,M46*N46,IF(I46='Drop-down lists'!$A$5,M46/(M46+N46)))))","v":2.84},{"$f":"IF(I46='Drop-down lists'!$A$2,L46^2,IF(I46='Drop-down lists'!$A$3,(EXP(L46^2)-1)*EXP(2*K46+L46^2),IF(I46='Drop-down lists'!$A$4,M46*(N46^2),IF(I46='Drop-down lists'!$A$5,M46*N46/((M46+N46)^2*(M46+N46+1))))))","v":8.0656000000000075E-2},0.28400000000000014,0.1,2.324069730139986,3.4361028288838913]
["Ciclosporin maintenance with MMF or EC-MPS (mg/kg/day)"]
["0-2 weeks",null,{"$f":"IF(PSA,E48,D48)","v":7.62},7.62,{"$f":"IF(I48='Drop-down lists'!$A$2,_xlfn.NORM.INV(J48,K48,L48),IF(I48='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J48,K48,L48),IF(I48='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J48,M48,N48),IF(I48='Drop-down lists'!$A$5,_xlfn.BETA.INV(J48,M48,N48)))))","v":8.0747479990156439},"Rowshani 2006",null,"Cv = 10%","Log-normal",0.7359710788614644,{"$f":"LN(D48)-0.5*LN(R48^2+1)","v":2.0258012042719709},{"$f":"SQRT(LN(R48^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I48='Drop-down lists'!$A$2,K48,IF(I48='Drop-down lists'!$A$3,EXP(K48+0.5*L48^2),IF(I48='Drop-down lists'!$A$4,M48*N48,IF(I48='Drop-down lists'!$A$5,M48/(M48+N48)))))","v":7.6199999999999992},{"$f":"IF(I48='Drop-down lists'!$A$2,L48^2,IF(I48='Drop-down lists'!$A$3,(EXP(L48^2)-1)*EXP(2*K48+L48^2),IF(I48='Drop-down lists'!$A$4,M48*(N48^2),IF(I48='Drop-down lists'!$A$5,M48*N48/((M48+N48)^2*(M48+N48+1))))))","v":0.58064400000000038},{"$f":"SQRT(P48)","v":0.76200000000000023},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K48,L48)","v":6.235708219600947},{"$f":"_xlfn.LOGNORM.INV(0.975,K48,L48)","v":9.2194026605969199}]
["2-6 weeks",null,5.72,5.72,{"$f":"IF(I49='Drop-down lists'!$A$2,_xlfn.NORM.INV(J49,K49,L49),IF(I49='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J49,K49,L49),IF(I49='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J49,M49,N49),IF(I49='Drop-down lists'!$A$5,_xlfn.BETA.INV(J49,M49,N49)))))","v":5.9358473959870395},null,null,null,"Log-normal",0.66319873796931395,1.7389936399651225,9.9751345119592702E-2,null,null,{"$f":"IF(I49='Drop-down lists'!$A$2,K49,IF(I49='Drop-down lists'!$A$3,EXP(K49+0.5*L49^2),IF(I49='Drop-down lists'!$A$4,M49*N49,IF(I49='Drop-down lists'!$A$5,M49/(M49+N49)))))","v":5.7199999999999989},{"$f":"IF(I49='Drop-down lists'!$A$2,L49^2,IF(I49='Drop-down lists'!$A$3,(EXP(L49^2)-1)*EXP(2*K49+L49^2),IF(I49='Drop-down lists'!$A$4,M49*(N49^2),IF(I49='Drop-down lists'!$A$5,M49*N49/((M49+N49)^2*(M49+N49+1))))))","v":0.3271840000000002},0.57200000000000017,0.1,4.6808728367608161,6.9206014722591043]
["6-12 weeks",null,3.06,3.06,{"$f":"IF(I50='Drop-down lists'!$A$2,_xlfn.NORM.INV(J50,K50,L50),IF(I50='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J50,K50,L50),IF(I50='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J50,M50,N50),IF(I50='Drop-down lists'!$A$5,_xlfn.BETA.INV(J50,M50,N50)))))","v":3.2237239935533926},null,null,null,"Log-normal",0.71647378099928394,1.1134397505377054,9.9751345119592702E-2,null,null,{"$f":"IF(I50='Drop-down lists'!$A$2,K50,IF(I50='Drop-down lists'!$A$3,EXP(K50+0.5*L50^2),IF(I50='Drop-down lists'!$A$4,M50*N50,IF(I50='Drop-down lists'!$A$5,M50/(M50+N50)))))","v":3.0599999999999996},{"$f":"IF(I50='Drop-down lists'!$A$2,L50^2,IF(I50='Drop-down lists'!$A$3,(EXP(L50^2)-1)*EXP(2*K50+L50^2),IF(I50='Drop-down lists'!$A$4,M50*(N50^2),IF(I50='Drop-down lists'!$A$5,M50*N50/((M50+N50)^2*(M50+N50+1))))))","v":9.3636000000000066E-2},0.30600000000000011,0.1,2.5041033007846325,3.7022798085861641]
["3-6 months",null,2.86,2.86,{"$f":"IF(I51='Drop-down lists'!$A$2,_xlfn.NORM.INV(J51,K51,L51),IF(I51='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J51,K51,L51),IF(I51='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J51,M51,N51),IF(I51='Drop-down lists'!$A$5,_xlfn.BETA.INV(J51,M51,N51)))))","v":2.7627268847701782},null,null,null,"Log-normal",0.38322515629806386,1.0458464594051773,9.9751345119592702E-2,null,null,{"$f":"IF(I51='Drop-down lists'!$A$2,K51,IF(I51='Drop-down lists'!$A$3,EXP(K51+0.5*L51^2),IF(I51='Drop-down lists'!$A$4,M51*N51,IF(I51='Drop-down lists'!$A$5,M51/(M51+N51)))))","v":2.86},{"$f":"IF(I51='Drop-down lists'!$A$2,L51^2,IF(I51='Drop-down lists'!$A$3,(EXP(L51^2)-1)*EXP(2*K51+L51^2),IF(I51='Drop-down lists'!$A$4,M51*(N51^2),IF(I51='Drop-down lists'!$A$5,M51*N51/((M51+N51)^2*(M51+N51+1))))))","v":8.1796000000000077E-2},0.28600000000000014,0.1,2.3404364183804085,3.4603007361295526]
["6-12 months",null,2.82,2.82,{"$f":"IF(I52='Drop-down lists'!$A$2,_xlfn.NORM.INV(J52,K52,L52),IF(I52='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J52,K52,L52),IF(I52='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J52,M52,N52),IF(I52='Drop-down lists'!$A$5,_xlfn.BETA.INV(J52,M52,N52)))))","v":2.6874131962841248},null,null,null,"Log-normal",0.33254273278678981,1.0317617195234383,9.9751345119592702E-2,null,null,{"$f":"IF(I52='Drop-down lists'!$A$2,K52,IF(I52='Drop-down lists'!$A$3,EXP(K52+0.5*L52^2),IF(I52='Drop-down lists'!$A$4,M52*N52,IF(I52='Drop-down lists'!$A$5,M52/(M52+N52)))))","v":2.8200000000000003},{"$f":"IF(I52='Drop-down lists'!$A$2,L52^2,IF(I52='Drop-down lists'!$A$3,(EXP(L52^2)-1)*EXP(2*K52+L52^2),IF(I52='Drop-down lists'!$A$4,M52*(N52^2),IF(I52='Drop-down lists'!$A$5,M52*N52/((M52+N52)^2*(M52+N52+1))))))","v":7.9524000000000081E-2},0.28200000000000014,0.1,2.3077030418995634,3.41190492163823]
["12+ months",null,2.82,2.82,{"$f":"IF(I53='Drop-down lists'!$A$2,_xlfn.NORM.INV(J53,K53,L53),IF(I53='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J53,K53,L53),IF(I53='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J53,M53,N53),IF(I53='Drop-down lists'!$A$5,_xlfn.BETA.INV(J53,M53,N53)))))","v":2.6998305470675055},null,null,null,"Log-normal",0.34949337528588587,1.0317617195234383,9.9751345119592702E-2,null,null,{"$f":"IF(I53='Drop-down lists'!$A$2,K53,IF(I53='Drop-down lists'!$A$3,EXP(K53+0.5*L53^2),IF(I53='Drop-down lists'!$A$4,M53*N53,IF(I53='Drop-down lists'!$A$5,M53/(M53+N53)))))","v":2.8200000000000003},{"$f":"IF(I53='Drop-down lists'!$A$2,L53^2,IF(I53='Drop-down lists'!$A$3,(EXP(L53^2)-1)*EXP(2*K53+L53^2),IF(I53='Drop-down lists'!$A$4,M53*(N53^2),IF(I53='Drop-down lists'!$A$5,M53*N53/((M53+N53)^2*(M53+N53+1))))))","v":7.9524000000000081E-2},0.28200000000000014,0.1,2.3077030418995634,3.41190492163823]
["Ciclosporin maintenance with Everolimus (mg/kg/day)"]
["0-12 months",null,{"$f":"IF(PSA,E55,D55)","v":3.9},3.9,{"$f":"IF(I55='Drop-down lists'!$A$2,_xlfn.NORM.INV(J55,K55,L55),IF(I55='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J55,K55,L55),IF(I55='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J55,M55,N55),IF(I55='Drop-down lists'!$A$5,_xlfn.BETA.INV(J55,M55,N55)))))","v":3.6079636205852368},"Vitko 2004",null,"Cv = 10%","Log-normal",0.23257443335503625,{"$f":"LN(D55)-0.5*LN(R55^2+1)","v":1.3560013877090167},{"$f":"SQRT(LN(R55^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I55='Drop-down lists'!$A$2,K55,IF(I55='Drop-down lists'!$A$3,EXP(K55+0.5*L55^2),IF(I55='Drop-down lists'!$A$4,M55*N55,IF(I55='Drop-down lists'!$A$5,M55/(M55+N55)))))","v":3.8999999999999995},{"$f":"IF(I55='Drop-down lists'!$A$2,L55^2,IF(I55='Drop-down lists'!$A$3,(EXP(L55^2)-1)*EXP(2*K55+L55^2),IF(I55='Drop-down lists'!$A$4,M55*(N55^2),IF(I55='Drop-down lists'!$A$5,M55*N55/((M55+N55)^2*(M55+N55+1))))))","v":0.1521000000000001},{"$f":"SQRT(P55)","v":0.39000000000000012},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K55,L55)","v":3.1915042068823745},{"$f":"_xlfn.LOGNORM.INV(0.975,K55,L55)","v":4.7185919129039346}]
["12+ months",null,{"$f":"IF(PSA,E56,D56)","v":2.1},2.1,{"$f":"IF(I56='Drop-down lists'!$A$2,_xlfn.NORM.INV(J56,K56,L56),IF(I56='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J56,K56,L56),IF(I56='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J56,M56,N56),IF(I56='Drop-down lists'!$A$5,_xlfn.BETA.INV(J56,M56,N56)))))","v":2.350578250833506},"Vitko 2005",null,null,"Log-normal",0.88098513042880444,{"$f":"LN(D56)-0.5*LN(R56^2+1)","v":0.73696217930279329},{"$f":"SQRT(LN(R56^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I56='Drop-down lists'!$A$2,K56,IF(I56='Drop-down lists'!$A$3,EXP(K56+0.5*L56^2),IF(I56='Drop-down lists'!$A$4,M56*N56,IF(I56='Drop-down lists'!$A$5,M56/(M56+N56)))))","v":2.1},{"$f":"IF(I56='Drop-down lists'!$A$2,L56^2,IF(I56='Drop-down lists'!$A$3,(EXP(L56^2)-1)*EXP(2*K56+L56^2),IF(I56='Drop-down lists'!$A$4,M56*(N56^2),IF(I56='Drop-down lists'!$A$5,M56*N56/((M56+N56)^2*(M56+N56+1))))))","v":4.4100000000000042E-2},{"$f":"SQRT(P56)","v":0.2100000000000001},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K56,L56)","v":1.7185022652443556},{"$f":"_xlfn.LOGNORM.INV(0.975,K56,L56)","v":2.5407802607944263}]
[]
["Azathioprine maintenance with Tacrolimus (mg/kg/day)"]
["0-6 months",null,{"$f":"IF(PSA,E59,D59)","v":1.5},1.5,{"$f":"IF(I59='Drop-down lists'!$A$2,_xlfn.NORM.INV(J59,K59,L59),IF(I59='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J59,K59,L59),IF(I59='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J59,M59,N59),IF(I59='Drop-down lists'!$A$5,_xlfn.BETA.INV(J59,M59,N59)))))","v":1.6839000956786643},"Starting dose 1-2 mg/kg/day",null,"Cv = 10%","Log-normal",{"$f":"RAND()","v":0.88671338138844458},{"$f":"LN(D59)-0.5*LN(R59^2+1)","v":0.40048994268158034},{"$f":"SQRT(LN(R59^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I59='Drop-down lists'!$A$2,K59,IF(I59='Drop-down lists'!$A$3,EXP(K59+0.5*L59^2),IF(I59='Drop-down lists'!$A$4,M59*N59,IF(I59='Drop-down lists'!$A$5,M59/(M59+N59)))))","v":1.5},{"$f":"IF(I59='Drop-down lists'!$A$2,L59^2,IF(I59='Drop-down lists'!$A$3,(EXP(L59^2)-1)*EXP(2*K59+L59^2),IF(I59='Drop-down lists'!$A$4,M59*(N59^2),IF(I59='Drop-down lists'!$A$5,M59*N59/((M59+N59)^2*(M59+N59+1))))))","v":2.250000000000002E-2},{"$f":"SQRT(P59)","v":0.15000000000000008},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K59,L59)","v":1.2275016180316825},{"$f":"_xlfn.LOGNORM.INV(0.975,K59,L59)","v":1.8148430434245904}]
["6+ months",null,{"$f":"IF(PSA,E60,D60)","v":1.2},1.2,{"$f":"IF(I60='Drop-down lists'!$A$2,_xlfn.NORM.INV(J60,K60,L60),IF(I60='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J60,K60,L60),IF(I60='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J60,M60,N60),IF(I60='Drop-down lists'!$A$5,_xlfn.BETA.INV(J60,M60,N60)))))","v":1.2211687389741823},"Laskow 1997",null,null,"Log-normal",0.58908031254442061,{"$f":"LN(D60)-0.5*LN(R60^2+1)","v":0.17734639136737054},{"$f":"SQRT(LN(R60^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I60='Drop-down lists'!$A$2,K60,IF(I60='Drop-down lists'!$A$3,EXP(K60+0.5*L60^2),IF(I60='Drop-down lists'!$A$4,M60*N60,IF(I60='Drop-down lists'!$A$5,M60/(M60+N60)))))","v":1.2},{"$f":"IF(I60='Drop-down lists'!$A$2,L60^2,IF(I60='Drop-down lists'!$A$3,(EXP(L60^2)-1)*EXP(2*K60+L60^2),IF(I60='Drop-down lists'!$A$4,M60*(N60^2),IF(I60='Drop-down lists'!$A$5,M60*N60/((M60+N60)^2*(M60+N60+1))))))","v":1.4400000000000012E-2},{"$f":"SQRT(P60)","v":0.12000000000000005},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K60,L60)","v":0.98200129442534601},{"$f":"_xlfn.LOGNORM.INV(0.975,K60,L60)","v":1.4518744347396721}]
["Azathioprine maintenance with Ciclosporin (mg/kg/day)"]
["0-6 months",null,{"$f":"IF(PSA,E62,D62)","v":1.5},1.5,{"$f":"IF(I62='Drop-down lists'!$A$2,_xlfn.NORM.INV(J62,K62,L62),IF(I62='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J62,K62,L62),IF(I62='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J62,M62,N62),IF(I62='Drop-down lists'!$A$5,_xlfn.BETA.INV(J62,M62,N62)))))","v":1.3568977900494184},"Starting dose 1-2 mg/kg/day",null,"Cv = 10%","Log-normal",0.16972206280581081,{"$f":"LN(D62)-0.5*LN(R62^2+1)","v":0.40048994268158034},{"$f":"SQRT(LN(R62^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I62='Drop-down lists'!$A$2,K62,IF(I62='Drop-down lists'!$A$3,EXP(K62+0.5*L62^2),IF(I62='Drop-down lists'!$A$4,M62*N62,IF(I62='Drop-down lists'!$A$5,M62/(M62+N62)))))","v":1.5},{"$f":"IF(I62='Drop-down lists'!$A$2,L62^2,IF(I62='Drop-down lists'!$A$3,(EXP(L62^2)-1)*EXP(2*K62+L62^2),IF(I62='Drop-down lists'!$A$4,M62*(N62^2),IF(I62='Drop-down lists'!$A$5,M62*N62/((M62+N62)^2*(M62+N62+1))))))","v":2.250000000000002E-2},{"$f":"SQRT(P62)","v":0.15000000000000008},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K62,L62)","v":1.2275016180316825},{"$f":"_xlfn.LOGNORM.INV(0.975,K62,L62)","v":1.8148430434245904}]
["6-12 months",null,{"$f":"IF(PSA,E63,D63)","v":1.4},1.4,{"$f":"IF(I63='Drop-down lists'!$A$2,_xlfn.NORM.INV(J63,K63,L63),IF(I63='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J63,K63,L63),IF(I63='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J63,M63,N63),IF(I63='Drop-down lists'!$A$5,_xlfn.BETA.INV(J63,M63,N63)))))","v":1.3301335827006704},"Sadek 2002, Vacher-Coponat 2012",null,null,"Log-normal",0.32156426338461708,{"$f":"LN(D63)-0.5*LN(R63^2+1)","v":0.33149707119462885},{"$f":"SQRT(LN(R63^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I63='Drop-down lists'!$A$2,K63,IF(I63='Drop-down lists'!$A$3,EXP(K63+0.5*L63^2),IF(I63='Drop-down lists'!$A$4,M63*N63,IF(I63='Drop-down lists'!$A$5,M63/(M63+N63)))))","v":1.4},{"$f":"IF(I63='Drop-down lists'!$A$2,L63^2,IF(I63='Drop-down lists'!$A$3,(EXP(L63^2)-1)*EXP(2*K63+L63^2),IF(I63='Drop-down lists'!$A$4,M63*(N63^2),IF(I63='Drop-down lists'!$A$5,M63*N63/((M63+N63)^2*(M63+N63+1))))))","v":1.9600000000000017E-2},{"$f":"SQRT(P63)","v":0.14000000000000007},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K63,L63)","v":1.1456681768295702},{"$f":"_xlfn.LOGNORM.INV(0.975,K63,L63)","v":1.6938535071962841}]
["3-12 months",null,{"$f":"IF(PSA,E69,D69)","v":1.736},{"$f":"0.5*(2+1.472)","v":1.736},{"$f":"IF(I69='Drop-down lists'!$A$2,_xlfn.NORM.INV(J69,K69,L69),IF(I69='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J69,K69,L69),IF(I69='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J69,M69,N69),IF(I69='Drop-down lists'!$A$5,_xlfn.BETA.INV(J69,M69,N69)))))","v":1.7303879904372148},"SYMPHONY (assuming linear decline)",null,null,"Log-normal",0.50694736783323036,{"$f":"LN(D69)-0.5*LN(R69^2+1)","v":0.54660845081157439},{"$f":"SQRT(LN(R69^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I69='Drop-down lists'!$A$2,K69,IF(I69='Drop-down lists'!$A$3,EXP(K69+0.5*L69^2),IF(I69='Drop-down lists'!$A$4,M69*N69,IF(I69='Drop-down lists'!$A$5,M69/(M69+N69)))))","v":1.736},{"$f":"IF(I69='Drop-down lists'!$A$2,L69^2,IF(I69='Drop-down lists'!$A$3,(EXP(L69^2)-1)*EXP(2*K69+L69^2),IF(I69='Drop-down lists'!$A$4,M69*(N69^2),IF(I69='Drop-down lists'!$A$5,M69*N69/((M69+N69)^2*(M69+N69+1))))))","v":3.0136960000000025E-2},{"$f":"SQRT(P69)","v":0.17360000000000006},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K69,L69)","v":1.4206285392686673},{"$f":"_xlfn.LOGNORM.INV(0.975,K69,L69)","v":2.1003783489233925}]
["12+ months",null,{"$f":"IF(PSA,E74,D74)","v":1.6719999999999999},1.6719999999999999,{"$f":"IF(I74='Drop-down lists'!$A$2,_xlfn.NORM.INV(J74,K74,L74),IF(I74='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J74,K74,L74),IF(I74='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J74,M74,N74),IF(I74='Drop-down lists'!$A$5,_xlfn.BETA.INV(J74,M74,N74)))))","v":1.9459339079355185},"SYMPHONY",null,null,"Log-normal",0.94189389658651579,{"$f":"LN(D74)-0.5*LN(R74^2+1)","v":0.50904534923592581},{"$f":"SQRT(LN(R74^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I74='Drop-down lists'!$A$2,K74,IF(I74='Drop-down lists'!$A$3,EXP(K74+0.5*L74^2),IF(I74='Drop-down lists'!$A$4,M74*N74,IF(I74='Drop-down lists'!$A$5,M74/(M74+N74)))))","v":1.6719999999999999},{"$f":"IF(I74='Drop-down lists'!$A$2,L74^2,IF(I74='Drop-down lists'!$A$3,(EXP(L74^2)-1)*EXP(2*K74+L74^2),IF(I74='Drop-down lists'!$A$4,M74*(N74^2),IF(I74='Drop-down lists'!$A$5,M74*N74/((M74+N74)^2*(M74+N74+1))))))","v":2.7955840000000023E-2},{"$f":"SQRT(P74)","v":0.16720000000000007},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K74,L74)","v":1.3682551368993154},{"$f":"_xlfn.LOGNORM.INV(0.975,K74,L74)","v":2.0229450457372766}]
["Throughout",null,{"$f":"IF(PSA,E80,D80)","v":2},2,{"$f":"IF(I80='Drop-down lists'!$A$2,_xlfn.NORM.INV(J80,K80,L80),IF(I80='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J80,K80,L80),IF(I80='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J80,M80,N80),IF(I80='Drop-down lists'!$A$5,_xlfn.BETA.INV(J80,M80,N80)))))","v":1.8433539980444789},"Starting dose 2 g/day and median dose at 57-60 months = 2 g/day in BENEFIT study",null,"Cv = 10%","Log-normal",0.22131434004173511,{"$f":"LN(D80)-0.5*LN(R80^2+1)","v":0.68817201513336124},{"$f":"SQRT(LN(R80^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I80='Drop-down lists'!$A$2,K80,IF(I80='Drop-down lists'!$A$3,EXP(K80+0.5*L80^2),IF(I80='Drop-down lists'!$A$4,M80*N80,IF(I80='Drop-down lists'!$A$5,M80/(M80+N80)))))","v":2},{"$f":"IF(I80='Drop-down lists'!$A$2,L80^2,IF(I80='Drop-down lists'!$A$3,(EXP(L80^2)-1)*EXP(2*K80+L80^2),IF(I80='Drop-down lists'!$A$4,M80*(N80^2),IF(I80='Drop-down lists'!$A$5,M80*N80/((M80+N80)^2*(M80+N80+1))))))","v":4.0000000000000036E-2},{"$f":"SQRT(P80)","v":0.20000000000000009},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K80,L80)","v":1.6366688240422433},{"$f":"_xlfn.LOGNORM.INV(0.975,K80,L80)","v":2.4197907245661203}]
["9+ months",null,{"$f":"IF(PSA,E85,D85)","v":1107},1107,{"$f":"IF(I85='Drop-down lists'!$A$2,_xlfn.NORM.INV(J85,K85,L85),IF(I85='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J85,K85,L85),IF(I85='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J85,M85,N85),IF(I85='Drop-down lists'!$A$5,_xlfn.BETA.INV(J85,M85,N85)))))","v":1081.194357709081},"Mjornstedt 2012 (mean dose at 12 months",null,null,"Log-normal",{"$f":"RAND()","v":0.42599275204394838},{"$f":"LN(D85)-0.5*LN(R85^2+1)","v":7.0044337672820527},{"$f":"SQRT(LN(R85^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I85='Drop-down lists'!$A$2,K85,IF(I85='Drop-down lists'!$A$3,EXP(K85+0.5*L85^2),IF(I85='Drop-down lists'!$A$4,M85*N85,IF(I85='Drop-down lists'!$A$5,M85/(M85+N85)))))","v":1107.0000000000002},{"$f":"IF(I85='Drop-down lists'!$A$2,L85^2,IF(I85='Drop-down lists'!$A$3,(EXP(L85^2)-1)*EXP(2*K85+L85^2),IF(I85='Drop-down lists'!$A$4,M85*(N85^2),IF(I85='Drop-down lists'!$A$5,M85*N85/((M85+N85)^2*(M85+N85+1))))))","v":12254.490000000016},{"$f":"SQRT(P85)","v":110.70000000000007},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K85,L85)","v":905.8961941073818},{"$f":"_xlfn.LOGNORM.INV(0.975,K85,L85)","v":1339.3541660473472}]
["60+ months",null,{"$f":"IF(PSA,E90,D90)","v":1.8},1.8,{"$f":"IF(I90='Drop-down lists'!$A$2,_xlfn.NORM.INV(J90,K90,L90),IF(I90='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J90,K90,L90),IF(I90='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J90,M90,N90),IF(I90='Drop-down lists'!$A$5,_xlfn.BETA.INV(J90,M90,N90)))))","v":2.0392691811431338},"Anil Kumar 2008 (mean dose at 60 months)",null,null,"Log-normal",0.90337677694910001,{"$f":"LN(D90)-0.5*LN(R90^2+1)","v":0.58281149947553501},{"$f":"SQRT(LN(R90^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I90='Drop-down lists'!$A$2,K90,IF(I90='Drop-down lists'!$A$3,EXP(K90+0.5*L90^2),IF(I90='Drop-down lists'!$A$4,M90*N90,IF(I90='Drop-down lists'!$A$5,M90/(M90+N90)))))","v":1.8},{"$f":"IF(I90='Drop-down lists'!$A$2,L90^2,IF(I90='Drop-down lists'!$A$3,(EXP(L90^2)-1)*EXP(2*K90+L90^2),IF(I90='Drop-down lists'!$A$4,M90*(N90^2),IF(I90='Drop-down lists'!$A$5,M90*N90/((M90+N90)^2*(M90+N90+1))))))","v":3.2400000000000033E-2},{"$f":"SQRT(P90)","v":0.1800000000000001},0.1,{"$f":"_xlfn.LOGNORM.INV(0.025,K90,L90)","v":1.4730019416380191},{"$f":"_xlfn.LOGNORM.INV(0.975,K90,L90)","v":2.1778116521095083}]
["12-48 months",null,2.9000000000000004,{"$f":"0.5*(2.6+3.2)","v":2.9000000000000004},{"$f":"IF(I96='Drop-down lists'!$A$2,_xlfn.NORM.INV(J96,K96,L96),IF(I96='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J96,K96,L96),IF(I96='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J96,M96,N96),IF(I96='Drop-down lists'!$A$5,_xlfn.BETA.INV(J96,M96,N96)))))","v":2.6714694945512556},null,null,null,"Log-normal",0.21976389490346981,1.0597355715658445,9.9751345119592702E-2,null,null,{"$f":"IF(I96='Drop-down lists'!$A$2,K96,IF(I96='Drop-down lists'!$A$3,EXP(K96+0.5*L96^2),IF(I96='Drop-down lists'!$A$4,M96*N96,IF(I96='Drop-down lists'!$A$5,M96/(M96+N96)))))","v":2.9000000000000004},{"$f":"IF(I96='Drop-down lists'!$A$2,L96^2,IF(I96='Drop-down lists'!$A$3,(EXP(L96^2)-1)*EXP(2*K96+L96^2),IF(I96='Drop-down lists'!$A$4,M96*(N96^2),IF(I96='Drop-down lists'!$A$5,M96*N96/((M96+N96)^2*(M96+N96+1))))))","v":8.4100000000000091E-2},0.29000000000000015,0.1,2.3731697948612536,3.5086965506208752]
["3-6 months",null,2.75,{"$f":"0.5*((3.1+2.8)*(4-3)+(2.8+2.5)*(6-4))/(6-3)","v":2.75},{"$f":"IF(I101='Drop-down lists'!$A$2,_xlfn.NORM.INV(J101,K101,L101),IF(I101='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J101,K101,L101),IF(I101='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J101,M101,N101),IF(I101='Drop-down lists'!$A$5,_xlfn.BETA.INV(J101,M101,N101)))))","v":2.4681772264034207},null,null,null,"Log-normal",0.15056118726086465,1.0066257462518959,9.9751345119592702E-2,null,null,{"$f":"IF(I101='Drop-down lists'!$A$2,K101,IF(I101='Drop-down lists'!$A$3,EXP(K101+0.5*L101^2),IF(I101='Drop-down lists'!$A$4,M101*N101,IF(I101='Drop-down lists'!$A$5,M101/(M101+N101)))))","v":2.75},{"$f":"IF(I101='Drop-down lists'!$A$2,L101^2,IF(I101='Drop-down lists'!$A$3,(EXP(L101^2)-1)*EXP(2*K101+L101^2),IF(I101='Drop-down lists'!$A$4,M101*(N101^2),IF(I101='Drop-down lists'!$A$5,M101*N101/((M101+N101)^2*(M101+N101+1))))))","v":7.5625000000000053E-2},0.27500000000000008,0.1,2.250419633058085,3.3272122462784157]
["Belatacept maintenance with MMF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mg/kg"]
["Drug administration (per quarter year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.35046723271635483,3.4727372630281028E-3]
["Prednisolone maintenance (mg/day)"]
["Throughout",null,{"$f":"IF(PSA,E118,D118)","v":16.3},16.3,{"$f":"IF(I118='Drop-down lists'!$A$2,_xlfn.NORM.INV(J118,K118,L118),IF(I118='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J118,K118,L118),IF(I118='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J118,M118,N118),IF(I118='Drop-down lists'!$A$5,_xlfn.BETA.INV(J118,M118,N118)))))","v":17.499300470037234},"SYMPHONY (at 12 months)",null,"Cv = 10%","Log-normal",{"$f":"RAND()","v":0.77685163052168016},{"$f":"LN(D118)-0.5*LN(R118^2+1)","v":2.7861899423861329},{"$f":"SQRT(LN(R118^2+1))","v":9.9751345119592702E-2},null,null,{"$f":"IF(I118='Drop-down lists'!$A$2,K118,IF(I118='Drop-down lists'!$A$3,EXP(K118+0.5*L118^2),IF(I118='Drop-down lists'!$A$4,M118*N118,IF(I118='Drop-down lists'!$A$5,M118/(M118+N118)))))","v":16.300000000000004},{"$f":"IF(I118='Drop-down lists'!$A$2,L118^2,IF(I118='Drop-down lists'!$A$3,(EXP(L118^2)-1)*EXP(2*K118+L118^2),IF(I118='Drop-down lists'!$A$4,M118*(N118^2),IF(I118='Drop-down lists'!$A$5,M118*N118/((M118+N118)^2*(M118+N118+1))))))","v":2.6569000000000034},{"$f":"SQRT(P118)","v":1.630000000000001},0.1]
["0-3 months",null,{"$f":"IF(PSA,E123,D123)","v":0.41},0.41,{"$f":"IF(I123='Drop-down lists'!$A$2,_xlfn.NORM.INV(J123,K123,L123),IF(I123='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J123,K123,L123),IF(I123='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J123,M123,N123),IF(I123='Drop-down lists'!$A$5,_xlfn.BETA.INV(J123,M123,N123)))))","v":0.71074723869324186},"Statistics from the NHS Blood & Transplant Database, supplied by The Transplantation Directorate of NHSBT.",null,"Cv = 50%","Beta",{"$f":"RAND()","v":0.91149686157610876},null,null,{"$f":"D123*S123","v":1.9500018023021568},{"$f":"(1-D123)*S123","v":2.8061001545323725},{"$f":"IF(I123='Drop-down lists'!$A$2,K123,IF(I123='Drop-down lists'!$A$3,EXP(K123+0.5*L123^2),IF(I123='Drop-down lists'!$A$4,M123*N123,IF(I123='Drop-down lists'!$A$5,M123/(M123+N123)))))","v":0.41},{"$f":"IF(I123='Drop-down lists'!$A$2,K123,IF(I123='Drop-down lists'!$A$3,(EXP(L123^2)-1)*EXP(2*K123+L123^2),IF(I123='Drop-down lists'!$A$4,M123*(N123^2),IF(I123='Drop-down lists'!$A$5,M123*N123/((M123+N123)^2*(M123+N123+1))))))","v":4.2024967906063436E-2},{"$f":"SQRT(P123)","v":0.204999921722091},{"$f":"Q123/O123","v":0.49999980907827074},4.7561019568345291]
[]
["Maintenance immunosuppression"]
["Infection prophylaxis"]
["Full dose 3-6 months (D[+/-]/R+ with rATG)",null,{"$f":"IF(PSA,E145,D145)","v":91.310625000000002},{"$f":"2*(365.2425*(1.5/12))","v":91.310625000000002},{"$f":"M145+J145*(N145-M145)","v":15.309082607523473},"CMV prophylaxis for 3-6 months (RD&E protocol)",null,null,"Uniform",{"$f":"RAND()","v":8.382968908340882E-2},null,null,0,{"$f":"2*D145","v":182.62125}]
["Acute rejection"]
[]
["Dyslipidaemia"]
["Medical management"]
["With functioning graft or chronic allograft injury"]
["Proportion requiring ESA treatment",null,{"$f":"IF(PSA,E177,D177)","v":0.88},0.88,"TODO","UKRR 16th Annual Report Table 10.3"]
["Proportion requiring ESA treatment",null,{"$f":"IF(PSA,E182,D182)","v":0.69},0.69,"TODO","UKRR 16th Annual Report Table 10.4"]
["Mean weekly dose (x 1000 IU) for those receiving treatment",null,{"$f":"IF(PSA,E183,D183)","v":4.5},4.5,"TODO","UKRR 16th Annual Report Table 10.4"]
["Clinic (per cycle)"]
["[PER CYCLE] Regular monitoring (each blood test) - FBC, renal profile, LFT, TDM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N=",195,3,12,54,71,48]
["6-12 months",null,3.9649999999999999,{"$f":"S199/2","v":3.9649999999999999},{"$f":"_xlfn.NORM.INV(J199,K199,L199)/$S$193/2","v":3.8566591106171146},"\"",null,null,null,0.14130115977359836,1546.35,39.323657001860852,null,null,null,null,null,"Months 6-12",7.93,25,14.17,8.8699999999999992,7.24,5.85]
[]
["6-12 months (EBV)",null,{"$f":"IF(PSA,E210,D210)","v":3.1974921630094043E-3},{"$f":"p_EBV_HighRisk*1","v":3.1974921630094043E-3},{"$f":"p_EBV_HighRisk*_xlfn.LOGNORM.INV(J210,K210,L210)","v":3.8930467969831017E-3},"Months 1, 2, 3, 4, 5, 6, 9, 12 for high risk patients (RD&E protocol)",null,null,"Log-normal",{"$f":"RAND()","v":0.82186504956828954},{"$f":"LN(1)-0.5*LN(R210^2+1)","v":-3.031231090821742E-2},{"$f":"SQRT(LN(R210^2+1))","v":0.24622067706923975},null,null,{"$f":"IF(I210='Drop-down lists'!$A$2,K210,IF(I210='Drop-down lists'!$A$3,EXP(K210+0.5*L210^2),IF(I210='Drop-down lists'!$A$4,M210*N210,IF(I210='Drop-down lists'!$A$5,M210/(M210+N210)))))","v":1},{"$f":"IF(I210='Drop-down lists'!$A$2,L210^2,IF(I210='Drop-down lists'!$A$3,(EXP(L210^2)-1)*EXP(2*K210+L210^2),IF(I210='Drop-down lists'!$A$4,M210*(N210^2),IF(I210='Drop-down lists'!$A$5,M210*N210/((M210+N210)^2*(M210+N210+1))))))","v":6.25E-2},{"$f":"SQRT(P210)","v":0.25},0.25,{"$f":"p_EBV_HighRisk*_xlfn.LOGNORM.INV(0.025,K210,L210)","v":1.9145274567023936E-3},{"$f":"p_EBV_HighRisk*_xlfn.LOGNORM.INV(0.975,K210,L210)","v":5.0260689208476879E-3}]
["18-24",18,{"$f":"IF(PSA,E215,D215)","v":0.79083094555873923},{"$f":"276/(276+73)","v":0.79083094555873923},{"$f":"IF(I215='Drop-down lists'!$A$2,_xlfn.NORM.INV(J215,K215,L215),IF(I215='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J215,K215,L215),IF(I215='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J215,M215,N215),IF(I215='Drop-down lists'!$A$5,_xlfn.BETA.INV(J215,M215,N215)))))","v":0.81479533344477395},"UKRR 16th Annual Report Figure 2.7",null,null,"Beta",{"$f":"RAND()","v":0.86603238081822065},null,null,276,73,{"$f":"IF(I215='Drop-down lists'!$A$2,K215,IF(I215='Drop-down lists'!$A$3,EXP(K215+0.5*L215^2),IF(I215='Drop-down lists'!$A$4,M215*N215,IF(I215='Drop-down lists'!$A$5,M215/(M215+N215)))))","v":0.79083094555873923},{"$f":"IF(I215='Drop-down lists'!$A$2,L215^2,IF(I215='Drop-down lists'!$A$3,(EXP(L215^2)-1)*EXP(2*K215+L215^2),IF(I215='Drop-down lists'!$A$4,M215*(N215^2),IF(I215='Drop-down lists'!$A$5,M215*N215/((M215+N215)^2*(M215+N215+1))))))","v":4.7262103172974183E-4},{"$f":"SQRT(P215)","v":2.1739848935301776E-2}]
["65-74",65,0.85760565454277715,{"$f":"5824/(967+5824)","v":0.85760565454277715},{"$f":"IF(I220='Drop-down lists'!$A$2,_xlfn.NORM.INV(J220,K220,L220),IF(I220='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J220,K220,L220),IF(I220='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J220,M220,N220),IF(I220='Drop-down lists'!$A$5,_xlfn.BETA.INV(J220,M220,N220)))))","v":0.85763320769492213},null,null,null,"Beta",0.49928933832664202,null,null,5824,967,{"$f":"IF(I220='Drop-down lists'!$A$2,K220,IF(I220='Drop-down lists'!$A$3,EXP(K220+0.5*L220^2),IF(I220='Drop-down lists'!$A$4,M220*N220,IF(I220='Drop-down lists'!$A$5,M220/(M220+N220)))))","v":0.85760565454277715},{"$f":"IF(I220='Drop-down lists'!$A$2,L220^2,IF(I220='Drop-down lists'!$A$3,(EXP(L220^2)-1)*EXP(2*K220+L220^2),IF(I220='Drop-down lists'!$A$4,M220*(N220^2),IF(I220='Drop-down lists'!$A$5,M220*N220/((M220+N220)^2*(M220+N220+1))))))","v":1.7979710812578311E-5},4.2402489092715195E-3]
["PD access surgery (if due to receive PD)","ru_PD_Access",{"$f":"IF(PSA,E226,D226)","v":1},1,{"$f":"D226","v":1},"Assumption"]
["Dialysis"]
["Peritoneal dialysis"]
["Simulect (per 20 mg - adult dose)","c_Basiliximab",{"$f":"D242","v":842.38},842.38,null,"BNF"]
["Tacrolimus (immediate-release capsules)"]
["Prograf (per mg)","c_Prograf",{"$f":"D248","v":1.18632},{"$f":"296.58/(50*5)","v":1.18632},null,"BNF"]
["NHS acquisition cost (per mg)","c_Tacrolimus",{"$f":"IF(PSA,E253,D253)","v":0.52006740069394253},{"$f":"IF(DrugCosts=DrugCosts_ReferenceCase,'Drug costs'!B64,MIN(D248:D252))","v":0.52006740069394253},{"$f":"IF(DrugCosts=DrugCosts_ReferenceCase,'Drug costs'!B65,MIN(D248:D252))","v":0.51751473677379245},"EMIT (weighted by market share)",null,null,"Mixture model"]
["Ciclosporin (immediate release capsules)"]
["Ciclosporin (intravenous infusion)"]
["MMF Non-proprietary (per g)","c_MMF_NonP",{"$f":"D269","v":0.82440000000000002},{"$f":"(20.61/50)/0.5","v":0.82440000000000002},null,"BNF (based on 500mg tabs)"]
["Azathioprine Non-proprietary (per mg)",null,{"$f":"D275","v":1.2642857142857143E-3},{"$f":"3.54/(56*50)","v":1.2642857142857143E-3},null,"BNF (based on 50 mg tabs)"]
["Everolimus"]
["Prednisolone Non-proprietary",null,{"$f":"D285","v":9.4999999999999998E-3},{"$f":"1.33/(28*5)","v":9.4999999999999998E-3},null,"BNF (based on 5 mg tabs)"]
["Infection prophylaxis"]
[]
["Erythropoietin"]
["Metformin (per 500 mg tablet)","c_Metformin",{"$f":"IF(PSA,E307,D307)","v":5.3571428571428572E-3},{"$f":"IF(DrugCosts=DrugCosts_ReferenceCase,0.45/84,D306)","v":5.3571428571428572E-3},{"$f":"IF(DrugCosts=DrugCosts_ReferenceCase,IF(I307='Drop-down lists'!$A$2,_xlfn.NORM.INV(J307,K307,L307),IF(I307='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J307,K307,L307),IF(I307='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J307,M307,N307),IF(I307='Drop-down lists'!$A$5,_xlfn.BETA.INV(J307,M307,N307))))),D306)","v":5.356570150659567E-3},"CMU eMIT (84-tab packs)",null,null,"Normal",{"$f":"RAND()","v":0.47727686981136996},{"$f":"0.45/84","v":5.3571428571428572E-3},{"$f":"(0.28/84)/SQRT(110022)","v":1.0049373265507412E-5}]
["Dyslipidaemia"]
["Statins"]
["Simvastatin Non-proprietary (per mg)",null,{"$f":"D318","v":1.3030409019641263E-3},{"$f":"SUMPRODUCT({0.9,0.98,1.23},1/{280,560,1120},'Drug costs'!B126:D126)","v":1.3030409019641263E-3}]
[]
[]
["WF01A: Non-Admitted Face to Face Attendance, Follow-up","Consultant-led",652678,146.585718685171,95.7,176.83]
["WF01C: Non-Admitted Non-Face to Face Attendance, Follow-up","Non-Consultant-led",5810,42.058032702237497,16.14,52.300000000000004]
["BKV","c_PCR_BKV",{"$f":"IF(PSA,E345,D345)","v":46.75235488427019},{"$f":"D344","v":46.75235488427019},{"$f":"E344","v":47.720424993011527},"Assume same as CMV quantitative PCR"]
["Everolimus TDM","c_TDM_Everolimus",{"$f":"IF(PSA,E350,D350)","v":26.709823616491754},{"$f":"26.28*inflate_2013","v":26.709823616491754},{"$f":"E347","v":17.659765713176583},"Assume same as Sirolimus TDM"]
["Explant"]
["LB61E: Major, Open or Percutaneous, Kidney or Ureter Procedures, 19 years and over, with CC Score 4-6",null,1661,4984.9732269717015,8280040.5299999956]
[]
["LA10Z: Live Kidney Donor Screening",null,801,659.61480649188491,528351.45999999985]
["LA11Z: Kidney Pre-Transplantation Work-up of Live Donor",null,1524,477.95136482939648,728397.88000000024]
["LB46Z: Live Donation of Kidney",null,805,7209.4254534161519,5803587.4900000021]
["Average total per living donor","c_LivingDonor",{"$f":"IF(PSA,E375,D375)","v":8914.052743144568},{"$f":"SUM(E372:E374)/C374*inflate_2013","v":8914.052743144568},{"$f":"D375*_xlfn.NORM.INV(J375,K375,L375)","v":10211.99152858862},"DH Reference Costs 2013/14 (inflated to 2014/15 prices)",null,"Cv = 10%","Normal",{"$f":"RAND()","v":0.92731186238252805},1,0.1]
["Deceased donor costs (cost of retrieval; matching included in cost of transplant surgery)"]
["Staffing",null,null,{"$f":"SUMPRODUCT({215,245,72,246,251,179,126,122,117},{4440.56,4082.34,5979.36,2865.03,8645.29,5158.09,6912.76,10800.98,10366.39})/SUM({215,245,72,246,251,179,126,122,117})","v":6093.4938652256842},null,"NHS Blood and Transplant. National Organ Retrieval Service: Service Evaluation. September 2013 [available from: http://www.nhsbt.nhs.uk/download/board_papers/sept13/National_Organ_Retrieval_Service_Service_Evaluation.pdf]"]
["Consumables",null,null,1770.3,null,"(Note: abdominal and cardiothoracic retrievals included in average costs for consumables and transport)"]
["Transport",null,null,{"$f":"4098473.94/SUM({215,245,72,246,251,179,126,122,117},{80,89,79,88,92,43})","v":2005.1242367906066}]
["Average total per deceased donor","c_DeceasedDonor",{"$f":"IF(PSA,E380,D380)","v":10142.049243723508},{"$f":"SUM(D377:D379)*inflate_2012","v":10142.049243723508},{"$f":"D380*_xlfn.NORM.INV(J380,K380,L380)","v":9844.4173648683463},"2012/13 costs inflated to 2014/15 prices",null,"Cv = 10%","Normal",{"$f":"RAND()","v":0.384584040782463},1,0.1]
["Transplant surgery (including matching and 90 days immunosuppressive therapy)",null,"Activity","Unit cost","Total cost"]
["LA01A: Kidney Transplant, 19 years and over, from Cadaver Non Heart-Beating Donor",null,553,13603.007613019927,7522463.2100000195]
["LA02A: Kidney Transplant, 19 years and over, from Cadaver Heart-Beating Donor",null,991,15520.534490413727,15380849.680000003]
["LA03A: Kidney Transplant, 19 years and over, from Live Donor",null,826,17526.91451573847,14477231.389999976]
["Average","c_Transplant",{"$f":"IF(PSA,E385,D385)","v":16030.347385303028},{"$f":"SUM(E382:E384)/SUM(C382:C384)*inflate_2013","v":16030.347385303028},{"$f":"D385*_xlfn.NORM.INV(J385,K385,L385)","v":17246.469994199979},"DH Reference Costs 2013/14 (inflated to 2014/15 prices)",null,"Cv = 10%","Normal",{"$f":"RAND()","v":0.77596534704007702},1,0.1]
["Post-op hospitalisation"]
["Surgical complications"]

{"sheet":"Dialysis unit costs","index":16,"n_rows":58,"n_cols":26,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Access surgery"]
[null,null,null,null,"Total",null,null,null,"Day cases","(Used to estimate std error)"]
[null,null,"HRG4","Description","Activity","Unit cost","Total cost",null,"Activity","Average","Lower Quartile","Upper Quartile","No. Data submissions"]
["Haemodialysis",null,"YQ42Z","Open Arteriovenous Fistula, Graft or Shunt Procedures",8711,1915,16680836,null,4743,1745.20823951086,1351.31,2260.02,59]
["Haemodialysis",null,"YR41A","Insertion of Tunnelled Central Venous Catheter, 19 years and over",5714,810,4626063,null,3597,718.66743119266107,440.88,907.39,96]
["Haemodialysis",null,"YR41B","Insertion of Tunnelled Central Venous Catheter, 18 years and under",593,1719,1019164,null,156,1414.4675641025599,1175.4075,1602.3400000000001,12]
["Peritoneal dialysis",null,"LA05Z","Renal Replacement Peritoneal Dialysis Associated Procedures",3067,1083,3322781,null,1045,1218.0790717703298,436.77,1738.31,53]
[]
["Running costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Activity",null,null,null,"Proportion of activity",null,null,null,"Expected weekly cost"]
["Service Code","Service Desciption","Currency Code","Currency Description","Number of Sessions","National Average Unit Cost","Lower Quartile Unit Cost","Upper Quartile Unit Cost","Average no. of sessions per patient per week","No. Data Submissions","Haemodialysis","Peritoneal dialysis","Adult","Child","HD Adult","HD Child","PD Adult","PD Child","HD Adult","HD Child","PD Adult","PD Child","HD Adult","HD Child","PD Adult","PD Child"]
["RD","Renal Dialysis at Base","LE01A","Haemodialysis for Acute Kidney Injury, 19 years and over",2329,685,110,1343,{"$f":"IF(LEFT(D15,4)=\"Home\",223/69,IF(K15,3,7))","v":3},11,{"$f":"IF(ISERR(FIND(\"Haemodialysis\",D15)),FALSE,TRUE)","v":true},{"$f":"NOT(K15)","v":false},{"$f":"(RIGHT($D15,17)=\"19 years and over\")","v":true},{"$f":"NOT(M15)","v":false},{"$f":"$E15*K15*M15","v":2329},{"$f":"$E15*K15*N15","v":0},{"$f":"E15*L15*M15","v":0},{"$f":"E15*L15*N15","v":0},{"$f":"O15/O$55","v":7.883549580892361E-4},{"$f":"P15/P$55","v":0},{"$f":"Q15/Q$55","v":0},{"$f":"R15/R$55","v":0},{"$f":"$F15*$I15*S15","v":1.6200694388733803},{"$f":"$F15*$I15*T15","v":0},{"$f":"$F15*$I15*U15","v":0},{"$f":"$F15*$I15*V15","v":0}]
["RD","Renal Dialysis at Base","LE01B","Haemodialysis for Acute Kidney Injury, 18 years and under",188,198,117,235,{"$f":"IF(LEFT(D16,4)=\"Home\",223/69,IF(K16,3,7))","v":3},6,{"$f":"IF(ISERR(FIND(\"Haemodialysis\",D16)),FALSE,TRUE)","v":true},{"$f":"NOT(K16)","v":false},{"$f":"(RIGHT($D16,17)=\"19 years and over\")","v":false},{"$f":"NOT(M16)","v":true},{"$f":"$E16*K16*M16","v":0},{"$f":"$E16*K16*N16","v":188},{"$f":"E16*L16*M16","v":0},{"$f":"E16*L16*N16","v":0},{"$f":"O16/O$55","v":0},{"$f":"P16/P$55","v":9.0180841368062547E-3},{"$f":"Q16/Q$55","v":0},{"$f":"R16/R$55","v":0},{"$f":"$F16*$I16*S16","v":0},{"$f":"$F16*$I16*T16","v":5.3567419772629155},{"$f":"$F16*$I16*U16","v":0},{"$f":"$F16*$I16*V16","v":0}]
["RD","Renal Dialysis at Base","LE02A","Peritoneal Dialysis for Acute Kidney Injury, 19 years and over",79,390,29,171,7,6,false,true,true,false,0,0,79,0,0,0,7.2590345116553453E-5,0,0,0,0.19817164216819091,0]
["RD","Renal Dialysis at Base","LE02B","Peritoneal Dialysis for Acute Kidney Injury, 18 years and under",46,105,105,118,7,2,false,true,false,true,0,0,0,46,0,0,0,2.9042237514994634E-3,0,0,0,2.1346044573521055]
["RD","Renal Dialysis at Base","LD01A","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",360898,138,112,159,3,51,true,false,true,false,360898,0,0,0,0.12216218448453806,0,0,0,50.575144376598757,0,0,0]
["RD","Renal Dialysis at Base","LD01B","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 18 years and under",17223,508,159,699,3,26,true,false,false,true,0,17223,0,0,0,0.82616203770326668,0,0,0,1259.0709454597784,0,0]
["RD","Renal Dialysis at Base","LD02A","Hospital Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",712979,159,137,174,3,51,true,false,true,false,712979,0,0,0,0.24133985816380654,0,0,0,115.11911234413571,0,0,0]
["RD","Renal Dialysis at Base","LD02B","Hospital Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 18 years and under",2792,609,181,699,3,17,true,false,false,true,0,2792,0,0,0,0.13392814313810142,0,0,0,244.68671751331129,0,0]
["RD","Renal Dialysis at Base","LD03A","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, with Blood-borne Virus, 19 years and over",10800,144,134,168,3,43,true,false,true,false,10800,0,0,0,3.6557464780436881E-3,0,0,0,1.5792824785148731,0,0,0]
["RD","Renal Dialysis at Base","LD03B","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, with Blood-borne Virus, 18 years and under",30,699,699,699,3,1,true,false,false,true,0,30,0,0,0,1.439055979277594E-3,0,0,0,3.0177003885451144,0,0]
["RD","Renal Dialysis at Base","LD04A","Hospital Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, with Blood-borne Virus, 19 years and over",20269,176,148,208,3,47,true,false,true,false,20269,0,0,0,6.8609560521729184E-3,0,0,0,3.6225847955473007,0,0,0]
["RD","Renal Dialysis at Base","LD05A","Satellite Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",416706,133,107,142,3,42,true,false,true,false,416706,0,0,0,0.14105291591478455,0,0,0,56.280113449999035,0,0,0]
["RD","Renal Dialysis at Base","LD05B","Satellite Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 18 years and under",275,115,98,132,3,6,true,false,false,true,0,275,0,0,0,1.3191346476711278E-2,0,0,0,4.5510145344653905,0,0]
["RD","Renal Dialysis at Base","LD06A","Satellite Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",1092718,153,131,167,3,42,true,false,true,false,1092718,0,0,0,0.36987962777730954,0,0,0,169.77474914978507,0,0,0]
["RD","Renal Dialysis at Base","LD06B","Satellite Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 18 years and under",204,128,121,131,3,3,true,false,false,true,0,204,0,0,0,9.785580659087639E-3,0,0,0,3.7576629730896531,0,0]
["RD","Renal Dialysis at Base","LD07A","Satellite Haemodialysis or Filtration, with Access via Haemodialysis Catheter, with Blood-borne Virus, 19 years and over",20691,129,106,134,3,24,true,false,true,false,20691,0,0,0,7.0038009608520326E-3,0,0,0,2.7104709718497366,0,0,0]
["RD","Renal Dialysis at Base","LD08A","Satellite Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, with Blood-borne Virus, 19 years and over",55207,167,133,208,3,27,true,false,true,false,55207,0,0,0,1.868729590864425E-2,0,0,0,9.3623352502307693,0,0,0]
["RD","Renal Dialysis at Base","LD09A","Home Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",21543,259,134,201,3.2318840579710146,30,true,false,true,false,21543,0,0,0,7.2921987385643683E-3,0,0,0,6.1039930803371334,0,0,0]
["RD","Renal Dialysis at Base","LD09B","Home Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 18 years and under",108,517,423,651,3.2318840579710146,3,true,false,false,true,0,108,0,0,0,5.1806015253993377E-3,0,0,0,8.6561844994900738,0,0]
["RD","Renal Dialysis at Base","LD10A","Home Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",115845,118,65,146,3.2318840579710146,41,true,false,true,false,115845,0,0,0,3.9212958402682505E-2,0,0,0,14.954344745046196,0,0,0]
["RD","Renal Dialysis at Base","LD10B","Home Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 18 years and under",27,103,45,166,3.2318840579710146,2,true,false,false,true,0,27,0,0,0,1.2951503813498344E-3,0,0,0,0.43113491462643982,0,0]
["RD","Renal Dialysis at Base","LD11A","Continuous Ambulatory Peritoneal Dialysis, 19 years and over",407689,60,45,64,7,46,false,true,true,false,0,0,407689,0,0,0,0.37461120519269059,0,0,0,157.33670618093004,0]
["RD","Renal Dialysis at Base","LD11B","Continuous Ambulatory Peritoneal Dialysis, 18 years and under",7912,127,109,147,7,7,false,true,false,true,0,0,0,7912,0,0,0,0.49952648525790772,0,0,0,444.07904539427994]
["RD","Renal Dialysis at Base","LD12A","Automated Peritoneal Dialysis, 19 years and over",536300,68,53,72,7,46,false,true,true,false,0,0,536300,0,0,0,0.49278736817731156,0,0,0,234.5667872524003,0]
["RD","Renal Dialysis at Base","LD12B","Automated Peritoneal Dialysis, 18 years and under",7830,100,100,100,7,6,false,true,false,true,0,0,0,7830,0,0,0,0.49434939074436518,0,0,0,346.04457352105561]
["RD","Renal Dialysis at Base","LD13A","Assisted Automated Peritoneal Dialysis, 19 years and over",68567,73,54,78,7,33,false,true,true,false,0,0,68567,0,0,0,6.300382523552811E-2,0,0,0,32.194954695354866,0]
["RD","Renal Dialysis at Base","LD13B","Assisted Automated Peritoneal Dialysis, 18 years and under",51,37,37,37,7,1,false,true,false,true,0,0,0,51,0,0,0,3.2199002462276658E-3,0,0,0,0.8339541637729655]
["RDAFB","Renal Dialysis away from Base","LD01A","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",16553,159,127,170,3,10,true,false,true,false,16553,0,0,0,5.6031084676904791E-3,0,0,0,2.6726827390883585,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD02A","Hospital Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",35243,148,136,170,3,12,true,false,true,false,35243,0,0,0,1.192958084497164E-2,0,0,0,5.2967338951674083,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD03A","Hospital Haemodialysis or Filtration, with Access via Haemodialysis Catheter, with Blood-borne Virus, 19 years and over",925,204,204,204,3,1,true,false,true,false,925,0,0,0,3.1310791594355665E-4,0,0,0,0.19162204455745666,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD04A","Hospital Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, with Blood-borne Virus, 19 years and over",1080,204,204,204,3,2,true,false,true,false,1080,0,0,0,3.6557464780436882E-4,0,0,0,0.22373168445627373,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD05A","Satellite Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",19583,152,135,170,3,8,true,false,true,false,19583,0,0,0,6.6287484518082916E-3,0,0,0,3.022709294024581,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD06A","Satellite Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",48125,327,167,170,3,9,true,false,true,false,48125,0,0,0,1.6290074005171528E-2,0,0,0,15.980562599073268,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD07A","Satellite Haemodialysis or Filtration, with Access via Haemodialysis Catheter, with Blood-borne Virus, 19 years and over",428,166,132,204,3,2,true,false,true,false,428,0,0,0,1.448758789446943E-4,0,0,0,7.2148187714457759E-2,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD08A","Satellite Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, with Blood-borne Virus, 19 years and over",1707,185,177,204,3,3,true,false,true,false,1707,0,0,0,5.7781104055746072E-4,0,0,0,0.32068512750939071,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD09A","Home Haemodialysis or Filtration, with Access via Haemodialysis Catheter, 19 years and over",59,170,170,170,3.2318840579710146,2,true,false,true,false,59,0,0,0,1.9971207611534964E-5,0,0,0,1.097258667468537E-2,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD10A","Home Haemodialysis or Filtration, with Access via Arteriovenous Fistula or Graft, 19 years and over",565,155,154,170,3.2318840579710146,4,true,false,true,false,565,0,0,0,1.9124970000876701E-4,0,0,0,9.5805012765261335E-2,0,0,0]
["RDAFB","Renal Dialysis away from Base","LD11A","Continuous Ambulatory Peritoneal Dialysis, 19 years and over",30148,50,47,51,7,8,false,true,true,false,0,0,30148,0,0,0,2.7701945880681686E-2,0,0,0,9.6956810582385895,0]
["RDAFB","Renal Dialysis away from Base","LD12A","Automated Peritoneal Dialysis, 19 years and over",35738,57,48,51,7,7,false,true,true,false,0,0,35738,0,0,0,3.283840194652389E-2,0,0,0,13.102522376663032,0]
["RDAFB","Renal Dialysis away from Base","LD13A","Assisted Automated Peritoneal Dialysis, 19 years and over",9778,87,78,124,7,5,false,true,true,false,0,0,9778,0,0,0,8.9846632221475906E-3,0,0,0,5.4716599022878825,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O15:O54)","v":2954253},20847,1088299,15839,1,1,0.99999999999999989,1,459.58985325194908,1529.5281022605695,452.56648310804292,793.09217753646067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HD Adult","HD Child","PD Adult","PD Child"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly cost",{"$f":"W55*((365.2425/7)/4)","v":5995.0623920133939},{"$f":"X55*((365.2425/7)/4)","v":19951.738138925219},{"$f":"Y55*((365.2425/7)/4)","v":5903.446918092478},{"$f":"Z55*((365.2425/7)/4)","v":10345.39177335217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual cost",{"$f":"W57*4","v":23980.249568053576},{"$f":"X57*4","v":79806.952555700875},{"$f":"Y57*4","v":23613.787672369912},{"$f":"Z57*4","v":41381.567093408681}]

{"sheet":"Drug costs","index":17,"n_rows":129,"n_cols":8,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
["Drug","Azathioprine"]
["Capsule dose (mg)",25,25,50,50]
["Pack size",28,100,56,100]
["Total dose (mg)",{"$f":"B3*B4","v":700},{"$f":"C3*C4","v":2500},{"$f":"D3*D4","v":2800},{"$f":"E3*E4","v":5000}]
["Total quantity (packs)",2425,4439,63096,5147,"EMIT"]
["Average price per pack",1.63,9.43,2.5299999999999998,5.03,"EMIT"]
["SD price per pack",0.83,1.28,0.57999999999999996,0.84,"EMIT"]
["Average price per mg",{"$f":"B7/B5","v":2.3285714285714285E-3},{"$f":"C7/C5","v":3.7719999999999997E-3},{"$f":"D7/D5","v":9.0357142857142849E-4},{"$f":"E7/E5","v":1.0059999999999999E-3}]
["SE price per pack",{"$f":"B8/SQRT(B6)","v":1.6854746341218075E-2},{"$f":"C8/SQRT(C6)","v":1.9211770815541429E-2},{"$f":"D8/SQRT(D6)","v":2.3090167302184175E-3},{"$f":"E8/SQRT(E6)","v":1.1708525386994963E-2}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B7,B10)","v":1.6077496039916406},{"$f":"_xlfn.NORM.INV(RAND(),C7,C10)","v":9.4177041000717576},{"$f":"_xlfn.NORM.INV(RAND(),D7,D10)","v":2.5319958684690129},{"$f":"_xlfn.NORM.INV(RAND(),E7,E10)","v":5.0478792245266879}]
["Sampled price per mg",{"$f":"B11/B5","v":2.2967851485594867E-3},{"$f":"C11/C5","v":3.767081640028703E-3},{"$f":"D11/D5","v":9.0428423873893324E-4},{"$f":"E11/E5","v":1.0095758449053375E-3}]
["Weight",{"$f":"B5*B6/SUMPRODUCT($B$5:$E$5,$B$6:$E$6)","v":7.8880551378539294E-3},{"$f":"C5*C6/SUMPRODUCT($B$5:$E$5,$B$6:$E$6)","v":5.1568596107413239E-2},{"$f":"D5*D6/SUMPRODUCT($B$5:$E$5,$B$6:$E$6)","v":0.82095625068541278},{"$f":"E5*E6/SUMPRODUCT($B$5:$E$5,$B$6:$E$6)","v":0.11958709806932009}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B13:E13,B9:E9)","v":1.0749818772223638E-3}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B13:E13,B12:E12)","v":1.0754903232520719E-3}]
[]
["Drug","Mycophenolate mofetil"]
["Tablet dose (mg)",500,250]
["Pack size",50,100]
["Total dose (mg)",{"$f":"B19*B20","v":25000},{"$f":"C19*C20","v":25000}]
["Total dose (g)",{"$f":"B21/1000","v":25},{"$f":"C21/1000","v":25}]
["Total quantity (packs)",110267,19344,"EMIT"]
["Average price per pack",9.17,10.94,"EMIT"]
["SD price per pack",15.78,17.62,"EMIT"]
["Average price per gram",{"$f":"B24/B22","v":0.36680000000000001},{"$f":"C24/C22","v":0.43759999999999999}]
["SE price per pack",{"$f":"B25/SQRT(B23)","v":4.7520852094874125E-2},{"$f":"C25/SQRT(C23)","v":0.12668720720660695}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B24,B27)","v":9.0781687953240215},{"$f":"_xlfn.NORM.INV(RAND(),C24,C27)","v":10.75339690066008}]
["Sampled price per gram",{"$f":"B28/B22","v":0.36312675181296084},{"$f":"C28/C22","v":0.43013587602640319}]
["Weight",{"$f":"B22*B23/SUMPRODUCT($B$22:$C$22,$B$23:$C$23)","v":0.85075340827553214},{"$f":"C22*C23/SUMPRODUCT($B$22:$C$22,$B$23:$C$23)","v":0.14924659172446783}]
[]
["Combined average price per gram",{"$f":"SUMPRODUCT(B30:C30,B26:C26)","v":0.37736665869409231}]
["Sampled average price per gram",{"$f":"SUMPRODUCT(B30:C30,B29:C29)","v":0.37312763521625864}]
[]
["Drug","Ciclosporin"]
["Tablet dose (mg)",100,10,25,50]
["Pack size",30,60,30,30]
["Total dose (mg)",{"$f":"B36*B37","v":3000},{"$f":"C36*C37","v":600},{"$f":"D36*D37","v":750},{"$f":"E36*E37","v":1500}]
["Total quantity (packs)",44052,6650,34037,42720,"EMIT"]
["Average price exc. VAT (per pack)",46.15,16.61,14.55,25.26,"EMIT"]
["StdDev (per pack)",16.28,0.5,3.69,8.8800000000000008,"EMIT"]
["Average price per mg",{"$f":"B40/B38","v":1.5383333333333332E-2},{"$f":"C40/C38","v":2.7683333333333334E-2},{"$f":"D40/D38","v":1.9400000000000001E-2},{"$f":"E40/E38","v":1.6840000000000001E-2}]
["SE price per pack",{"$f":"B41/SQRT(B39)","v":7.7566033824066474E-2},{"$f":"C41/SQRT(C39)","v":6.1313933948496588E-3},{"$f":"D41/SQRT(D39)","v":2.0000954820466751E-2},{"$f":"E41/SQRT(E39)","v":4.2963271484248194E-2}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B40,B43)","v":46.264654765106911},{"$f":"_xlfn.NORM.INV(RAND(),C40,C43)","v":16.606580009686351},{"$f":"_xlfn.NORM.INV(RAND(),D40,D43)","v":14.587711733584241},{"$f":"_xlfn.NORM.INV(RAND(),E40,E43)","v":25.248502648661574}]
["Sampled price per mg",{"$f":"B44/B38","v":1.542155158836897E-2},{"$f":"C44/C38","v":2.7677633349477249E-2},{"$f":"D44/D38","v":1.9450282311445653E-2},{"$f":"E44/E38","v":1.6832335099107715E-2}]
["Weight",{"$f":"B38*B39/SUMPRODUCT($B$38:$E$38,$B$39:$E$39)","v":0.58539891363930829},{"$f":"C38*C39/SUMPRODUCT($B$38:$E$38,$B$39:$E$39)","v":1.7674125014534643E-2},{"$f":"D38*D39/SUMPRODUCT($B$38:$E$38,$B$39:$E$39)","v":0.1130778558495706},{"$f":"E38*E39/SUMPRODUCT($B$38:$E$38,$B$39:$E$39)","v":0.28384910549658643}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B46:E46,B42:E42)","v":1.6468394655681243E-2}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B46:E46,B45:E45)","v":1.6494176979136483E-2}]
[]
["Drug","Tacrolimus"]
["Capsule dose (mg)",1,1,0.5,5]
["Pack size",50,100,50,50]
["Total dose (mg)",{"$f":"B52*B53","v":50},{"$f":"C52*C53","v":100},{"$f":"D52*D53","v":25},{"$f":"E52*E53","v":250}]
["Total quantity (packs)",93540,7877,19338,12464,"EMIT"]
["Average price exc. VAT (per pack)",28.81,55.05,24.9,88.57,"EMIT"]
["StdDev (per pack)",23.31,38.049999999999997,17,80.739999999999995,"EMIT"]
["Average price per mg",{"$f":"B56/B54","v":0.57619999999999993},{"$f":"C56/C54","v":0.55049999999999999},{"$f":"D56/D54","v":0.996},{"$f":"E56/E54","v":0.35427999999999998}]
["SE price per pack",{"$f":"B57/SQRT(B55)","v":7.6215550478243813E-2},{"$f":"C57/SQRT(C55)","v":0.42872048799149287},{"$f":"D57/SQRT(D55)","v":0.12224838865312816},{"$f":"E57/SQRT(E55)","v":0.72320267676609373}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B56,B59)","v":28.753347712847187},{"$f":"_xlfn.NORM.INV(RAND(),C56,C59)","v":54.678899473820444},{"$f":"_xlfn.NORM.INV(RAND(),D56,D59)","v":25.01966412441412},{"$f":"_xlfn.NORM.INV(RAND(),E56,E59)","v":87.18766850732041}]
["Sampled price per mg",{"$f":"B60/B54","v":0.57506695425694376},{"$f":"C60/C54","v":0.54678899473820441},{"$f":"D60/D54","v":1.0007865649765648},{"$f":"E60/E54","v":0.34875067402928162}]
["Weight",{"$f":"B54*B55/SUMPRODUCT(B54:E54,B55:E55)","v":0.51598881307127531},{"$f":"C54*C55/SUMPRODUCT(B54:E54,B55:E55)","v":8.6902798387052282E-2},{"$f":"D54*D55/SUMPRODUCT(B54:E54,B55:E55)","v":5.3336495975905077E-2},{"$f":"E54*E55/SUMPRODUCT(B54:E54,B55:E55)","v":0.34377189256576735}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B62:E62,B58:E58)","v":0.52006740069394253}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B62:E62,B61:E61)","v":0.51751473677379245}]
[]
["Drug","Prednisolone"]
["Tablet dose (mg)",1,2.5,2.5,5,5,5]
["Pack size",28,30,100,30,100,28]
["Total dose (mg)",{"$f":"B68*B69","v":28},75,250,150,500,140]
["Total quantity (packs)",80737,21903,698,56947,1536,1542482,"EMIT"]
["Average price exc. VAT (per pack)",0.15,1.65,5.33,1.61,5.41,0.39,"EMIT"]
["StdDev (per pack)",0.09,0.4,2.5000000000000001E-3,0.26,0.38,0.31,"EMIT"]
["Average price per mg",{"$f":"B72/B70","v":5.3571428571428572E-3},2.1999999999999999E-2,2.1319999999999999E-2,1.0733333333333334E-2,1.082E-2,2.7857142857142859E-3]
["SE price per pack",{"$f":"B73/SQRT(B71)","v":3.1674240170365044E-4},2.7027643990880121E-3,9.4626395513058067E-5,1.089526813756082E-3,9.6958968985167478E-3,2.4960405785586724E-4]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B72,B75)","v":0.1495389567385981},1.6506208618236549,5.3301579807609238,1.6109097797509446,5.4212151228667187,0.3893135207427178]
["Sampled price per mg",{"$f":"B76/B70","v":5.3406770263785038E-3},2.200827815764873E-2,2.1320631923043697E-2,1.0739398531672965E-2,1.0842430245733437E-2,2.7808108624479844E-3]
["Weight",{"$f":"B70*B71/SUMPRODUCT($B$70:$G$70,$B$71:$G$71)","v":9.8573359748038193E-3},7.1629807891273089E-3,7.6089433575474619E-4,3.7246976852342864E-2,3.3488071625194559E-3,0.94162300488545181]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B78:G78,B74:G74)","v":3.285725969787193E-3}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B78:G78,B77:G77)","v":3.2813072863916064E-3}]
[]
["Drug","Fluvastatin"]
["Capsule dose (mg)",20,40]
["Pack size",28,28]
["Total dose (mg)",{"$f":"B84*B85","v":560},{"$f":"C84*C85","v":1120}]
["Total quantity (packs)",1087,548,"EMIT"]
["Average price exc. VAT (per pack)",1.59,1.79,"EMIT"]
["StdDev (per pack)",1.81,1.03,"EMIT"]
["Average price per mg",{"$f":"B88/B86","v":2.8392857142857143E-3},{"$f":"C88/C86","v":1.5982142857142857E-3}]
["SE price per pack",{"$f":"B89/SQRT(B87)","v":5.4898920247507844E-2},{"$f":"C89/SQRT(C87)","v":4.3999419372413189E-2}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B88,B91)","v":1.5777967187950281},{"$f":"_xlfn.NORM.INV(RAND(),C88,C91)","v":1.7289165848336581}]
["Sampled price per mg",{"$f":"B92/B86","v":2.8174941407054072E-3},{"$f":"C92/C86","v":1.5436755221729091E-3}]
["Weight",{"$f":"B86*B87/SUMPRODUCT(B86:C86,B87:C87)","v":0.4979386165826844},{"$f":"C86*C87/SUMPRODUCT(B86:C86,B87:C87)","v":0.50206138341731565}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B94:C94,B90:C90)","v":2.216191675937439E-3}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B94:C94,B93:C93)","v":2.1779590028622475E-3}]
[]
["Drug","Pravastatin"]
["Tablet dose (mg)",10,20,40]
["Pack size",28,28,28]
["Total dose (mg)",{"$f":"B100*B101","v":280},{"$f":"C100*C101","v":560},{"$f":"D100*D101","v":1120}]
["Total quantity (packs)",9475,12901,19009,"EMIT"]
["Average price exc. VAT (per pack)",4.32,1.85,0.79,"EMIT"]
["StdDev (per pack)",11.93,17.89,1.72,"EMIT"]
["Average price per mg",{"$f":"B104/B102","v":1.542857142857143E-2},{"$f":"C104/C102","v":3.3035714285714287E-3},{"$f":"D104/D102","v":7.0535714285714288E-4}]
["SE price per pack",{"$f":"B105/SQRT(B103)","v":0.12256058756929086},{"$f":"C105/SQRT(C103)","v":0.15750656235444402},{"$f":"D105/SQRT(D103)","v":1.2475237190263675E-2}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B104,B107)","v":4.2988242251842905},{"$f":"_xlfn.NORM.INV(RAND(),C104,C107)","v":1.6932678060503639},{"$f":"_xlfn.NORM.INV(RAND(),D104,D107)","v":0.79011708788451129}]
["Sampled price per mg",{"$f":"B108/B102","v":1.5352943661372466E-2},{"$f":"C108/C102","v":3.0236925108042211E-3},{"$f":"D108/D102","v":7.0546168561117081E-4}]
["Weight",{"$f":"B102*B103/SUMPRODUCT(B102:D102,B103:D103)","v":8.5120336348854131E-2},{"$f":"C102*C103/SUMPRODUCT(B102:D102,B103:D103)","v":0.23179682516866854},{"$f":"D102*D103/SUMPRODUCT(B102:D102,B103:D103)","v":0.68308283848247731}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B110:D110,B106:D106)","v":2.5608599175298481E-3}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B110:D110,B109:D109)","v":2.4896188233396424E-3}]
[]
["Drug","Simvastatin"]
["Tablet dose (mg)",10,20,40]
["Pack size",28,28,28]
["Total dose (mg)",{"$f":"B116*B117","v":280},{"$f":"C116*C117","v":560},{"$f":"D116*D117","v":1120}]
["Total quantity (packs)",41234,196976,311103,"EMIT"]
["Average price exc. VAT (per pack)",0.15,0.24,0.34,"EMIT"]
["StdDev (per pack)",0.05,0.14000000000000001,0.1,"EMIT"]
["Average price per mg",{"$f":"B120/B118","v":5.3571428571428574E-4},{"$f":"C120/C118","v":4.2857142857142855E-4},{"$f":"D120/D118","v":3.035714285714286E-4}]
["SE price per pack",{"$f":"B121/SQRT(B119)","v":2.4623074043080766E-4},{"$f":"C121/SQRT(C119)","v":3.1544335175024866E-4},{"$f":"D121/SQRT(D119)","v":1.7928662854465728E-4}]
["Sampled price per pack",{"$f":"_xlfn.NORM.INV(RAND(),B120,B123)","v":0.15000533812802549},{"$f":"_xlfn.NORM.INV(RAND(),C120,C123)","v":0.24032069136366022},{"$f":"_xlfn.NORM.INV(RAND(),D120,D123)","v":0.33989792082558934}]
["Sampled price per mg",{"$f":"B124/B118","v":5.3573335045723391E-4},{"$f":"C124/C118","v":4.2914409172082181E-4},{"$f":"D124/D118","v":3.0348028645141908E-4}]
["Weight",{"$f":"B118*B119/SUMPRODUCT(B118:D118,B119:D119)","v":2.4549922064684527E-2},{"$f":"C118*C119/SUMPRODUCT(B118:D118,B119:D119)","v":0.23455136288564288},{"$f":"D118*D119/SUMPRODUCT(B118:D118,B119:D119)","v":0.74089871504967264}]
[]
["Combined average price (per mg)",{"$f":"SUMPRODUCT(B126:D126,B122:D122)","v":3.3858943798286431E-4}]
["Sampled average price (per mg)",{"$f":"SUMPRODUCT(B126:D126,B125:D125)","v":3.3865669786338048E-4}]

{"sheet":"Utilities","index":18,"n_rows":29,"n_cols":28,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Utilities"]
[]
["Parameter","Name","Value",null,null,null,null,null,"PSA parameters",null,null,null,null,null,"Checks"]
[null,null,"Live","Deterministic","Probabilistic","Source","Alternative","Alt. source","Distribution","U","mu","sigma","alpha","beta","E[X]","Var[X]","SD[X]"]
["Baseline"]
[]
["Baseline utility (const)","u_const",{"$f":"D7","v":0.96798117813860307},{"$f":"D17-D13*D12+D14*D12^2","v":0.96798117813860307},{"$f":"E17-E13*E12+E14*E12^2","v":0.94498596240982757},"Health Survey for England (2012)",0.95085660000000005,"Ara & Brazier. Value Health 2010; 13:509-18"]
["Baseline utility (age)","u_age",{"$f":"D8","v":-1.8071043238000002E-3},{"$f":"D13-2*D14*D12","v":-1.8071043238000002E-3},{"$f":"E13-2*E14*E12","v":-7.6468906333181119E-4},"^",-2.587E-4,"^"]
["Baseline utility (age^2)","u_age2",{"$f":"D9","v":-9.7100000000000002E-6},{"$f":"D14","v":-9.7100000000000002E-6},{"$f":"E14","v":-2.0250995911472259E-5},"^",-3.3200000000000001E-5,"^"]
["Baseline utility (male)","u_male",{"$f":"D10","v":2.3288699999999999E-2},{"$f":"D15","v":2.3288699999999999E-2},{"$f":"E15","v":3.1582173415717139E-2},"^",2.1212600000000002E-2,"^"]
[]
["Mean age (HSE2012)",null,null,46.287109999999998,{"$f":"D12","v":46.287109999999998},null,null,null,null,null,null,null,null,null,null,null,null,"Z","Variance-Covariance",null,null,null,null,"Cholesky"]
["Model dAge",null,null,-2.7060000000000001E-3,{"$f":"D13+SUMPRODUCT(X13:AB13,TRANSPOSE($R$13:$R$17))","v":-2.6394092140595445E-3},null,null,null,"Cholesky (see to right)",null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":0.53064615459762288},1.5749999999999999E-8,null,null,null,null,1.2548999999999999E-4,0,0,0,0]
["Model dAge2",null,null,-9.7100000000000002E-6,{"$f":"D14+SUMPRODUCT(X14:AB14,TRANSPOSE($R$13:$R$17))","v":-2.0250995911472259E-5},null,null,null,"^",null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-1.5564333325821855},-1.463E-10,4.1999999999999997E-11,null,null,null,-1.1659999999999999E-6,6.3749999999999999E-6,0,0,0]
["Model male",null,null,2.3288699999999999E-2,{"$f":"D15+SUMPRODUCT(X15:AB15,TRANSPOSE($R$13:$R$17))","v":3.1582173415717139E-2},null,null,null,"^",null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":1.7040046621005402},-2.3490000000000001E-9,-1.6210000000000001E-9,2.1569999999999998E-5,null,null,-1.872E-5,-2.5775E-4,4.6374500000000004E-3,0,0]
["Model cancer",null,null,-7.0911699999999994E-2,{"$f":"D16+SUMPRODUCT(X16:AB16,TRANSPOSE($R$13:$R$17))","v":-7.4473416401841797E-2},null,null,null,"^",null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":-0.22119435909452403},-3.6020000000000001E-7,-6.3339999999999998E-9,1.44E-6,4.7511E-4,null,-2.8704899999999998E-3,-1.51844E-3,2.1448999999999999E-4,2.1552740000000001E-2,0]
["Model const",null,null,0.86353190000000002,{"$f":"D17+SUMPRODUCT(X17:AB17,TRANSPOSE($R$13:$R$17))","v":0.86620302670161553},null,null,null,"^",null,null,null,null,null,null,null,null,{"$f":"_xlfn.NORM.S.INV(RAND())","v":1.1047761419265323},1.3019999999999999E-7,-1.5060000000000001E-8,-9.7999999999999993E-6,-5.2680000000000002E-6,1.5889999999999999E-5,1.0372199999999999E-3,-2.1722199999999999E-3,-2.2297200000000001E-3,-2.3712000000000001E-4,2.2509700000000001E-3]
[]
["Chronic health states"]
[]
["Utility decrements due to dialysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UCL","LCL","UCL-LCL",null,"r"]
["Haemodialysis","du_HD",{"$f":"IF(PSA,E22,D22)","v":0.27691588938108302},{"$f":"(D7+60.4*(D8+60.4*D9)+D10*0.58)-0.56","v":0.27691588938108302},{"$f":"IF(I22='Drop-down lists'!$A$2,_xlfn.NORM.INV(J22,K22,L22),IF(I22='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J22,K22,L22),IF(I22='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J22,M22,N22),IF(I22='Drop-down lists'!$A$5,_xlfn.BETA.INV(J22,M22,N22)))))","v":0.28535762085265687},"Liem et al, 2008 (Table 4)",null,null,"Gamma",{"$f":"RAND()","v":0.61313971819782576},null,null,{"$f":"D22*V22","v":66.89532831160345},{"$f":"1/V22","v":4.1395400302273438E-3},{"$f":"IF(I22='Drop-down lists'!$A$2,K22,IF(I22='Drop-down lists'!$A$3,EXP(K22+0.5*L22^2),IF(I22='Drop-down lists'!$A$4,M22*N22,IF(I22='Drop-down lists'!$A$5,M22/(M22+N22)))))","v":0.27691588938108302},{"$f":"IF(I22='Drop-down lists'!$A$2,K22,IF(I22='Drop-down lists'!$A$3,(EXP(L22^2)-1)*EXP(2*K22+L22^2),IF(I22='Drop-down lists'!$A$4,M22*(N22^2),IF(I22='Drop-down lists'!$A$5,M22*N22/((M22+N22)^2*(M22+N22+1))))))","v":1.1463044090990002E-3},{"$f":"SQRT(P22)","v":3.385711755449658E-2},0.62,0.49,{"$f":"R22-S22","v":0.13},{"$f":"_xlfn.GAMMA.INV(0.975,M22,N22)-_xlfn.GAMMA.INV(0.025,M22,N22)","v":0.13254391965754769},241.57273337083299,{"$f":"T22-U22","v":-2.5439196575476886E-3}]
["Peritoneal dialysis","du_PD",{"$f":"IF(PSA,E23,D23)","v":0.26360672169058319},{"$f":"(D7+57.9*(D8+57.9*D9)+D10*0.55)-0.58","v":0.26360672169058319},{"$f":"IF(I23='Drop-down lists'!$A$2,_xlfn.NORM.INV(J23,K23,L23),IF(I23='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J23,K23,L23),IF(I23='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J23,M23,N23),IF(I23='Drop-down lists'!$A$5,_xlfn.BETA.INV(J23,M23,N23)))))","v":0.40432934790999897},"Liem et al, 2008 (Table 4)",null,null,"Gamma",{"$f":"RAND()","v":0.99749884599438443},null,null,{"$f":"D23*V23","v":35.73436129912136},{"$f":"1/V23","v":7.3768415638945468E-3},{"$f":"IF(I23='Drop-down lists'!$A$2,K23,IF(I23='Drop-down lists'!$A$3,EXP(K23+0.5*L23^2),IF(I23='Drop-down lists'!$A$4,M23*N23,IF(I23='Drop-down lists'!$A$5,M23/(M23+N23)))))","v":0.26360672169058319},{"$f":"IF(I23='Drop-down lists'!$A$2,K23,IF(I23='Drop-down lists'!$A$3,(EXP(L23^2)-1)*EXP(2*K23+L23^2),IF(I23='Drop-down lists'!$A$4,M23*(N23^2),IF(I23='Drop-down lists'!$A$5,M23*N23/((M23+N23)^2*(M23+N23+1))))))","v":1.9445850210890764E-3},{"$f":"SQRT(P23)","v":4.409744914492307E-2},0.67,0.5,{"$f":"R23-S23","v":0.17000000000000004},{"$f":"_xlfn.GAMMA.INV(0.975,M23,N23)-_xlfn.GAMMA.INV(0.025,M23,N23)","v":0.17243681813369971},135.55937067896815,{"$f":"T23-U23","v":-2.4368181336996697E-3}]
[]
["Utility decrements due to transplant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UCL","LCL","UCL-LCL",null,"r"]
["Functioning graft","du_FG",{"$f":"IF(PSA,E26,D26)","v":5.3415804295283031E-2},{"$f":"(D7+51.4*(D8+51.4*D9)+D10*0.6)-0.81","v":5.3415804295283031E-2},{"$f":"IF(I26='Drop-down lists'!$A$2,_xlfn.NORM.INV(J26,K26,L26),IF(I26='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J26,K26,L26),IF(I26='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J26,M26,N26),IF(I26='Drop-down lists'!$A$5,_xlfn.BETA.INV(J26,M26,N26)))))","v":2.4303696835885298E-2},"Liem et al, 2008 (Table 4)",null,null,"Gamma",{"$f":"RAND()","v":0.33324587944961803},null,null,{"$f":"D26*V26","v":1.178957013474738},{"$f":"1/V26","v":4.5307677620790195E-2},{"$f":"IF(I26='Drop-down lists'!$A$2,K26,IF(I26='Drop-down lists'!$A$3,EXP(K26+0.5*L26^2),IF(I26='Drop-down lists'!$A$4,M26*N26,IF(I26='Drop-down lists'!$A$5,M26/(M26+N26)))))","v":5.3415804295283031E-2},{"$f":"IF(I26='Drop-down lists'!$A$2,L26,IF(I26='Drop-down lists'!$A$3,(EXP(L26^2)-1)*EXP(2*K26+L26^2),IF(I26='Drop-down lists'!$A$4,M26*(N26^2),IF(I26='Drop-down lists'!$A$5,M26*N26/((M26+N26)^2*(M26+N26+1))))))","v":2.4201460408659037E-3},{"$f":"SQRT(P26)","v":4.9194979833982085E-2},0.9,0.72,{"$f":"R26-S26","v":0.18000000000000005},{"$f":"_xlfn.GAMMA.INV(0.975,M26,N26)-_xlfn.GAMMA.INV(0.025,M26,N26)","v":0.18156254588795803},22.071314455127425,{"$f":"T26-U26","v":-1.5625458879579834E-3}]
[]
["Utility decrements due to comorbidities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UCL","LCL","UCL-LCL",null,"r"]
["Diabetes","du_Diabetes",{"$f":"IF(PSA,E29,D29)","v":0.06},0.06,{"$f":"IF(I29='Drop-down lists'!$A$2,_xlfn.NORM.INV(J29,K29,L29),IF(I29='Drop-down lists'!$A$3,_xlfn.LOGNORM.INV(J29,K29,L29),IF(I29='Drop-down lists'!$A$4,_xlfn.GAMMA.INV(J29,M29,N29),IF(I29='Drop-down lists'!$A$5,_xlfn.BETA.INV(J29,M29,N29)))))","v":3.1700797317493028E-2},"Dukes et al 2013 (unadjusted value, 95% CI: 0.02-0.11)",4.1000000000000002E-2,"BMS submission (source uncertain)","Gamma",{"$f":"RAND()","v":8.809478585095154E-2},null,null,{"$f":"D29*V29","v":6.6561111472340668},{"$f":"1/V29","v":9.0142725493598287E-3},{"$f":"IF(I29='Drop-down lists'!$A$2,K29,IF(I29='Drop-down lists'!$A$3,EXP(K29+0.5*L29^2),IF(I29='Drop-down lists'!$A$4,M29*N29,IF(I29='Drop-down lists'!$A$5,M29/(M29+N29)))))","v":6.0000000000000005E-2},{"$f":"IF(I29='Drop-down lists'!$A$2,L29,IF(I29='Drop-down lists'!$A$3,(EXP(L29^2)-1)*EXP(2*K29+L29^2),IF(I29='Drop-down lists'!$A$4,M29*(N29^2),IF(I29='Drop-down lists'!$A$5,M29*N29/((M29+N29)^2*(M29+N29+1))))))","v":5.4085635296158979E-4},{"$f":"SQRT(P29)","v":2.3256318559943871E-2},0.11,0.02,{"$f":"R29-S29","v":0.09},{"$f":"_xlfn.GAMMA.INV(0.975,M29,N29)-_xlfn.GAMMA.INV(0.025,M29,N29)","v":8.9999918098464429E-2},110.93518578723445,{"$f":"T29-U29","v":8.1901535567419081E-8}]

{"sheet":"Analysis","index":19,"n_rows":78,"n_cols":21,"rows_kept":78,"cut":false,"hidden":false,"merged":[[13,20,18,20]]}
["Analysis"]
[]
["Parameter","Name","Value",null,null,null,null,null,"PSA parameters",null,null,null,null,null,"Checks"]
[null,null,"Live","Deterministic","Probabilistic","Source","Alt.","Alt. source","Distribution","U","mu","sigma","alpha","beta","E[X]","Var[X]","SD[X]"]
["Economic analysis"]
[]
["Cycle length","cycle_length",{"$f":"D7","v":0.25},0.25,null,"NOTE: Changing this will not simply result in a change of cycle length in the model since in some cases (particularly with resource use) it has not been possible to avoid hard coding"]
["Time horizon","time_horizon",{"$f":"D8","v":50},50,null,"NOTE: Not currently used in the model"]
["Discount rate (costs)","dr_costs",{"$f":"D9","v":3.5000000000000003E-2},3.5000000000000003E-2]
["Discount rate (QALYs)","dr_QALYs",{"$f":"D10","v":3.5000000000000003E-2},3.5000000000000003E-2]
["Discount rate (LYs)","dr_LYs",{"$f":"D11","v":0},0,null,"NOTE: Not currently used in the model"]
[]
["Inflation factor to 2013/14 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15",{"$f":"T14*POWER(T14/T17,1/3)","v":295.25128464957589},"Assumption (average of 3 previous years)"]
["2013/14","inflate_2013",{"$f":"D14","v":1.0163555409623954},{"$f":"$T$13/T14","v":1.0163555409623954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14",290.5,"Curtis 2014"]
["2012/13","inflate_2012",1.027675895055955,1.027675895055955,null,"HCHS Index. Curtis L. Unit costs of health and social care. 2014",null,null,null,null,null,null,null,null,null,null,null,null,"2012/13",287.3]
["2011/12","inflate_2011",1.045137290794959,1.045137290794959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011/12",282.5]
["2010/11","inflate_2010",1.0670447584010694,1.0670447584010694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010/11",276.7]
["2009/10","inflate_2009",1.0992229510408633,1.0992229510408633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009/10",268.60000000000002]
["2008/09","inflate_2008",1.1058100548673255,1.1058100548673255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008/09",267]
[]
["Population characteristics"]
[]
["Age","age",{"$f":"D23","v":50},50]
["Proportion male","p_male",{"$f":"D24","v":0.61680000000000001},0.61680000000000001,null,"UKTR Standard dataset (2007-2012)"]
["Weight (kg)","weight",{"$f":"IF(PSA,E25,D25)","v":70.184894290002902},{"$f":"J52","v":70.184894290002902},{"$f":"_xlfn.NORM.INV(RAND(),J52,J54)","v":69.881429932756589},"RCTs in systematic review, random effects estimate"]
["SD weight (kg)","sd_weight",{"$f":"D26","v":14.78657868979329},{"$f":"SQRT((SUMPRODUCT(D46:D56-1,C46:C56,C46:C56)+SUMPRODUCT(D58:D59-1,C58:C59,C58:C59)+SUMPRODUCT(D62:D72-1,C62:C72,C62:C72)+SUMPRODUCT(D74:D78-1,C74:C78,C74:C78))/SUM(D46:D56-1,D58:D59-1,D62:D72-1,D74:D78-1))","v":14.78657868979329},null,"Pooled standard deviation from RCTs in systematic review"]
[]
[]
["First graft",null,"Male","Female","Total","Without PNF",null,null,null,"2007-12","Male","Female"]
[null,"DBD",0.40970000000000001,0.25430000000000003,{"$f":"C30+D30","v":0.66400000000000003},{"$f":"G30/SUM($G$30:$G$33)","v":0.6623095709809631},{"$f":"E30*(1-'Natural history'!C8)","v":0.64668133427963104},null,null,"DBD",0.23119999999999999,0.14960000000000001]
[null,"DCD",5.1200000000000002E-2,2.7699999999999999E-2,{"$f":"C31+D31","v":7.8899999999999998E-2},{"$f":"G31/SUM($G$30:$G$33)","v":7.8101362165585317E-2},{"$f":"E31*(1-'Natural history'!C9)","v":7.6258437605681434E-2},null,null,"DCD",0.1426,7.1999999999999995E-2]
[null,"LRD",0.11409999999999999,7.6700000000000004E-2,{"$f":"C32+D32","v":0.1908},{"$f":"G32/SUM($G$30:$G$33)","v":0.1925293433864935},{"$f":"E32*(1-'Natural history'!C10)","v":0.1879863105175292},null,null,"LRD",0.15090000000000001,0.1014]
[null,"LURD",4.19E-2,2.4400000000000002E-2,{"$f":"C33+D33","v":6.6299999999999998E-2},{"$f":"G33/SUM($G$30:$G$33)","v":6.7059723466958085E-2},{"$f":"E33*(1-'Natural history'!C11)","v":6.547734375E-2},null,null,"LURD",9.4200000000000006E-2,5.8099999999999999E-2]
[]
["Second graft",null,"Male","Female",null,null,null,null,null,"2007-12","Male","Female"]
[null,"DBD",0.3891,0.24099999999999999,null,null,null,null,null,"DBD",0.31609999999999999,0.18890000000000001]
[null,"DCD",5.8200000000000002E-2,2.4400000000000002E-2,null,null,null,null,null,"DCD",8.3199999999999996E-2,3.4099999999999998E-2]
[null,"LRD",0.1158,8.2600000000000007E-2,null,null,null,null,null,"LRD",0.1348,0.1023]
[null,"LURD",4.7399999999999998E-2,4.1500000000000002E-2,null,null,null,null,null,"LURD",7.4899999999999994E-2,6.5699999999999995E-2]
[]
[]
[]
["Study","T (Mean)","SD","n","SE","w (Inverse variance weight)","w*",null,"Q",{"$f":"SUMPRODUCT(F44:F78,B44:B78,B44:B78)-SUMPRODUCT(F44:F78,B44:B78)^2/SUM(F44:F78)","v":582.77849244407844}]
["Chen 08",55.1,null,21,2.5,{"$f":"1/(E44^2)","v":0.16},{"$f":"1/(1/F44+$J$50)","v":2.2318760633168646E-2},null,"k",{"$f":"COUNT(B44:B78)","v":35}]
["Ciancio",76.3,null,75,1.9,{"$f":"1/(E45^2)","v":0.2770083102493075},{"$f":"1/(1/F45+$J$50)","v":2.3716152583358529E-2},null,"P",{"$f":"_xlfn.CHISQ.DIST.RT(J43,J44-1)","v":3.8605628742899953E-101}]
["Hamdy 2005",65.7,13.5,65,{"$f":"C46/SQRT(D46)","v":1.6744689169543143},0.35665294924554175,2.4178416528248627E-2]
["Heilman 2011",88.5,23.7,60,3.0596568435038591,0.10682048816963094,2.0869483061071527E-2,null,"wbar",{"$f":"AVERAGE(F44:F78)","v":0.42954391409505688}]
["Kramer 2010",70.3,13.3,336,0.7255744850346747,1.8994855559952513,2.5587348873069973E-2,null,"sw2",{"$f":"_xlfn.VAR.S(F44:F78)","v":0.16403514830174204}]
["Mjornstedt",79.099999999999994,14.8,102,1.4654183636054781,0.4656683710737764,2.4568330575010087E-2,null,"U",{"$f":"(J44-1)*(J47-J48/(J44*J47))","v":14.233521859410224}]
["Soleimani 2013",58.67,11,59,1.4320780207890627,0.4876033057851239,2.4626779460177536E-2,null,"tau2",{"$f":"IF(J43<=J44-1,0,(J43-(J44-1))/J49)","v":38.555355298889985}]
["Sadek 2002",70.400000000000006,14.9,158,1.1853803534218377,0.71167965406963662,2.5024723249677673E-2]
["Remuzzi 2007",65.8,11.4,124,1.0237502215526171,0.95413973530316998,2.5250344658891418E-2,null,"Average body weight",{"$f":"SUMPRODUCT(G44:G78,B44:B78)/SUM(G44:G78)","v":70.184894290002902}]
["Ruggenenti 2007",79.5,10,11,3.0151134457776361,0.11000000000000001,2.098800426028986E-2,null,"Var[Body weight]",{"$f":"1/SUM(G44:G78)","v":1.2506857157150448}]
["Grinyo 2009",64.7,9.82,17,2.38169983785679,0.17628929695828371,2.261018822285522E-2,null,"SEM",{"$f":"SQRT(J53)","v":1.1183406080953355}]
["Vacher-Coponat 2012",63.5,13,146,1.0758876551830783,0.86390532544378706,2.5180741352380045E-2]
["Brennan 2006",73.7,16.2,141,1.3642861121277607,0.53726566072245086,2.4742289327991988E-2]
["Sheashaa 2008",65.599999999999994,null,40,4.9000000000000004,4.1649312786339016E-2,1.5983286520515318E-2]
["Sollinger",77.5,12.8,70,{"$f":"C58/SQRT(D58)","v":1.5298926199480238},0.42724609375000006,2.445231298129515E-2]
["Sheashaa 2003",62.6,13.1,50,{"$f":"C59/SQRT(D59)","v":1.8526197667087545},0.29135831245265426,2.3816580719726654E-2]
["Chen 08",55.6,null,20,2.5,0.16,2.2318760633168646E-2]
["Ciancio",80.099999999999994,null,75,2.4,0.1736111111111111,2.2565541746317627E-2]
["Hamdy 2005",68.900000000000006,15.6,67,{"$f":"C62/SQRT(D62)","v":1.9058433319583614},0.27531229454306377,2.3703650829540839E-2]
["Heilman 2011",87.2,22.2,62,2.8194028194042291,0.12580147715282849,2.1503347372875035E-2]
["Kramer 2010",70.400000000000006,15.8,331,0.86844654168831414,1.3259093094055441,2.5439107814056089E-2]
["Mjornstedt",81.099999999999994,14.7,100,1.47,0.46277014207043365,2.4560215389632413E-2]
["Soleimani 2013",54.47,11,29,2.0426487199475707,0.23966942148760326,2.3403983433981472E-2]
["Sadek 2002",67,14,162,1.0999438818457405,0.8265306122448981,2.5147596371896157E-2]
["Remuzzi 2007",69.5,13.3,124,1.1943752584780531,0.70100062185539025,2.5011325405172338E-2]
["Ruggenenti 2007",72,13.5,10,4.2690748412273116,5.4869684499314147E-2,1.7611724948462051E-2]
["Grinyo 2009",70.5,14.58,21,3.1816168396407689,9.8788012215843338E-2,2.0543143873216461E-2]
["Vacher-Coponat 2012",66.5,13,143,1.087114613009218,0.84615384615384626,2.5165353053746658E-2]
["Brennan 2006",76,16,137,1.3669722523468175,0.53515625,2.4737798851793325E-2]
["Sheashaa 2008",66.7,null,40,6.4,2.4414062499999997E-2,1.2576187281577292E-2]
["Sollinger",80.8,17.3,65,{"$f":"C74/SQRT(D74)","v":2.1458009083933067},0.21718066089745725,2.3169699810555645E-2]
["Sheashaa 2003",63.7,15.1,50,{"$f":"C75/SQRT(D75)","v":2.1354624791833734},0.21928862769176793,2.3193485345780647E-2]
["Sadek 2002",68,15,157,{"$f":"C76/SQRT(D76)","v":1.1971303267014333},0.69777777777777772,2.5007204376774759E-2]
["Grinyo 2009",72,17,20,{"$f":"C77/SQRT(D77)","v":3.8013155617496421},6.9204152249134954E-2,1.8866018242140556E-2]
["Grinyo 2009",70.5,14.82,25,{"$f":"C78/SQRT(D78)","v":2.964},0.11382655746602048,2.1123494767454697E-2]

{"sheet":"CsA+MMF+ST","index":20,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,"Proportion with functioning graft",null,null,"Other outcomes",null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: CsA","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$48*14+Costs!$C$49*28+Costs!$C$50*(365.2425/8-42))+(AZ3)*(Costs!$C$50*(84-365.2425/8)+Costs!$C$51*(365.2425/4-(12*7))))","v":465.8306530956358},{"$f":"DZ3*(c_MMF*(Costs!$C$72*(365.2425/4)))","v":66.43661108374782},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7144701865666052},{"$f":"AQ3*p_AR_CsA_MMF_ST*ru_AR*c_AR","v":992.86492302680188},{"$f":"BA3*Costs!$C$123*c_Explant","v":40.979054955925292},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":362.05676171007963},{"$f":"AQ3*p_CMV_CsA_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3094.2556684333845},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":60.857350255937327},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.44846249392455334},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.61541911449286446},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.5510086495888422E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":252.80193851709822},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.579988109061627},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_CsA_MMF_ST","v":6.9814926400467625},{"$f":"SUM(I3:Y3)","v":5680.2858352716612},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":5655.9120365594154},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":3.0065095241935271E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19373528230839715},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":3.5474030646003253E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.2908074567784124E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20140856556663486},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20054433232584257},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.9537132735939563E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.9516658276199601},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.0128309979581645E-2},{"$f":"$AQ3*CA3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.6165093753587407E-3},{"$f":"$AQ3*CB3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.9065904347109025E-5},null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":0.99999999999999989},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.2256304006287303E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":8.3521541663509696E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7076349321149161E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6210226098761459E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AB5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.5956276418503661E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96403462688640085},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.3241512959400525E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.101610090553854E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.6622421794390414E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.95386904780106796,{"$f":"AR4","v":0},4.2939696915231425E-2,{"$f":"AP4","v":3.1912552837007322E-3},{"$f":"SUM(D4:G4)","v":1.0000000000000002},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$51*(365.2425/4))","v":285.35717954298599},{"$f":"DZ4*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.808658016116283},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6232438353021719},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":11.534146602761414},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":341.84578769967021},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1627.2842806809306},51.894330604772648,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2745855981697041},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.7490968604900119},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.8953439717566679E-2},312.69248900601752,9.7168703079764196,16.294387958521732,6.9630724786398659,2731.0570826320727,0.98718232020793617,{"$f":"Z4*AA4","v":2696.0512674530469},1.6705826814974249E-4,0.19119258974499598,null,1.7787335579535738E-3,1.6474509442416483E-4,null,null,null,3.1937350503929364E-5,6.1234440024970456E-3,1.8731518144603234E-4,0.19964582319997048,0.19708682696637028,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":3.1912552837007322E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95166582761996021},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.2886452071642642E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.2032201811077079E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.3244843588780828E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,1.6412276045052034E-3,0.939094732694982,1.0099197404117015E-2,8.1106895233203915E-4,1.9600964023905959E-5,null,null,null,null,4.3172937297728518E-4,4.1362613758791189E-2,1.0663389106252822E-3,2.5770029248882615E-5,3.6866188920545797E-6,2.1798709594836162E-3,1.9662602732037141E-5,5.3600523770204026E-7,5.135295165780862E-5,1.3238924127840405E-6,3.1994280486128982E-8,0,0,0,0,0,0.99680874471629932,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":6.944303041562544E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2731359781079038E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.4317656960774503E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":8.293489197667014E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AB6","v":0.97765559852455119},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99642200822289195},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99642200822289195},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.9969042636075971},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.9969042636075971},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99612433267077793},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99612433267077793},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99664664235354927},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99664664235354927},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99802515616816267},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99802515616816267},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99829151838948638},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99829151838948638},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99748380053848118},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.99748380053848118},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.9978230998497748},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_MMF_ST*($B4-$B3))","v":0.9978230998497748},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99694061348842589},{"$f":"CS4*DJ4","v":0.97466457217346025},{"$f":"0.5*p_NODAT_6m*p_NODAT_CsA_MMF_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95166582761996021,2.2032201811077079E-3,0,0.99680874471629932,0.9516658276199601,{"$f":"BA3+BB3+BC3","v":2.1783885259287494E-2},{"$f":"AY3","v":2.9537132735939563E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97768966732826934},{"$f":"DX3-(DU4+DV4)","v":0.9516658276199601},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":4.2298450845068549E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.94538028015747111},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.7174131617275419E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.1302495017743225E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":8.4815695625707583E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":6.6194620639202026E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.5997140243064491E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.9431533354098357,0,5.1578229704851326E-2,5.2684348853129781E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$52*(365.2425/4))","v":278.25945326582558},{"$f":"DZ5*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.148278123937509},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5721960879233503},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":7.4193108053604631},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.343621594543691},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":712.3137702898847},49.834802265859331,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.0107276356671293},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.7592947856120502},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.3251948402495379E-2},344.35148377611313,19.395894538257085,16.14613075878701,6.9495123006362833,1567.5277281768099,0.97872860473809353,1534.1842262867626,1.2990948303937225E-4,0.18945373025074164,null,1.1453284375953375E-3,1.0573487088050325E-4,null,null,null,3.8244518034666753E-5,7.3327362078393589E-3,2.2441621094856546E-4,0.19843009997907946,0.19420921489056484,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":5.2684348853129781E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.939094732694982},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":5.1461811162908204E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":4.0572788224409366E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.1638654766263432E-4},1.3238924127840405E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.1994280486128982E-8},1,1.2752101528854096E-3,0.93078891286590892,6.4962833407973828E-3,5.2171806455874323E-4,1.2608270831517827E-5,null,null,null,null,5.1805580532805393E-4,4.9633273811117838E-2,1.2795586718758771E-3,3.092287458643634E-5,6.7889904447151061E-6,4.0142807130244375E-3,3.6209118971783595E-5,1.1716401991342312E-6,1.1225110926981601E-4,2.8938627107387432E-6,6.9935482945341218E-8,2.2152514859243492E-9,1.3098621049566101E-6,1.1815056341506044E-8,3.2626640314139099E-10,3.166801408298759E-8,0.99473156511468708,5.4558198540891958E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7793498623199967E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2321025035881735E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3942837713988922E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AB7","v":0.96641750842271268},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99440020223527181},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99440020223527181},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.9951543010249263},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.9951543010249263},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99393483262686733},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99393483262686733},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99475143505821806},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99475143505821806},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99690783015611917},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99690783015611917},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99732469253721079},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99732469253721079},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99606079167308448},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99606079167308448},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99659164988936833},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_MMF_ST*($B5-$B4))","v":0.99659164988936833},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.9952113505548581},0.96178967375722879,{"$f":"p_NODAT_6m*p_NODAT_CsA_MMF_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.939094732694982,4.0572788224409366E-3,1.3238924127840405E-6,0.99473156511468708,0.93909473269498189,{"$f":"BA4+BB4+BC4","v":1.092986732047296E-2},{"$f":"AY4","v":1.6412276045052034E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.96646091661099265},{"$f":"DX4-(DU5+DV5)","v":0.93909473269498189},6.1690494505005789E-3,0.93494182278044546,5.3795684157411712E-2,4.9364181359499975E-3,1.5418896066109406E-4,2.7638086142396966E-6,7.2706416927981917E-8,1]
[3,0.75,50.75,0.93660867404018366,0,5.6321661944128153E-2,7.0696640156881797E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$52*(365.2425/4))","v":275.9386447590237},{"$f":"DZ6*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":58.654954984609759},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5340619241022138},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":5.5798965353420282},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":706.37275431289436},49.519749563120932,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7215697385684225},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.7347739470541579},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.7750101267148632E-2},363.81645662544639,22.578676878098062,16.042168974554603,6.9341975902730457,1516.455655934355,0.97034728248658753,1471.4886247473171,2.036155720120563E-4,0.18808062813921603,null,8.6437276451010699E-4,7.9415744406010952E-5,null,null,null,4.1685792412541317E-5,7.9925422116389061E-3,2.446794819281277E-4,0.19750693970612376,0.19165032221607947,7.0696640156881797E-3,0.93078891286590892,0,5.6129557151915227E-2,5.8155574494590584E-3,1.9199137365955376E-4,4.2037248156953531E-6,1.1341855336983486E-7,1,2.0022843536571773E-3,0.92349906534059467,4.8857083706111614E-3,3.9237240455722419E-4,9.4823964887156692E-6,null,null,null,null,5.6504507470582401E-4,5.4135165787281239E-2,1.3956186146447133E-3,3.3727675283451848E-5,9.7310945791288547E-6,5.7539255068509492E-3,5.1900848028979858E-5,1.9327389271702934E-6,1.8516955005822919E-4,4.7737190265955835E-6,1.1536564755869178E-7,7.0340365685782189E-9,4.1591747052660742E-6,3.7516073860700992E-8,1.1566024581649574E-9,1.1226195091166991E-7,0.99293033598431202,8.638548888666369E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1078639773717812E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6928305877934764E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0910345975521533E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AB8","v":0.95917741539472712},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99281452101927814},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99281452101927814},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99378148767751051},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99378148767751051},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99221789031229413},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99221789031229413},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99326487432742405},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99326487432742405},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99603081000911897},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99603081000911897},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99656570166553837},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99656570166553837},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99494413917414326},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.99494413917414326},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.9956251497120725},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_MMF_ST*($B6-$B5))","v":0.9956251497120725},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99385485240500671},0.95328312860734232,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_CsA_MMF_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93078891286590892,5.8155574494590584E-3,4.2037248156953531E-6,0.9929303359843118,0.93078891286590892,7.0306096761876434E-3,1.2752101528854096E-3,0.95922542775622832,0.93078891286590881,8.3591647419423432E-3,0.9271439891032518,5.7575215654903811E-2,6.6787369877559719E-3,2.3613592175946514E-4,6.568309273778505E-6,1.8928111285044879E-7,1]
[4,1,51,0.93104991476037935,0,5.9301419771424106E-2,9.6486654681965048E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$53*(365.2425/4))","v":273.70479051084061},{"$f":"DZ7*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.983198678431201},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4973565416447263},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.9106682341111203},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":461.09943671554504},50.212174215073269,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4247455725258464},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":4.6997327896093664},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.240806740244543E-2},378.30559255254082,25.72226652150049,15.942902730236861,6.9121795557879286,1279.4474526852496,0.96203773351558419,1230.8767275336052,3.1547587639814721E-4,0.18661406054776533,null,7.5904485957128173E-4,6.9402554054458004E-5,null,null,null,4.3811205045149172E-5,8.4000542215725785E-3,2.5722859267673736E-4,0.19645907785708372,0.18900104599019052,9.6486654681965048E-3,0.92349906534059467,0,5.9020874157892401E-2,7.5419165260528862E-3,2.8028046985937655E-4,8.9328937318616551E-6,2.651436723310627E-7,1,3.0944877425079023E-3,0.91577757191695008,4.2753532493703403E-3,3.4335463919168323E-4,8.2977925747084939E-6,null,null,null,null,5.941513872537549E-4,5.6923748726543197E-2,1.4675090060735877E-3,3.5465038021860569E-5,2.6982300823622279E-5,7.4476909048331336E-3,6.7243320396130328E-5,2.8215276775058433E-6,2.7032156447820297E-4,6.9689600436080635E-6,1.684176600596573E-7,3.195872363025022E-8,8.8212898101970358E-6,7.9645198034368348E-8,2.7038417796162164E-9,2.6243983055144649E-7,0.99035133453180335,1.3459664997719598E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8595912238708687E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.493442147289791E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6091759790144426E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB9","v":0.95372270445571428},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99030876612531427},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99030876612531427},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99161151113499968},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99161151113499968},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.98950517766469581},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.98950517766469581},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99091544894595718},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99091544894595718},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99464362698206421},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99464362698206421},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99536502133375948},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99536502133375948},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99317848058699199},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99317848058699199},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99409661408582384},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_MMF_ST*($B7-$B6))","v":0.99409661408582384},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99171080249064913},0.94581710858932855,{"$f":"p_NODAT_CsA_MMF_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92349906534059467,7.5419165260528862E-3,8.9328937318616551E-6,0.99035133453180346,0.92349906534059456,5.2875631716571012E-3,2.0022843536571773E-3,0.95377632433974668,0.92349906534059456,1.1507904278610603E-2,0.91963831862877243,6.0109988066902972E-2,8.4002355380756455E-3,3.3080409266513942E-4,1.2361571792833377E-5,3.8782318048826741E-7,1.0000000000000002]
[5,1.25,51.25,0.92505191671690223,0,6.1580940194073092E-2,1.3367143089024701E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$53*(365.2425/4))","v":271.39847589541029},{"$f":"DZ8*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.536747137498175},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.459460532943389},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.1817173767052789},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":457.21408137310129},53.123009376777595,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.1434431159994158},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":5.6859918676474752},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.7626170791813254E-2},395.37597374786856,25.632947479283299,15.840109029066969,6.8881774229649837,1294.5177605260585,0.95379934319607373,1234.710189745407,2.5512668817914144E-4,0.18522565345945377,null,8.6686785920734276E-4,7.9179453939739214E-5,null,null,null,4.5441048363018418E-5,8.7125494072264054E-3,2.6684737954930639E-4,0.1954516652959187,0.1864216699858261,1.3367143089024701E-2,0.91577757191695008,0,6.1199101975913543E-2,9.2585545500984048E-3,3.8132771547090235E-4,1.5790249853805098E-5,5.1050268864547217E-7,1,2.4933790787653172E-3,0.90800079590070104,4.8818587702349247E-3,3.9206324223282202E-4,9.4749250159380105E-6,null,null,null,null,6.1607917294479277E-4,5.9024579911294825E-2,1.5216689788939597E-3,3.6773912779962808E-5,3.3123822466040397E-5,9.1428819553320238E-3,8.2548772300340836E-5,3.8387501774242148E-6,3.6777840666783398E-4,9.4814227119369865E-6,2.2913591370717348E-7,5.649191026760235E-8,1.559297292869591E-5,1.4078501484158705E-7,5.2059266058687937E-9,5.0529676203960341E-7,0.98663285691097524,1.0937268409076703E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1414393086070353E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7197950163906214E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1561990688758504E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB10","v":0.94893623205793631},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98649433401991615},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98493466688177422},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9883067999867694},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98695505395815031},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98537679901806763},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98368914654184025},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98733827425214538},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98587536792640573},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99252893593827873},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99166321272310831},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99353420918028157},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99278454992019971},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99048812301928957},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98938718406042647},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99176685829710221},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99081323736321947},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98837938680737003},0.93790901116071923,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91577757191695008,9.2585545500984048E-3,1.5790249853805098E-5,0.98663285691097535,0.91577757191694997,4.6270056811367321E-3,3.0944877425079023E-3,0.94899762056312065,0.91577757191694997,1.4940384350119925E-2,0.91188918390882556,6.2552770328721641E-2,1.0157584363278606E-2,4.3895186611748896E-4,2.0432322747218999E-5,6.928601896169181E-7,1]
[6,1.5,51.5,0.91908248447280039,0,6.4403889915984419E-2,1.6513625611215145E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$53*(365.2425/4))","v":269.0675557932488},{"$f":"DZ9*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.085532518105239},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4211602213195338},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.2852791998706454},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":453.28727415818321},55.575619113917455,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8926851841419365},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":6.7141667905533922},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.2945261374660426E-2},413.61304627746171,25.552447704270051,15.737184020532569,6.866545235201631,1310.1414414781807,0.94563150216240932,1238.9110193502363,2.4135951840844989E-4,0.18383359477928471,null,9.0922519178888192E-4,8.2865955259117779E-5,null,null,null,4.7467300651962539E-5,9.1010494858487414E-3,2.7879781442369348E-4,0.19449436004566556,0.1839199938520992,1.6513625611215145E-2,0.90800079590070104,0,6.3906438681529759E-2,1.1056614176458805E-2,4.9657601676407568E-4,2.5074395640632893E-5,8.7521769058836402E-7,1,2.3526511613080957E-3,0.90011395536417449,5.11359098270181E-3,4.1067371148758512E-4,9.9246810290140511E-6,null,null,null,null,6.4333339244519619E-4,6.1635719724920185E-2,1.5889848405217751E-3,3.8400723642604333E-5,3.9556641706305483E-5,1.0918477359939411E-2,9.8580174813088709E-5,4.9989318770173761E-6,4.789317136558545E-4,1.2346983795121959E-5,2.9838743608183278E-7,8.9707289096736337E-8,2.4761126394309772E-5,2.2356195722638626E-7,8.9251617331348163E-9,8.6629252885522923E-7,0.98348637438878483,1.0409366244370007E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2625216282916812E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8170365161285357E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3912009306180835E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB11","v":0.94345405185685605},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98340503233833132},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98058843199821566},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9856290561529778},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98318669456398855},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9820342074765227},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97898743853600578},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98444048948409779},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98179800141181994},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99081356227085604},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98924750199577682},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99204872270765532},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99069223609391632},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98830694127840168},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98631652365688482},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98987740398283353},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98815270831645319},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98568053558551283},0.92994429513458809,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90800079590070104,1.1056614176458805E-2,2.5074395640632893E-5,0.98348637438878483,0.90800079590070115,5.2833969374836845E-3,2.4933790787653172E-3,0.94352256714849392,0.90800079590070093,1.8033944991108868E-2,0.90405737563243771,6.5327874694575877E-2,1.1987375044203788E-2,5.6120665495231858E-4,3.1091252915032312E-5,1.131729806375906E-6,1]
[7,1.75,51.75,0.9130691993863127,0,6.737653624268472E-2,1.9554264371002595E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$53*(365.2425/4))","v":266.64470161132107},{"$f":"DZ10*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.616521492575309},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3813493028324775},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.3471798137826956},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":449.20558930186155},57.924141421755863,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6679464394901062},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":7.7780474979270249},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.8409788720335092E-2},432.22931117911435,25.468192898479042,15.630050500462938,6.8439039821231482,1325.7853452304457,0.93753360626723448,1242.9683158501502,2.7789459278698719E-4,0.18235422267976276,null,9.3535108685166395E-4,8.5036449149149829E-5,null,null,null,4.959866783544456E-5,9.509703821307473E-3,2.9136987145106629E-4,0.19350317716914453,0.18141573151555565,1.9554264371002595E-2,0.90011395536417449,0,6.6749310707621995E-2,1.2918135911948771E-2,6.2583729314056159E-4,3.7108110189431728E-5,1.3882419221634483E-6,1,2.7104743023536036E-3,0.89171938890017233,5.2521011573633059E-3,4.2179749665136762E-4,1.0193507633926057E-5,null,null,null,null,6.7195201902752919E-4,6.4377579027818252E-2,1.6596706844868149E-3,4.010897628940391E-5,4.621650585133984E-5,1.2756742004034278E-2,1.151774020631526E-4,6.3001794063545903E-6,6.0360008771014506E-4,1.5560966812581115E-5,3.7605921148086388E-7,1.3275964917784463E-7,3.6644496634069274E-5,3.3085390618461063E-7,1.4156802145643762E-8,1.3740851200178046E-6,0.98044573562899728,1.2101545677388401E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3449232484110381E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8832134537863979E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5511295988915301E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB12","v":0.93769630014344596},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98047338320985078},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97646916639388659},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98308691207389387},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97961304499845525},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97886300361570677},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97453286635157454},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98169005439463441},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97793251422566296},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98918349076671819},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98695350817241412},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99063678482585671},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98870470609071281},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98623518561043033},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98340248463581914},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98808221896199688},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98562684738811546},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98311879287227988},0.92186685467782759,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90011395536417449,1.2918135911948771E-2,3.7108110189431728E-5,0.98044573562899739,0.9001139553641746,5.5341893752184094E-3,2.3526511613080957E-3,0.93777187553019825,0.90011395536417438,2.1271809332547669E-2,0.89591667213217341,6.8189495446401779E-2,1.3878173048560614E-2,6.9745863341859468E-4,4.465678681804106E-5,1.7346200799233637E-6,1.0000000000000002]
[8,2,52,0.90660980454879148,0,7.0400841157115868E-2,2.2989354294092747E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$53*(365.2425/4))","v":264.11625162873247},{"$f":"DZ11*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.12706945366164},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3398032960994817},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.0611667589434923},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":578.38850142476065},60.201520353263511,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.4676105196762794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":8.8754158771938059},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.4016213539939802E-2},450.89032474606512,25.376967593562885,15.517851699068061,6.819389591562544,1473.2358891561303,0.92950505653679638,1369.3802084421063,2.888161534201408E-4,0.1808484702408778,null,9.5315834732991836E-4,8.6426277661880944E-5,null,null,null,5.1762656609999076E-5,9.9246131100917314E-3,3.0413784330694327E-4,0.19245738462929843,0.17889011218077999,2.2989354294092747E-2,0.89171938890017233,0,6.962968018518155E-2,1.483821018517246E-2,7.6907997369662754E-4,5.2205463446650392E-5,2.0809982376832789E-6,1,2.8143992619426225E-3,0.88312295212754921,5.3426026598688125E-3,4.2906569390352677E-4,1.0369156908193803E-5,null,null,null,null,7.0094812498687356E-4,6.7155603425450447E-2,1.7312888739739807E-3,4.1839760770253499E-5,5.3085850197018192E-5,1.4652827654398301E-2,1.3229668057714052E-4,7.7421749474347329E-6,7.417530797020407E-4,1.9122586777880107E-5,4.6213226927197396E-7,1.867726213208767E-7,5.1553229732934105E-5,4.6546109239541142E-7,2.1221287043690754E-8,2.059776950639588E-6,0.97701064570590757,1.2685842365859387E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4081663210690031E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9340041162820574E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6738745203270394E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB13","v":0.9317659284751143},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97707559931564403},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97170124879583497},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98013928058819699},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97547411804611506},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97518856450424329},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96937879807926564},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97850165049009341},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9734570560906286},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98729149903040203},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98429285785958831},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98899758253573389},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98639872137397866},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98383171461756169},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98002501324102931},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98599896318139635},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98269802308064458},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.98014897331881201},0.91326941816833296,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89171938890017233,1.483821018517246E-2,5.2205463446650392E-5,0.97701064570590723,0.89171938890017255,5.684092161648599E-3,2.7104743023536036E-3,0.93184997893549537,0.89171938890017222,2.4777545997083903E-2,0.88742117051386082,7.1063943135250413E-2,1.5825696203724135E-2,8.4766932582712798E-4,6.1440639978732302E-5,2.5341842749951262E-6,1.0000000000000002]
[9,2.25,52.25,0.90000681016633566,0,7.3427452133589199E-2,2.6565737700075059E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$53*(365.2425/4))","v":261.63214556422548},{"$f":"DZ12*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.646201417306045},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2989859226128919},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.0737232902440716},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":572.94855452573358},62.419811987622822,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2904128659376184},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":10.004536591185984},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":5.9758919762312367E-2},469.4163637112149,25.290808483852175,15.409188852712104,6.7962366071165805,1487.2867287395263,0.9215452591266412,1370.6020338318813,2.3209760586522963E-4,0.17945697794811247,null,9.6627111960974051E-4,8.7372438430079151E-5,null,null,null,5.392287325312462E-5,1.0338799533726286E-2,3.1688784250713672E-4,0.19145232936150405,0.1764319864718463,2.6565737700075059E-2,0.8831229521275491,0,7.2498206085319261E-2,1.6813182222275808E-2,9.2625867795762863E-4,7.0675816510814212E-5,2.9873703123069735E-6,0.99999999999999989,2.2461235313255166E-3,0.87502637362488278,5.4058203935188846E-3,4.3414272517132516E-4,1.0491852650574559E-5,null,null,null,null,7.2982500401073741E-4,6.992220507079705E-2,1.8026125819445877E-3,4.3563428566886294E-5,6.0151599259511982E-5,1.6603125198427528E-2,1.499054245887694E-4,9.3244616640562177E-6,8.9334692161263923E-4,2.303071534013983E-5,5.5657934079332599E-7,2.5285298974900734E-7,6.9792821758361023E-5,6.3014176270418612E-7,3.0464150211796097E-8,2.9569061620951774E-6,0.97343426229992502,1.0220471614894477E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4597949808474011E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9754672160920504E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7740776812739005E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB14","v":0.92571464825032301},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97352577881254942},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96672724296221979},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9770582765008754},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97115336724929446},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97135084720739984},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96400419707021867},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97516983395262924},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96878667878109836},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9853116939917187},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98151095580487557},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98728184559463572},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98398674775687511},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98131804418729951},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97649630179507529},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98381945472030574},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97963659283864368},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97704539351804065},0.90446523278515145,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8831229521275491,1.6813182222275808E-2,7.0675816510814212E-5,0.97343426229992491,0.88312295212754932,5.7820375106805329E-3,2.8143992619426225E-3,0.92580772887387297,0.8831229521275491,2.808859165677495E-2,0.87907466287621594,7.39131157748176E-2,1.7826531363909624E-2,1.011783152688249E-3,8.1749676804657531E-5,3.5654987889498317E-6,1]
[10,2.5,52.5,0.8939590776675248,0,7.6429476719000411E-2,2.961144561347484E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$53*(365.2425/4))","v":259.14802907538314},{"$f":"DZ13*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.165331363029487},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2581683778397394},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.0824569653714515},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":567.50858479844192},64.578350455254352,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.1351886537218654},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":11.163811166666216},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.5630291144458647E-2},487.69134804626981,25.205180007112943,15.301452651691795,6.773226216262592,1501.0767580681897,0.91365362527769012,1371.4642218290837,2.7810847763770435E-4,0.17797785403377675,null,9.7609539484916374E-4,8.800587097479059E-5,null,null,null,5.6059573008413064E-5,1.0748477433882223E-2,3.2950367134117713E-4,0.19045410445547023,0.17400908298475626,2.961144561347484E-2,0.87502637362488289,0,7.532802546431594E-2,1.883988050554344E-2,1.0973076274188695E-3,9.2823537098500849E-5,4.1436272655926898E-6,1,2.6984641974765362E-3,0.86642986680147027,5.4497913863649347E-3,4.3767404609452125E-4,1.0577193476620747E-5,null,null,null,null,7.5831223219394801E-4,7.2651475512312005E-2,1.8729738817980881E-3,4.5263838011901181E-5,6.7402406473956954E-5,1.8604502742052095E-2,1.6797535701738736E-4,1.1046377377110827E-5,1.058318172174316E-3,2.7283716967026621E-5,6.5936090041600777E-7,3.3208967413687469E-7,9.1663837781131381E-5,8.2760964323258716E-7,4.2255251356243106E-8,4.1013720142364464E-6,0.97038855438652527,1.2396457878546041E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5035762724261008E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.010628075783736E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8590503268035733E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB15","v":0.91957420519554223},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97067475205553477},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96273776612502637},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97458268000285264},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96768567478155298},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96826944141447746},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95969508181465224},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97249334322038217},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96503963990082164},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98371927447314433},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9792750466069492},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98590148666343769},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98204749368767064},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97929722550336251},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97366214530093997},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98206673287370361},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97717666136635073},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97455211400834341},0.89617298566085779,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87502637362488289,1.883988050554344E-2,9.2823537098500849E-5,0.97038855438652516,0.87502637362488289,5.8504549713407844E-3,2.2461235313255166E-3,0.91967449859506856,0.87502637362488278,3.137924539269836E-2,0.87072812021317658,7.671464618149644E-2,1.9877515587744071E-2,1.1897210940495474E-3,1.0588554592332942E-4,4.8659849117388657E-6,1]
[11,2.75,52.75,0.8874639650261632,0,7.9388989801915055E-2,3.3147045171921879E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$53*(365.2425/4))","v":256.54363037285975},{"$f":"DZ14*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.661177330372247},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2153744262980668},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.0878856210448509},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":561.80520890477453},66.670581762989144,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.0007344075946261},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":12.351588090305782},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":7.1621241222753082E-2},505.62257483731088,25.109064999498031,15.187650160599011,6.7473978472856642,1514.0744900021555,0.90582957127269037,1371.4934461535697,3.0662249820441223E-4,0.17644925981599596,null,9.8308914629167813E-4,8.8369454718202023E-5,null,null,null,5.8159676244724467E-5,1.1151139080459938E-2,3.4190821842254685E-4,0.18937854789033748,0.17154468884374907,3.3147045171921879E-2,0.86642986680147027,0,7.8101266898676941E-2,2.0915150669944704E-2,1.2821345606802252E-3,1.1894755474815801E-4,5.5883425578850415E-6,1,2.977244345184813E-3,0.85752500041649038,5.4771227647706158E-3,4.3986903561321795E-4,1.0630239411205123E-5,null,null,null,null,7.8622990147494162E-4,7.5326178332627558E-2,1.9419284142242566E-3,4.693025035019183E-5,7.4826986641707589E-5,2.0653845329588243E-2,1.8647835371475303E-4,1.2906993309455621E-5,1.2365778482123417E-3,3.1879297649217032E-5,7.7042150921082571E-7,4.25552138287691E-7,1.1746147263627054E-4,1.0605299735997841E-6,5.6987949039003823E-8,5.5313546088460374E-6,0.9668529548280782,1.3816003566676477E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5416774332137796E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0412272088892037E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.932998726065865E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB16","v":0.91336629286668281},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96722737866618236},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95792022774931029},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97158795369960438},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96349563596966825},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96454450853670226},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95449354456829139},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96925635288272394},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96051355815111028},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98179096556602996},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97656950257991793},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98422956444375975},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97970011533520884},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97685135685443858},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97023507133348663},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97994469806606022},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97420081023104466},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97153654066748452},0.88736872853398152,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86642986680147027,2.0915150669944704E-2,1.1894755474815801E-4,0.96685295482807809,0.86642986680147038,5.8980426259360764E-3,2.6984641974765362E-3,0.9134755089894987,0.86642986680147016,3.5072890555271005E-2,0.86197743360898027,7.9452283998037568E-2,2.1975396724685209E-2,1.3813756261843585E-3,1.341441625168228E-4,6.4753243247708442E-6,0.99999999999999989]
[12,3,53,0.8807099839662017,0,8.2291280095178318E-2,3.6998735938620124E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$53*(365.2425/4))","v":253.98304292676519},{"$f":"DZ15*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.165504188748699},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1733003556190198},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.0913459326505432},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":158.91365009570595},68.701302858871713,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.8858487400508555},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":13.566218714013626},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":7.7725052837864017E-2},523.15943902239769,25.01644495819037,15.077202243454945,6.7225086581682145,1129.5335337474746,0.89807251839304003,1014.4030252619845,2.4473769757793473E-4,0.17505361528347904,null,9.8842301386420578E-4,8.8572379558574734E-5,null,null,null,6.0212519050031524E-5,1.1544739920019647E-2,3.5403850834506958E-4,0.1883343393218945,0.16913789441470314,3.6998735938620124E-2,0.85752500041649049,0,8.0803301097398167E-2,2.303564277942572E-2,1.4806166916884918E-3,1.4934077028548758E-4,7.362306091656647E-6,1.0000000000000002,2.3556218809341685E-3,0.84922290210616214,5.4945442207602032E-3,4.4126815689901568E-4,1.0664051734940548E-5,null,null,null,null,8.1343074169432724E-4,7.7932204047649362E-2,2.0091124330636652E-3,4.8553874990817419E-5,8.2413354880402271E-5,2.2747844877713374E-2,2.0538454683194512E-4,1.4905073398343517E-5,1.4280075264986732E-3,3.6814404405177528E-5,8.8968738629758164E-7,5.3428827740995881E-7,1.4747496776632989E-4,1.3315142417477242E-6,7.5078204318180467E-8,7.2872278873384662E-6,0.96300126406137998,1.1041539089270164E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5754653275333002E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0683623474063175E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9985757491202396E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB17","v":0.90710677301463161},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96339895245989515},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95257843120677088},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96826051833791871},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95884629762546714},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96040913991958576},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94872851066758479},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96566071376476936},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95549326115367894},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97964589651275669},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97356238873187428},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98236918141979135},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97709005916536662},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97413209829406155},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96642906013449414},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97758462804803592},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97089425069710378},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96818664119799902},0.87824865977299182,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85752500041649049,2.303564277942572E-2,1.4934077028548758E-4,0.96300126406137987,0.85752500041649049,5.9276220397950392E-3,2.977244345184813E-3,0.90722602733221425,0.85752500041649027,3.8632226147314611E-2,0.85337395126132631,8.2115024682903867E-2,2.4116934123550888E-2,1.5866133458724342E-3,1.668150712284975E-4,8.4353678035202095E-6,1.0000000000000002]
[13,3.25,53.25,0.87460541694600968,0,8.5128866697981337E-2,4.0265716356009097E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$53*(365.2425/4))","v":251.42898273790323},{"$f":"DZ16*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.67109457987565},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.131333537001435},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.0931200353084933},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":157.31561023249662},70.668497417943314,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.789365763855098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":14.806103106246393},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":8.3933822636029443E-2},540.26501946251642,24.923812477721256,14.967907649616748,6.6976161263547631,1145.8423969494752,0.89038189287598191,1020.2373223334259,3.0038322551712135E-4,0.17355704863498139,null,9.923436478480761E-4,8.8637944638857261E-5,null,null,null,6.2212774481197985E-5,1.1928258675570146E-2,3.6586289672736576E-4,0.18729474779976418,0.16676385207168368,4.0265716356009097E-2,0.84922290210616214,0,8.3426748268409567E-2,2.5198225467676055E-2,1.6926100000563761E-3,1.8428937217150745E-4,9.5084295153837711E-6,1,2.9048606028864261E-3,0.84036189842344267,5.5034762057657284E-3,4.4198548674521948E-4,1.0681387322091665E-5,null,null,null,null,8.3984046195488234E-4,8.0462435083545392E-2,2.0743424454168916E-3,5.0130277492402872E-5,9.0150308272654537E-5,2.4883409142127333E-2,2.2466601727606948E-4,1.7039167819214584E-5,1.6324683039680009E-3,4.2085456277858135E-5,1.0170719913024815E-6,6.5932197225345276E-7,1.8198693611071661E-4,1.6431140885373783E-6,9.6963615070283777E-8,9.4114659003134869E-6,0.95973428364399105,1.3754324659122491E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6058599305123702E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.092772325554416E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0575669239309033E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB18","v":0.90080779783654918},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.96034969225944711},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94833002422217361},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96560900972455532},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95514609996569277},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95711638623834572},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94414541977022504},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96279622077176252},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95149928367458081},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97793465799572432},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9711653849207712},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98088465814880366},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97500877496524918},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97196396892660009},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9633975561453666},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97570225100789931},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96825930442097008},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96551775880271506},0.86974592607915424,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84922290210616214,2.5198225467676055E-2,1.8428937217150745E-4,0.95973428364399094,0.84922290210616225,5.9464764293941591E-3,2.3556218809341685E-3,0.90093490091019302,0.84922290210616191,4.219203976926935E-2,0.8447924002648024,8.4696329778860338E-2,2.6298981270982749E-2,1.8052779930574706E-3,2.0418088228004109E-4,1.0790040747768559E-5,1]
[14,3.5,53.5,0.86798570789012064,0,8.7895928927349834E-2,4.4118363182529596E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$53*(365.2425/4))","v":248.80885870980617},{"$f":"DZ17*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.163896471710643},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0882811961356067},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.0932072179911463},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":155.6762351458361},72.568128989908033,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.710089554523982},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":16.069600115744997},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":9.0239035148593952E-2},556.90439385798788,24.824595140179884,14.855525916815596,6.6709540881723992,1161.524005439961,0.88275712587216437,1025.3435926737043,2.8935553958071706E-4,0.17209428929785156,null,9.9485027061223859E-4,8.8566454601474336E-5,null,null,null,6.4156354717523218E-5,1.2300911653986103E-2,3.7735699474829781E-4,0.18620948656609793,0.16437775117122,4.4118363182529596E-2,0.84036189842344267,0,8.5965911289311123E-2,2.7399737074289443E-2,1.917945986058565E-3,2.2407239238857475E-4,1.2071651980153348E-5,1,2.7894244731276855E-3,0.83161585583341813,5.5039151400126888E-3,4.4202073765928505E-4,1.0682239224875544E-5,null,null,null,null,8.6540171045988018E-4,8.2911376747656654E-2,2.1374767966820659E-3,5.1656034512522067E-5,9.8026535519553899E-5,2.7057415962916179E-2,2.4429457585370997E-4,1.9307580318887633E-5,1.8497976680150632E-3,4.76882636501455E-5,1.152474074468551E-6,8.0165150022702042E-7,2.2127292354029522E-4,1.9978173480525084E-6,1.2310245492930647E-7,1.1948549525224041E-5,0.95588163681747063,1.3346827892630753E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6335112786554898E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1149791892006949E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1112338697760086E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB19","v":0.89447900109178102},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95656409183110047},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94306339650309168},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96231562846876795},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95055596288885202},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95302970585893965},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9384662703212765},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95923920929658346},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9465465019957543},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97580679251995472},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96818719223764271},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97903821591834861},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97242188633480731},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96926942786394876},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95963387977150949},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97336205134987908},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96498640465109553},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96220344915006284},0.8606707800428145,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84036189842344267,2.7399737074289443E-2,2.2407239238857475E-4,0.9558816368174704,0.84036189842344278,5.9561430798330392E-3,2.9048606028864261E-3,0.89461606852575326,0.84036189842344244,4.6004905709220181E-2,0.8359888771284304,8.7190601588490235E-2,2.8518325285773485E-2,2.037188251832368E-3,2.4651678978950773E-4,1.3585246463949225E-5,1.0000000000000002]
[15,3.75,53.75,0.86152173051786607,0,9.0586821246223248E-2,4.7891448235910766E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$53*(365.2425/4))","v":246.19028648525725},{"$f":"DZ18*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.656998758418332},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0452543535952756},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.0921281767675797},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":154.03783100102754},74.402103431430703,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.646823428457328},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":17.355067549524449},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":9.6633403365642412E-2},573.05827116530065,24.724517729633231,14.743909356979435,6.6440609280926477,1176.6938857678499,0.87519765340356559,1029.8397275983455,3.0096734835255928E-4,0.17062072689576824,null,9.9639571219120658E-4,8.8400419927425712E-5,null,null,null,6.6039321095159842E-5,1.2661943763439064E-2,3.8849726338950846E-4,0.18512297072416317,0.16201918956888459,4.7891448235910766E-2,0.83161585583341813,0,8.8415291887669334E-2,2.9636913497257531E-2,2.156430517606171E-3,2.6896118719044074E-4,1.5098840947745102E-5,1,2.8998369879346935E-3,0.82276528015967287,5.4984825456889895E-3,4.4158444471339503E-4,1.0671695408210281E-5,null,null,null,null,8.9005913719561003E-4,8.5273726131768049E-2,2.1983787765100272E-3,5.3127842195654546E-5,1.0603035882249257E-4,2.926664201842738E-2,2.64241120007659E-4,2.170835660828158E-5,2.079808384438313E-3,5.3617999575762119E-5,1.295776983814404E-6,9.6224767770655181E-7,2.65600896094739E-4,2.3980434179952057E-6,1.539726617624829E-7,1.4944868285982618E-5,0.95210855176408982,1.4022716240697786E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6588963729144186E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1353660189472315E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1605023709650133E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB20","v":0.88812822137829905},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95290420873153259},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93797978780589264},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9591299451314087},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94612205316373865},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94908002295591154},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93298698214388531},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95579948213990773},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94176418297246722},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97374599831862507},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96530541045480556},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9772494562061107},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96991771842811336},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96666135674200404},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95599506584432337},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9710961140083082},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9618204375990328},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95899820863969343},0.85171337334414587,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83161585583341813,2.9636913497257531E-2,2.6896118719044074E-4,0.95210855176408926,0.83161585583341835,5.9566181168968493E-3,2.7894244731276855E-3,0.88827488826586187,0.83161585583341791,4.985082376636104E-2,0.82719056799654556,8.9593750282563195E-2,3.0771759368454166E-2,2.2821397798280041E-3,2.9409004143047092E-4,1.6868764817768665E-5,1.0000000000000002]
[16,4,54,0.85499110429499414,0,9.3198696408194656E-2,5.1810199296811306E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$53*(365.2425/4))","v":243.4879775972116},{"$f":"DZ19*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.13389147761923},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0008515993266558},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.0896773456108579},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":152.34703399294057},76.16613594535761,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.598368122335115},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":18.660859674484556},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.10310833883891141},588.70375515980811,24.615960035773789,14.628084468082896,6.6148889159182342,1191.1505926733082,0.86770291632177787,1033.5648430410438,3.4868435937933454E-4,0.16906510019644108,null,9.9679976820219048E-4,8.81234685000741E-5,null,null,null,6.7859793366848009E-5,1.301099458128767E-2,3.9927225053534881E-4,0.18397683441771256,0.15963723575989802,5.1810199296811306E-2,0.82276528015967276,0,9.0772208677457028E-2,3.1906605239650797E-2,2.4078490420498368E-3,3.1921889567050111E-4,1.8638688687792226E-5,1.0000000000000002,3.3713622784237941E-3,0.81345653317355826,5.4861434699061901E-3,4.4059349059422706E-4,1.0647747190264932E-5,null,null,null,null,9.1378574918288388E-4,8.7546897124666748E-2,2.2569817142829665E-3,5.4544089324434234E-5,1.1415051039916316E-4,3.150797716025823E-2,2.8447756899340203E-4,2.4239336828599456E-5,2.3222935240576098E-3,5.9869329366774277E-5,1.4468517968532812E-6,1.1420519229843246E-6,3.1523070531520712E-4,2.8461384323096505E-6,1.900707821847901E-7,1.8448617905607435E-5,0.94818980070318892,1.6483822058454389E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6823760034286475E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1542225662155878E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2060726647802815E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB21","v":0.88176196825328534},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94907332645423126},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93266722837828731},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95579364860542049},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94148498521711732},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94494715506991889},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92726356777899521},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95219815193643109},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93676474020856104},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97158511231109024},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9622863464406477},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97537326830396476},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96729317432598461},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96392823953408746},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95218610308393647},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96872064866903418},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95850468855875204},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95564215476192038},0.84264890732868158,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82276528015967276,3.1906605239650797E-2,3.1921889567050111E-4,0.9481898007031887,0.82276528015967298,5.9507386858105946E-3,2.8998369879346935E-3,0.88191871828165636,0.82276528015967265,5.4022634295581108E-2,0.81811090666661546,9.1902624636014979E-2,3.3056078802393106E-2,2.5399059858077738E-3,3.4715946517624126E-4,2.0690148411281294E-5,1]
[17,4.25,54.25,0.84803718557337571,0,9.5727745132273417E-2,5.623506929435091E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$53*(365.2425/4))","v":240.79409879624669},{"$f":"DZ20*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":46.612416075377467},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.956587363303218},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.0864021277376303},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":150.66151157284648},77.8636893730434,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.563533298887403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":19.985343006624895},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.10965691845504627},603.83326856345741,24.506842502686947,14.51332093262659,6.5855664617421823,1205.0722369930354,0.86027236026664922,1036.6903376098094,2.9955889689324403E-4,0.16762148278341296,null,9.9653671762918211E-4,8.7780127560889575E-5,null,null,null,6.9615202628420367E-5,1.3347571649232091E-2,4.0966643362478814E-4,0.18283221181098153,0.15728549838740502,5.623506929435091E-2,0.81345653317355826,0,9.303304059457293E-2,3.4205552365135429E-2,2.6719629295657108E-3,3.7510003468198142E-4,2.2741608134770366E-5,1.0000000000000002,2.874387242393341E-3,0.80466260708270332,5.469653895978548E-3,4.3926920897909163E-4,1.0615743503992445E-5,null,null,null,null,9.3654509389046062E-4,8.9727397325639197E-2,2.3131955750046915E-3,5.5902600038576702E-5,1.2237532735426306E-4,3.3778202180386505E-2,3.0497485739466092E-4,2.6898118740923177E-5,2.5770229360267422E-3,6.6436319674674046E-5,1.6055551233711811E-6,1.3419748070371841E-6,3.7041368822543188E-4,3.3443716495123669E-6,2.319109095452034E-7,2.2509697225225164E-5,0.94376493070564904,1.4211144137537157E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7042299225302494E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.171773500770901E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2484877067832445E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB22","v":0.8753857369884589},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94458880749533169},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92645938647655923},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95188579221880321},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93606194893194905},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94011089161392047},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92057907621374824},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94798119003609738},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93092051177950996},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96905055313149346},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95874871498067515},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97317192086064175},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9642164122799568},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96072462124530389},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94772706866432788},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96593509343510919},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95462076794586725},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95171209930787681},0.83311519745345908,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81345653317355826,3.4205552365135429E-2,3.7510003468198142E-4,0.94376493070564904,0.81345653317355859,5.9373847076906825E-3,3.3713622784237941E-3,0.87555446004468318,0.81345653317355815,5.8215959128398692E-2,0.80905957012813079,9.4115045908095329E-2,3.5368109664752859E-2,2.8102395332648415E-3,4.0597502129104368E-4,2.5100616066439538E-5,1]
[18,4.5,54.5,0.84163012405497362,0,9.8173026982579834E-2,6.0196848962446481E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$53*(365.2425/4))","v":238.1631888945239},{"$f":"DZ21*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":46.103130060441934},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9133577952897842},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.0826573862858784},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":149.01538791538539},79.498045385581747,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.541193193262238},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":21.326972673815234},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.11627259604618441},618.45098820479996,24.401860544929903,14.402719253711188,6.5573553341757895,1218.5731292382491,0.85290543562527976,1039.3276456342091,3.1133153403603152E-4,0.16616793700785729,null,9.9591211128393893E-4,8.7399223836590628E-5,null,null,null,7.1305078129788225E-5,1.3671584796730843E-2,4.1967662285812788E-4,0.18172514637473264,0.15499436513280906,6.0196848962446481E-2,0.80466260708270332,0,9.5197051221617757E-2,3.6530666964370288E-2,2.9485161369639723E-3,4.3685000790010594E-4,2.745962399810871E-5,0.99999999999999989,2.9864658116889198E-3,0.79577700660065143,5.4508004354154125E-3,4.377550830644381E-4,1.057915188315003E-5,null,null,null,null,9.5832975795102535E-4,9.1814516483615896E-2,2.3670020482184158E-3,5.7202931832418707E-5,1.3069376224401978E-4,3.6074267748547738E-2,3.2570545357853245E-4,2.9682124809446986E-5,2.8437496748639902E-3,7.3312604180894217E-5,1.7717331096410657E-6,1.5628942971252093E-6,4.3139218252746369E-4,3.8949310755170373E-6,2.8002357350596346E-7,2.7179600424602746E-5,0.93980315103755385,1.4928380787809559E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7246795921705789E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1881966792345253E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2881773200150306E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB23","v":0.86900422927822329},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94073875571658072},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92113945606989922},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94852881891030505},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93141066944323248},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93596038626542566},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91485364073807629},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94435983713523119},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92591022771322828},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9668702731942086},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95570860505982358},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97127765461727578},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96157113205649136},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95797064216553462},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94389874468898649},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96353949845436992},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95128424224613739},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94833686913826598},0.8241087500616221,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80466260708270332,3.6530666964370288E-2,4.3685000790010594E-4,0.93980315103755352,0.80466260708270365,5.9195388484616319E-3,2.874387242393341E-3,0.86918303338718461,0.80466260708270321,6.22503561497285E-2,0.80021980684167737,9.6231184070324535E-2,3.7704845922100438E-2,3.0928766745610321E-3,4.7077739730423191E-4,3.0152944303934779E-5,1]
[19,4.75,54.75,0.83516073626719034,0,0.10053540039579915,6.4303863337010519E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$53*(365.2425/4))","v":235.39804051168309},{"$f":"DZ22*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.567858442177751},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8679224993091141},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.0776349263302054},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":147.28527311122431},81.060730459761245,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.530197846295909},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":22.684170602393184},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.12294623031654761},632.53929634233509,24.283667019720074,14.284847991733995,6.5255939469007211,1231.2281799301813,0.84560159749136787,1041.1285158253506,3.9547033303314737E-4,0.16456060472238929,null,9.9422255177108228E-4,8.691567638339053E-5,null,null,null,7.2930258215674491E-5,1.3983194852091402E-2,4.2930732755556397E-4,0.18052264572143953,0.15265023760541752,6.4303863337010519E-2,0.79577700660065132,0,9.72653169190313E-2,3.8879024879830588E-2,3.2372372121580906E-3,5.0470478670835788E-4,3.2846264609760851E-5,1,3.8242305758467588E-3,0.78608100750741883,5.4255141100644578E-3,4.3572433224434165E-4,1.0530075076977413E-5,null,null,null,null,9.7915057687078858E-4,9.3809292713875336E-2,2.4184278968052688E-3,5.8445731479910416E-5,1.3909535347054669E-4,3.8393286240445579E-2,3.4664328591446381E-4,3.258862238007034E-5,3.1222119336987253E-3,8.0491433436407018E-5,1.9452226428878822E-6,1.8056546151160009E-6,4.9839921147480822E-4,4.4999206184336308E-6,3.3495463714219794E-7,3.2511309972618653E-5,0.93569613666298956,1.9340691444713537E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7439034401962541E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2036353974356554E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3254878050441365E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB24","v":0.86262151289089994},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93671045534146835},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91558277352777617},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94501443930172857},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92654852082210259},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9316192376335618},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9088763496207205},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94056982590926064},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92067502810296686},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9645847627586337},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95252478137861396},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96929134306611364},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95879958461463932},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95508557257520121},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93989302786549955},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96102887483146016},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94779115572400274},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94480418192677806},0.81500841279932634,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79577700660065132,3.8879024879830588E-2,5.0470478670835788E-4,0.93569613666298945,0.79577700660065165,5.8991346703630007E-3,2.9864658116889198E-3,0.86281088719570809,0.79577700660065132,6.6792466205920734E-2,0.79092900705403513,9.825006187148555E-2,4.0063231674662886E-2,3.3875341191640838E-3,5.4179771580978656E-4,3.5901358921850507E-5,0.99999999999999989]
[20,5,55,0.82790733662182514,0,0.10281159430334381,6.9281069074830934E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$53*(365.2425/4))","v":232.66458050909384},{"$f":"DZ23*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.038720994029958},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8230078882019254},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.0976946403609797},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":145.57498528493301},78.987315714481937,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.503082673373171},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":24.019247508254033},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.12876170072099288},646.05750064887491,24.162751263055632,14.168125566583859,6.4931010318424791,1239.718875423807,0.83836030562490627,1039.331095289268,2.9698084607783677E-4,0.16316478435169174,null,1.0136417869575254E-3,6.1387212466150061E-5,null,null,null,9.6128194118852054E-5,1.423647901264717E-2,4.378568673749391E-4,0.17930725827133423,0.15032408784511977,6.9281069074830934E-2,0.78608100750741872,0,9.92348068239398E-2,4.124743846949519E-2,3.5378310261700769E-3,5.7889064491121523E-4,3.8956453233940163E-5,0.99999999999999989,2.8306824769837799E-3,0.77740835067666536,5.5265077386659825E-3,3.0802268382395094E-4,7.4439312796041357E-6,null,null,null,null,1.2894371202241811E-3,9.5422106696652326E-2,2.4637226451813261E-3,5.9540361881972104E-5,1.4756869678193585E-4,4.0732109839154887E-2,3.6775993355836391E-4,4.5969864770513105E-5,3.4019040340640553E-3,8.7834447337257961E-5,2.1226799982505592E-6,2.0710652883809952E-6,5.7165822189955272E-4,5.1613577232814888E-6,5.127684127286248E-7,3.8443684821211536E-5,0.93071893092516889,1.4484071772911611E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8278104446982172E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5760943505556345E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8089201386265507E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB25","v":0.85624114021098285},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.9315159013947244},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90843180153319858},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94047957987674968},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92028548612108441},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92602355887397647},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9011885416657972},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93568103544331771},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91393483429459599},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96163104509183472},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94841469353892804},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9667233585750985},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95521986547855409},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9513597834677654},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93472736794525801},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95778513101008145},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94328360036359848},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94024691684806172},0.80507809216184556,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78608100750741872,4.124743846949519E-2,5.7889064491121523E-4,0.93071893092516911,0.78608100750741916,5.8717685173857769E-3,3.8242305758467588E-3,0.85644449841861214,0.78608100750741883,7.1439190071061698E-2,0.78174467909204204,0.10009171062962906,4.2375646818827675E-2,3.6872396434770361E-3,6.1919165707401299E-4,4.234208788834187E-5,0.99999999999999989]
[21,5.25,55.25,0.82157169851406231,0,0.10483099041864505,7.3597311067292448E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$53*(365.2425/4))","v":229.82023273866287},{"$f":"DZ24*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":44.488118124602543},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7762712343487523},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.0910159785654128},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":143.79531652779039},80.315761437889918,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.458322941219514},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":25.330111020208776},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.13516995485289285},658.03099223131687,24.026512845799072,14.044258067004339,6.4564905565685917,1249.7685736588298,0.83118102441222164,1038.7839233319473,4.7715101389351171E-4,0.16139807139059451,null,1.0103794928517196E-3,6.0958655148233673E-5,null,null,null,9.7893896101884352E-5,1.4497988015494319E-2,4.4596364945532433E-4,0.17798840611353947,0.14794058572695026,7.3597311067292448E-2,0.77740835067666536,0,0.10094861443531832,4.3503855168160167E-2,3.8366482607839953E-3,6.5949266923681063E-4,4.5727722542743584E-5,0.99999999999999989,4.6347267195342278E-3,0.76696719370596778,5.4928830176005725E-3,3.061485931114861E-4,7.3986404513373885E-6,null,null,null,null,1.3117059916188205E-3,9.707006811245511E-2,2.5062716938143176E-3,6.0568637430072809E-5,1.5564135496324915E-4,4.2960335790225686E-2,3.8787802297123052E-4,4.9852635814321626E-5,3.6892404128682828E-3,9.5253243334865201E-5,2.3019687665256713E-6,2.3594307270375202E-6,6.5125323749104015E-4,5.8800010187329788E-6,6.0189595713783149E-7,4.5125826585605754E-5,0.9264026889327075,2.4008654386662331E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8454046578433884E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5859005735974112E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8326186693741032E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB26","v":0.84986623823989638},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92764368535495267},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90311181911106353},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93709690446501137},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91562177033448366},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92185402034880082},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.8954724482524028},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93203563202223771},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90891828774488048},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95942442410563922},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94534756328494618},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96480421078322254},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95254715560671166},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9485784229993337},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93087652287237033},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95536250716483595},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93992116511796953},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93684842260875612},0.79619584472348426,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77740835067666536,4.3503855168160167E-2,6.5949266923681063E-4,0.9264026889327075,0.77740835067666592,5.8419743537695377E-3,2.8306824769837799E-3,0.85007959868511829,0.77740835067666547,7.6674755081599849E-2,0.77218777219131662,0.101755782782687,4.4638305622655826E-2,3.9908669872524595E-3,7.0299957503135798E-4,4.9517759456803998E-5,1]
[22,5.5,55.5,0.81348645626394511,0,0.10676134464014746,7.975219909590725E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$53*(365.2425/4))","v":226.89045477334659},{"$f":"DZ25*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.920977857417881},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7281308416530687},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.08343861442097},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":141.96219528838299},81.575623798833718,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.420702269065664},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":26.650771369229968},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.14160980638699588},669.44920744076967,23.880931716001115,13.915760749820087,6.4173694741298881,1259.0371739994584,0.82406322282635724,1037.5262312641828,3.6276370948190692E-4,0.15987536298432448,null,1.0063730187181482E-3,6.0480511592751761E-5,null,null,null,9.9571632845490122E-5,1.4746470908113759E-2,4.536696527314703E-4,0.17660469241780799,0.1455334320000764,7.975219909590725E-2,0.76696719370596778,0,0.10256295113005567,4.5772756077151484E-2,4.1450857137209232E-3,7.4650648082590532E-4,5.3307796370864405E-5,0.99999999999999989,3.4806384177188E-3,0.75772045206918848,5.454733645231238E-3,3.0402231868664677E-4,7.3472551426205516E-6,null,null,null,null,1.3326823579297611E-3,9.8622380383318387E-2,2.5463511578558812E-3,6.1537230951643718E-5,1.6375867721866183E-4,4.5200889979003747E-2,4.0810742092907583E-4,5.3860410040051544E-5,3.9858273916247222E-3,1.0291088244098007E-4,2.4870296151692351E-6,2.6707352650812072E-6,7.371799340977085E-4,6.6558114631156383E-6,7.0166947609424852E-7,5.2606126894770154E-5,0.92024780090409231,1.8263051327641278E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8621209268488344E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5952174700645163E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8551346529956074E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB27","v":0.84349957825315469},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92125880812438243},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89435960478188292},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93151506007993912},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9079411343119137},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91498206009020999},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88607468145121326},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92602265280290963},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90066122366808787},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9557768958102395},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94028396013902349},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96163056610750586},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94813214693112324},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94398470463565998},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92452656949039813},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95135917953628313},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93437248174968068},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.9312421468341131},0.78550235810613678,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76696719370596778,4.5772756077151484E-2,7.4650648082590532E-4,0.92024780090409275,0.76696719370596822,5.8064302511633961E-3,4.6347267195342278E-3,0.84373038994121186,0.76696719370596789,8.2269355229731472E-2,0.76234382288757818,0.10332003257930265,4.6912009766348878E-2,4.3039525061844925E-3,7.932986486822969E-4,5.7528382171959717E-5,1]
[23,5.75,55.75,0.8066118063412735,0,0.10860168229517073,8.4786511363555681E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$53*(365.2425/4))","v":224.2381002539779},{"$f":"DZ26*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.407540638423427},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6845489082635208},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.0767330731770774},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":140.3026540325431},82.779921823326532,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.389216610474939},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":27.979850715749439},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.14807751157227084},680.35584481290323,23.757759687855941,13.803535347438165,6.3842702457209777,1268.3080536614264,0.817006374387795,1036.215764528763,3.0025676282783339E-4,0.15849121677322797,null,1.0031474987920582E-3,6.0051665945497109E-5,null,null,null,1.011607983002658E-4,1.4981838021448509E-2,4.6097167783949841E-4,0.17539864319838164,0.14330180955204827,8.4786511363555681E-2,0.75772045206918848,0,0.10407711402854962,4.8051263455546278E-2,4.4628192986480618E-3,8.4009081653868859E-4,6.1748967973055028E-5,0.99999999999999989,2.8464751716205188E-3,0.74914356083460221,5.4209735955655777E-3,3.0214068536669482E-4,7.3017820334545328E-6,null,null,null,null,1.3523570860808248E-3,0.10007836763497438,2.5839435867717904E-3,6.2445720722622319E-5,1.7191036801241647E-4,4.74509306178846E-2,4.2842246964926287E-4,5.7988976335079767E-5,4.2913533357203078E-3,1.1079931849858713E-4,2.677668094087041E-6,3.0055468066646189E-6,8.2959506538632269E-4,7.4902043457012991E-6,8.1277728506321836E-7,6.0936190687991812E-5,0.91521348863644425,1.511221125418255E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8780471720360475E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6040940427896055E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8765865137948387E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB28","v":0.83714363062355257},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91642990852926265},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88775677027355682},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9272900285625354},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90214000539027961},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90978741292199061},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87898989766576541},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9214732807410837},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89442857868022463},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95301072480368509},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93644915989913435},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95922268355170714},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94478640892177534},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94050417859977975},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91972382131318753},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94832422435573749},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93017235272671972},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92700000772249869},0.77603215205287379,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75772045206918848,4.8051263455546278E-2,8.4009081653868859E-4,0.91521348863644436,0.75772045206918892,5.7661032190605048E-3,3.4806384177188E-3,0.83738717662337558,0.75772045206918859,8.7002786326625961E-2,0.75343200645189534,0.10478822762954479,4.919413917278468E-2,4.6261713033868548E-3,8.9024260021179917E-4,6.6426515550417587E-5,0.99999999999999978]
[24,6,56,0.80042097010851021,0,0.1103599686017934,8.9219061289696242E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$53*(365.2425/4))","v":221.858854401044},{"$f":"DZ27*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.946971221660377},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.645454536254531},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.0709417778024113},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":138.81399306286639},83.934410467479594,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.363012810074267},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":29.31617828599828},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.15456878769564034},690.79949524856454,23.656770869445015,13.707296806624571,6.3571321688567295,1277.6250804443662,0.81000995712551338,1034.8890366332216,1.8818076858558087E-4,0.15734323996966104,null,1.0007336613500543E-3,5.9674351342639008E-5,null,null,null,1.0266910886215757E-4,1.5205232225922368E-2,4.6790447346098092E-4,0.17436763455918486,0.1412395201933625,8.9219061289696242E-2,0.74914356083460221,0,0.10549934123053996,5.0337014890023082E-2,4.7895233081256478E-3,9.4039438388490986E-4,7.1104063127780146E-5,0.99999999999999989,1.711876351124205E-3,0.7417320899238794,5.391816453380327E-3,3.0051559740640809E-4,7.2625088119193283E-6,null,null,null,null,1.3708372202830561E-3,0.10144595145116481,2.6192535095325934E-3,6.3299049559500362E-5,1.8008797546803192E-4,4.9708124808572833E-2,4.4880210598221486E-4,6.2234102522445368E-5,4.6055050517195533E-3,1.1891046510311987E-4,2.8736887805292301E-6,3.3643973744837011E-6,9.2864548097581123E-4,8.3845055346149746E-6,9.3591470890945144E-7,7.0168148418870696E-5,0.91078093871030363,9.1859596866875615E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8932585315665022E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6125721704042656E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8970754591412523E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB29","v":0.83080060861052096},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91245231109983138},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88232867133767467},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92380758406357366},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89736661517943961},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90551025963346643},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87316888234784662},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91772479991522149},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88930262453634179},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95072729722551941},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.933287032962},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95723430619183292},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94202616505874182},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93763315108663703},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91576759482990211},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94581959959898831},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92671030508885976},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92350436026350402},0.76724798456138898,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74914356083460221,5.0337014890023082E-2,9.4039438388490986E-4,0.91078093871030374,0.74914356083460276,5.7304160629657276E-3,2.8464751716205188E-3,0.83105426464410925,0.74914356083460232,9.0883729270436808E-2,0.74543782537924086,0.10616855456754254,5.1482454402767455E-2,4.9571960120994175E-3,9.9397516498192051E-4,7.6265202930897525E-5,0.99999999999999989]
[25,6.25,56.25,0.79540753978547019,0,0.11204406296335234,9.2548397251177375E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$53*(365.2425/4))","v":219.56311903246799},{"$f":"DZ28*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.502567589121298},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6077323595309134},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.0651923278660207},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":137.37758343933328},85.037681051061895,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.34128039950614},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":30.658641885031191},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.16107813926940118},700.80248007257842,23.561479708279059,13.61606722069094,6.3315251868472693,1286.6264284115837,0.80307345353837845,1033.2555292782397,2.5183332283192637E-4,0.15607932434061714,null,9.9837516645670337E-4,5.9299863113835438E-5,null,null,null,1.0410414619837935E-4,1.5417776439151097E-2,4.7450219981795056E-4,0.17338521547818705,0.13924106378656359,9.2548397251177375E-2,0.7417320899238794,0,0.10683776790454513,5.2627893915511835E-2,5.1248687160731889E-3,1.0475559460789311E-3,8.1426342734014905E-5,0.99999999999999989,2.3467109868376109E-3,0.73371638317773025,5.3628699883086868E-3,2.9890225164083516E-4,7.2235193619863824E-6,null,null,null,null,1.3882284672799123E-3,0.10273295443913008,2.6524828996145593E-3,6.4102098520578459E-5,1.8828392762458736E-4,5.1970382528247566E-2,4.6922745963968055E-4,6.6591513303437217E-5,4.9279661550517264E-3,1.2723615345744648E-4,3.0748942605789711E-6,3.7477834140745767E-6,1.0344682104296754E-3,9.3399522351811075E-6,1.0717827998171386E-6,8.035455993419776E-5,0.90745160274882253,1.272418043662743E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9078197431278211E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6206879347837586E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9166886874828809E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB30","v":0.82447250379696224},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91004254980735355},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87904486119138536},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92169680644673146},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89447695737589739},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90291977289564029},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86964881928527016},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91545334547519031},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88620063929440507},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94934174862566201},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93136982007671687},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95602747529975429},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94035200122880624},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93589197803490032},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91337070569328405},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94430013220955311},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92461183355344867},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92138597516356147},0.75965740190650721,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7417320899238794,5.2627893915511835E-2,1.0475559460789311E-3,0.90745160274882264,0.74173208992387984,5.6995945595986553E-3,1.711876351124205E-3,0.8247314813844896,0.74173208992387951,9.4545714481807097E-2,0.73772423655080477,0.10746679616599195,5.3774830797507396E-2,5.29669397432358E-3,1.1046301549830265E-3,8.7097874581986364E-5,0.99999999999999989]
[26,6.5,56.5,0.78979985522112028,0,0.11365711306644269,9.6543031712436805E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$53*(365.2425/4))","v":217.17853528953407},{"$f":"DZ29*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.040964874819444},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.568550278445056},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.0586844200633581},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":135.8855826262799},86.085652297471796,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.323178580159233},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":32.006087696099044},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.16759932138882924},710.36103855725344,23.456790420373981,13.519862465806474,6.3033927065713717,1294.9559195342661,0.79619635055686699,1031.0391772651944,2.5517775866857511E-4,0.15482059400240142,null,9.9538080854129243E-4,5.8883683739429223E-5,null,null,null,1.0546908367203409E-4,1.5619940717021375E-2,4.8077893161719572E-4,0.17233622498566131,0.1372134734023307,9.6543031712436805E-2,0.73371638317773025,0,0.10809582442743877,5.4921767679502964E-2,5.4685192325739712E-3,1.1617043638871218E-3,9.276940642995785E-5,0.99999999999999989,2.374165222372803E-3,0.72570785753913858,5.330104953743052E-3,2.9707607598710714E-4,7.1793864887119993E-6,null,null,null,null,1.4045754006985188E-3,0.1039426751772473,2.6837169236790205E-3,6.4856925813928861E-5,1.9649059389271903E-4,5.4235597571386365E-2,4.8967951422388301E-4,7.1056838994517448E-5,5.2584132763936952E-3,1.3576803442370223E-4,3.2810827620559255E-6,4.1561659435286722E-6,1.1471905045805605E-3,1.0357693363032685E-5,1.2210870686611244E-6,9.1548319361296724E-5,0.90345696828756294,1.3014387383660841E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9217869931669489E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6284726517264167E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.935501879171528E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB31","v":0.81816111510386369},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90671459120411424},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87451567228772376},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91878051278708572},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89048900946288445},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89934316688412774},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86479557802674645},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91231577094998861},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88192103559201651},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94742555264564388},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92872022927921594},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95435805169842214},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93803753848510818},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9334851072539212},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9100604304828358},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94219910258684481},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92171247140893497},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.9184596616488937},0.75144798095257626,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73371638317773025,5.4921767679502964E-2,1.1617043638871218E-3,0.90345696828756317,0.73371638317773069,5.6689957593115082E-3,2.3467109868376109E-3,0.81842812828159339,0.73371638317773036,9.8568864366922179E-2,0.72971212035843447,0.10868430227921456,5.6069079125277727E-2,5.6443241677470949E-3,1.2223314514456924E-3,9.8978250958171589E-5,0.99999999999999978]
[27,6.75,56.75,0.7842072066491953,0,0.11519809632939695,0.10059469702140755,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$53*(365.2425/4))","v":214.78700497851707},{"$f":"DZ30*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.578017458453033},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5292540554278413},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.0518359262028616},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":134.38923544239404},87.080824934233789,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.30786541082858},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":33.357360334486643},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.17412744791589616},719.48068672272484,23.349811106103406,13.423374428327893,6.274644842211317,1302.7840430878273,0.78937813950511604,1028.389244109622,2.6474162574227921E-4,0.15355454069806942,null,9.9210824734495984E-4,5.8449151275824674E-5,null,null,null,1.0676321578967825E-4,1.5811620663738764E-2,4.8673105394005708E-4,0.17127495465590098,0.13520070505009824,0.10059469702140755,0.72570785753913858,0,0.10927278013099034,5.7216390571052482E-2,5.8201291029202195E-3,1.2829585390042627E-3,1.0518709548638534E-4,0.99999999999999978,2.4644747267301109E-3,0.71764547035177206,5.2956251877620559E-3,2.9515432891693075E-4,7.1329439574361229E-6,null,null,null,null,1.4198685263828513E-3,0.10507441107028719,2.7129374412778501E-3,6.5563093042458268E-5,2.0469994027340119E-4,5.6501552382790143E-2,5.1013824798893466E-4,7.5625586928556749E-5,5.5965139452779696E-3,1.4449752387973793E-4,3.4920468339549248E-6,4.589970350913588E-6,1.2669297796140909E-3,1.1438789039258316E-5,1.3845362068304699E-6,1.0380255927955487E-4,0.89940530297859211,1.3659858950628545E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9352093708099648E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6359536813031494E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9535811548204974E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB32","v":0.81186807279743911},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90332269385926856},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86990647411639332},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91580670228024941},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88642774987913397},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89569897083273819},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85985875371651821},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90911717013062598},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87756440029889204},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94546929291849502},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92601750655192372},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9526532535921215},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93567574554121957},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93102929166231896},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90668644432125067},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94005459367889566},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91875584148855771},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91547622028023135},0.74324591465079526,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72570785753913858,5.7216390571052482E-2,1.2829585390042627E-3,0.89940530297859245,0.72570785753913902,5.6343604162188716E-3,2.374165222372803E-3,0.81214324878968636,0.72570785753913869,0.10268001866484389,0.72167666394545538,0.1098214081945198,5.8363017362018703E-2,5.9997386665935088E-3,1.3471929212490459E-3,1.1196024531957672E-4,0.99999999999999989]
[28,7,57,0.77856654180825091,0,0.11666811788346881,0.10476534030828022,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$53*(365.2425/4))","v":212.44201650041757},{"$f":"DZ31*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.124079512383879},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4907225805041513},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.0449325836978245},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":132.92200883469243},88.026134556454338,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.294549529857893},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":34.711373825120603},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.18065804768475241},728.17593196342091,23.245214522675052,13.329657092399801,6.246537273814325,1310.2338168231236,0.78261831606329801,1025.4129833713007,2.3272256931575455E-4,0.15236399303790524,null,9.8880045828590463E-4,5.801218302520272E-5,null,null,null,1.0798781211382257E-4,1.5993004385456547E-2,4.9236396251306947E-4,0.17023688440861551,0.13323050380773299,0.10476534030828022,0.71764547035177206,0,0.11037003625804925,5.9509644152984931E-2,6.179348230266799E-3,1.4114273034938288E-3,1.1873339515276812E-4,1,2.1345952481950088E-3,0.70994970250518175,5.260869278081926E-3,2.9321719083902397E-4,7.0861294743207042E-6,null,null,null,null,1.4341260518006553E-3,0.10612950952395306,2.7401792413510357E-3,6.6221440944502416E-5,2.1290438775021974E-4,5.8766154992171311E-2,5.3058477306339906E-4,8.0293208017566373E-5,5.9419315159289403E-3,1.5341592990028089E-4,3.7075764200112341E-6,5.0495859987296623E-6,1.3937935078904415E-3,1.2584209604657759E-5,1.5628408008489448E-6,1.1717055435191918E-4,0.89523465969171989,1.1962023779102215E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9481300240117088E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6431550722432449E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9709846325806856E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB33","v":0.80559485854247725},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89977553841046198},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86509388304283175},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91269515787595101},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88218417525201875},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89188918817783069},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85470640571746503},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90577135090544958},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87301396752640015},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94341996143323104},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92318865607445932},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95086683657876814},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9332027380492075},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92845813264426102},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90315789854928497},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93780854419502901},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91566218136135202},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91235523333307078},0.73498868513744398,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71764547035177206,5.9509644152984931E-2,1.4114273034938288E-3,0.89523465969171978,0.7176454703517724,5.5979124606364231E-3,2.4644747267301109E-3,0.80587859729805444,0.71764547035177217,0.10669960596956174,0.7137975864284769,0.11088020753004212,6.0654597788673152E-2,6.3625860448389806E-3,1.4793183706422756E-3,1.2609786776467816E-4,0.99999999999999978]
[29,7.25,57.25,0.77329646336733382,0,0.11806966500182273,0.10863387163084325,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$53*(365.2425/4))","v":210.14654957184135},{"$f":"DZ32*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.679727843896352},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4530048146291241},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.0380091867108807},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":131.48576717032586},88.923519511633813,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.282485378997702},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":36.067105048333353},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.18718673660239626},736.46249570105863,23.14327911754576,13.238850987355587,6.2191448267779519,1317.3271258957086,0.77591638023031739,1022.1356951042059,2.4035178839062002E-4,0.15116922957354045,null,9.8548454506533099E-4,5.7574719063184241E-5,null,null,null,1.0914541547600234E-4,1.6164468556740138E-2,4.9768886974784334E-4,0.16922394346802358,0.13130362966400871,0.10863387163084325,0.70994970250518175,0,0.11139037880203498,6.1799551424361367E-2,6.5458238594111639E-3,1.5472094377907224E-3,1.3346234037658818E-4,0.99999999999999978,2.2052799072548764E-3,0.70222009659251983,5.226012401115105E-3,2.9127442529869508E-4,7.039178993287764E-6,null,null,null,null,1.4473841775900611E-3,0.10711064949102207,2.7655114923213994E-3,6.6833641101452052E-5,2.2109686331542143E-4,6.1027453098432258E-2,5.5100146261368506E-4,8.5055118631396039E-5,6.294326786350328E-3,1.6251449456048062E-4,3.9274598689596627E-6,5.5353662883173655E-6,1.5278792357221516E-3,1.3794835780253327E-5,1.7567120913956171E-6,1.3170562828519256E-4,0.89136612836915674,1.2493126151868483E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9605870884495521E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6500980796579758E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9877636793143265E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB34","v":0.79934282229810827},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89668014462748546},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86090056810572513},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90997854311946191},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87848405829678577},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88856563771553176},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85021900022982144},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9028509736714001},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86904777902587482},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94162866793957356},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92071805788258132},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94930492406457856},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93104208116428822},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92621197175152403},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90007864257800818},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9358457113381814},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91296110372770567},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90963090517415235},0.72710693499148982,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70994970250518175,6.1799551424361367E-2,1.5472094377907224E-3,0.89136612836915674,0.70994970250518208,5.5611725983952713E-3,2.1345952481950088E-3,0.79963368925072797,0.70994970250518186,0.11061692570342899,0.70608489954885079,0.11186352034708608,6.2941895220206864E-2,6.732512464234959E-3,1.6188015840366773E-3,1.4144513215549686E-4,1]
[30,7.5,57.5,0.76799472933885482,0,0.11940529088513033,0.11259997977601471,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$53*(365.2425/4))","v":207.8542881529558},{"$f":"DZ33*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.235996691244473},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4153397198087379},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.0308574923882419},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":130.05153114869626},89.773079614101292,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.270951734069687},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":37.423564277779491},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.19370890520826195},744.34968283899707,23.039960616594612,13.148252292578169,6.1913807092802893,1323.9785941937025,0.76927183628682816,1018.4994443598429,2.3927752127361483E-4,0.1499875422647767,null,9.8197959976014499E-4,5.7125224406054773E-5,null,null,null,1.1023861860656846E-4,1.6326397241501207E-2,5.0271722528677618E-4,0.16820527769561108,0.12939558284603861,0.11259997977601471,0.70222009659251983,0,0.11233666189213716,6.4084239016052355E-2,6.9192010690587516E-3,1.6903937302826322E-3,1.4942792393440556E-4,0.99999999999999978,2.1879626455326099E-3,0.69454586954203135,5.1900061270882588E-3,2.8926759753608214E-4,6.9906803315352068E-6,null,null,null,null,1.459679989731692E-3,0.10802057544219734,2.7890050542323241E-3,6.7401405975801385E-5,2.2927066471909016E-4,6.3283596737551448E-2,5.7137161378181854E-4,8.9906706994131468E-5,6.6533584716772474E-3,1.7178440615748142E-4,4.1514842298912068E-6,6.047628873018259E-6,1.6692746422110999E-3,1.5071459198514054E-5,1.9668607640703611E-6,1.4746106317033519E-4,0.88740002022398534,1.2531718069274445E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9726144408943767E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6568015849356969E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0039639253482648E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB35","v":0.79311319666559932},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89345812048152917},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85654200750265186},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90714944849652301},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87463555140714755},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88510713892362114},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84555669070758932},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89981045234286161},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86492400725811902},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93976114552764101},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91814437374391766},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94767611685686182},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92879043815128359},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92387147337797504},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89687331532113523},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93379975685265426},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91014811277798358},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90679430381987136},0.71919052902073488,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70222009659251983,6.4084239016052355E-2,1.6903937302826322E-3,0.88740002022398534,0.70222009659252016,5.5243260054070875E-3,2.2052799072548764E-3,0.79341150594853105,0.70222009659251994,0.11458739702432202,0.69838298306727564,0.11277362173071138,6.5223054202686107E-2,7.1091616204125773E-3,1.7657263893256069E-3,1.5805596526657299E-4,0.99999999999999989]
[31,7.75,57.75,0.76274879797971984,0,0.12067638774765073,0.11657481427262933,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$53*(365.2425/4))","v":205.52457671741246},{"$f":"DZ34*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.785016042997775},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3770592682856559},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.0232893214076262},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":128.59386317359977},90.574274102831325,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.259233132205416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":38.779769693282489},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.20021984807663493},751.84043759162773,22.931681703733165,13.055484158364534,6.1622836121338036,1330.1071883659583,0.76268419275856636,1014.4517272412573,2.7417581100636133E-4,0.14874705667084834,null,9.7812268913225072E-4,5.6653317623967967E-5,null,null,null,1.1126893244464377E-4,1.6479014291602381E-2,5.0745554827591379E-4,0.16715374726093385,0.12748552079627476,0.11657481427262933,0.69454586954203135,0,0.1132105815692856,6.6361869389319858E-2,7.2991221717664031E-3,1.8410590483685814E-3,1.6668400659874047E-4,1,2.5352810497319411E-3,0.68656460219306437,5.1519030390763092E-3,2.8714390279314228E-4,6.9393573655476257E-6,null,null,null,null,1.4710355262402557E-3,0.10886091825482672,2.810702035035442E-3,6.792575318318307E-5,2.3741921789973455E-4,6.553277132824846E-2,5.9167884317165901E-4,9.4843325387079937E-5,7.0186826271744045E-3,1.8121678431269635E-4,4.3794348922222622E-6,6.5866559123972569E-6,1.8180576094192743E-3,1.6414783036909895E-5,2.1939957669559921E-6,1.6449001083178446E-4,0.88342518572737039,1.4685627685489588E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9842423155261821E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6632824392484452E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.019626094620447E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB36","v":0.78690710916054041},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.89023719563146375},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85219137029926595},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90431994222449807},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87079140337615424},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88165085907764718},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84090482858307547},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89677027910359242},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86080641581425221},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93789123884023728},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91556950388037384},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94604479229850325},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92653690499914776},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92152926557337211},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89366897821039004},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93175160748712049},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90733463395002623},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90395782674074088},0.71133084024360105,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69454586954203135,6.6361869389319858E-2,1.8410590483685814E-3,0.88342518572737072,0.69454586954203168,5.4862644049558764E-3,2.1879626455326099E-3,0.78721278659445693,0.69454586954203146,0.11874849415809852,0.69055523586754786,0.11361170143159431,6.7496243327698449E-2,7.4921743763305985E-3,1.920166721050276E-3,1.7598411767982854E-4,0.99999999999999978]
[32,8,58,0.7571944938528733,0,0.12188333210355874,0.12092217404356768,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$53*(365.2425/4))","v":203.15177983313225},{"$f":"DZ35*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.325695004046501},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3380708619461292},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.0152900774158251},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":127.10923723372782},91.327211261285214,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.24661986227655},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":40.134747367702253},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.20671503141719691},758.93651328971691,22.817912765022573,12.96019135586161,6.1317112155846223,1335.7016951591352,0.75615296237999818,1009.9947936505654,2.7724717879106111E-4,0.14751157819690383,null,9.7389985767257345E-4,5.6158257409134711E-5,null,null,null,1.1223692678061974E-4,1.6622404175602571E-2,5.1190606507368571E-4,0.16606543065823345,0.1255708673411334,0.12092217404356768,0.68656460219306437,0,0.11401282129390303,6.8630617266077054E-2,7.6852265808947948E-3,1.9992743937319707E-3,1.8528422876091662E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999967},2.5603441818640533E-3,0.67860084400532572,5.1116296495573189E-3,2.8489924520594038E-4,6.8851111112849916E-6,null,null,null,null,1.4814596678630174E-3,0.10963233513010268,2.8306194031410769E-3,6.8407092796254117E-5,2.4553599266012225E-4,6.7773174396714556E-2,6.1190687670237037E-4,9.9860288419976849E-5,7.3899525203003436E-3,1.9080267666860803E-4,4.6110955058667839E-6,7.1526942699899626E-6,1.9742962769512575E-3,1.7825422510723158E-5,2.4388231473446506E-6,1.8284540561357197E-4,0.87907782595643191,1.5004031827296094E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9954978121523767E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6695557468099555E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0347866892247045E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB37","v":0.7807255927794613},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88647670710743387},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84712008290189478},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90101469258711431},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86630715514702417},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87761690829816696},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83548491944522274},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8932199458356721},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85600510708905575},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93570424508876315},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91256067321489709},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94413628074641143},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92390248379031004},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91879150668361476},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88992772479223559},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92935667643767117},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90404800671722574},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90064511459722851},0.70315669097784705,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68656460219306437,6.8630617266077054E-2,1.9992743937319707E-3,0.87907782595643236,0.6865646021930647,5.4459862992349995E-3,2.5352810497319411E-3,0.78104019204256236,0.68656460219306448,0.12312056986767994,0.68258272309919499,0.11437839303678152,6.9759655155569311E-2,7.8811890909025236E-3,2.0821866736759182E-3,1.9528307619553928E-4,0.99999999999999967]
[33,8.25,58.25,0.75165463600400728,0,0.12302639830420041,0.12531896569179221,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$53*(365.2425/4))","v":200.78743081758037},{"$f":"DZ36*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.86800928578657},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.299221266029384},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":1.0071275821481502},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":125.62989700757787},92.034118537999518,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.232428292184089},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":41.487559161803738},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.21319052869901459},765.64697374507978,22.703140154304695,12.865319566800501,6.1008691087000928,1340.8752850546937,0.74967766205827768,1005.2242488115294,2.7825468701924116E-4,0.14628504992827404,null,9.6953822356521326E-4,5.5654912388614631E-5,null,null,null,1.131430764120022E-4,1.6756637292751043E-2,5.1607057115234242E-4,0.16497434869156252,0.12367758402667767,0.12531896569179221,0.67860084400532583,0,0.11474396477965999,7.0888693045061582E-2,8.0771516009102515E-3,2.1650989536198661E-3,2.0528192363016194E-4,0.99999999999999989,2.5645253919174258E-3,0.6706763457306506,5.0705343470888705E-3,2.8260877788779568E-4,6.8297577811250825E-6,null,null,null,null,1.4909599992580062E-3,0.1103353873548351,2.8487716505267362E-3,6.8845775040145122E-5,2.5361458644203766E-4,7.0003038700233791E-2,6.3203975838575668E-4,1.049528833000086E-4,7.7668193906450782E-3,2.0053307850975192E-4,4.846248455413211E-6,7.7459556967617624E-6,2.1380490925928526E-3,1.9303905330251895E-5,2.7020449092118344E-6,2.025798787209501E-4,0.87468103430820765,1.5205503502401241E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0064053183758897E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6756351001731772E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0494785580502222E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB38","v":0.77456959515369472},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88265027397769591},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84196891035592492},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8976495380530487},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86174855745248036},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87351368139341212},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82998240182308902},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88960638092938504},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85112631509532322},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93347462458666453},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90949616411199763},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94218995035434383},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92121810699493356},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9160021934995759},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88612071820169802},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92691565587940594},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90070170118830439},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.8972731157570244},0.69500047401421261,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67860084400532583,7.0888693045061582E-2,2.1650989536198661E-3,0.87468103430820776,0.67860084400532616,5.4034140058745444E-3,2.5603441818640533E-3,0.7748932344229108,0.67860084400532583,0.12753121612255394,0.67463859486798816,0.11507494324079198,7.2011556086854958E-2,8.2758431413811791E-3,2.2518405623612354E-3,2.1600597806838858E-4,0.99999999999999978]
[34,8.5,58.5,0.7461493470304017,0,0.12410718641628271,0.12974346655331567,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$53*(365.2425/4))","v":198.48836272294983},{"$f":"DZ37*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.422960511135223},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2614443279064695},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.99910076290360228},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":124.19140214380198},92.698373893819664,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.216024637541736},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":42.837335341704879},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.21964297219786036},771.98966697382059,22.592352675489035,12.774122479869696,6.0710979007287103,1345.7618873438694,0.74325781283751513,1000.2480369872908,2.4375585282312024E-4,0.14513800235496777,null,9.6529059293108687E-4,5.5159813479495853E-5,null,null,null,1.1398907318108818E-4,1.6881964283238717E-2,5.1995642690546347E-4,0.16391811839752676,0.12183342216458659,0.12974346655331567,0.67067634573065071,0,0.11540592170192399,7.313441912864832E-2,8.4745346818521049E-3,2.3385821711026044E-3,2.267300325066152E-4,1,2.2078212303654181E-3,0.66315127066747526,5.0301221258382683E-3,2.8035638244432122E-4,6.7753245274193252E-6,null,null,null,null,1.499561334362844E-3,0.11097191123276162,2.8652061890894987E-3,6.924294571002712E-5,2.6164899739653083E-4,7.2220707600399794E-2,6.520625308520017E-4,1.1011639912590793E-4,8.1489346177785697E-3,2.1039898873483417E-4,5.0846762127930256E-6,8.366617082471763E-6,2.3093648816928918E-3,2.0850672327240737E-5,2.984357897988439E-6,2.2374567460862677E-4,0.8702565334466843,1.3242158898960021E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0169868626772973E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6815327770223702E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0637313723656107E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB39","v":0.7684399865243513},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87878847117557213},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83677939786692601},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89425128032416457},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85715222162938454},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86937402942953601},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8244417661539345},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.885958414983672},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84620931195351135},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93121999478473294},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90640033115281149},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94022115001289686},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91850505178014796},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91318345193476813},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88227837166592238},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92444786198740692},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8973223638869029},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89386871817796609},0.68688446575121542,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67067634573065071,7.313441912864832E-2,2.3385821711026044E-3,0.8702565334466843,0.67067634573065094,5.3599728827577915E-3,2.5645253919174258E-3,0.76877268983439473,0.6706763457306506,0.13178871602143125,0.66691380819906299,0.11570397753026194,7.425034465029097E-2,8.6757750503600618E-3,2.4291730207651654E-3,2.3820552782763787E-4,1.0000000000000002]
[35,8.75,58.75,0.74103730470983664,0,0.12512872980061657,0.13383396548954687,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$53*(365.2425/4))","v":196.09345252128233},{"$f":"DZ38*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.959358822633078},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2220925685089865},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.99040419289517523},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":122.69294020944297},93.315778714385445,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.196776984747324},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":44.183208740775804},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.22606743367341642},777.9600323410433,22.471447073360967,12.677273323900367,6.0386077144338399,1350.0274406410829,0.73689293986334925,994.82568963020083,3.5148035591939534E-4,0.14378631103537556,null,9.6046867810350414E-4,5.4628516170257103E-5,null,null,null,1.1477791671742353E-4,1.6998829466853504E-2,5.2357697870989361E-4,0.16279007294784953,0.11995885543510992,0.13383396548954687,0.66315127066747526,0,0.11600203335859989,7.5366270171933619E-2,8.8770154188680169E-3,2.5197638704277264E-3,2.4968102314866048E-4,1,3.297580043706741E-3,0.65458272028099929,4.9863379442596674E-3,2.7791604909881297E-4,6.7163494107241131E-6,null,null,null,null,1.507307089330453E-3,0.11154511968579328,2.8800059739091002E-3,6.9600609567059817E-5,2.6963376838085723E-4,7.4424674809344435E-2,6.7196159420833065E-4,1.1534615286951379E-4,8.5359516439619115E-3,2.2039145949959968E-4,5.3261625369914127E-6,9.0148209041446674E-6,2.4882829709510518E-3,2.2466078572529787E-5,3.2864527260622104E-6,2.4639457042259825E-4,0.86616603451045315,2.0019983055914792E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0272624115874606E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6872599058037673E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0775720260956876E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB40","v":0.76233756672679376},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87543838775429239},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83228510285558799},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89130168553212186},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85316852821806977},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86578414193445996},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81964569975272561},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88279301678514621},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84194946993272024},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92926051922195929},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90371226921501102},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.938509563232513},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91614833491817116},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91073523341035101},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87894504395381401},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9223036246597337},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89438909830322466},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89091442313146574},0.67917753349184673,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66315127066747526,7.5366270171933619E-2,2.5197638704277264E-3,0.86616603451045315,0.66315127066747548,5.3172538328100085E-3,2.2078212303654181E-3,0.76267770891311548,0.66315127066747515,0.13643504965350575,0.65886699547423722,0.11626674549432642,7.6474433502142988E-2,9.0806228080080216E-3,2.614219150439189E-3,2.6193391734038996E-4,0.99999999999999989]
[36,9,59,0.7348739915438024,0,0.12608987463873308,0.13903613381746466,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$53*(365.2425/4))","v":193.63316317782463},{"$f":"DZ39*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.483101177132781},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.18166653740998},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.98120624691641067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":121.15357145728117},93.886811203420365,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.17403389907674},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":45.524285403810673},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.23245983024059419},783.55583265925031,22.343026564357046,12.576502947568942,6.0040980954568806,1353.7297591997465,0.73058257234782431,989.01136973995153,2.9748228628143525E-4,0.14255380515240421,null,9.5521515197043107E-4,5.4070404951086853E-5,null,null,null,1.1550875714637567E-4,1.7107107057361903E-2,5.269279872427865E-4,0.16161011679735823,0.1180695348472463,0.13903613381746466,0.6545827202809994,0,0.11653145763005293,7.7582596832352343E-2,9.2842301971480263E-3,2.708674430450652E-3,2.7418681153211944E-4,1.0000000000000002,2.7423997150047589E-3,0.64661830205603898,4.9400295104180319E-3,2.7533502528592898E-4,6.6539742516753995E-6,null,null,null,null,1.5141863218276787E-3,0.11205420294937053,2.8931500975108281E-3,6.9918261343893931E-5,2.7756299863264443E-4,7.6613311590714189E-2,6.917222430055164E-4,1.2063741979312141E-4,8.9275208248283441E-3,2.3050146326552548E-4,5.5704892610358805E-6,9.6906758465441993E-6,2.6748333596817546E-3,2.4150394922353162E-5,3.6090127429248875E-6,2.7057779878919455E-4,0.86096386618253551,1.6860939493238525E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0372501212802463E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.69282660595204E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.091024974704365E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB41","v":0.75626307133758008},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.87039663400602041},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82553463839479868},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88685977764377566},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84717952697037202},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86038365123002736},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81244603141367289},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87802777052763292},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83554843431735537},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92630522918900948},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89966251650457685},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93592721817006042},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91259598851946422},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90704549897158704},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87392829149783802},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9190705522268483},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88997161709154771},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88646654031988559},0.67040190842031544,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6545827202809994,7.7582596832352343E-2,2.708674430450652E-3,0.8609638661825354,0.65458272028099951,5.2709703427692043E-3,3.297580043706741E-3,0.75661566581286488,0.65458272028099918,0.14137017688938849,0.65060051116851914,0.11676284504492075,7.8682196772931645E-2,9.4900227502887277E-3,2.8070046266989658E-3,2.8724274725235152E-4,1]
[37,9.25,59.25,0.72930543359249711,0,0.12699034644619056,0.14370421996131236,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$53*(365.2425/4))","v":191.36216023460619},{"$f":"DZ40*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.04348519556639},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1443507493899183},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.97280214787969876},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":119.73263656758857},94.421287194976145,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.147227942120928},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":46.859786642629416},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.2388185562962786},788.81167223235752,22.22939859328697,12.486486833923513,5.973563580236779,1357.4236764708583,0.72432624353456787,983.21759246301929,2.3691542877437997E-4,0.1414523563649997,null,9.5062939838584399E-4,5.3556867495521903E-5,null,null,null,1.1618155528629659E-4,1.7206791329108705E-2,5.3000891938391698E-4,0.16054643986343439,0.11628799969912984,0.14370421996131236,0.64661830205603887,0,0.11699423245978856,7.9781796713510947E-2,9.6958153034294257E-3,2.9053348229472801E-3,3.0029868297258355E-4,1,2.1192677385185022E-3,0.63932174275550979,4.8977178176619939E-3,2.7297676184432289E-4,6.5969825042476298E-6,null,null,null,null,1.5201995248848E-3,0.11249919750917155,2.9046395019257771E-3,7.0195923806433031E-5,2.8543095534626128E-4,7.8785035567800824E-2,7.1133019036386175E-4,1.2598547387975082E-4,9.3232924213410093E-3,2.4071997004978231E-4,5.8174381588828058E-6,1.0394256939241966E-5,2.8690367576481059E-3,2.5903808359932061E-5,3.9527129969366012E-6,2.9634596997564695E-4,0.85629578003868778,1.3184381285063995E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0469665517509365E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6982421072637118E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1041125236823261E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB42","v":0.75021717710900604},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86617184978005146},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81989035289330991},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88313496500627275},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84216685090730625},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85586026704598428},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80642991607909487},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87403335177497909},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83019379153849482},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.9238228992042391},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89626497039158437},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93375728817055426},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90961407697681018},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90394875928769602},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8697242570167284},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91635571186903608},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88626713503794141},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88273774005074446},0.66224501546845305,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64661830205603887,7.9781796713510947E-2,2.9053348229472801E-3,0.85629578003868767,0.6466183020560391,5.222018509955636E-3,2.7423997150047589E-3,0.75057966625256323,0.64661830205603876,0.1457368352925951,0.64297002240577428,0.11719557389331105,8.0872224272540941E-2,9.9036154107224883E-3,3.0075457753225843E-3,3.1418294973352266E-4,0.99999999999999989]
[38,9.5,59.5,0.72439415131477858,0,0.12783639806134353,0.14776945062387786,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$53*(365.2425/4))","v":189.10001284201365},{"$f":"DZ41*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.605583452897122},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1071804705824033},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.96428495839539496},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":118.31724247249926},94.916430407573685,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.115850639818532},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":48.18901468504189},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.2451397712746696},793.7393599800057,22.114855238119137,12.39678896321109,5.9427830797244843,1360.7545269611571,0.71812349066426595,977.18979083854811,3.0159240986245202E-4,0.14023122007900687,null,9.4593785150131834E-4,5.3037898863936788E-5,null,null,null,1.1680223769790458E-4,1.7298760070337683E-2,5.3284653088029959E-4,0.15948019707815045,0.11452647581758647,0.14776945062387786,0.63932174275550979,0,0.11739691532683354,8.1962651831570921E-2,1.0111415518015553E-2,3.109756727697888E-3,3.2806721649446182E-4,0.99999999999999989,2.7729468152197837E-3,0.63141683319806596,4.8548367541439916E-3,2.7058676423740216E-4,6.5392238426988427E-6,null,null,null,null,1.525431905065348E-3,0.1128864088993469,2.9146369910137081E-3,7.0437531407585162E-5,2.9323328100777684E-4,8.0938643973757898E-2,7.3077457680524767E-4,1.3138569947611091E-4,9.7229248616978337E-3,2.5103816074102523E-4,6.0667961005834955E-6,1.1125605968346838E-5,3.0709046987079844E-3,2.7726423021556594E-5,4.3182192398255154E-6,3.237489972546363E-4,0.8522305493761223,1.7457454347267864E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0564268500832856E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7035148520419697E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1168550753986392E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB43","v":0.74420050679431216},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86288186557441604},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81550276239323072},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88023262735088093},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83826702486981453},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85233902589138422},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80175566646948293},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8709219126711788},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82602975414878965},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92188606071968726},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89361663219313558},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9320636532073836},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90728866169692157},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90153411289670371},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86645030422605585},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91423797589025524},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88338054182574244},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87983294219104458},0.65477212147290609,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63932174275550979,8.1962651831570921E-2,3.109756727697888E-3,0.85223054937612219,0.63932174275551013,5.1772915620105645E-3,2.1192677385185022E-3,0.74456998517742201,0.63932174275550968,0.15013867138686646,0.63536928797678793,0.11756908049016221,8.3043259780289966E-2,1.032104585588446E-2,3.2158497935734489E-3,3.428047164356191E-4,1]
[39,9.75,59.75,0.71886264378652387,0,0.128629464063621,0.15250789214985505,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$53*(365.2425/4))","v":186.78156816808436},{"$f":"DZ42*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.156783800708055},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0690851478762249},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.95533542862853271},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":116.86662395311531},95.370715990926271,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.079368175404475},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":49.511236981402767},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.25141973164858017},798.33844063699235,21.993681480883158,12.303626153651161,5.9102208338289115,1363.5881064831499,0.71197385494043408,970.83908072373538,2.8427873147208516E-4,0.13905467241759817,null,9.4086835465179771E-4,5.2495975968696238E-5,null,null,null,1.1737230510961649E-4,1.738323560975779E-2,5.3544735645743278E-4,0.15836837075101559,0.11275413942423645,0.15250789214985505,0.63141683319806585,0,0.11774124565349087,8.4123867729009011E-2,1.0530676193753367E-2,3.3219428594490098E-3,3.5754221637677639E-4,0.99999999999999989,2.5905400185948948E-3,0.62374196018914141,4.8097790088518031E-3,2.680754481788263E-4,6.4785332989722356E-6,null,null,null,null,1.5299060640728687E-3,0.11321750971186204,2.9231857497643895E-3,7.0644127791578626E-5,3.0096534450755528E-4,8.3072858523485144E-2,7.5004386101631254E-4,1.3683348836842718E-4,1.0126077124642661E-2,2.6144723044256552E-4,6.3183502997124197E-6,1.1884732646258492E-5,3.2804398636909911E-3,2.9618263111760237E-5,4.7061870256521559E-6,3.5283602935112421E-4,0.84749210785014484,1.6511519141368391E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0656449080251606E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7086525829222423E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1292713413473218E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB44","v":0.73821363344899871},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85854385384417142},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80972797941726926},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87640346227663657},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83312989767147316},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84769780114589932},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79560678970601795},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8668181807292531},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82054705428172581},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91932717049894652},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89012122774844238},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92982533903716547},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90421804143656759},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89834609261862608},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86213325980390909},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91144078841654053},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87957201855522704},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87600139854228443},0.64667617532430421,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63141683319806585,8.4123867729009011E-2,3.3219428594490098E-3,0.84749210785014495,0.6314168331980663,5.1319627422240924E-3,2.7729468152197837E-3,0.73859317386729861,0.63141683319806585,0.15479531006746289,0.62757939669360363,0.11788426718710236,8.5193993725218686E-2,1.0741959920251445E-2,3.4319149767912832E-3,3.7315742956968662E-4,0.99999999999999978]
[40,10,60,0.71354796700470324,0,0.12936930501022598,0.15708272798507072,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$53*(365.2425/4))","v":184.56964234829496},{"$f":"DZ43*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.728603844657158},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0327400804892197},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.94679115348600751},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":115.4826527961707},95.505462526849485,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.035188539862034},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":50.822896552220037},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.25758395638785053},800.1800910422686,21.869505243099056,12.216286858652575,5.8768517506103519,1363.524296693048,0.70587688149548244,962.48027839300971,2.417661843151689E-4,0.13797236993194115,null,9.3612940222136197E-4,5.1977151013072558E-5,null,null,null,1.7515924103482885E-4,1.7347125442469559E-2,5.3607820260762008E-4,0.15726060555560278,0.11100662583168003,0.15708272798507072,0.6237419601891413,0,0.11802728872071384,8.6264119721428348E-2,1.0953243646749525E-2,3.5418870941335565E-3,3.8877264276259685E-4,1,2.150250448319021E-3,0.61655284972122504,4.7667615785390079E-3,2.6567785010012438E-4,6.4205909581277254E-6,null,null,null,null,2.2786011698169759E-3,0.11275725340600279,2.9208465481851699E-3,7.0587596708904178E-5,3.0862240659493409E-4,8.5186371082650897E-2,7.6912623218252187E-4,2.1146019752967243E-4,1.0464170471768815E-2,2.7106226232768445E-4,6.5507151233529262E-6,1.2671615063238213E-5,3.4976362050416266E-3,3.1579274028691581E-5,7.6029335920064946E-6,3.8116970917059036E-4,0.84291727201492905,1.3869441441023311E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0746334980909115E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7136624187295368E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1413785254704608E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB45","v":0.73225708427951008},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85445996547304637},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80430240733518699},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87279622465838902},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82829891363739916},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84333024803906742},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78983307506478517},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86295365618312503},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81539366193195151},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91691287707284008},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88682699533754206},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.9277127354821012},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90132265529507727},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89534045185300359},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85806893198446088},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90880239436162091},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87598409011207801},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87239282308414678},0.63881582497796785,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6237419601891413,8.6264119721428348E-2,3.5418870941335565E-3,0.84291727201492928,0.62374196018914185,5.0843329903296017E-3,2.5905400185948948E-3,0.7326458290343999,0.62374196018914141,0.15956733237052864,0.62014740495518317,0.11777565185262782,8.7318507601182274E-2,1.1131774269183946E-2,3.6552927807514336E-3,4.0403617054261587E-4,1]
[41,10.25,60.25,0.70869444366953038,0,0.12925361957448281,0.16205193675598659,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$53*(365.2425/4))","v":182.31368985626438},{"$f":"DZ44*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.291901297831892},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9956715926533386},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.93788387626105929},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":114.07113476402215},95.336476333394401,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.978814960847487},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":52.117822536627173},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.26360685734411049},799.36063732339721,21.729331805482431,12.125891754587418,5.8391838425763423,1360.3620468012894,0.69983211935707046,952.02505430586859,3.2337093990563571E-4,0.13673413832024545,null,9.310531197193483E-4,5.1439227008954061E-5,null,null,null,1.7477117459909457E-4,1.7308745062556367E-2,5.3487773437473031E-4,0.15605839557840959,0.10921467772110245,0.16205193675598659,0.61655284972122493,0,0.11752401498454181,8.8372895480936187E-2,1.131030489161837E-2,3.7686984673693112E-3,4.1929969832263484E-4,0.99999999999999978,2.9792739634734249E-3,0.60858212062034711,4.7219165599845479E-3,2.6317839047309156E-4,6.360186946745203E-6,null,null,null,null,2.2688851106207565E-3,0.11227645134050404,2.9083919254362838E-3,7.0286607980719844E-5,3.161668578913716E-4,8.7268800660088644E-2,7.8792796295617054E-4,2.1835352007459395E-4,1.0805288578484023E-2,2.7989853329408543E-4,6.7642597656671412E-6,1.3483065664915569E-5,3.7216138897223547E-3,3.3601511982041112E-5,8.1999282121351283E-6,4.1109977011049973E-4,0.83794806324401316,1.9454614045183671E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0834043916176484E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7185509202776986E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1531924831741577E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB46","v":0.72633134409905964},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85104382227478736},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79977211259577896},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86977700864724339},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8242617232153403},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83967815731399642},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78501457069230429},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85972011714682939},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81108895982941187},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91488936005481125},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88406870360700307},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92594149850523744},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89889720447459753},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89282297517764042},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85466901747337587},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90659159752043295},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87298093359923701},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86937316094456074},0.63145297651251087,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61655284972122493,8.8372895480936187E-2,3.7686984673693112E-3,0.83794806324401339,0.61655284972122537,5.0388600195972605E-3,2.150250448319021E-3,0.72672719599049396,0.61655284972122515,0.16495411797895518,0.61256748517078596,0.11726119144251519,8.9406633228467106E-2,1.1490084113993014E-2,3.8851054451928759E-3,4.3538262009042139E-4,0.99999999999999978]
[42,10.5,60.5,0.7030240040193616,0,0.12911969677871446,0.1678562992019238,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$53*(365.2425/4))","v":180.03925466004898},{"$f":"DZ45*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.851620907936685},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9582994078656513},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.92875764566336738},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":112.64805236146603},95.152206347857643,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.908048927225707},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":53.392997947040392},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.26953418821245667},798.42498794189487,21.586140370408238,12.033822478687158,5.8007049274598828,1356.9944281117671,0.69383912141474968,941.53582176577913,2.644223727543416E-4,0.13561936808867181,null,9.2574639861537711E-4,5.0890156021618282E-5,null,null,null,1.7435854647339239E-4,1.7267934908831609E-2,5.3359521761492412E-4,0.15483631568898304,0.10743149324074082,0.1678562992019238,0.60858212062034711,0,0.11699836790048859,9.0440370975998011E-2,1.166986333636766E-2,4.0015124230164401E-3,4.5146554185820795E-4,0.99999999999999978,2.3704279428430671E-3,0.60126880770081459,4.6759691879481782E-3,2.6061749062122305E-4,6.298298120004919E-6,null,null,null,null,2.2587371179521392E-3,0.11177427491926162,2.8953836246639643E-3,6.9972238610868762E-5,3.2356355149843028E-4,8.9310445961696877E-2,8.0636146280270752E-4,2.2529505284810345E-4,1.1148792382632231E-2,2.8879660299982864E-4,6.9792978874975996E-6,1.4315991376239496E-5,3.9515191630042383E-3,3.5677268635962017E-5,8.8289713736961915E-6,4.4263657048451178E-4,0.83214370079807598,1.5674372830807193E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.091968461583345E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.723324147675597E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1647278598194017E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB47","v":0.72043685844100092},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84627386355306145},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79345893179220484},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86555853969143814},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81863055178343158},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83458079024470067},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77830355229062909},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85520376197757975},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80508759315106704},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91205781964371724},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88021317867199556},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92346208947717856},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89550520963566538},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88930279423541891},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84992151430075491},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90349883428489708},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86878474668119754},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86515509703328208},0.62328962017087708,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60858212062034711,9.0440370975998011E-2,4.0015124230164401E-3,0.8321437007980762,0.60858212062034767,4.9914551374043844E-3,2.9792739634734249E-3,0.72084379735312099,0.60858212062034733,0.17045688351586963,0.60492546416058079,0.1167243060038492,9.1453409026490046E-2,1.1850643859266737E-2,4.1209140945102536E-3,4.683793394330897E-4,0.99999999999999967]
[43,10.75,60.75,0.69797557054380066,0,0.12896696162638355,0.17305746782981546,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$53*(365.2425/4))","v":177.49183107331652},{"$f":"DZ46*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.358495998569708},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9164416380007228},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.91808469470465637},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":111.05416492771214},94.941952336298598,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.822766146714493},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":54.648252218814278},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.27536293020555147},797.33249197751149,21.417569306342912,11.925383584836501,5.7554059075715767,1352.8582027405994,0.68789744438689293,930.62770028310342,5.1355983589987148E-4,0.13401332651632089,null,9.1908940134731974E-4,5.0257290812130924E-5,null,null,null,1.7392068108429756E-4,1.7224628104901846E-2,5.3222845385112784E-4,0.15342701028421749,0.10554204827443475,0.17305746782981546,0.60126880770081459,0,0.11645024410720979,9.2466447076982067E-2,1.2031424382165812E-2,4.2403157660040672E-3,4.8529313700797141E-4,0.99999999999999967,4.9191084724103011E-3,0.59146361611945408,4.6222346210668805E-3,2.5762256755451076E-4,6.2259203287996135E-6,null,null,null,null,2.2481551963464933E-3,0.11125062539611748,2.8818190879629224E-3,6.9644426782893367E-5,3.3081213276546723E-4,9.1311209096328907E-2,8.2442584788769012E-4,2.322752472662383E-4,1.1494209369709445E-2,2.9774423150188376E-4,7.1955336882439965E-6,1.5170344989929123E-5,4.1873389946702226E-3,3.7806426343915071E-5,9.4905121592652634E-6,4.7580262484870614E-4,0.82694253217018421,3.299462103520423E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1003357724936516E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7279877104259939E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1759982117951402E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB48","v":0.71457403637246131},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84244924015559686},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78840745445354576},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86217379043562037},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81412042700018161},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83049537502611603},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.7729369490945508},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85158132549350563},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80028345117709609},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90978227427990821},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87711827017843369},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92146877868418497},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89278093505308354},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88647600096683776},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84611472307141256},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90101407175329129},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86541774336615673},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86177153986814881},0.61579956767449451,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60126880770081459,9.2466447076982067E-2,4.2403157660040672E-3,0.82694253217018454,0.60126880770081503,4.9428849766894063E-3,2.3704279428430671E-3,0.71498912654411895,0.60126880770081481,0.1769349737827843,0.59636621191013428,0.11616155206219707,9.34585489144142E-2,1.221296497343732E-2,4.3626994960880867E-3,5.0304886094441827E-4,0.99999999999999967]
[44,11,61,0.69039935009747255,0,0.12878817016677405,0.18081247973575318,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$53*(365.2425/4))","v":174.79810050380902},{"$f":"DZ47*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.837049290662243},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8721798376296284},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.90654209732209345},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":109.368735253975},94.705995444015386,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.656369010019553},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":55.792194338665709},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.28066355584148428},796.05086489337282,21.230278582227928,11.805076868541631,5.705076473610764,1348.0091261496934,0.68200664878790584,919.35118666086578,4.0474297306256643E-4,0.13263345457706724,null,9.1141084673817174E-4,4.9577905493774386E-5,null,null,null,1.7344792623919547E-4,1.7177868795195294E-2,5.3074766517708901E-4,0.15188125068897332,0.10358402279610252,0.18081247973575318,0.59146361611945408,0,0.11587286001718436,9.4450650751846346E-2,1.2394505564708828E-2,4.4850832261721062E-3,5.2080458488086524E-4,0.99999999999999978,3.4718324423074569E-3,0.58316713072864856,4.5641216892791641E-3,2.5438361412124345E-4,6.1476450976518315E-6,null,null,null,null,2.2370083837980935E-3,0.11069902207745067,2.867530440442446E-3,6.9299115493151774E-5,6.507293115370833E-4,9.2959208219916545E-2,8.4071322039271643E-4,2.3928478901076418E-4,1.1841078617920593E-2,3.0672947915296903E-4,7.4126786245017795E-6,3.0900529501078555E-5,4.4142605920291936E-3,3.9922104641833774E-5,1.0184982783574293E-5,5.10619602097291E-4,0.81918752026424657,2.364583209634219E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.108515659247689E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7325468113817862E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1870161127465818E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB49","v":0.70874325304461683},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83445196933201626},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77787522456369929},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85508957627274174},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8047043220564718},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82195779262553825},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76175692339658485},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84400347803279885},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.7902606683729464},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90500909425308507},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87063670667708726},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91728542424530013},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8870713661232621},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88055283090794045},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83815423828492286},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89580410765710294},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85837028744256039},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85469232068252443},0.60575741571278519,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59146361611945408,9.4450650751846346E-2,4.4850832261721062E-3,0.81918752026424679,0.59146361611945464,4.8860831089501911E-3,4.9191084724103011E-3,0.70917891944615052,0.59146361611945431,0.18413244995522221,0.58731537342405127,0.1155680018919571,9.5265886513163284E-2,1.257587208180647E-2,4.6030366486771342E-3,5.3937948512224596E-4,0.99999999999999967]
[45,11.25,61.25,0.68396924307431117,0,0.12857833675099758,0.18745242017469121,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$53*(365.2425/4))","v":172.21082882586168},{"$f":"DZ48*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.336210671462659},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8296673073077754},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.89541925070111117},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":107.74991542492678},94.450952829934394,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.408288305800333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":56.82404318544431},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.28543781934844137},794.58661560263067,21.046289341014759,11.687468088223889,5.6556342259559713,1342.9667708786126,0.67616629889572033,908.06887100492827,4.8860070160202328E-4,0.13109391290885986,null,9.0379994570376687E-4,4.8922587961942402E-5,null,null,null,1.7293371840732295E-4,1.7127006888076758E-2,5.2913282261095275E-4,0.15036430957322261,0.10167127869013626,0.18745242017469121,0.58316713072864867,0,0.11526314376672984,9.6081122274480235E-2,1.2757238598904113E-2,4.720990071182163E-3,5.5795438536362658E-4,0.99999999999999989,4.3243387178605978E-3,0.57407733529256344,4.5081220554405235E-3,2.5126244641031202E-4,6.0722163738193647E-6,null,null,null,null,2.2252373757829084E-3,0.11011653026133397,2.8524416620352203E-3,6.8934467577738004E-5,6.6196264453117744E-4,9.456393344481083E-2,8.5522618513822783E-4,2.4628760950259486E-4,1.218761526295248E-2,3.1570611110245901E-4,7.6296153465793444E-6,3.2525838565847265E-5,4.6464423012204858E-3,4.2021931395830107E-5,1.0911493435197486E-5,5.4704289192842909E-4,0.81254757982530879,2.9894652546077483E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.116516796569949E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7370062854442281E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1977932470965204E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB50","v":0.70294485201072332},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82876507245913178},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77041082177157338},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85004638443956249},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79802052421715564},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81589082210078212},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75384104177807565},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83861205829819629},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78315215835651997},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90160237096518625},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8660192323746001},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91429785129884444},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88300036289630102},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87633057261186698},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83249308488514961},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89208736200391092},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85335294515945659},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84965474727713208},0.59726043058493217,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58316713072864867,9.6081122274480235E-2,4.720990071182163E-3,0.81254757982530879,0.58316713072864923,4.8246529484980601E-3,3.4718324423074569E-3,0.70339404600428601,0.58316713072864879,0.19120305201453039,0.57862223301060611,0.11494389804175217,9.6874379913868297E-2,1.2937543365473189E-2,4.8415692417525542E-3,5.7732441201723255E-4,0.99999999999999989]
[46,11.5,61.5,0.6767071212581427,0,0.1283391948874876,0.19495368385436951,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$53*(365.2425/4))","v":169.67278990786983},{"$f":"DZ49*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.844902426566492},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7879637408138325},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.88444302909472905},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":106.16189984760598},94.17592535301425,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.144428137190793},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":57.834238083155114},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.29010663340706788},792.95042955411657,20.864855779848707,11.572035178253842,5.6068787497938084,1337.7908964207311,0.67037596271956501,896.82286010551752,3.8570183888466162E-4,0.12976814315697538,null,8.9626802913350711E-4,4.8276366658910539E-5,null,null,null,1.7238055494087803E-4,1.7072289610248721E-2,5.2739174121458352E-4,0.14887045129805665,9.9799172109430845E-2,0.19495368385436951,0.57407733529256344,0,0.11462465231677452,9.7667637553256359E-2,1.3117848132042264E-2,4.9621484123229444E-3,5.9669443867083852E-4,0.99999999999999989,3.2586039292766631E-3,0.56611169053120025,4.4528606271538413E-3,2.481824229564921E-4,5.9977819761796475E-6,null,null,null,null,2.212910841974028E-3,0.10950654808686805,2.8366407776138159E-3,6.8552610318624148E-5,6.7289313560649558E-4,9.6125396526005588E-2,8.6934789164426853E-4,2.5324943428872622E-4,1.2532123223352173E-2,3.2463019231728386E-4,7.8452820840808272E-6,3.4187328455570423E-5,4.8837925817069054E-3,4.416850216046899E-5,1.166910346287987E-5,5.850253352079587E-4,0.80504631614563049,2.2863976916036588E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1243472603365206E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7413706337434088E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2083404926487106E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB51","v":0.69717914733863606},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82162798214188526},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76107263506699707},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84371053001677765},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78964656843571002},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80828164880749298},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74394704703132064},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83184249867937154},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77425309801856168},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89731204111106677},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86021428847513082},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91053321801088538},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87787826425827065},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87101940937474598},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82538781027194863},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88740864554901311},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8470491880155756},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84332838391485854},0.58795096362423105,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57407733529256344,9.7667637553256359E-2,4.9621484123229444E-3,0.80504631614563049,0.57407733529256388,4.7654567182246546E-3,4.3243387178605978E-3,0.6976461330896776,0.57407733529256355,0.19817544074090168,0.57009451291188185,0.1142920305153982,9.8438928639916129E-2,1.3296934819666754E-2,5.0852855931735668E-3,6.1686677906167356E-4,0.99999999999999978]
[47,11.75,61.75,0.67053033303180032,0,0.12807246934076563,0.20139719762743385,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$53*(365.2425/4))","v":167.21419826675154},{"$f":"DZ50*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.368973418720572},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7475656053636657},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.8737636289439783},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":104.62359332413638},93.883246349046814,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.864760327635132},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":58.822740365485416},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.29467030141574163},791.15676793060368,20.688671551252593,11.460520947322021,5.5595338930745779,1332.5590059097522,0.66463521196801245,885.66563735271211,4.4940386882809673E-4,0.12832235191653907,null,8.889409256320111E-4,4.7647411650222664E-5,null,null,null,1.7179091053507481E-4,1.7013962049998273E-2,5.25531910714455E-4,0.14741962899389721,9.7980276364604629E-2,0.20139719762743385,0.56611169053120014,0,0.11395940871402188,9.9210219726575913E-2,1.3476021507291245E-2,5.2084227740241884E-3,6.3703911945250848E-4,0.99999999999999978,3.9057107701532669E-3,0.55755577511955501,4.3990935908512635E-3,2.4518569019028094E-4,5.9253604502774723E-6,null,null,null,null,2.2000678387340544E-3,0.10887100826971781,2.8201778519475304E-3,6.8154753622488414E-5,6.8352094417788319E-4,9.7643620236530324E-2,8.8307854586770198E-4,2.6016422730554143E-4,1.2874303802724788E-2,3.3349398541197524E-4,8.0594918489409534E-6,3.5884065794735373E-5,5.1261780971731969E-3,4.6360611056256203E-5,1.2458093980818772E-5,6.2458102547168967E-4,0.79860280237256576,2.7807417214926411E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1320145819069327E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7456440539203786E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.21866799377016E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB52","v":0.69144642554087121},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.8162088338746073},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75400437275200938},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83889479387026},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78329893204011469},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80250772723818964},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73646480158148742},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82669994535010394},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76751265647851064},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8940432457726798},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85579913994236134},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90766331929592858},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87397935340205823},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86697751663213052},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81999245058500148},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88384547611925512},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84225756489565606},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83852167438849523},0.57979281449447129,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56611169053120014,9.9210219726575913E-2,5.2084227740241884E-3,0.7986028023725662,0.5661116905312007,4.7070408320865134E-3,3.2586039292766631E-3,0.69192591277628224,0.56611169053120036,0.20494610059750701,0.56183373282537752,0.11361475528729548,9.9959601752622015E-2,1.365374198497825E-2,5.3340474283046805E-3,6.5802012391469767E-4,0.99999999999999967]
[48,12,62,0.66372443098080836,0,0.12778056545161121,0.20849500356758016,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$53*(365.2425/4))","v":164.72221581187597},{"$f":"DZ51*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.886580687254636},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7066188116514289},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.86280715175061395},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":103.06439463388006},93.570103076719462,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.569253612729099},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":59.789507128709175},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.29912803887360617},789.20383988024844,20.507892560045267,11.346411002581092,5.5109543152953515,1327.0397067116144,0.65894362201730039,874.4443509013272,4.2028239597921498E-4,0.1269425264890959,null,8.8133638876408801E-4,4.7004413640328714E-5,null,null,null,1.7116815944790854E-4,1.6952358378633341E-2,5.235636007533042E-4,0.1459382398263141,9.6165072341980851E-2,0.20849500356758016,0.55755577511955512,0,0.11327010186056907,0.10070898377866813,1.3831462462665256E-2,5.4596720825851718E-3,6.7900112837688685E-4,0.99999999999999978,3.5981348082873114E-3,0.54936574647536596,4.3439315687631049E-3,2.4211120719085024E-4,5.8510599478470925E-6,null,null,null,null,2.1867602772398893E-3,0.10821247964983914,2.8031194278714494E-3,6.7742505618593777E-5,6.9384686244325236E-4,9.9118717744932014E-2,8.9641917129286517E-4,2.6702626900364869E-4,1.3213873967475554E-2,3.4229015872782996E-4,8.2720674582234586E-6,3.7615078638824861E-5,5.3734600015720819E-3,4.8597002374265399E-5,1.3278713366411833E-5,6.6572241501047498E-4,0.79150499643241967,2.6005099000131815E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1395257964015176E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7498304670347804E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2287852264183411E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB53","v":0.6857469473421729},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80966374062102431},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74549315148628981},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83307272441684788},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77564477519316077},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79553840999085601},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7274628447657705},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8204860508258337},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75939090082008953},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89008228203841422},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85045794616375259},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90418381950328486},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86925904223722417},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86208518557342562},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81347566063593169},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87952959270026987},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8364643182850019},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83271260916033674},0.57103012974503686,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55755577511955512,0.10070898377866813,5.4596720825851718E-3,0.79150499643241989,0.55755577511955567,4.6502046414918221E-3,3.9057107701532669E-3,0.68624223383981375,0.55755577511955523,0.21189333457206982,0.55346076079746054,0.11291325653958566,0.10143646607933123,1.4007674583500059E-2,5.5877111214425422E-3,7.0079630660992533E-4,0.99999999999999967]
[49,12.25,62.25,0.65724544501566018,0,0.12746288940778006,0.21529166557655949,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$53*(365.2425/4))","v":162.43895619350567},{"$f":"DZ52*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.444592084246381},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.669101629135969},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.85284600316322101},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":101.63579091337112},93.245944476176305,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.257926124414972},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":60.734563255049586},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.30348192332595514},787.12378569953626,20.343756797981897,11.243681035540309,5.4668471656411874,1321.7612733010887,0.65330077187992308,863.50766008859125,3.2562063017122254E-4,0.12575857459002102,null,8.7452179587048525E-4,4.6416670753280119E-5,null,null,null,1.7051164712011244E-4,1.6887413780450868E-2,5.2148470430428255E-4,0.14458454381869126,9.4457194078657561E-2,0.21529166557655949,0.54936574647536596,0,0.11255641121860223,0.10216394837999432,1.4183886704334859E-2,5.7157501602999108E-3,7.2259148484296392E-4,0.99999999999999978,2.6144326540607494E-3,0.54221243361272919,4.2937806773128868E-3,2.3931602207374978E-4,5.7835091893537336E-6,null,null,null,null,2.1729819692799302E-3,0.10753065600174898,2.7854575729677612E-3,6.7315674605561844E-5,7.0387101903503018E-4,0.10055070742685218,9.0936993410711104E-4,2.7383007088746921E-4,1.3550562117776034E-2,3.5101167678466887E-4,8.4828388866876096E-6,3.9379359878653106E-5,5.6254944254468696E-3,5.0876374974388283E-5,1.4131177117740786E-5,7.0846030772522318E-4,0.78470833442344012,1.9161028519205647E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1468874857196703E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7539335415412912E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2387010560846461E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB54","v":0.68008094930193275},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80358798060981751},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73761745269806422},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82766245368318403},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76855163170909424},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7890730471356816},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7191406789977367},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81471491261529638},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75187039189778504},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88639247685114519},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84549115721550316},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90094063746988651},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86486602162195969},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85753314469615183},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80742575224284974},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87551093408580771},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83108050680073897},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82731647558019106},0.5626421740857056,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54936574647536596,0.10216394837999432,5.7157501602999108E-3,0.78470833442344046,0.54936574647536651,4.5918938359018023E-3,3.5981348082873114E-3,0.68059050961037892,0.54936574647536607,0.21820097870168928,0.54578909004404752,0.11219042394883205,0.10286971470094401,1.435845897000646E-2,5.8461281312657248E-3,7.4520550321463151E-4,0.99999999999999967]
[50,12.5,62.5,0.65176442073685459,0,0.12712528743632623,0.22111029182681904,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$53*(365.2425/4))","v":160.0928145976653},{"$f":"DZ53*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.990430920066029},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6305512068580672},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.84245022576012496},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":100.16784281597052},92.90367689588598,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.930813064621788},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":61.657957051645553},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.30773070846572281},784.91128118808331,20.172574558151236,11.136655359926618,5.4208464612521539,1316.1656250543524,0.64770624417349276,852.4886937142121,4.7316029909279781E-4,0.12428633737595322,null,8.672976108362034E-4,4.5806277099525917E-5,null,null,null,1.6982932643837297E-4,1.6819915854102575E-2,5.1931960184744587E-4,0.14318166634537016,9.27396593430619E-2,0.22111029182681904,0.54221243361272931,0,0.11182443667906186,0.10357548102189369,1.4533031235678062E-2,5.9765061022315387E-3,7.678195215862991E-4,0.99999999999999989,4.1290375706760979E-3,0.53359984257257509,4.2414415821263006E-3,2.3639887632264642E-4,5.7130110291720826E-6,null,null,null,null,2.1588506776087338E-3,0.10683136485021708,2.7673432425417274E-3,6.6877908694319718E-5,7.135959458297494E-4,0.10193995097068205,9.2193410538189149E-4,2.8057055561923612E-4,1.3884117000063832E-2,3.5965203114885874E-4,8.6916488461359796E-6,4.1175869836198896E-5,5.8821328467563048E-3,5.3197385639035183E-5,1.5015667748081739E-5,7.5280385383821738E-4,0.77888970817318059,3.0705176926271949E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1541058169715336E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7579567147097159E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2484237895599557E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB55","v":0.67444864530658732},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79913897510209564},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73186588707587086},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82369725467410837},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76336510339112607},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78434133496458869},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7130677354637116},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81048722839944221},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74637503049778575},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88368265729520179},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84184890457566586},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89855766064314413},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86164231196957985},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85419340262576215},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80299541710596334},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87256069287192317},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82713449982911724},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82336289383111172},0.55531598834010476,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54221243361272931,0.10357548102189369,5.9765061022315387E-3,0.77888970817318093,0.54221243361272975,4.5388802085759902E-3,2.6144326540607494E-3,0.67496744553324184,0.54221243361272931,0.2247794149704781,0.5379061380926522,0.11144862155570262,0.10425958705572005,1.4705836630423639E-2,6.1091454900683512E-3,7.9125620495484384E-4,0.99999999999999978]
[51,12.75,62.75,0.6447853205400268,0,0.126766141345836,0.22844853811413715,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$53*(365.2425/4))","v":157.73371076112963},{"$f":"DZ54*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.533760552547314},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5917877966456957},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.83190421471964771},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":98.691784425226828},92.544393303291997,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.587904859912733},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":62.559675380997113},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.31187455967999828},782.56467795980973,19.998687285041726,11.028214965038599,5.3741188506353126,1310.3524949146765,0.64215962508986724,841.4554668699808,3.4640937177662386E-4,0.12307476681224491,null,8.5990308101608107E-4,4.5188752607697769E-5,null,null,null,1.691191505826369E-4,1.6749661898859066E-2,5.1706192954185232E-4,0.14176211099662886,9.103390404954334E-2,0.22844853811413715,0.5335998425725752,0,0.11107280643234338,0.10494369308954643,1.4878642025169215E-2,6.2417848779051637E-3,8.1469288832338859E-4,0.99999999999999989,2.812991013003635E-3,0.52635942437855998,4.1883461132369857E-3,2.3343957370342564E-4,5.6414940712014739E-6,null,null,null,null,2.1443399184613706E-3,0.10611329563829611,2.7487424881277702E-3,6.6428387458132346E-5,7.2302241022923353E-4,0.10328655800275109,9.3411267656610345E-4,2.8724281893877557E-4,1.4214295925572466E-2,3.6820493524792263E-4,8.898345410051593E-6,4.3003540410042177E-5,6.1432226830662679E-3,5.5558654428853989E-5,1.5932334857175309E-5,7.9876055346621332E-4,0.77155146188586288,2.1231266926937775E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1611865769022238E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7619032118115017E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2579612213023664E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB56","v":0.6688502279452313},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79205825727127177},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72273916877496314},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81738037300141242},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75512368051977541},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77681521346515736},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70343922137692816},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80375569306524353},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73764927822281434},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87935590957318244},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83604283883256569},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89475073333862221},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85649954213381652},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84886668996102288},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79594395771863868},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86785198751634318},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82084784094587493},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81706671457804136},0.5464952582919842,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5335998425725752,0.10494369308954643,6.2417848779051637E-3,0.77155146188586288,0.53359984257257553,4.4835534694781191E-3,4.1290375706760979E-3,0.66938614115030537,0.53359984257257509,0.23146180413208728,0.52997963347556765,0.11068722409193824,0.10560621657706436,1.5049560254418559E-2,6.3766062481096768E-3,8.3895522081425377E-4,0.99999999999999989]
[52,13,63,0.63913959206145632,0,0.12638533778850611,0.23447507015003735,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$53*(365.2425/4))","v":155.51515125652753},{"$f":"DZ55*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.104296461718409},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5553337284416719},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.82200422524904293},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":97.303662664151247},92.174183891430616,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.229245021284285},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":63.439777952665892},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.3159150203305941},780.10562812678904,19.835568501219232,10.927222166537048,5.3302849870152311,1304.6582740033598,0.63666050436454147,830.62439475035114,3.935862844138072E-4,0.12177503131726435,null,8.5300401754573579E-4,4.4607333892457541E-5,null,null,null,1.6838108957837185E-4,1.6676648944431889E-2,5.1471153258045147E-4,0.14042597051970707,8.940366921695693E-2,0.23447507015003735,0.52635942437855987,0,0.11030164175153309,0.10626874006458228,1.52204784836679E-2,6.5114276183141908E-3,8.6321755330511895E-4,0.99999999999999978,3.2934041258919624E-3,0.51869128120774011,4.1385031365016554E-3,2.3066155036757175E-4,5.5743580585269905E-6,null,null,null,null,2.129452033101453E-3,0.10537656422410897,2.729658310896884E-3,6.5967183425783569E-5,7.3215148344318935E-4,0.10459068154952422,9.4590703161486693E-4,2.9384221610076846E-4,1.4540869047704874E-2,3.766644351709645E-4,9.1027846912927481E-6,4.4861277052729191E-5,6.4086075740240637E-3,5.7958767237397648E-5,1.6881295161606365E-5,8.4633625814351258E-4,0.76552492984996234,2.5211892329515706E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1681352027997531E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7657760633464248E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2673206750686202E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB57","v":0.66328586978006021},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.7871971292641462},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71649271945418735},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81303923045821624},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74947504638132478},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7716515451992163},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69685516838160433},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79913210008341473},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73167326515237052},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87637541595761348},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83205011670352813},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89212684913243689},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85296015932995528},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8452015475085175},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79110259003478467},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86460976060602568},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81652721634890546},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81274136343984071},0.5390798621554268,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52635942437855987,0.10626874006458228,6.5114276183141908E-3,0.76552492984996268,0.52635942437856031,4.4274271810116122E-3,2.812991013003635E-3,0.66383205706056303,0.52635942437855987,0.2377303663654132,0.52252535279314993,0.10990835455607186,0.10690987073768547,1.5389398052235976E-2,6.6483498137546093E-3,8.88307681688661E-4,0.99999999999999967]
[53,13.25,63.25,0.63302755462772387,0,0.1259867827914869,0.24098566258078905,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$53*(365.2425/4))","v":153.35167956960001},{"$f":"DZ56*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.685496154972949},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5197848309389763},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.81231664865204378},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":95.950008582813609},91.792354869004654,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.854916139162953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":64.298378104395482},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.31985247663704958},777.54520792691255,19.675822834519433,10.828747854973358,5.2873575595054865,1298.9219235520886,0.63120847524630253,819.89052682930821,3.2213870658000091E-4,0.12062423409733709,null,8.4623731690200703E-4,4.4038413173286641E-5,null,null,null,1.6762046174672814E-4,1.6601403673005208E-2,5.1228472914957937E-4,0.1391179573978939,8.7812433768504686E-2,0.24098566258078905,0.51869128120774022,0,0.10951506736061062,0.10755100141078869,1.5558317620804051E-2,6.7852720091950286E-3,9.1339781007220293E-4,0.99999999999999967,2.5470506164490159E-3,0.51182104921272065,4.0897295841277196E-3,2.279431319354872E-4,5.5086625073213769E-6,null,null,null,null,2.1142666522735915E-3,0.1046251111586252,2.7101927862752582E-3,6.5496763436560833E-5,7.4098577983379627E-4,0.10585269508278748,9.5732054816740589E-4,3.0036444211673635E-4,1.4863623332831826E-2,3.8502501252762119E-4,9.3048333278676342E-6,4.6747961480286675E-5,6.6781277684230464E-3,6.0396279291695595E-5,1.7862632626914968E-5,8.9553517744528799E-4,0.75901433741921087,1.9773375071755472E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1749568103108271E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.769578120545863E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2765090413806014E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB58","v":0.65775572452186992},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78146137738895682},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70914271456129041},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80791236286211909},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74281994891506786},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.7655622381268482},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68911404380610208},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79367431042381131},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72463727496345831},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87284802923128557},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82733195619133004},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8890199491588554},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84877474803658137},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84086830431382198},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78538980937484681},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86077407424564789},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81142431421266603},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80763478671689382},0.5312264042860364,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51869128120774022,0.10755100141078869,6.7852720091950286E-3,0.75901433741921098,0.51869128120774055,4.3747390449277541E-3,3.2934041258919624E-3,0.65831473964437681,0.51869128120774011,0.24386930162317921,0.51525616521023043,0.10911495405168177,0.10817091620589346,1.5725133463873581E-2,6.9242123950728485E-3,9.3931705006852708E-4,0.99999999999999989]
[54,13.5,63.5,0.62767503299466954,0,0.12557202633976089,0.24675294066556941,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$53*(365.2425/4))","v":151.15998502637612},{"$f":"DZ57*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.26123252696215},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4837721920192908},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.80239249676771851},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":94.578695853644604},91.396483861028571,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.464976536545031},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":65.135555872057822},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.32368680025595364},774.88005324769165,19.51218000633299,10.727985755871288,5.2433828728076337,1292.9703830483606,0.62580313446714286,809.14491848484647,4.2323304420316567E-4,0.1192773699049902,null,8.3922866908045122E-4,4.3457641793620589E-5,null,null,null,1.6683942711646547E-4,1.6524139990175577E-2,5.0978813297448532E-4,0.13778405681033395,8.6225694631505867E-2,0.24675294066556941,0.51182104921272065,0,0.10871484074275294,0.10879083100099822,1.5891949306943112E-2,7.0631527809506675E-3,9.6523629006485133E-4,0.99999999999999989,3.5874340995711569E-3,0.50396325046398571,4.0397649581089719E-3,2.2515832841573863E-4,5.4413626391075925E-6,null,null,null,null,2.0988177054466939E-3,0.10386061545165765,2.690389407074824E-3,6.5018178573777693E-5,7.4952773745121982E-4,0.10707294688747131,9.6835637607569443E-4,3.0680544028389203E-4,1.5182358033815022E-2,3.9328146719490065E-4,9.5043656492973198E-6,4.8662455047610306E-5,6.9516206063899525E-3,6.2869719513104869E-5,1.8876398714194246E-5,9.4635989135065705E-4,0.75324705933443059,2.8254074506370852E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1816562185290415E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7733120693558301E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.285532811317897E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB59","v":0.6522599281196424},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77699067991292958},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70342910827332528},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80391273420009524},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73764010487538612},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76081854579025743},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68310101152821323},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78941852247080346},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71916460472650279},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87009056907368232},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82364907256630049},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88659001534156123},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84550547676452836},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83748422758266561},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78093675643053229},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85777671253756149},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80744318049997543},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80365222203040876},0.52419014057474533,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51182104921272065,0.10879083100099822,7.0631527809506675E-3,0.75324705933443059,0.51182104921272098,4.3231813785705279E-3,2.5470506164490159E-3,0.65282782647120308,0.51182104921272054,0.25015800258382681,0.50789214983835318,0.10830761057625977,0.10938966281198005,1.6056561629023358E-2,7.2040274272677602E-3,9.9198513328895531E-4,0.99999999999999989]
[55,13.75,63.75,0.62129664716053234,0,0.12514028833738328,0.2535630645020841,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$53*(365.2425/4))","v":149.04805355431262},{"$f":"DZ58*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.852409266796592},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4490701730898343},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.79282379997678842},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":93.257289766410736},90.990625759357286,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.059495645607839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":65.951406536506198},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.32741927852912023},772.12213062539968,19.354104879072175,10.631171803309199,5.20090435863714,1287.0369054470052,0.62044408221243208,798.53443157359584,2.8182177485277203E-4,0.11821924204349597,null,8.324719808238748E-4,4.2897092921423979E-5,null,null,null,1.6603704337651655E-4,1.6444764566118965E-2,5.0721881445969026E-4,0.1364944533160492,8.4687175814763802E-2,0.2535630645020841,0.5039632504639856,0,0.10790038040976661,0.10998849462296187,1.6221173951103604E-2,7.344902073584853E-3,1.0187339765130594E-3,0.99999999999999967,2.1147901896910112E-3,0.49762902060845149,3.9915899238875839E-3,2.2247326869341848E-4,5.376473262109606E-6,null,null,null,null,2.0830939665755625E-3,0.10308252157903648,2.6702337830829346E-3,6.4531081071637504E-5,7.5777918747268178E-4,0.10825169855435023,9.7901688113895442E-4,3.1316135735567869E-4,1.5496882471607947E-2,4.0142885985211161E-4,9.7012622878672684E-6,5.0603601262723281E-5,7.2289208785565095E-3,6.5377593765620013E-5,1.992261265173225E-5,9.9881136386132719E-4,0.74643693549791568,1.6891650985138451E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1882379726735778E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7769804430770599E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2943981070648649E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB60","v":0.64679859977221155},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77064463414602213},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69534191349786334},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79823001740498112},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73029868499533568},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75408889945999968},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67459696550864734},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7833748883680709},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71141365174268978},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86616417215326613},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81841320370160475},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88312819373998697},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84085423037103701},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83267065944530783},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77461536233760264},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85351039498158987},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80178643629935586},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79799561089873494},0.51614244375367235,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5039632504639856,0.10998849462296187,7.344902073584853E-3,0.7464369354979159,0.50396325046398605,4.2703646491638178E-3,3.5874340995711569E-3,0.64738097570873199,0.5039632504639856,0.25623273995958878,0.5007961355362186,0.10748724595634535,0.11056645011454422,1.6383490429092127E-2,7.4876259059967372E-3,1.046312098213937E-3,0.99999999999999989]
[56,14,64,0.61640377595298668,0,0.12469380862991951,0.25890241541709347,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$53*(365.2425/4))","v":146.92294003204648},{"$f":"DZ59*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.441034253029752},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4141515544450405},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.78309889168542679},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":91.927635854088606},90.572346179150571,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.638553743786396},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":66.746040261396729},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.33104992156435403},769.27042249384328,19.193499667852631,10.532944543919708,5.1577459512465307,1280.9314633480556,0.61513092209134446,787.94055218510459,4.4275794100500634E-4,0.11684502390758444,null,8.2554135051912225E-4,4.2329054844543424E-5,null,null,null,1.6521637511374702E-4,1.6363580881572144E-2,5.0458619286645968E-4,0.13518903570350546,8.3158956188936997E-2,0.25890241541709347,0.49762902060845154,0,0.10707411150292405,0.1111444056061266,1.6545806907080646E-2,7.6303497384086214E-3,1.0738902199148143E-3,0.99999999999999967,3.7786978655685454E-3,0.48968263942415313,3.942628419518434E-3,2.1974437466250481E-4,5.3105245489068681E-6,null,null,null,null,2.0671422547458521E-3,0.10229314639707487,2.6497859297891541E-3,6.403692131416547E-5,7.6574297758196528E-4,0.10938935688610713,9.8930574243750666E-4,3.1942862860513351E-4,1.5807020244641607E-2,4.0946262102014457E-4,9.8954128137609066E-6,5.2570227865420434E-5,7.5098611230018123E-3,6.7918387541388475E-5,2.1001261737707582E-5,1.0528889581771068E-3,0.74109758458290598,3.061873663106407E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1947063646280686E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7805856338124456E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3031107095754684E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB61","v":0.64137184286910343},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76687419262888445},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69054988553300534},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79485069686693721},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72594312927689186},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75009273005598565},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66956181696836936},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7797826409931391},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7068181908086737},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86382447246148308},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8152978242072848},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88106432283110658},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83808480034649602},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82980514820914331},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77085934687276669},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85096908122114345},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79842238997164916},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.7946328503814557},0.50965513565348275,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49762902060845154,0.1111444056061266,7.6303497384086214E-3,0.74109758458290653,0.49762902060845182,4.2194396658431117E-3,2.1147901896910112E-3,0.64196076904623678,0.49762902060845149,0.26240470702514579,0.49365583001630231,0.10665494315975868,0.11170164639834269,1.6705740170011415E-2,7.774836741215289E-3,1.1022964892235352E-3,0.99999999999999967]
[57,14.25,64.25,0.60986085035873394,0,0.12423215100806775,0.26590699863319811,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$53*(365.2425/4))","v":144.70487516891041},{"$f":"DZ60*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.011665913857293},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3777056138993915},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.77281533824518023},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":90.539823583284274},90.138229235074789,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.2021867297874},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":67.519506310047078},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.33457825085348797},766.31105913316981,19.023354793126664,10.428701167448644,5.1120240113226183,1274.476525249027,0.60986326110753875,777.25640989337603,3.5349723550373834E-4,0.1156559687815211,null,8.181034305169084E-4,4.1731823784254554E-5,null,null,null,1.6437693030074642E-4,1.6280540193992023E-2,5.0188874219240934E-4,0.13381610713781117,8.1609527487781316E-2,0.26590699863319811,0.48968263942415319,0,0.10623577481659331,0.11225888719055878,1.6865673432942183E-2,7.9193237440219576E-3,1.130702758532256E-3,0.99999999999999967,2.8459023852183208E-3,0.48272378319892761,3.8908543326468623E-3,2.168587199335448E-4,5.240787426846987E-6,null,null,null,null,2.0509575658075683E-3,0.10149224227392904,2.6290394325762904E-3,6.3535544280409988E-5,7.7342133478104614E-4,0.11048624001861924,9.9922583715848497E-4,3.2560388051435977E-4,1.611260441338425E-2,4.1737842632304733E-4,1.0086712720527552E-5,5.4561149624328527E-5,7.7942720248232412E-3,7.0490569574387557E-5,2.2112301741017376E-5,1.1085904567912387E-3,0.73409300136680178,2.3413674800046191E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2010654515810387E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7841299028563836E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3116760836810273E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB62","v":0.6359797458668689},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.76008427423468372},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68194462092328711},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78875945352580301},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71811138931641982},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74290044897967156},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.66052729125989984},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77331081420705794},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69856086536712003},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85959802404523111},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80967895108200094},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87733421856946747},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83308626195433966},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82463427103038911},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76409498974004852},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84638022386384226},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79235835462969639},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.7885734080363761},0.50151671564034517,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48968263942415319,0.11225888719055878,7.9193237440219576E-3,0.73409300136680189,0.48968263942415341,4.1676833187298456E-3,3.7786978655685454E-3,0.63658429565414709,0.48968263942415308,0.26894327794204143,0.48620321131154043,0.1058094357115846,0.11279551268084392,1.702314000759609E-2,8.0654870975841227E-3,1.159935248809205E-3,0.99999999999999978]
[58,14.5,64.5,0.60426757182120294,0,0.12375287092791204,0.27197955725088474,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$53*(365.2425/4))","v":142.69354999975508},{"$f":"DZ61*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.622317810576416},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3446566987160193},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.76356351756809882},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":89.281365457589644},89.698933528440847,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.750483307582684},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":68.271926409737759},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.33800704806954268},763.27409939969255,18.869920638120004,10.335743740157037,5.070792635832821,1268.3153601918384,0.60464070963008976,766.87509942113604,3.2016590386680017E-4,0.1145389295214323,null,8.1147947310726098E-4,4.1191286798617819E-5,null,null,null,1.635155670637674E-4,1.6195331337148847E-2,4.9911677331234967E-4,0.13256972986272997,8.0157055539670355E-2,0.27197955725088474,0.48272378319892761,0,0.1053830966065759,0.11333213817112908,1.7180606582249989E-2,8.2116504511462896E-3,1.1891677390861539E-3,0.99999999999999967,2.4933899274527035E-3,0.47616667798755957,3.8442746585839317E-3,2.142625784107298E-4,5.1780469206996968E-6,null,null,null,null,2.0344960035037813E-3,0.10067763699033044,2.6079380226105373E-3,6.3025590131131814E-5,7.8081562869150242E-4,0.11154254360764576,1.008778934791825E-3,3.3168389006304111E-4,1.6413475485721425E-2,4.2517214430161978E-4,1.0275062163902531E-5,5.6575170230398306E-5,8.0819826866291595E-3,7.3092594286731761E-5,2.3255657305983592E-5,1.1659120817801704E-3,0.72802044274911493,2.0802616308452926E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2073190729750935E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7876153901414886E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3200994009199244E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB63","v":0.63062238310654217},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75493066778415829},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67543414341466002},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78413124494912001},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71217727444154266},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73744501735829182},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65369835363111894},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76839621610626518},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69230927664677433},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85637879845596709},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80540672557644344},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87449139037101264},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82928256537279454},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82070036485937636},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75896042355222793},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84288650611549676},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78775053887131352},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78397104063586165},0.49438968593230287,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48272378319892761,0.11333213817112908,8.2116504511462896E-3,0.72802044274911526,0.48272378319892784,4.1129538400072538E-3,2.8459023852183208E-3,0.63123748199871921,0.4827237831989275,0.27483966538950844,0.47944523059324362,0.10495250412774514,0.11384844118989806,1.7335532319907535E-2,8.3594026410385349E-3,1.2192237386584794E-3,0.99999999999999989]
[59,14.75,64.75,0.59903857702715735,0,0.12326164944471026,0.27769977352813213,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$53*(365.2425/4))","v":140.36397961133221},{"$f":"DZ62*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.171364465935156},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3063785647964727},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.75252685406530195},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":87.823785733710622},89.236514946681496,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.283477092952921},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":69.003346690957386},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.34133280469373878},760.1143670156838,18.687258712855847,10.223771277148629,5.0217070692721757,1261.3298108400859,0.59946288136466874,756.12040275735046,5.7030889070673043E-4,0.11292873589819198,null,8.0333341360181983E-4,4.0555488235383824E-5,null,null,null,1.6263988189640504E-4,1.6108706590107515E-2,4.9629370191744027E-4,0.1311105738646573,7.8595922386282699E-2,0.27769977352813213,0.47616667798755957,0,0.10452191164891438,0.11436474420866702,1.7490458057565082E-2,8.5071548309307785E-3,1.2492797382308047E-3,0.99999999999999978,5.0924636379045376E-3,0.46706923662604455,3.7887089265355349E-3,2.1116559443395161E-4,5.1032026410155797E-6,null,null,null,null,2.0178702123564499E-3,9.9854904793793636E-2,2.5866260943420948E-3,6.2510548422201027E-5,7.8792989429525703E-4,0.11255884406601772,1.01797024835404E-3,3.3766579426312105E-4,1.6709491785841656E-2,4.328401050074335E-4,1.0460372452872698E-5,5.8611083800952443E-5,8.3728208433979899E-3,7.5722903731835424E-5,2.4431222372321383E-5,1.2248485158584833E-3,0.72230022647186765,4.3192770554825843E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2134708659443068E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7910441228427005E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3283855603310083E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB64","v":0.62529981557726222},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75037962152664561},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66969999907310829},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78004062017154963},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70694436845299102},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.73263001519974302},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64768826468584562},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76405447915270097},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68680001186715056},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85352776041826961},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80162861403377361},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87197249593939741},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8259165243029859},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81721977231175691},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75442593046595718},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83979349284905835},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78367773550857156},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77990446204695751},0.48767411628584645,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47616667798755957,0.11436474420866702,8.5071548309307785E-3,0.72230022647186787,0.47616667798755974,4.0637152839153616E-3,2.4933899274527035E-3,0.62592353333354367,0.47616667798755946,0.28185925945062845,0.47161795730680206,0.10408276268462177,0.11486068998173039,1.7642766921411996E-2,8.656407889668101E-3,1.2801557651369981E-3,0.99999999999999978]
[61,15.25,65.25,0.58598902224042193,0,0.12153081382323074,0.29248016393634713,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$53*(365.2425/4))","v":136.29046927699943},{"$f":"DZ64*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":26.382822888128729},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2394450328134319},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.75979285637184579},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":85.275047091666494},82.614982254445877,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.204695362825319},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":70.267522267688889},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.34587256547931788},747.93637893856624,18.336771185948304,10.027520193833169,4.9275228061543048,1236.6088427209213,0.58923986580438525,728.65922853739187,2.4230435072545976E-4,0.11087101448780153,null,8.1037853534838731E-4,1.4610183198174356E-5,null,null,null,2.1584816563173108E-4,1.5732178937575326E-2,4.7792443328427913E-4,0.12836425909356491,7.5637338802371529E-2,0.29248016393634713,0.46071540647271536,0,0.10219304932446724,0.11616814992621546,1.7972352294273033E-2,9.1054658414910922E-3,1.3654122044904587E-3,0.99999999999999989,1.6652388862046091E-3,0.45514680972815064,3.825290701192897E-3,7.6225039728068392E-5,1.8421174391336033E-6,null,null,null,null,2.6634796044418857E-3,9.6990909482164073E-2,2.4787565540857382E-3,5.9903683775538319E-5,8.0035467857848645E-4,0.1143337727326611,1.0340225149758785E-3,4.6841731503337845E-4,1.7057469231794912E-2,4.359306854649371E-4,1.053506197980667E-5,6.2733220693475211E-5,8.961684100222694E-3,8.1048520574922661E-5,3.6040584569565348E-5,1.3293716199208935E-3,0.70751983606365265,1.4545938265706049E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3414090223866204E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6582922808904358E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.60909805612872E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB66","v":0.6147592476494772},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73655207685944291},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6523654027392275},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76759133223721132},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69108799355059525},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7180154747747669},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62954568994780036},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75085267732684235},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6701270807774562},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84481745812085507},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79011805136300062},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86426988100219626},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81564813967400329},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80660588776568687},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7406471625175205},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83035049149407447},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77128150374044124},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76753532110504186},0.47184943654693545,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.46071540647271536,0.11616814992621546,9.1054658414910922E-3,0.70751983606365287,0.46071540647271558,3.9468531796223302E-3,2.4069769737067865E-3,0.61541424436525749,0.46071540647271531,0.29532829608110783,0.45793110810043297,0.1015046247539121,0.11652845212634519,1.8062794921129249E-2,9.2515403135893619E-3,1.3931837034830408E-3,0.99999999999999978]
[62,15.5,65.5,0.5814331788403132,0,0.12039039293381806,0.29817642822586859,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$53*(365.2425/4))","v":134.17737969967442},{"$f":"DZ65*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":25.973775444378198},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2047239845777504},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.74935957761285699},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":83.952916394111469},80.450586712361456,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.597779749544451},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":70.806946742361575},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.34794687903657839},741.0834934918438,18.148286965489632,9.922139144717562,4.8768726515828158,1224.2922074372923,0.5841939223479129,715.22406676277637,5.4107501877173169E-4,0.10929794357438581,null,8.0229748614507536E-4,1.4395103683261141E-5,null,null,null,2.1356770085386681E-4,1.5569264764754072E-2,4.647020631839012E-4,0.12690324571177775,7.4136104871044398E-2,0.29817642822586859,0.45514680972815058,0,0.10081620018335698,0.1168887543264749,1.8153237547985462E-2,9.3976147856876333E-3,1.4209552024756226E-3,0.99999999999999989,4.7814562853153997E-3,0.4465155954838303,3.7727627998247631E-3,7.517833722063033E-5,1.8168219594668806E-6,null,null,null,null,2.6281573714958769E-3,9.5725507005473207E-2,2.404428398381188E-3,5.8107408006703663E-5,8.0531937073824119E-4,0.11504299828012611,1.0404366756105467E-3,4.7323312117976207E-4,1.7236593572374795E-2,4.3294787745969311E-4,1.0462976971210422E-5,6.4746016580110067E-5,9.2492198061030918E-3,8.3648963004431321E-5,3.7506663537915073E-5,1.3834485389377076E-3,0.70182357177413113,4.2424768413842573E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.347486173919248E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6704019779877978E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6120245858209654E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB67","v":0.60954130867583411},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73344071126120447},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64848317454248794},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76478576114528007},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68752907612681957},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71473016127832456},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62548797570153658},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7478799730650495},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66638924381172526},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84284745457860399},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78752143690089604},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8625263023722417},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81332895996199461},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80420950319511608},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73754645456692958},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8282161526241647},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76848764183942819},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76474925956080331},0.46614626448156721,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45514680972815058,0.1168887543264749,9.3976147856876333E-3,0.70182357177413146,0.45514680972815086,3.9033578583600992E-3,1.6652388862046091E-3,0.61020021854119999,0.45514680972815058,0.30257163764029227,0.45083120260599041,0.10015723499432747,0.11720567967110142,1.8245096012968486E-2,9.5398912346252099E-3,1.4492578406944861E-3,0.99999999999999978]
[65,16.25,66.25,0.56174178895104987,{"$f":"AR68","v":0},0.11731701941397159,{"$f":"AP68","v":0.32094119163497831},{"$f":"SUM(D68:G68)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$53*(365.2425/4))","v":127.95300127873395},{"$f":"DZ68*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.768873338313792},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1024486500582396},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.7183835250259184},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":80.058409567788388},74.329628090122583,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.557181591070979},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":72.123521126516025},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.35283566693316432},722.55348738267276,17.587544560261598,9.6033501226501414,4.7261879447650568,1189.4348528449129,0.56931388000423711,{"$f":"Z68*AA68","v":677.16177108540614},3.1480888332142276E-4,0.10568393189278324,null,7.7761167917553286E-4,1.3758350311985919E-5,null,null,null,2.0736662700728372E-4,1.5126803772226716E-2,4.2740255284975541E-4,0.12255168375767596,6.9770374581134748E-2,0.32094119163497831,0.43296829522704433,0,9.7013316502364999E-2,0.11854488376218103,1.8710133322260486E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.0228609961824467E-2},1.5935695893461075E-3,0.99999999999999967,2.4109418605739196E-3,0.42686673170003819,3.6168092331035624E-3,7.2070712794766332E-5,1.7417205338778082E-6,null,null,null,null,2.5306466461748845E-3,9.2234146556892743E-2,2.1954658532184436E-3,5.3057446078926663E-5,8.1672947706291649E-4,0.11667297626151053,1.0551780236075846E-3,4.8806429723809283E-4,1.7788415458431489E-2,4.2342082818275841E-4,1.0232738408145899E-5,7.0471259493246765E-5,1.0067092981071557E-2,9.1045721259663925E-5,4.2062887209762916E-5,1.5515067021363445E-3,0.6790588083650213,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2432045728111083E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3651757196467638E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7056512291213373E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6205432117818231E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB70","v":0.59409701422802208},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71297469502320376},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62311549086987239},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74629078988436204},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66420227086253525},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69314910732574575},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59902395905353867},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72830611071898066},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64192999507036397},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82979452693412425},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77037968405407342},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85095965941189422},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79799262453424624},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78837039428423772},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71714758325412953},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81408732407833184},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75006754755942229},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74639621982805637},{"$f":"CS68*DJ68","v":0.44343176563093073},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.43296829522704433,0.11854488376218103,1.0228609961824467E-2,0.67905880836502175,0.43296829522704461,3.7384765959610792E-3,2.8170094386885704E-3,0.59480100897956301,0.43296829522704428,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32412064984885469},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.42991751346354123},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":9.6432136146180653E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.11874269829485239},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.8804262985456181E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.0359561885539392E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.6231773755751308E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999978}]
[66,16.5,66.5,0.55629775833681638,0,0.11640213360045233,0.32730010806273108,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$53*(365.2425/4))","v":125.84175169941724},{"$f":"DZ69*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.360182077514466},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0677578355903483},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.70772238003734078},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":78.737430131342379},72.402082090521446,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.808543802867689},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":72.46846214588011},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.35404930594725309},717.00393683711479,17.395787273480209,9.4920948110699737,4.6746582400924241,1178.3144586308758,0.56443857231682404,665.08613076988297,5.0935630274405929E-4,0.10415818534430014,null,7.688900884183906E-4,1.3540430810105838E-5,null,null,null,2.0550056227303502E-4,1.4993848872076386E-2,4.1569503849595908E-4,0.12106501663911808,6.8333765149296358E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32730010806273108},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.42686673170003825},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":9.5850955789996292E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.11894051282752374},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.8898392648651879E-2},1.0490513809254315E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.6527851618041542E-3},0.99999999999999967,4.450031679025376E-3,0.4187808488933154,3.5631341051435327E-3,7.100114996130991E-5,1.7158725926397566E-6,null,null,null,null,2.5008615934457002E-3,9.1168436500032354E-2,2.1301780495731238E-3,5.1479646945114111E-5,8.1945521190185291E-4,0.11706235806428572,1.0586995513361668E-3,4.9308078321533733E-4,1.7975166715250589E-2,4.1999519838459271E-4,1.0149951801359876E-5,7.2275678086134086E-5,1.0324861181640069E-2,9.337694952811165E-5,4.3625905205347545E-5,1.6091592565988066E-3,0.67269989193726865,4.2099497774454653E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3709008642928862E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7170594961574485E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6233002280762695E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB71","v":0.58901873877560751},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70832742767904711},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61739636368808037},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74208117134061535},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65892570837597042},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.6882557833828078},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59306993261689023},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72385653789065729},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63640710726060246},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82680725371026242},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76647210783721631},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84830909334228377},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79449018955512829},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7847550474698719},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71251483747747446},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81085700879624945},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74587440417498729},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74222213638776302},0.43718274666645712,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42686673170003825,0.11894051282752374,1.0490513809254315E-2,0.67269989193726887,0.42686673170003853,{"$f":"BA68+BB68+BC68","v":3.6906216664322066E-3},{"$f":"AY68","v":2.4109418605739196E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.58973092529178495},{"$f":"DX68-(DU69+DV69)","v":0.42686673170003814},0.33148977348817094,0.42282379029667683,9.5291263197586087E-2,0.11910202504567195,1.8992727217388195E-2,1.0617685094639487E-2,1.6827356598662162E-3,0.99999999999999956]
[69,17.25,67.25,0.53664903561953159,0,0.11391171222589495,0.34943925215457311,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$53*(365.2425/4))","v":120.07216073008783},{"$f":"DZ72*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":23.243316771464382},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9729553016628307},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.6786329820560022},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":75.127477474937137},66.900847048756901,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.375219362256615},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":73.246103477515192},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.35654548035616818},701.90888664773263,16.864398223573538,9.1829838846509588,4.5318614720135191,1147.4613888570636,0.55006171981085716,631.1745849712712,1.8712806813431094E-4,0.10077163317232052,null,7.4451754785488926E-4,1.2944233299819467E-5,null,null,null,2.0036947203153581E-4,1.4628730389404222E-2,3.8233534719027493E-4,0.11692765823023557,6.4317428779579508E-2,0.34943925215457311,0.40571456764441538,0,9.2613695282349001E-2,0.11970373288376712,1.9463826522437756E-2,1.1230735091349121E-2,1.8341904211082007E-3,0.99999999999999956,1.0663864684418559E-3,0.40116177384634966,3.4166791830313728E-3,6.8082801232182113E-5,1.6453453602948703E-6,null,null,null,null,2.4179516825798275E-3,8.8203598405957886E-2,1.9451373926312567E-3,4.7007801180029728E-5,8.2471350983624638E-4,0.11781352633640647,1.065493037524404E-3,5.0816018026158801E-4,1.8536994261965575E-2,4.087928535521601E-4,9.8792266584326807E-6,7.7375523152826083E-5,1.1053393846511302E-2,9.9965721684993662E-5,4.8414167363697907E-5,1.7857762537445028E-3,0.65056074784542639,1.0573097570747203E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3875975961055842E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7503304066624957E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6313407518563617E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB74","v":0.57399305463923334},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68797272189012204},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59252879828349103},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7235990154356523},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63590478713273357},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66685510541801785},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56723494531948682},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70434591282120407},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61235497786832249},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81361835639207514},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74928935770762151},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83659123779705957},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77906015985195343},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76883615172956499},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69222050413819092},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79660941434418153},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7274620447970821},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72391015629509436},0.41551940189618602,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40571456764441538,0.11970373288376712,1.1230735091349121E-2,0.65056074784542695,0.4057145676444156,3.530413213778047E-3,3.4382300427621927E-3,0.57474889493305503,0.40571456764441527,0.35191075292039115,0.40343817074538252,9.2116986435669124E-2,0.11976523970701852,1.9557483484234028E-2,1.1346460895706291E-2,1.864905811598065E-3,0.99999999999999978]
[70,17.5,67.5,0.53245070707668307,0,0.1131670392371075,0.35438225368620918,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$53*(365.2425/4))","v":118.7132593620847},{"$f":"DZ73*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":22.980263497786115},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9506266316186112},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.6720246361853357},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":74.277231828531157},65.162711904363235,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.505573445100858},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":73.424986651295228},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.35702157962051495},697.45992265354732,16.735203940340018,9.1100481391136032,4.4971439216551561,1138.8460181912417,0.54535127760079627,621.07113101117329,1.9287404538453367E-4,9.9865010178538327E-2,null,7.3873675613252566E-4,1.2805057811589561E-5,null,null,null,1.9881519733501825E-4,1.4518312458468878E-2,3.7177612786015138E-4,0.11589832982153103,6.320530223997041E-2,0.35438225368620918,0.40116177384634971,0,9.162027758898926E-2,0.11982674653026992,1.9651140446030304E-2,1.1462186700063461E-2,1.8956212020879292E-3,0.99999999999999989,1.126468676916988E-3,0.3965828475388205,3.3834084779999535E-3,6.7419829183545447E-5,1.6293234286985257E-6,null,null,null,null,2.3925283217939761E-3,8.7295201285324531E-2,1.8869464707033635E-3,4.5601511167390194E-5,8.2556102740082883E-4,0.11793459751048646,1.0665879923826328E-3,5.1316052854143374E-4,1.872347809747912E-2,4.0472099720410891E-4,9.7808228056416419E-6,7.8970137322171942E-5,1.1281190670736891E-2,1.0202589200439724E-4,5.003565664714881E-5,1.8455855454407803E-3,0.64561774631379065,1.1296658281390259E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.393011291439646E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7611180610958139E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6339477857693459E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB75","v":0.56905407554187615},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68585174702640139},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58995474134058068},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72166894855093433},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63351451175774665},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66462814797569758},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56456584489434047},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70231082074868467},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60986174428749573},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81223405668363402},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74749244693812289},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.8353598574270632},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77744380049744422},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76716939657092553},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69010551349702098},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79511535907320896},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72553902564628592},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72199918983335454},0.41085658151260313,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40116177384634971,0.11982674653026992,1.1462186700063461E-2,0.64561774631379087,0.40116177384634993,3.4864073296238499E-3,1.0663864684418559E-3,0.56980993311163974,0.40116177384634955,0.35687561586052047,0.39887231069258511,9.1149443676156877E-2,0.11985785517032164,1.9744218685244074E-2,1.157404918400223E-2,1.9265067311693741E-3,0.99999999999999967]
[73,18.25,68.25,0.51401074577352845,0,0.11117293994474932,0.37481631428172207,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$53*(365.2425/4))","v":112.2082789997072},{"$f":"DZ76*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.721043057048195},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8437406106198291},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.63813017778581016},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":70.207156278312752},60.142472902325594,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.735838656299457},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":73.740976537393024},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.35745788645545046},685.11235841354232,16.13011756880789,8.7442941290384315,4.3345429454428048,1108.9164081627789,0.53146059885106978,589.34537835796777,7.3080389394214831E-4,9.5020207974724269E-2,null,7.0942326751285251E-4,1.212170342870356E-5,null,null,null,1.9458803161907098E-4,1.4218588708161197E-2,3.4160454149416295E-4,0.11122733812088241,5.9112947726334589E-2,0.37481631428172207,0.38206008710078943,0,8.8886313847905435E-2,0.11984071037827718,2.020499771861848E-2,1.2109948294461846E-2,2.0816283782254049E-3,1,6.8102277724643523E-3,0.37197153100077113,3.2127617610028933E-3,6.4019420221552283E-5,1.547146329527173E-6,null,null,null,null,2.3226280022017732E-3,8.4800164546348533E-2,1.7219082387838532E-3,4.1613060571269906E-5,8.2565723303972948E-4,0.11794834085946421,1.0667122857732428E-3,5.2796309638834316E-4,1.9276163641224267E-2,3.9141179929938063E-4,9.45918170648781E-6,8.3432970060831342E-5,1.1918723651729799E-2,1.0779167267121537E-4,5.4945388184688742E-5,2.0266829900407162E-3,0.62518368571827787,7.2258340583336356E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4088262727174697E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7926319425329763E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6415636913532966E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB78","v":0.55444512802735724},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66782882448016856},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56821398685955216},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7052354518990821},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61326911310708265},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64572796976168889},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54206145251858684},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68500157947714235},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58877601801313073},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80039259797147277},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73217288769298072},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82481485334043758},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7636420827296907},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75294373441740459},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67213105973172238},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78234573679783004},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70916365858114472},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70573849025859614},0.39129326758526117,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38206008710078943,0.11984071037827718,1.2109948294461846E-2,0.62518368571827798,0.38206008710078965,3.3460323389527496E-3,3.2870805951348693E-3,0.55523641159438319,0.3820600871007892,0.38012874151289194,0.3770158090507803,8.8449620077628424E-2,0.11978748944837339,2.0295516926258392E-2,1.2210041872745513E-2,2.112781111321912E-3,1]
[74,18.5,68.5,0.50401593497026986,0,0.11054289628566817,0.38544116874406181,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$53*(365.2425/4))","v":109.96214996516085},{"$f":"DZ77*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.286242114497469},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8068335360741423},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.62632642768313485},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":68.801784646598634},58.517342576581406,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.761725089209307},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":73.776500144906649},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.35728677493611471},681.17855434118178,15.919187176864169,8.6157387573737374,4.2778609753034695,1098.8875325263709,0.52690944695729103,579.01422203173229,2.5509653798790174E-4,9.3992594354280978E-2,null,6.9909897896241503E-4,1.1885171845099784E-5,null,null,null,1.9324414727383895E-4,1.4123352098087932E-2,3.3188294392408915E-4,0.10960715423236225,5.7753045019136494E-2,0.38544116874406181,0.37197153100077107,0,8.8012926307351441E-2,0.11973426851846961,2.0386036133898305E-2,1.2310135451029181E-2,2.1439338444184195E-3,1,1.7875827640670464E-3,0.36696626046444747,3.1533340168114279E-3,6.2835227302428172E-5,1.5185281427030108E-6,null,null,null,null,2.3002991998249934E-3,8.4003220596865616E-2,1.6690703736972057E-3,4.0336136963621584E-5,8.2492388882664095E-4,0.11784357979185479,1.0657648377881722E-3,5.3280790190579955E-4,1.945728613171329E-2,3.8659922327077904E-4,9.3428770084375327E-6,8.4812183962849715E-5,1.2115749711605115E-2,1.0957355546121504E-4,5.6589965123499338E-5,2.08734387929492E-3,0.61455883125593813,1.9353294684013811E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4139623457561816E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.802866390108425E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6440370327153859E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB79","v":0.54964458427532259},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65385642519272846},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55152375432093259},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69245408347392867},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.5976559442389574},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63110464592880666},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52483348148211517},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67156227560636306},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57255428075700476},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79111347359306561},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.72023298076503062},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81653693325453136},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75285814154837816},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7418365732533222},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65819325266520556},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77235279110075838},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69642514274001233},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.6931040784938004},0.38096090308325548,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37197153100077107,0.11973426851846961,1.2310135451029181E-2,0.61455883125593824,0.37197153100077129,3.2783283275539727E-3,6.8102277724643523E-3,0.55047211582501354,0.37197153100077085,0.38823467669591721,0.36946889573260927,8.7584740460514246E-2,0.11965487695566202,2.0475470884253048E-2,1.2406242192952537E-2,2.1750970780914959E-3,0.99999999999999978]
[77,19.25,69.25,0.49011934704600213,0,0.10881834694447981,0.4010623060095177,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$53*(365.2425/4))","v":105.76651471148736},{"$f":"DZ80*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.474059851217689},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7378933190642527},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.60507729067588578},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":66.176634144627016},53.852974805080969,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.698503428642411},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":73.689741901151734},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.35591280600703384},670.73190545078307,15.504768243381749,8.3708966373917981,4.1664968357104728,1075.1313794252214,0.51348850130538137,552.0676007274443,3.1584002467439779E-4,9.0976900863034699E-2,null,6.7922633384869934E-4,1.1446156014419532E-5,null,null,null,1.8951380754057061E-4,1.3859411394435691E-2,3.0385062933438575E-4,0.10633618920888287,5.4602410431394729E-2,0.4010623060095177,0.35814637358227702,0,8.5572218925991803E-2,0.11911038103539173,2.0915454997080363E-2,1.2862592428333396E-2,2.3306730214076501E-3,0.99999999999999967,2.4408023341016662E-3,0.35259704873750952,3.0463520604524928E-3,6.0703440593746591E-5,1.4670096195696008E-6,null,null,null,null,2.2379481451170109E-3,8.1779660023082165E-2,1.5179272702427874E-3,3.6683487549840643E-5,8.2062553969820037E-4,0.11722954393309072,1.0602115626028145E-3,5.4699649375081108E-4,1.9988482481313456E-2,3.7100988975244219E-4,8.9661322636522605E-6,8.8618403884399623E-5,1.2659483002767901E-2,1.1449102168109466E-4,6.1519018107351168E-5,2.2691540033002991E-3,0.59893769399048191,2.7473789921584224E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4289887127160912E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8328088312967624E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.651273171034243E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB82","v":0.53544915993376041},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64494794242269515},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54095833560859496},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68428575450386597},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58773943891511948},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62179470340971821},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51395001927721562},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66298427294302498},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.562269522457161},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78515083785293804},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71259076889834083},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81121074559002915},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74594316005044747},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73471808859030863},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64930543626363457},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76593778795131207},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68828309965851597},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68503541121637079},0.36680163546068384,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35814637358227702,0.11911038103539173,1.2862592428333396E-2,0.59893769399048224,0.35814637358227736,3.1528752946273324E-3,2.4802405792219667E-3,0.53628273536002691,0.35814637358227691,0.40416056097684744,0.35537171115989324,8.5199115504763237E-2,0.1189592778396595,2.1001149769083023E-2,1.294654266042687E-2,2.3616420893263481E-3,0.99999999999999967]
[78,19.5,69.5,0.48443571627395721,0,0.10830546778186539,0.40725881594417712,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$53*(365.2425/4))","v":104.12721215065858},{"$f":"DZ81*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.156727103360609},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7109572611241699},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.59654801212218767},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":65.150945379933958},52.351713631001957,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.633196622215742},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":73.600122239472242},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.35518195814062964},667.56917435036621,15.344208296847697,8.2735193857114915,4.1233505920082161,1066.9928569829635,0.50909125309883196,543.19673060895968,3.1176511272181412E-4,8.982717099281505E-2,null,6.7129939901269602E-4,1.1273010075489895E-5,null,null,null,1.8838200198158082E-4,1.3779514208507419E-2,2.9488375652090442E-4,0.10508428848163497,5.3497492104114697E-2,0.40725881594417712,0.35259704873750958,0,8.4826012083534658E-2,0.11880817464392726,2.108684454108568E-2,1.3030492892520344E-2,2.3926111572450462E-3,0.99999999999999967,2.401967026164107E-3,0.34713037749429682,3.0034101327076792E-3,5.9847753953427331E-5,1.4463303875457264E-6,null,null,null,null,2.218908576615265E-3,8.1101564913202071E-2,1.4700130411109259E-3,3.5525552606397846E-5,8.1854345179838844E-4,0.11693210959414323,1.0575215979856424E-3,5.5159707566931611E-4,2.0160986581325077E-2,3.6542960950172515E-4,8.83127458956287E-6,8.97751746699624E-5,1.2824732199955355E-2,1.159855178950266E-4,6.3153899218994618E-5,2.3294572580260515E-3,0.59274118405582266,2.7462303828111212E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4338756813229815E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8425468984218026E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6536265529856968E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB83","v":0.53078578712029723},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.6397762272234242},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53485204832692701},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67953674793249585},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58199629032887434},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6163948319403989},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50766797174778766},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65800100103416947},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55631969578025886},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78167234735764313},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70814341112673029},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80810102688158492},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74191440765635175},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73057213801413667},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64414521529609647},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76219769632501255},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68354897608071341},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68034640300939409},0.36111820103580416,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35259704873750958,0.11880817464392726,1.3030492892520344E-2,0.59274118405582288,0.3525970487375098,3.108522510665809E-3,2.4408023341016662E-3,0.53162808274335005,0.35259704873750941,0.41033078854624516,0.3498637131159032,8.4465493564722202E-2,0.11863507251656742,2.1171162301695173E-2,1.3110327350988712E-2,2.4234426038778436E-3,0.99999999999999967]
[81,20.25,70.25,0.46756047620376495,0,0.10582080215169305,0.42661872164454184,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$53*(365.2425/4))","v":99.354566153675165},{"$f":"DZ84*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":19.232848311878598},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6325359420985617},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.57157848786626331},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":62.164767297903545},47.277423998055667,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.305535166736917},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":73.150476783015975},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.35202524942893892},649.22444912187211,14.828898919607726,7.98421293235684,3.9848748111400472,1033.0641931756363,0.49612415585061009,512.52810077875415,2.9971199066622237E-4,8.6423047619602844E-2,null,6.4766431290344854E-4,1.0767139807793577E-5,null,null,null,2.5400329719732116E-4,1.3280203951774776E-2,2.6479067219089847E-4,0.10118018898414331,5.0197935848563302E-2,0.42661872164454184,0.33644050328020408,0,8.1900117629169017E-2,0.11763724419156714,2.1369817837190056E-2,1.3482728731993741E-2,2.5508666853339885E-3,0.99999999999999989,2.2889945966426124E-3,0.33121508283594797,2.8776973306612066E-3,5.7342725165071215E-5,1.3857917871983225E-6,null,null,null,null,2.9697188281769798E-3,7.7586765860602411E-2,1.3119278064882419E-3,3.1705133901378262E-5,8.1047618321890519E-4,0.11577966896122512,1.0470990471231189E-3,7.7487496016993796E-4,2.0244354965703763E-2,3.4231523777705856E-4,8.2726735392974164E-6,9.2890908803399967E-5,1.3269826915888738E-2,1.200109073016025E-4,9.3271811745317701E-5,2.4575948735886706E-3,0.57338127835545805,2.7427810182147239E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4481923313762541E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8710751150810807E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6605209180923493E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB86","v":0.51699957695024901},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62450858011826615},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51694364629991241},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66548656613948109},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56510137456014475},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60047495773800574},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48927880186742001},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64327479962394485},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53884531733033025},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77132906858660699},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69496718467799456},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79884321345319342},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72995823398458548},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71827413040266974},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62890931006404827},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75108664288240878},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66954108346990171},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66648256300873798},0.3445712031202352,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33644050328020408,0.11763724419156714,1.3482728731993741E-2,0.57338127835545816,0.33644050328020436,2.9786590866690589E-3,2.3260714793512153E-3,0.51786678654449136,0.33644050328020392,0.43013383528892041,0.33382779305807603,8.118229041021631E-2,0.11739309184222278,2.1347181387852757E-2,1.3547435442829769E-2,2.5683725698817795E-3,0.99999999999999978]
[82,20.5,70.5,0.46197616448249218,0,0.10437488658420865,0.43364894893329897,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$53*(365.2425/4))","v":97.811004783562751},{"$f":"DZ85*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":18.934048942702859},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6071730472352721},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.56345929330032563},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":61.198982461858321},45.454234721391217,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.14714981486221},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":72.93312667164686},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.35063003599513087},640.54293909465764,14.647139188059118,7.8884341339913853,3.9360316853048629,1019.014353874568,0.49187560685877491,501.22830370985554,2.9573964688722076E-4,8.530003483178325E-2,null,6.3981282902552121E-4,1.0602981028939267E-5,null,null,null,2.5021084232672059E-4,1.308463770388787E-2,2.5404059236224056E-4,9.9835079427301771E-2,4.9106440279098051E-2,0.43364894893329897,0.33121508283594797,0,8.0464463191263616E-2,0.11714893949287843,2.1324544938515461E-2,1.3612142153665796E-2,2.5858784544295706E-3,0.99999999999999989,2.2524873639709511E-3,0.32606788115356089,2.836820032047784E-3,5.6528179564703504E-5,1.3661068036186499E-6,null,null,null,null,2.9182864657867715E-3,7.62596695269918E-2,1.2561500363710903E-3,3.0357162113953213E-5,8.0711194826796893E-4,0.11529907493885645,1.0427526057540056E-3,7.733989442669665E-4,2.0210198208359374E-2,3.3290258628136248E-4,8.0451996077577807E-6,9.3782518401830053E-5,1.3397196808164777E-2,1.2116282709918873E-4,9.4552008454431923E-5,2.4913264459751386E-3,0.56635105106670092,2.7416300542408623E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.452854467793158E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.880365168082423E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6627660292402476E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB87","v":0.5124717805839869},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61950076428782819},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51110843459328636},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66086802767809461},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55957943584801595},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59526023401239425},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48329831237780896},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63843967250334099},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53314336103405946},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7679118133224333},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69062981764393894},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79578090479974684},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72601581432012141},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71422097165914933},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62391118310064664},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74741906973500782},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6649358705406071},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66192815622219781},0.33921950083786517,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33121508283594797,0.11714893949287843,1.3612142153665796E-2,0.56635105106670103,0.33121508283594825,2.9364258476134763E-3,2.2889945966426124E-3,0.51334688658356642,0.3312150828359478,0.43711875855787341,0.3286414819947544,7.9780476375151593E-2,0.11688034632383534,2.1304609510773207E-2,1.3671120774055967E-2,2.6032064635558277E-3,0.99999999999999978]
[85,21.25,71.25,0.44099886494491153,0,0.10041959971099911,0.45858153534408919,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$53*(365.2425/4))","v":91.99410291078398},{"$f":"DZ88*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.808025291296698},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5115931282984463},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.53203922789377456},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":57.559428032555878},40.315374000047385,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.084738521403693},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":71.475193786946235},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.34273689243322469},616.47264069324524,13.969585346697924,7.5078473194845996,3.7539569911371573,975.32726214222419,0.47934701048368128,467.52020735110892,5.1467754381038339E-4,8.0701044783376169E-2,null,6.0861706256780878E-4,9.9798687226458675E-6,null,null,null,2.3979568061120816E-4,1.2547773965345857E-2,2.2396274412742282E-4,9.4845851648561477E-2,4.546407544451668E-2,0.45858153534408919,0.31240494334609104,0,7.6516100095229925E-2,0.11474001780748172,2.1215415895460082E-2,1.3853903791338756E-2,2.688083720309094E-3,0.99999999999999967,3.8827907407597544E-3,0.30578885564980074,2.6786310164199105E-3,5.3376010241462631E-5,1.2899288691477839E-6,null,null,null,null,2.7768706949988591E-3,7.2611709009600886E-2,1.100914772468494E-3,2.6605618161681843E-5,1.4477725372111E-3,0.11227388842183147,1.0183568484391384E-3,7.6993556400542073E-4,2.0132855746719427E-2,3.0524771563509109E-4,7.3768691001421632E-6,1.7480650452676797E-4,1.3556139158748957E-2,1.2295812806303077E-4,9.8289118815119737E-5,2.5897946014939743E-3,0.5414184646559107,5.0248824894117083E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4665288419251213E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9076135471700633E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6693510981998092E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB90","v":0.49908957910480695},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59662400652702618},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48469893506794409},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63970472178787052},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53447960156186447},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.5714833543443244},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45630333820129071},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6163201973904826},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50728499739106947},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75214096157829924},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67071536128272635},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.7816241646629617},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70787141414119004},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69557974179130977},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60107403916575997},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73051474542077588},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64382990812819885},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64107685941380088},0.31995477993866539,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31240494334609104,0.11474001780748172,1.3853903791338756E-2,0.54141846465591081,0.31240494334609137,2.788801592927331E-3,3.9698683525852506E-3,0.50001236331075849,0.31240494334609087,0.4631567679242477,0.30909689949794589,7.5903220060625359E-2,0.11408409850601157,2.1197262018824738E-2,1.3857645332861402E-2,2.7041066594831204E-3,0.99999999999999978]
[86,21.5,71.5,0.43307842172872624,0,9.9189577766867335E-2,0.46773200050440622,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$53*(365.2425/4))","v":90.045786166312226},{"$f":"DZ89*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.430874226574016},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4795795305839445},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.52144105800960761},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":56.340393400012061},38.696992378986977,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.547519370561872},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":70.737975092900214},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.33895219803258608},608.94060563829487,13.733367795529864,7.3727195982793807,3.6904797650327867,960.8766862191103,0.47524213223070039,456.6490851695396,5.0463661336805322E-4,7.9166891131935604E-2,null,5.9752101482348722E-4,9.7706303619382893E-6,null,null,null,2.3654961481604702E-4,1.2380472315757146E-2,2.1453112116607748E-4,9.3110372442228362E-2,4.424997193223925E-2,0.46773200050440622,0.30578885564980074,0,7.529034002602078E-2,0.11342817920454146,2.1179108142189394E-2,1.3861386874384049E-2,2.7201295986571472E-3,0.99999999999999978,3.797611683163529E-3,0.29931239402170262,2.6252729460358878E-3,5.2312765287669495E-5,1.2642336110221007E-6,null,null,null,null,2.7329715580097004E-3,7.1479378468246119E-2,1.0525531291290151E-3,2.5436870635952332E-5,1.4312199521681298E-3,0.11099024541960456,1.0067138327687684E-3,7.6878255771737714E-4,2.0107087921136583E-2,2.9608229341930126E-4,7.1553699161343664E-6,1.7490092495944405E-4,1.356346140644364E-2,1.2302454298096638E-4,9.9460868459927859E-5,2.6206687301972196E-3,0.53226799949559345,5.020986763869173E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4709869816414336E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9164971040951162E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6714979721393381E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB91","v":0.49469549470323332},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58786613757479333},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47469717944442835},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6315739947443838},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52492606525083363},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56240083542782926},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44611147091525516},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60783821836240082},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4974690643397412},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74603183815930529},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66304683116136987},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77612956545818579},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70086518479315918},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68838738300497848},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59232927585514783},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72397625915418129},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63571956032280241},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63307389240644385},0.31317880238770723,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30578885564980074,0.11342817920454146,1.3861386874384049E-2,0.53226799949559378,0.30578885564980107,2.7332969555305207E-3,3.8827907407597544E-3,0.4956376493394406,0.30578885564980057,0.47223447427664528,0.30255062483575168,7.4697495720151399E-2,0.11276164525928135,2.115980550017086E-2,1.3860465287123496E-2,2.7354891208757337E-3,0.99999999999999978]
[89,22.25,72.25,0.40996867390349612,0,9.5710018983147835E-2,0.49432130711335576,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$53*(365.2425/4))","v":84.444185034453781},{"$f":"DZ92*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":16.346528040551284},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.387537307110146},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.49084724382068978},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":52.835549643570658},34.090213972326055,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.867360232136967},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":68.432315058483823},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.32720990234346448},587.59956394222297,13.046935931872552,6.9784920011588643,3.5060193369267538,919.35275764697815,0.4631372081967936,425.78646952464487,4.7544868791270391E-4,7.4701079380116539E-2,null,5.6509476810651734E-4,9.1677982025802876E-6,null,null,null,2.2735300626760754E-4,1.1906488717146601E-2,1.8777771496844922E-4,8.8072410072720986E-2,4.078961012024316E-2,0.49432130711335576,0.28676681557427697,0,7.1845677750754774E-2,0.10937320113480299,2.1056169504876064E-2,1.3828657194416144E-2,2.8081717275170001E-3,0.99999999999999978,3.5530635110310091E-3,0.28069207470032509,2.47124381566247E-3,4.9243488336160364E-5,1.1900589222574086E-6,null,null,null,null,2.609610004071553E-3,6.8297559689590087E-2,9.1636248241778225E-4,2.2145574675351287E-5,1.380054839938403E-3,0.1070224217774759,9.707245173886951E-4,7.6481136106721021E-4,2.0016304927658529E-2,2.6856290262353507E-4,6.4903135267895606E-6,1.7448794670900706E-4,1.3531435191814977E-2,1.2273405589215957E-4,1.0268010720567909E-4,2.7054916203113209E-3,0.50567869288664402,5.0092781118628027E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.484077196042637E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9425814514224849E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.67780173154328E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB94","v":0.48171136393017333},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56235635280293927},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44591328186718976},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60779663166872588},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49727788762829078},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53601022329246606},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4168815010142794},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58308626629051796},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46914626132518633},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7280005802847086},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.64056330487390123},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75987643661811821},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68025982735789725},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66725345656661716},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56685095158238163},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70470984688514582},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6119963831522639},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60969510360225909},0.29369705993779255,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28676681557427697,0.10937320113480299,1.3828657194416144E-2,0.50567869288664424,0.28676681557427713,2.5730576998886242E-3,3.6327874742627855E-3,0.4827091997573611,0.28676681557427669,0.49861366099836718,0.28372944513730103,7.1307240628003671E-2,0.10868061444151642,2.1033267291760447E-2,1.3814327644427327E-2,2.8214438586236352E-3,0.99999999999999978]
[90,22.5,72.5,0.40248010054299338,0,9.4613884573627668E-2,0.50290601488337872,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$53*(365.2425/4))","v":82.655310988601556},{"$f":"DZ93*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":16.000241558662601},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.358143578278157},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.48103821024022297},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":51.716276085336219},32.631161050756504,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.287226361085629},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":67.636205064791028},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.32318277657252864},580.8664337838818,12.82530242744304,6.8507564574989805,3.446461188078759,906.07773953122705,0.45917114225188449,416.04475062955902,4.6602575175310189E-4,7.3257374091695818E-2,null,5.545727429186704E-4,8.974900034094446E-6,null,null,null,2.2445168891244326E-4,1.1756957147359418E-2,1.7933531368302923E-4,8.6447691636356572E-2,3.969428531370453E-2,0.50290601488337872,0.28069207470032503,0,7.0768803505252567E-2,0.10798802774822983,2.101036507864483E-2,1.3799998094438512E-2,2.8347159897302702E-3,0.99999999999999989,3.4750804480425108E-3,0.27474570979314866,2.4218587699511625E-3,4.8259412257931067E-5,1.1662769247457315E-6,null,null,null,null,2.5710461097095292E-3,6.7302945347114729E-2,8.7369754984824332E-4,2.1114498580065683E-5,1.3625769274656931E-3,0.10566702019029865,9.5843063046548399E-4,7.6331115863810517E-4,1.9981395510042885E-2,2.5938978167500907E-4,6.2686282888304232E-6,1.7412633043352053E-4,1.3503392067413885E-2,1.2247969659110648E-4,1.0365069161226885E-4,2.7310652981180012E-3,0.49709398511662112,5.0053681140656892E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4883493620161535E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9510944258992897E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6798590474592264E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB95","v":0.47744890675198415},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55410150018483484},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43671186764520442},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60007146044248072},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48838931200773084},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5274914747489079},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40757014916423795},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57506166235383249},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46006831043735691},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72208753256992153},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63323951406543288},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75453471785719672},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67352688649955872},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66035399418623275},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55860408500524106},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69840232785876633},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60428704337114125},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60210738317629742},0.28747551184482123,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28069207470032503,0.10798802774822983,1.3799998094438512E-2,0.49709398511662128,0.28069207470032526,2.5216773629208877E-3,3.5530635110310091E-3,0.47846450756916575,0.28069207470032481,0.50713091071632954,0.27771889224673685,7.0246803811159234E-2,0.10728850245031733,2.0986235997329006E-2,1.3781389971763702E-2,2.8472648063641039E-3,0.99999999999999967]
[93,23.25,73.25,0.38064636056822354,0,9.1493245005211485E-2,0.52786039442656485,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$53*(365.2425/4))","v":77.512411145495236},{"$f":"DZ96*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":15.004689805030498},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2736384652720993},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.45273129156101355},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":48.498435332163105},28.460871462701235,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.496948189440424},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":65.179430146005615},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.3108241419854425},561.67150488837672,12.181024513059704,6.4783584765401887,3.2733285201498368,867.79419637778096,0.44747556347516287,388.31669700462368,4.3865262646606456E-4,6.9057964961281235E-2,null,5.2386093345352955E-4,8.4193258771138783E-6,null,null,null,2.1618127486939189E-4,1.1330691992371245E-2,1.5529432899251153E-4,8.1731065443311088E-2,3.6572654562671045E-2,0.52786039442656485,0.26322746599612512,0,6.772945390728656E-2,0.10375546415154747,2.0858211287757694E-2,1.3663430420550952E-2,2.9055798101672303E-3,0.99999999999999989,3.2512064391996966E-3,0.257650398988719,2.2793433568422906E-3,4.5419564551010859E-5,1.0976468131175321E-6,null,null,null,null,2.4622082182729323E-3,6.4496006225817512E-2,7.5304085424896514E-4,1.8198608947149938E-5,1.3091710673798272E-3,0.10152542790128966,9.2086518287798488E-4,7.5827068267067543E-4,1.9862426868466284E-2,2.3190922619484818E-4,5.6045104258856783E-6,1.7240313976732283E-4,1.3369759668944088E-2,1.2126761183954104E-4,1.062418097437461E-4,2.7993380004234843E-3,0.47213960557343498,4.9936169790544493E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5009058639242897E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9761152656617369E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6859057908171313E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB98","v":0.46485631246594722},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.53005689358478525},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41023126018978195},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57748009806053857},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46266554757456468},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50273898144185347},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38086547114247521},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55164441369298434},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43387487437505468},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70463499791681039},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6117667362892143},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73873381227463808},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65372527195270647},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6400807104495535},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53457640884942692},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67981648749723111},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58173683493571848},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57994014862894394},0.26958883894260421,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26322746599612512,0.10375546415154747,1.3663430420550952E-2,0.47213960557343515,0.26322746599612534,2.3733928404487277E-3,3.3241881670385003E-3,0.4659228832719805,0.2632274659961249,0.53189014510508192,0.26043893249242206,6.7252401744973184E-2,0.10303967623581856,2.0830399797431114E-2,1.3632549657844944E-2,2.9158949664280709E-3,0.99999999999999989]
[94,23.5,73.5,0.37357595620394762,0,9.0504148012453253E-2,0.535919895783599,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$53*(365.2425/4))","v":75.870111513533999},{"$f":"DZ97*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":14.686776890436224},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2466531612174776},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.44365822533447019},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":47.470871341833849},27.135026010308241,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.885777543091123},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":64.340728798455245},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.30662541638153162},555.57981321632928,11.972935259739209,6.3577735781790636,3.2174100309537614,855.51416098579341,0.44364361570230387,379.54339566426029,4.298209836199912E-4,6.7701304783592861E-2,null,5.1390631058269298E-4,8.2416054147904566E-6,null,null,null,2.1355684347180409E-4,1.1195418684300219E-2,1.4768042812120163E-4,8.0209929639103575E-2,3.5584623200319299E-2,0.535919895783599,0.25765039898871905,0,6.6775349582659807E-2,0.10232388832008964,2.080258830710454E-2,1.3601668895138938E-2,2.9262101226889114E-3,0.99999999999999989,3.1798205632539646E-3,0.25219132980426212,2.2336636487789159E-3,4.4509323255934516E-5,1.0756491681249998E-6,null,null,null,null,2.4280434253912894E-3,6.3614936233647418E-2,7.1508850263493878E-4,1.7281420986163091E-5,1.2911076557356235E-3,0.10012462120594673,9.0815945840728508E-4,7.5641068277242248E-4,1.981802172391656E-2,2.2277220286273699E-4,5.3836975528206252E-6,1.7162384199435394E-4,1.3309325595938231E-2,1.2071945720635194E-4,1.0699615203722326E-4,2.819213970651688E-3,0.464080104216401,4.9896929373010046E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5050077546554946E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9842889394651096E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6878811085222707E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB99","v":0.46072321900724994},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52227616609065508},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40176614397703497},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57014025376917044},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45439564897469326},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49474900890058193},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37235856354232755},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54405252173858587},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42547942262422045},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69891173274776142},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60477218701348967},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73354072024783856},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64725495955640633},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63346221677418135},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5267990904789428},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6737317769624086},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57440867573874099},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57274515593896169},0.26387699191500774,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25765039898871905,0.10232388832008964,1.3601668895138938E-2,0.464080104216401,0.25765039898871922,2.3258605682064189E-3,3.2512064391996966E-3,0.46180601933482857,0.25765039898871878,0.53988689694419145,0.25492086439649059,6.6311974732543078E-2,0.10160405367596362,2.0773563279791338E-2,1.3566883346969953E-2,2.9357636240498861E-3,1]
[97,24.25,74.25,0.35297313884264608,0,8.7672728190369642E-2,0.559354132966984,{"$f":"SUM(D100:G100)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$53*(365.2425/4))","v":71.148832999640391},{"$f":"DZ100*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.772841708479934},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1690758825379322},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.41748242204296782},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":44.516833178043512},23.332951933063711,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.017402622211286},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":61.77678274962026},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.29384184665274088},538.1219273713773,11.367866107925822,6.0064162322083616,3.0548136820858836,819.99706873589014,0.43234353958952942,354.5204351503134,4.0417906465646877E-4,6.37574182557787E-2,null,4.8487913469971331E-4,7.7298934028771974E-6,null,null,null,2.0603651934209224E-4,1.0807760117879619E-2,1.2593140181426364E-4,7.579393438757373E-2,3.2769017872540177E-2,0.559354132966984,0.24161737260720709,0,6.4072551841072953E-2,9.7985501001182015E-2,2.062126576438349E-2,1.3370265234257021E-2,2.9789105849132021E-3,0.99999999999999967,2.9748976037338856E-3,0.23649770188650787,2.1018776546260116E-3,4.1883276394508929E-5,1.0121859447974454E-6,null,null,null,null,2.3312646152806303E-3,6.1119244650296889E-2,6.0736450192667979E-4,1.4678073568754625E-5,1.2363665276085736E-3,9.5879479684433375E-2,8.6965478914007336E-4,7.5029986815646204E-4,1.9670766202325808E-2,1.9547566703990256E-4,4.7240268613186749E-6,1.687040249014451E-4,1.3082895538677376E-2,1.186656706781994E-4,1.0892313145160675E-4,2.8699874534615952E-3,0.44064586703301578,4.9779000458268552E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5170746247376421E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.008334109447049E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6936920634405867E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB102","v":0.44851514486221927},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49961258379383272},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.3774045171568135},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54867573507345724},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43046235161069318},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.47153295306325743},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34796100751808412},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52189800506646811},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40125526329940631},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68201934687338694},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58426471947785474},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71817945536858407},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62822573670045645},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61401452754962471},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50413946752776717},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65580246780402207},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55297343977412028},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55172384026303611},0.24745649813951556,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.24161737260720709,9.7985501001182015E-2,1.3370265234257021E-2,0.440645867033016,0.24161737260720725,2.1887208469238283E-3,3.0416994789472505E-3,0.44964441297270979,0.24161737260720687,0.56313936085255034,0.23905753724685747,6.3646837072997925E-2,9.7257114231968297E-2,2.0588688507681464E-2,1.332431821998715E-2,2.9861438679571577E-3,0.99999999999999978]
[98,24.5,74.5,0.3463048005549797,0,8.677061070690345E-2,0.56692458873811669,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$53*(365.2425/4))","v":69.641240951858052},{"$f":"DZ101*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.481005205199912},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1443040144768324},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.40909467173503039},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":43.573553845661337},22.120469017425624,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.38478463866992},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":60.908649506556266},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.28952896384453469},532.55385560639797,11.172392700137566,5.8927016797723457,3.0022853680710666,808.57386616980648,0.42864117459159801,346.58805173909542,3.9590998438550731E-4,6.2484001093722527E-2,null,4.7547915092286097E-4,7.5662496840904164E-6,null,null,null,2.0363830320124638E-4,1.0684123869225117E-2,1.1902365352728511E-4,7.4369742304668626E-2,3.1877933695547617E-2,0.56692458873811669,0.23649770188650787,0,6.3221122304922897E-2,9.6528727462754566E-2,2.055611125097943E-2,1.3278371205717279E-2,2.9933771510011128E-3,0.99999999999999989,2.9095582195397297E-3,0.23148646175677567,2.0596482719886233E-3,4.1041788355907596E-5,9.9184984794187274E-7,null,null,null,null,2.3007787408068111E-3,6.033312707837165E-2,5.7336018857430187E-4,1.3856297170137503E-5,1.2179851750327892E-3,9.4454016861308249E-2,8.5672542641353384E-4,7.4808959467381059E-4,1.9617090414193964E-2,1.8642591895743897E-4,4.5053231542173806E-6,1.6754451967043881E-4,1.2992976606259093E-2,1.1785007978774717E-4,1.0945209787565025E-4,2.8839250531254627E-3,0.43307541126188315,4.9739622161511843E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5210200004360495E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0161959019968145E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6955920093389997E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB103","v":0.44450900772320284},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49227874960700047},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3696167803191327},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54170199783919315},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42276806787259186},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46403893432519394},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3401890450702113},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51471549189796539},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39349099898783313},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67647977307401841},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57758461065852951},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71313085472039905},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62200780854891646},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60766556061337729},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49680496290469789},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64993269521392127},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54600761406907805},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54490032149568934},0.24221310121610309,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23649770188650787,9.6528727462754566E-2,1.3278371205717279E-2,0.43307541126188331,0.23649770188650807,2.1447731169653181E-3,2.9748976037338856E-3,0.44565303917896648,0.23649770188650765,0.5706512929119163,0.23399208182164177,6.2806948827641582E-2,9.5798573150496516E-2,2.0522387619302505E-2,1.3228886865466905E-2,2.9998288035342699E-3,0.99999999999999978]
[101,25.25,75.25,0.3268770835581371,0,8.2926636614783639E-2,0.59019627982707901,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$53*(365.2425/4))","v":65.307400669472827},{"$f":"DZ104*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.642069502636424},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0730928935167241},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.38490195522879816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":40.861930383443728},18.240980631742357,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.459274611757508},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":58.266297711784041},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.2763625353175585},505.79673343052428,10.555906744312933,5.5612964531609865,2.8366210547525048,764.26286857765058,0.41772322665655015,319.25035147604711,3.7190551196066148E-4,5.8782941339289393E-2,null,4.4792768486177941E-4,7.0951910554722494E-6,null,null,null,2.7213193546451043E-4,1.0009930751626308E-2,9.6987792814688667E-5,6.9988920207072813E-2,2.923599757910628E-2,0.59019627982707901,0.22178023151697321,0,5.9896993297348398E-2,9.2137171964700559E-2,2.0047010280887741E-2,1.2959680076463384E-2,2.9826330365475026E-3,0.99999999999999989,2.7220021440258046E-3,0.21708083506206274,1.9378464246669704E-3,3.8614691600058459E-5,9.3319461763481782E-7,null,null,null,null,3.0651891651529047E-3,5.6354697560304694E-2,4.6584849143421406E-4,1.1258080456585853E-5,1.1625731787021905E-3,9.0156849914602002E-2,8.1774887139636856E-4,1.0258925419117197E-3,1.8861434258633489E-2,1.5591549730645929E-4,3.7679830360738512E-6,1.6352332223990731E-4,1.2681135167059437E-2,1.1502158716403988E-4,1.53256224324069E-4,2.8293768122234337E-3,0.40980372017292077,4.9621283777426139E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5326359887892435E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.039342617968672E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7011858364203033E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB106","v":0.43267805141377802},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47091687120039794},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34720457310950475},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52130811653848408},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40050061459210928},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44226394616720632},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31789928971457565},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4937556167186164},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37108806209943707},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66012955769267245},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55799905777347603},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69819699808429025},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60372084908686707},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58900984498845022},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47543550091595649},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6326367257746115},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52563222187814684},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52496297310789675},0.22713995626870831,4.9809030543770415E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22178023151697321,9.2137171964700559E-2,1.2959680076463384E-2,0.40980372017292099,0.2217802315169734,2.0180076040953337E-3,2.7831411189444687E-3,0.4338642549501226,0.22178023151697301,0.5943424981152573,0.21943053328951798,5.9094768641160034E-2,9.139924253116842E-2,1.986919234299591E-2,1.289836537041464E-2,2.9653997094855251E-3,0.99999999999999978]
[102,25.5,75.5,0.32057919882406494,0,8.0932084772499302E-2,0.59848871640343559,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$53*(365.2425/4))","v":63.923579896547302},{"$f":"DZ105*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.374192382873883},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0503547624304361},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.37715150227205918},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":39.996093012689542},16.920061516108664,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.80579363723924},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":57.369534463743911},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.27189321180277443},493.8154339902149,10.34248072789949,5.4538456557171431,2.7792684514703194,746.47968321100961,0.41414606240734109,309.15162146891902,3.641530691014839E-4,5.7586222739415445E-2,null,4.3904879584889128E-4,6.9445859873332105E-6,null,null,null,2.6521835914688813E-4,9.7575957489286699E-3,8.9532041939616706E-5,6.8508715340368329E-2,2.8372614698798947E-2,0.59848871640343559,0.21708083506206277,0,5.8292543984971669E-2,9.0661313097636281E-2,1.9691374405104076E-2,1.2837050664365897E-2,2.9481663824235476E-3,0.99999999999999978,2.6622031175054868E-3,0.21248105479067908,1.8988256108006486E-3,3.7837139429643182E-5,9.1440364792108541E-7,null,null,null,null,2.9837206302148964E-3,5.4868841082454073E-2,4.2960019812287079E-4,1.038207417983127E-5,1.1439510102786133E-3,8.8712711967498248E-2,8.0465011985942627E-4,1.0079086626403162E-3,1.8534838575707157E-2,1.4512007484053624E-4,3.5070919160660946E-6,1.6197600249496033E-4,1.2561141452624347E-2,1.1393320924658936E-4,1.5148522896144963E-4,2.7966811534620981E-3,0.40151128359656413,4.9581770437594486E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5364369802090755E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0469167017341862E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7030162522311298E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB107","v":0.42879634876895462},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46400426258886063},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.34004001168722398},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5146822251595955},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39334188083891292},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43523509637374891},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31079877762130964},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48696040733924334},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36390753124903003},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65476777958660048},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55161925371763798},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69328886852037752},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59774546055387734},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58291942877976577},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46851859774918075},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62697429860370191},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51901081444842834},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51849086622436447},0.22232699030705996,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21708083506206277,9.0661313097636281E-2,1.2837050664365897E-2,0.40151128359656441,0.21708083506206294,1.9773943108846639E-3,2.7220021440258046E-3,0.42999591779686769,0.21708083506206255,0.60254433872948343,0.21478094492637093,5.7530105339113194E-2,8.9920731201343529E-2,1.9521079789249204E-2,1.277165609591539E-2,2.9311439185241506E-3,0.99999999999999967]
[105,26.25,76.25,0.30138170686552751,0,7.5486901969105874E-2,0.62313139116536664,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$53*(365.2425/4))","v":59.704051792837163},{"$f":"DZ108*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.55738499184927},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98102195212610599},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.3533695575140553},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":37.35599308745423},13.309716828598226,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.720695012076888},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":54.508181358608681},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.25775653297781348},460.99409048213505,9.7017019940074132,5.1223041827781737,2.6070760958514914,696.17334386881464,0.4035973204411113,280.97369614798197,3.8493130002589104E-4,5.3868202214980683E-2,null,4.1168714668679286E-4,6.4848765368330425E-6,null,null,null,2.463390032534395E-4,9.0684861480199025E-3,6.9267368968840438E-5,6.4055398058472379E-2,2.5852587016188214E-2,0.62313139116536664,0.20291350108233558,0,5.3930493375007035E-2,8.6066299825802869E-2,1.8709534368432708E-2,1.2401905957389046E-2,2.84687422566613E-3,0.99999999999999978,2.8046398502819536E-3,0.19829346137976459,1.7790918552432621E-3,3.5451252712247684E-5,8.5674433353317725E-7,null,null,null,null,2.7622198870382773E-3,5.082884051900162E-2,3.3142351384874569E-4,8.0094551183933259E-6,1.2271798373014804E-3,8.4075887567169119E-2,7.6323242133226994E-4,9.5826766409040328E-4,1.7633510822627842E-2,1.1497724635564828E-4,2.7786353588125254E-6,1.7683308061135154E-4,1.2115093282765273E-2,1.0997959401242155E-4,1.4628054796044635E-4,2.7005936777056835E-3,0.37686860883463341,5.5926523530826611E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5476363389674283E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0692332165553492E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7084094460266863E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB110","v":0.41733480352094965},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.44215330984183865},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31768141299788877},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49364877147078123},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37086805435691428},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41307465093694401},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28872130941496083},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46543817736172988},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.341436871795678},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.6375788532765555},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.53131139252766135},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67751740889609202},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57866214612451294},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56348720432466071},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44664793362097943},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.608853724155623},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49798648838912329},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49796296653858113},0.20781727680108797,4.9809030543770415E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20291350108233558,8.6066299825802869E-2,1.2401905957389046E-2,0.37686860883463336,0.20291350108233575,1.8557624766322308E-3,2.8725905240816322E-3,0.41857854379739651,0.20291350108233536,0.62716910159900863,0.2006034812310501,5.3269212874625958E-2,8.5254531079766493E-2,1.8557571905922374E-2,1.2315988243254984E-2,2.8301130663715237E-3,0.99999999999999989]
[106,26.5,76.5,0.29496629424261556,0,7.3826893724733847E-2,0.63120681203265039,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$53*(365.2425/4))","v":58.344774927017177},{"$f":"DZ109*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.294259030092004},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.95868711212205515},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.34568140650245854},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":36.505512497297701},12.211100898285247,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.990159238451973},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":53.505676834818466},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.25283870804115394},450.96371271824427,9.4938579961670655,5.0130184728627061,2.5512235125861551,680.43050335248836,0.40014112309888034,272.26822580220113,3.7609916172079075E-4,5.2662355814592957E-2,null,4.0267326826507941E-4,6.3366553750307975E-6,null,null,null,2.4058279936859642E-4,8.858362363635866E-3,6.3131717758082613E-5,6.2609541780716385E-2,2.5052652364842127E-2,0.63120681203265039,0.19829346137976456,0,5.2607932374244881E-2,8.4442762333730118E-2,1.840560944341204E-2,1.223007052912092E-2,2.8133519070769174E-3,0.99999999999999989,2.7383009563908449E-3,0.19377925765823903,1.7403847098319937E-3,3.4679950887836283E-5,8.3810441485746934E-7,null,null,null,null,2.6950572998282753E-3,4.9603773971313769E-2,3.0180737609723134E-4,7.2937270056041816E-6,1.2040305619241583E-3,8.2489896814448627E-2,7.4883495735732978E-4,9.4290290170271815E-4,1.7354563265106725E-2,1.0559146579016913E-4,2.551810812426834E-6,1.7438295816700909E-4,1.1947231806480498E-2,1.0845576447341271E-4,1.4455807526111684E-4,2.6687938318158007E-3,0.36879318796734939,5.5875797198881028E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5513036968287788E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.076541014067086E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7101755088960601E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB111","v":0.41357492415241115},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43481996352471225},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31027758644202147},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48655861242618553},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36337959971251049},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40565765567744144},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28143864731424134},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45820030854342786},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33397432152886686},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63172511887905203},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52444627952120293},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67213335774861571},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57218887622035053},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55690207244337575},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43930582576462002},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60269406100905165},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49089761490858619},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49104907849281865},0.20308558539277885,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19829346137976456,8.4442762333730118E-2,1.223007052912092E-2,0.36879318796734961,0.19829346137976475,1.815399852289043E-3,2.8046398502819536E-3,0.41483366027546259,0.19829346137976436,0.63515642840928743,0.19603635951900181,5.1976045527695323E-2,8.3634573237581902E-2,1.8258569748648278E-2,1.2141446900695792E-2,2.7965766570892791E-3,0.99999999999999978]
[109,27.25,77.25,0.27636241652044385,0,6.9241556047618461E-2,0.6543960274319377,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$53*(365.2425/4))","v":54.450943018901938},{"$f":"DZ112*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.540499224781204},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.89470595062560176},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.32359352551435444},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":34.069196142287566},9.1854663425276293,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.807373889376471},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":50.510269537988798},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.23819795090988666},423.21161345983717,8.8969272061638467,4.6961541178647925,2.3908141334425359,636.21575450022169,0.38994910187546988,248.09176206638588,3.5058097197112508E-4,4.9174089783614344E-2,null,3.7654451852920696E-4,5.9116771628435072E-6,null,null,null,2.2468206792482278E-4,8.2778677157416582E-3,4.6315237603342207E-5,5.8455991972547347E-2,2.2794861568934514E-2,0.6543960274319377,0.18505872696983527,0,4.8978945121183663E-2,7.9619930504576011E-2,1.7550147073792759E-2,1.1683759046032567E-2,2.7124638526420356E-3,1,2.5485785850556065E-3,0.18084771984239714,1.6291799715348768E-3,3.2464018490331485E-5,7.8455235731906465E-7,null,null,null,null,2.5107587484983307E-3,4.6241929288567754E-2,2.2091819212375672E-4,5.3388919938232058E-6,1.1352640180921046E-3,7.7778600204230469E-2,7.0606628225344109E-4,8.9965566212040675E-4,1.6569418920361515E-2,7.9159458282645779E-5,1.9130330281892268E-6,1.6659335366107328E-4,1.1413554595751621E-2,1.0361109661987334E-4,1.3937415819433998E-4,2.5730896944476957E-3,0.34560397256806236,5.572333869994095E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5621168556204175E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0980879636419662E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7153827231807126E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB114","v":0.40247484809114148},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41354165355573258},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28908542820417754},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46589331135049339},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34180931267193154},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38419620653762948},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26067442425500131},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43715504981052167},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31255111214434877},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61448441205680371},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50437859841198474},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.6562365607426206},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55320031912094436},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53760482849984503},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4179957471682833},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58458645337686532},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47023073277850369},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47091392251985237},0.18953100943018114,4.9809030543770415E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18505872696983527,7.9619930504576011E-2,1.1683759046032567E-2,0.3456039725680623,0.18505872696983539,1.6994344062891947E-3,2.6103070825015708E-3,0.403776322857758,0.18505872696983505,0.65809613969474867,0.18295322340611622,4.842502719064315E-2,7.8825956459710286E-2,1.7415877860379427E-2,1.1588236550033416E-2,2.6955388383688968E-3,1]
[110,27.5,77.5,0.27037241631127595,0,6.7831331731164485E-2,0.66179625195755953,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$53*(365.2425/4))","v":53.212010063428707},{"$f":"DZ113*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.300669184515636},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.87434853115348599},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31654530331817227},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":33.294013059553649},8.2581008840191501,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.084691155801544},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":49.518541636589781},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.23336608344261975},414.66241275182239,8.7064060558139502,4.5941461081022288,2.3396166077776428,622.39486742533904,0.38660978077186509,240.62394324884437,3.423950306819122E-4,4.805372491030202E-2,null,3.6813593585322994E-4,5.7763451750492771E-6,null,null,null,2.1979168936824979E-4,8.0993139483638132E-3,4.1187235741255154E-5,5.7130325095485525E-2,2.2087142460591042E-2,0.66179625195755953,0.18084771984239711,0,4.7871109260102629E-2,7.8031982414844547E-2,1.7281608646966099E-2,1.1492714054034264E-2,2.6786138240957585E-3,1,2.4883147932867368E-3,0.17673318602523835,1.5936946433945949E-3,3.1756916531671717E-5,7.6746394576900727E-7,null,null,null,null,2.4544940911315218E-3,4.5215536266075031E-2,1.9633412971478367E-4,4.7447731812928649E-6,1.1126221956558665E-3,7.6227375795548058E-2,6.919844236406192E-4,8.8607945303197609E-4,1.6322939129473104E-2,7.0877187644393763E-5,1.7128768166244042E-6,1.6386933087082602E-4,1.1226927805706855E-2,1.0191691745658423E-4,1.376348468192238E-4,2.5409789772765346E-3,0.3382037480424403,5.567242724607846E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5656601538608654E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1051485525028941E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7170890435601663E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB115","v":0.39883411274068076},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40668284667907262},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28234805458809348},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45920179733042105},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33490760327715269},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37729774051909049},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25409921249111922},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43035700216921774},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30571989800787264},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60884271217748509},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49786148599008806},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65102162285100418},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.5470118808401242},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53132216818650246},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41112463095303797},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57867229782522778},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4635369644754524},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.46439918176558087},0.18521823561697356,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18084771984239711,7.8031982414844547E-2,1.1492714054034264E-2,0.33820374804244047,0.18084771984239725,1.6624285423825274E-3,2.5485785850556065E-3,0.40014909978728691,0.18084771984239692,0.66541775931295766,0.17879045293381773,4.7340170084786123E-2,7.7243724628319535E-2,1.7151022218603443E-2,1.1395259523692757E-2,2.6616112978227508E-3,0.99999999999999989]
[113,28.25,78.25,0.25302238344091565,0,6.3907190064056638E-2,0.6830704264950278,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$53*(365.2425/4))","v":49.66292732054319},{"$f":"DZ116*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.6136451987770766},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81603208568402896},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29629886231459862},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":31.073401452320308},5.6877927013698883,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.938289908719177},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":46.57306375890569},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.21905340470169268},390.8370378498924,8.158630281947179,4.2987162107996406,2.1924163405650727,583.36730537653989,0.37676241727098547,219.79087613052633,3.1877028307397291E-4,4.4816513539485486E-2,null,3.437959309625341E-4,5.3883853018049234E-6,null,null,null,2.0618400058384267E-4,7.6024256537173332E-3,2.7047729629579615E-5,5.3320125522754558E-2,2.0089019381145375E-2,0.6830704264950278,0.16878474879003175,0,4.4812882740868705E-2,7.333992491795277E-2,1.6518251598767845E-2,1.0897709732931155E-2,2.5760557244200819E-3,1,2.3159691684901786E-3,0.16494657461140019,1.491760909938542E-3,2.9725723744181086E-5,7.1837645864630691E-7,null,null,null,null,2.2991655880139818E-3,4.2381869377388783E-2,1.2873661969557422E-4,3.1111557703656102E-6,1.0457203029603636E-3,7.1643829165034062E-2,6.5037544995834046E-4,8.4748387801011525E-4,1.5622167974553543E-2,4.7452958703927483E-5,1.1467875002602728E-6,1.5538543755319923E-4,1.0645683851867828E-2,9.6640443510128589E-5,1.3236511804684371E-4,2.4436906063732382E-3,0.31692957350497225,5.5519422334679103E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.576114272507179E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1259800571226264E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7221233574916905E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB118","v":0.3880873881609368},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38678145208679637},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26306350129633826},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43969840523339609},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31502741974325044},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35733668183971196},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23535206181478804},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41059059370266654},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28610910470480083},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59222649986010789},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47881105903972049},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.6356241448569917},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52885884297962149},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51291129489397536},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39118158061162617},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56128641069852891},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44402197088654594},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44542478340986447},0.17286374081568529,4.9809030543770415E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16878474879003175,7.333992491795277E-2,1.0897709732931155E-2,0.3169295735049722,0.16878474879003191,1.556123303707537E-3,2.3720435316104708E-3,0.38944077537990207,0.16878474879003155,0.68646847124156518,0.16686566170071596,4.4343256514098012E-2,7.257110821321329E-2,1.6397312277754372E-2,1.0795423271751455E-2,2.5587667809018545E-3,1]
[114,28.5,78.5,0.24744200293044577,0,6.2691481081451839E-2,0.68986651598810256,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$53*(365.2425/4))","v":48.533686335962216},{"$f":"DZ117*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.3950490999283378},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79747706032396881},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28983914403550742},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":30.366851106952662},4.8951885725037956,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.231402859553668},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":45.603012065090908},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.21435091050538738},383.44491275282081,7.9836227626002954,4.2037062336336382,2.1453876933683906,571.10448659727956,0.37353602006943487,213.32809696734572,3.111994880726363E-4,4.3777891537228303E-2,null,3.3597308262303677E-4,5.2648609339545611E-6,null,null,null,2.0196865454293731E-4,7.4484827442763361E-3,2.2711332703861639E-5,5.210349170038106E-2,1.9462530921481171E-2,0.68986651598810256,0.16494657461140019,0,4.3873630287327318E-2,7.1802291508473823E-2,1.6276372956740892E-2,1.0693136810571754E-2,2.5414778373836272E-3,1,2.2612256884322673E-3,0.16119633005283304,1.4592384927321869E-3,2.9077662528118694E-5,7.0271487457900369E-7,null,null,null,null,2.2514583084982313E-3,4.1511504586744137E-2,1.0805602079514632E-4,2.611371289804988E-6,1.0237958944393413E-3,7.0141755834165515E-2,6.3673977986896388E-4,8.3525285885118774E-4,1.5400064371798016E-2,4.0086951619117791E-5,9.6877447257124864E-7,1.5246852621757291E-4,1.0445841985139641E-2,9.4826299214540138E-5,1.3058840721873416E-4,2.4108894301648931E-3,0.31013348401189761,5.5468331830400786E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5795420752839799E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1328105027867984E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7237740595601858E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB119","v":0.38456306780331306},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38036647729398498},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25693259008438701},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43338312237454996},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30866648216241321},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35092049418636667},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22941557744382901},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40420564077058463},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27985581529167147},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58678915416470345},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47262430664690669},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63057300836729335},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52294270338981408},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50691721287338087},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38475124221738444},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55560797746984858},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43770128619412524},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43928505955102404},0.16893281014110287,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16494657461140019,7.1802291508473823E-2,1.0693136810571754E-2,0.31013348401189744,0.16494657461140033,1.5222050101413695E-3,2.3159691684901786E-3,0.38592855817019384,0.1649465746114,0.6931939108299312,0.16307145233211662,4.3422186683401823E-2,7.1040590512981297E-2,1.6158245597286128E-2,1.0589532873665257E-2,2.524081170617816E-3,1.0000000000000002]
[117,29.25,79.25,0.2312930848415701,0,5.9285736323424404E-2,0.70942117883500555,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$53*(365.2425/4))","v":45.298822465841148},{"$f":"DZ120*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.7688509438477826},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.74432367502710861},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.27128558549673876},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":28.342841869013544},2.6867408888462867,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.141229358631499},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":42.734694775461833},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.2004743008721003},362.70825040733979,7.4800194794966464,3.9287859423031386,2.0100576160290911,536.31637730820671,0.36402165919901974,195.23077752334092,2.8936933133868071E-4,4.0779633681062286E-2,null,3.1335395147059333E-4,4.9108014618512187E-6,null,null,null,1.9016146558187923E-4,7.017233548495129E-3,1.0695572462104181E-5,4.8605358351872525E-2,1.7693403193211568E-2,0.70942117883500555,0.15395161071535002,0,4.1266196678495043E-2,6.7276807584525894E-2,1.5583114749663207E-2,1.0064666541694196E-2,2.4364248952661515E-3,1.0000000000000002,2.1046689908098522E-3,0.15045323985813269,1.3658278290793354E-3,2.7216305547917569E-5,6.5773178023213451E-7,null,null,null,null,2.1190135380280127E-3,3.9095104516323489E-2,5.0849747043079971E-5,1.228877100461483E-6,9.5926909780998386E-4,6.5720930512907685E-2,5.9660797380821904E-4,8.0019080450872775E-4,1.4763257796069887E-2,1.9202095345428398E-5,4.6405373916380679E-7,1.4350745732218679E-4,9.8319060337579266E-3,8.9253050614082066E-5,1.2519048629927183E-4,2.3112344089668796E-3,0.29057882116499456,5.5314799456944286E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5896614996530192E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1529750754901133E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7286471972013037E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB122","v":0.37416145196220535},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36175289814719835},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23938392932559652},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41497631078748304},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29034397692184266},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33235493223358858},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.2124895572658359},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38564037109986227},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26190410660633717},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57077481585347778},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45453956805573165},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61565916575568558},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50558842092170964},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48935199701222643},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36608752612069978},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53891504501172482},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41927397953132184},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.42140132826273169},0.1576721328415856,4.9809030543770415E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15395161071535002,6.7276807584525894E-2,1.0064666541694196E-2,0.29057882116499445,0.15395161071535016,1.4247821579723543E-3,2.1556060237056672E-3,0.37556122450755908,0.15395161071534982,0.71254709902239455,0.15220242528674136,4.0863564511948933E-2,6.6537902075012284E-2,1.5472433564211003E-2,9.9578873353987751E-3,2.4186882042931384E-3,1]
[118,29.5,79.5,0.22610334455273473,0,5.8223636237481745E-2,0.71567301920978355,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$53*(365.2425/4))","v":44.269554640499614},{"$f":"DZ121*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.5696074392616701},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.72741134996781853},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26536671594150751},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":27.698843336015983},2.0023240516519922,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.455595806789503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":41.793808973287732},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.19593070183663017},356.23294701558876,7.3189982292198712,3.8404433345556437,1.966787409133435,525.33761900375021,0.36090436721684538,189.59664096175268,2.8237933398794491E-4,3.9818496233943478E-2,null,3.0609175229550847E-4,4.7980866057198013E-6,null,null,null,1.8648016578984555E-4,6.8827580915404619E-3,6.9935159605926972E-6,4.7487997180123545E-2,1.7138625572687825E-2,0.71567301920978355,0.15045323985813266,0,4.0460932345402822E-2,6.5798996565498702E-2,1.5361752378758796E-2,9.8511081291033573E-3,2.4009515133201252E-3,1,2.0549411112861364E-3,0.14703500446560816,1.336028395613592E-3,2.6622504141114194E-5,6.4338148365299381E-7,null,null,null,null,2.0781082685260082E-3,3.8348775208538181E-2,3.3245431702470312E-5,8.0343663616477673E-7,9.3819766927683327E-4,6.4277296089994995E-2,5.8350280622687179E-4,7.8899280829288333E-4,1.4559832278535762E-2,1.2622252131476481E-5,3.0503979867356043E-7,1.404624260085597E-4,9.6232864797356054E-3,8.7359223359192742E-5,1.2336776237901827E-4,2.2775837509411072E-3,0.28432698079021645,5.5263536462781371E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5929814996057179E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1595907067730576E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7302459854473529E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB123","v":0.37075078348447882},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35575303514880419},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23380489000987648},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40901610544866152},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.284481439890377},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32638730640310615},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20712975320899554},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.3796434104876415},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25617984914593128},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.5655344222055082},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4486664293568528},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.61076668565950321},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49993259855460898},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48363323816204495},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.3600696899250736},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53346293884863094},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41330558427587383},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41561400358674194},0.15408921745690557,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15045323985813266,6.5798996565498702E-2,9.8511081291033573E-3,0.28432698079021645,0.15045323985813286,1.393701866407485E-3,2.1046689908098522E-3,0.37216132257009737,0.1504532398581325,0.71873505423266826,0.14874412216187041,4.0072867974777299E-2,6.5068080295668643E-2,1.5253267140820623E-2,9.7435084304852201E-3,2.3830997637095492E-3,1]
[120,30,80,0.21600597224126722,0,5.6197565732140478E-2,0.72779646202659221,{"$f":"SUM(D123:G123)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$53*(365.2425/4))","v":42.281207156760594},{"$f":"DZ123*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.1847073080798936},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.69473999063075087},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25391084115920193},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":26.454762027837113},0.70362106971025096,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.102365925720207},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":39.936789609583585},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.18697385273255587},341.29592155762589,6.9957222271315045,3.6685705610850818,1.8799155243932519,501.63920765244984,0.35474963924864672,177.95632794768358,2.6881603101732912E-4,3.7951956091249288E-2,null,2.9197305910949232E-4,4.5802677893190485E-6,null,null,null,2.3204756833070244E-4,6.521085815699058E-3,0,4.5270458833195179E-2,1.6059678939696703E-2,0.72779646202659221,0.14369506549913036,0,3.8936294342527121E-2,6.2891619530991622E-2,1.4931955348067549E-2,9.4192872111452247E-3,2.3293160415458094E-3,1,1.9589988070546891E-3,0.14043162579236215,1.278352081719247E-3,2.5473211273883481E-5,6.1560672038687553E-7,null,null,null,null,2.5869258029568251E-3,3.6349368539570298E-2,0,0,8.9674271555625039E-4,6.1437156509655991E-2,5.5772030577938049E-4,9.9207850235313389E-4,1.3939876845714416E-2,0,0,1.3430528988308676E-4,9.2014520681147731E-3,8.352985314736564E-5,1.5475966249142061E-4,2.1745563790543888E-3,0.27220353797340768,5.5160884799524634E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5995444029374199E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1726683420762912E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.733406435102828E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB125","v":0.36401320793868003},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34405019140725029},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22303385335640338},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3973512802511992},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27310909932369931},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31477158732521948},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19681231959100945},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36792780906896738},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24510393320136539},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55519753236803726},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43714683316667519},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60109805422912599},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48881005454925064},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4723954343993999},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34832915940386366},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52272364241881319},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4016224659528782},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40429225162637566},0.14716771945926904,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14369506549913036,6.2891619530991622E-2,9.4192872111452247E-3,0.27220353797340779,0.1436950654991305,1.3335452509474514E-3,2.0063937155303719E-3,0.36544431531539434,0.14369506549913016,0.7311583674167399,0.14206334564574627,3.8282007481908333E-2,6.2177124625960749E-2,1.4715084053140867E-2,9.3103696396299989E-3,2.2937011368737818E-3,0.99999999999999978]
[123,30.75,80.75,0.20160942312997554,0,5.0986597598899328E-2,0.74740397927112512,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$53*(365.2425/4))","v":39.30511782695072},{"$f":"DZ126*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":7.608602184191569},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64583863676347397},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23666301862236513},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":24.592664413126116},0.65582503513316692,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.158976178908969},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":37.269901713049045},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.17448799640078849},309.92110447211951,6.4785135523430837,3.4147809307349197,1.7409293574876092,459.20340531583139,0.34571378753658477,158.75294850143356,3.470007151522441E-4,3.5104444891756237E-2,null,2.7112125335299801E-4,4.2541427966373562E-6,null,null,null,2.0946114192037335E-4,5.8863537823005425E-3,0,4.1822635927279028E-2,1.4458661871183279E-2,0.74740397927112512,0.13412725929836183,0,3.5184369414910502E-2,5.870138526229475E-2,1.3678340720188932E-2,8.7807785693189613E-3,2.1238874637998914E-3,0.99999999999999989,2.9111029926158628E-3,0.13000032432499525,1.1915153411357093E-3,2.3742850232624052E-5,5.7378938239042685E-7,null,null,null,null,2.3376480642839058E-3,3.28467213506266E-2,0,0,8.3699608977447269E-4,5.7343827692591665E-2,5.2056147992861281E-4,9.0878839777116735E-4,1.2769552322417764E-2,0,0,1.2520108843864369E-4,8.5777098962135194E-3,7.7867584666799043E-5,1.4111099619152571E-4,1.9827764676083656E-3,0.25259602072887488,8.8179807253268905E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6092021954279262E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1919130393758885E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7380572680355374E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB128","v":0.35411363238807769},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32721378270534385},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20780049806662934},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38047482666576743},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25689728756963598},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29811849495166015},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18229173066765841},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35102878959536149},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22938142837553308},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54004537583992962},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42041962279557249},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58688133125500352},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47258849202450537},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45602643455815384},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33143222490186308},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50701870150544193},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3847140844236937},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38792262473339606},0.13736868972986002,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13412725929836183,5.870138526229475E-2,8.7807785693189613E-3,0.25259602072887488,0.134127259298362,1.248112084264316E-3,1.8675577394675323E-3,0.35557324535241341,0.13412725929836167,0.75103440308566294,0.13206379181167854,3.4611303053336408E-2,5.8034477902559521E-2,1.348451415595885E-2,8.6792442327662412E-3,2.092265758037528E-3,1]
[126,31.5,81.5,0.18402138360745871,0,4.6353850705716654E-2,0.76962476568682481,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$53*(365.2425/4))","v":35.791511614345715},{"$f":"DZ129*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.9284456706984399},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.58810512082635791},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21607092491030944},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":22.394249976438665},0.59876157561681764,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.801127885199879},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":34.034257866170122},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.15933311654553522},281.80038167821743,5.9020246119219868,3.1124760017661051,1.5860131853537975,417.91275922801117,0.33690808860589083,140.7981889155231,3.6135124685405937E-4,3.1837000514673287E-2,null,2.46508312293857E-4,3.8702408746484135E-6,null,null,null,1.8945244079801053E-4,5.3240619297367153E-3,0,3.796224468523058E-2,1.2789787296090172E-2,0.76962476568682481,0.12213267509265426,0,3.1865914639536468E-2,5.3844457381729237E-2,1.2547963161444587E-2,8.044251133075218E-3,1.9399729047355947E-3,1.0000000000000002,2.6389070676201927E-3,0.118383725813346,1.0878413674542974E-3,2.1676980373329979E-5,5.2386386043120675E-7,null,null,null,null,2.117170064789637E-3,2.9748744574746831E-2,0,0,1.2257765238810224E-3,5.2143254966205338E-2,4.7542589164287935E-4,8.3368615901997713E-4,1.1714277002424609E-2,0,0,1.8312849029606553E-4,7.7900949928870157E-3,7.1027649892136481E-5,1.2889172041254628E-4,1.8110811843230483E-3,0.23037523431317536,8.7781816213582609E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6186454672510436E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2107302699109602E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7426047958096799E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB131","v":0.34445801232253576},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30191891780883623},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18551515958461218},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35489631614072326},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23288582934428947},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27323417864407806},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16121036996674004},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32553587155984121},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20624782379511608},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51660688636050678},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39492278641997092},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56478292378757267},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44769291569829411},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43095396184081558},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30603165012935735},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48281432845947675},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3590742714169371},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.363133473438498},0.12508423446840336,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12213267509265426,5.3844457381729237E-2,8.044251133075218E-3,0.23037523431317519,0.12213267509265441,1.1442204652097135E-3,2.7266293059709573E-3,0.34598262948025721,0.12213267509265409,0.77318854569983453,0.12025820045300012,3.1351250290868798E-2,5.3004694664153952E-2,1.2369094959686253E-2,7.9171730629811164E-3,1.9110408694753898E-3,1.0000000000000002]
[127,31.75,81.75,0.17833875275281169,0,4.4908921534344233E-2,0.77675232571284425,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$53*(365.2425/4))","v":34.693298280571732},{"$f":"DZ130*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.715855839347479},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57005992362118041},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20962064058371221},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":21.707113199736131},0.58088697074726836,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.026235257647439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":32.970883021816697},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.15435504584345269},273.02403581724184,5.7194789436177391,3.0163872210560894,1.5369588597796662,404.92516902161043,0.33402298312713508,135.25431289985769,3.4943181687966583E-4,3.0817748496921701E-2,null,2.3869860506783362E-4,3.7502453489469403E-6,null,null,null,1.8323058111705047E-4,5.1492129485357762E-3,0,3.6742072693870975E-2,1.2272696727480836E-2,0.77675232571284425,0.118383725813346,0,3.0836585942201126E-2,5.2164931946578667E-2,1.219022675792792E-2,7.7900949928870165E-3,1.8821088342151847E-3,1.0000000000000002,2.5540613236087095E-3,0.11475275995209253,1.0553664468918606E-3,2.1029865603917636E-5,5.0822514897748938E-7,null,null,null,null,2.0487815082558336E-3,2.8787804433945293E-2,0,0,1.1875418949186885E-3,5.0516793724959735E-2,4.6059632670024327E-4,8.0991816700786996E-4,1.1380308590920051E-2,0,0,1.7734259059176984E-4,7.5439688535686002E-3,6.8783548726646988E-5,1.2504723393480082E-4,1.7570616002803839E-3,0.22324767428715586,8.7648841471296812E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6217472753180463E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2169111189393075E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7440985109752461E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB132","v":0.34129286984836804},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29392954251998282},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17863107465592654},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34675815152864148},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22539152302156823},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26540986347727136},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15473966186195282},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31745649950133253},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19906721877409247},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.5090223333599645},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38677221178563609},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55760326944421956},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43968931875288947},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42290663359138592},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.2980049980109537},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47500575780515625},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35091318668835325},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35525115139330088},0.12124468497595672,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.118383725813346,5.2164931946578667E-2,7.7900949928870165E-3,0.22324767428715575,0.11838372581334611,1.1100422116880587E-3,2.6389070676201927E-3,0.34283805475492218,0.11838372581334583,0.78020367207200314,0.11656824288271926,3.0339878411519139E-2,5.1351377768571162E-2,1.2015819950348597E-2,7.6670319232278088E-3,1.8539769916111077E-3,1.0000000000000002]
[130,32.5,82.5,0.16233890818772004,0,4.0846560814289709E-2,0.79681453099799027,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$53*(365.2425/4))","v":31.601560455757948},{"$f":"DZ133*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.1173637226110662},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51925830153219477},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19142367908875099},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":19.772655933540662},0.53046074454083025,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.843890022140855},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":29.976079686982782},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.14033519036398173},248.34745809568673,5.2056499610498204,2.7458387276898657,1.3988808958681835,368.39085541685364,0.32551506145496695,119.91677194046495,3.1600237833410364E-4,2.7953992459443931E-2,null,2.1673465276024169E-4,3.4124404103059008E-6,null,null,null,1.6579041267000003E-4,4.6591029426365444E-3,0,3.331503528625513E-2,1.0844545758579731E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79681453099799027},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.1078297448460329},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.7958553181036676E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.7434363571996638E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.1170030295872277E-2},7.0747997696905037E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.7179773373807551E-3},1,2.3158417039752109E-3,0.1045304836274083,9.6375112435640679E-4,1.9204283668984676E-5,4.6410662400322246E-7,null,null,null,null,1.8575651293648535E-3,2.6100988051671822E-2,0,0,1.0798498512034466E-3,4.59356864971135E-2,4.188272236796895E-4,7.4213635581238488E-4,1.0427893940059892E-2,0,0,1.610587958453111E-4,6.8512732073886719E-3,6.2467766456520711E-5,1.1414234400090801E-4,1.6038349933798471E-3,0.20318546900200973,8.7249032424735695E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6309197193405272E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2351886817347054E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7485156181739273E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB135","v":0.33195519339679735},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27120767547127705},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15947397927284815},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32344634110941661},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20432481892913062},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24325577674410431},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13684459545108474},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29440171664161568},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17899086666199526},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48693027380535309},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36331596173490394},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53660729700972509},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.416526844042726},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39965509765142554},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.275166246477971},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45232963850865054},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32752608220588503},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33268239196319499},0.11043564776385154,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1078297448460329,4.7434363571996638E-2,7.0747997696905037E-3,0.20318546900200973,0.10782974484603304,{"$f":"BA132+BB132+BC132","v":1.0136237623238273E-3},{"$f":"AY132","v":2.3926195997444315E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.33355888439631631},{"$f":"DX132-(DU133+DV133)","v":0.10782974484603274},0.79994982808809134,0.10618011423672061,2.7511646178532453E-2,4.6694627176389558E-2,1.100860778311793E-2,6.9630364885395878E-3,1.6921400486085614E-3,1]
[131,32.75,82.75,0.15733664761557944,0,3.9578227206228181E-2,0.80308512517819242,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$53*(365.2425/4))","v":30.635036642755257},{"$f":"DZ134*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.9302660721966207},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50337694927325105},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18572312344615569},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":19.167915454575045},0.5146637386277555,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.161439280888043},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":29.039561613439133},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.13595097411295026},240.64235970121624,5.0450453778320705,2.6612520470535936,1.3557226572364656,356.9783136326526,0.32272751992959914,115.20672582731659,3.0559258748179643E-4,2.7060581979842142E-2,null,2.0987589373592695E-4,3.3068456896397838E-6,null,null,null,1.6036207358509149E-4,4.5065537680683649E-3,0,3.2246273148402962E-2,1.0406759760156514E-2,0.80308512517819242,0.10453048362740829,0,2.7064739176028228E-2,4.5954890780782486E-2,1.0847185270363584E-2,6.8512732073886719E-3,1.6663027598363678E-3,1,2.2415762561661307E-3,0.10133477387643085,9.3505082491508078E-4,1.8632384266818896E-5,4.5028562940724689E-7,null,null,null,null,1.798180163444379E-3,2.5266559012583848E-2,0,0,1.046169448365802E-3,4.4502957285619579E-2,4.0576404679710393E-4,7.2068654552747303E-4,1.0126498724836111E-2,0,0,1.5597018272045518E-4,6.6348089119609545E-3,6.0494112707262652E-5,1.1070908718323333E-4,1.5555936726531344E-3,0.19691487482180761,8.7115479807185814E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.633933979828214E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2411950781989796E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7499671736880556E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB136","v":0.32889463787550127},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26403098076038256},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15355622883300307},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31602935917016106},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19774961086816387},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23628992103440707},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13135188779794571},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.2870950533482155},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1727592241058668},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4797814173600517},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35581770140708252},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52978581790973023},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40908041623526409},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39219222216555877},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.2679491376126884},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4450140976617003},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.3200820286479521},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32550440638900463},0.10705665386619168,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10453048362740829,4.5954890780782486E-2,6.8512732073886719E-3,0.19691487482180758,0.10453048362740841,9.8341951464939463E-4,2.3158417039752109E-3,0.33051678950247787,0.10453048362740813,0.80612177101989613,0.10293262875191957,2.6633174506763578E-2,4.5238240225334445E-2,1.0689949163813103E-2,6.7430410596748137E-3,1.6411952725983825E-3,1]
[134,33.5,83.5,0.14325080471744928,0,3.6010979617928873E-2,0.82073821566462202,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$53*(365.2425/4))","v":27.913561992023457},{"$f":"DZ137*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.4034487232970365},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45865927443626575},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16963968111683725},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":17.465126695896259},0.4700943581132675,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.239435285984857},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":26.402021099752247},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.1236035738523828},218.96966258017213,4.5928991651354325,2.4230613563779313,1.2342203080940879,324.86543409425218,0.31450730575359132,102.17255240945414,2.7639491142966927E-4,2.4550159054059242E-2,null,1.9058561898790282E-4,3.0095582895952919E-6,null,null,null,1.4514095949398585E-4,4.078804441011474E-3,0,2.924409454327187E-2,9.1974813840077375E-3,0.82073821566462202,9.5240841188274833E-2,0,2.4562789708115543E-2,4.1787781880044568E-2,9.9282914097306527E-3,6.2221816491298725E-3,1.5198985000826751E-3,1.0000000000000002,2.0330336287942251E-3,9.2336301099760695E-2,8.5407633052551521E-4,1.701883786369714E-5,4.112913307011305E-7,null,null,null,null,1.6319507431688043E-3,2.2930838964946739E-2,0,0,9.5130463755031672E-4,4.0467507167835468E-2,3.6897007465878392E-4,6.5963527502550313E-4,9.2686561347051499E-3,0,0,1.4164882633611116E-4,6.0255933470826492E-3,5.493947571111223E-5,1.0098199415563733E-4,1.4189165059270378E-3,0.17926178433537815,8.6714025567349751E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6428515353965081E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2589647349536538E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7542615361064919E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB139","v":0.31986654968481304},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24362038579213738},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13708825802733041},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29478337987477421},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17926651762354456},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21656651160196952},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11616153047744063},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26624522313387355},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15533608917123845},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45895844172448391},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33423872359440748},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50983728274402695},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38753039354572505},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37062937395101281},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2474138317679575},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42376973882733182},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29874971019735364},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30494751742678378},9.7542510234254726E-2,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.5240841188274833E-2,4.1787781880044568E-2,6.2221816491298725E-3,0.17926178433537798,9.524084118827493E-2,8.9820394005853935E-4,2.1002515474706934E-3,0.32154105941547517,9.524084118827468E-2,0.82349749321713728,9.3788571144017771E-2,2.4173852501793901E-2,4.1136153942871866E-2,9.7831644552126441E-3,6.1238874981062608E-3,1.4968772408604125E-3,1]
[135,33.75,83.75,0.13884642045254247,0,3.4896808777805037E-2,0.82625677076965276,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$53*(365.2425/4))","v":27.062634789176318},{"$f":"DZ138*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.2387280219706707},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44467733785764213},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16460071029815329},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":16.932713404788636},0.45613069267269618,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.638395473829387},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":25.577222161195074},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.11974234901505804},212.20002130190284,4.451550243133914,2.3485823943782371,1.1962365196874603,314.83123539990612,0.31181402891748705,98.168795939114503,2.6730216641993227E-4,2.3766901256705716E-2,null,1.8456151904224438E-4,2.9166213031788608E-6,null,null,null,1.4040173534312164E-4,3.9456210268953868E-3,0,2.830770432570958E-2,8.8267393352044806E-3,0.82625677076965276,9.2336301099760681E-2,0,2.3784915295472255E-2,4.0484526005699163E-2,9.6380375006946354E-3,6.0255933470826492E-3,1.4738559816381499E-3,1.0000000000000002,1.9680106556522387E-3,8.9522671180060617E-2,8.287068787668629E-4,1.6513310932742707E-5,3.9907434821368236E-7,null,null,null,null,1.5802687990211577E-3,2.2204646496451097E-2,0,0,9.2163583721201659E-4,3.9205427342972075E-2,3.5746282551507303E-4,6.4035081718550159E-4,8.9976866835091342E-3,0,0,1.3717346643396297E-4,5.8352162041884559E-3,5.3203676460230095E-5,9.7922931114109916E-5,1.37593305052404E-3,0.17374322923034755,8.6579954971097273E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6457833214370648E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.264806787881709E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7556733750005751E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB140","v":0.31690780257623408},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23717370565617799},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13200119553012646},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28802367130294604},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17349769003853865},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21036492785516842},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11149900562323975},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25963736696677292},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14992799767565415},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45222025313619552},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32734057095288344},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50335611040809924},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38060234763462075},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36370850421744705},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24092461813256014},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41691609809683761},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29195968960373281},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29840785192309094},9.4567776624440991E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2336301099760681E-2,4.0484526005699163E-2,6.0255933470826492E-3,0.17374322923034724,9.2336301099760792E-2,8.7150645971991348E-4,2.0330336287942251E-3,0.31859878059003077,9.2336301099760543E-2,0.8289294520229622,9.0929486139910642E-2,2.3409134335345107E-2,3.9853233329801993E-2,9.4967930420335276E-3,5.9304047756355525E-3,1.45149635431121E-3,1.0000000000000002]
[138,34.5,84.5,0.126442665742728,0,3.1762069459320037E-2,0.84179526479795241,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$53*(365.2425/4))","v":24.666221147563036},{"$f":"DZ141*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.7748353007204347},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40530087481700239},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15038234323842573},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":15.433310789009605},0.41672968642016761,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.945666881255669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":23.254313232062355},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.10886783643391268},193.15214018803567,4.0535487927420366,2.1388294809656627,1.0892841449317929,286.58943069819583,0.30387179299863898,87.08644416071995,2.4179660718773481E-4,2.1565784384114942E-2,null,1.676179490525688E-4,2.6549474295360958E-6,null,null,null,1.2710888959416449E-4,3.5720606035417463E-3,0,2.5677023380920688E-2,7.8025231336283441E-3,0.84179526479795241,8.4156606502183665E-2,0,2.1605294111971752E-2,3.6813742604724947E-2,8.8132391752564366E-3,5.4723166358193916E-3,1.3435361720918494E-3,1.0000000000000004,1.7853953213887907E-3,8.1598637318964509E-2,7.5712238459375001E-4,1.5086875312945856E-5,3.6460192366128768E-7,null,null,null,null,1.4354548567731863E-3,2.0169839255198566E-2,0,0,8.3806994508561284E-4,3.5650621442603544E-2,3.2505121703578998E-4,5.8555125019175221E-4,8.2276879250646837E-3,0,0,1.2457804553356165E-4,5.2994201348226791E-3,4.8318455463150628E-5,8.9264488300163817E-5,1.2542716837916855E-3,0.15820473520204803,8.6177041903573226E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.654460537765724E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2820975302343046E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7598519989982682E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB143","v":0.30818099299438445},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21883927978946752},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11784487083509834},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26866045462854554},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15728135480212549},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19280550939098204},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8604560292515547E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24078160837594065},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13480744045214621},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43259345857466558},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30748862179507769},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48440275844982061},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36055252637282525},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34371169951929115},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22246043958376199},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39701309898212811},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27250162412072831},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27967462858561631},8.6190404752850891E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.4156606502183665E-2,3.6813742604724947E-2,5.4723166358193916E-3,0.15820473520204759,8.4156606502183776E-2,7.9617675631183282E-4,1.8442606987790567E-3,0.30991851963115447,8.4156606502183526E-2,0.84422442175158896,8.2877621910574087E-2,2.1266127875882033E-2,3.6239725461320718E-2,8.6831714596402858E-3,5.3858683853210349E-3,1.3230631556733427E-3,1.0000000000000004]
[139,34.75,84.75,0.12256376577170369,0,3.0782655523071287E-2,0.84665357870522551,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$53*(365.2425/4))","v":23.916793066206306},{"$f":"DZ142*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.6297625862253398},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39298671225561149},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14592720394619585},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":14.964404083584551},0.40438389661381013,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.416323544381854},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":22.527902412752262},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.10546719713654898},187.20042438673866,3.9291059307672156,2.0732345874765268,1.0558434135060801,277.76255902159096,0.30126959315699237,83.681413150679788,2.3385302740705209E-4,2.0878961324945152E-2,null,1.6232643313942262E-4,2.5731363004518399E-6,null,null,null,1.2296883352672496E-4,3.4557152305141653E-3,0,2.4856397985832966E-2,7.4884769085401823E-3,0.84665357870522551,8.1598637318964523E-2,0,2.0926961639792317E-2,3.5665708317916489E-2,8.5531037440241351E-3,5.2994201348226791E-3,1.3025901392548361E-3,1.0000000000000007,1.7284479395002594E-3,7.9120503338729581E-2,7.3469231991998374E-4,1.463992037424596E-5,3.5380044044759245E-7,null,null,null,null,1.3903864750769896E-3,1.9536575164715329E-2,0,0,8.1193478566885533E-4,3.4538859017316077E-2,3.1491451493155975E-4,5.6826786278466848E-4,7.984835881239466E-3,0,0,1.2064203276105936E-4,5.1319862563396637E-3,4.6791845721955825E-5,8.6544035553866021E-5,1.21604610370097E-3,0.15334642129477496,8.6042517625453563E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6573144866762754E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2877844802227295E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7612263544314081E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB144","v":0.30532129444665529},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21304835702494082},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11347189074519469},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.2624997735927444},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15222001356441039},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18728434407096967},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4646742147284579E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23480572562730859},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13011406252470867},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42624234692502749},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3011425484680138},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.4782449158130192},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35410677528419249},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33729347132297455},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21662570792155894},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39059219419252866},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26630817329410617},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.2737136881307779},8.3570617567857219E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.1598637318964523E-2,3.5665708317916489E-2,5.2994201348226791E-3,0.15334642129477449,8.1598637318964648E-2,7.7257386183035711E-4,1.7853953213887907E-3,0.30707340791009219,8.1598637318964384E-2,0.84900669027089837,8.0359570328847052E-2,2.0599114562213815E-2,3.510960362780341E-2,8.4266039703178031E-3,5.2157031955811714E-3,1.282714044338881E-3,1.0000000000000007]
[142,35.5,85.5,0.11163857139560096,0,2.6320865133624832E-2,0.86204056347077462,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$53*(365.2425/4))","v":21.805839193854457},{"$f":"DZ145*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.221128567759405},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.35830075667108241},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13335477589317926},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":13.643609666865064},0.36954400858408976,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.92551207833298},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":20.482081670235598},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":9.5889821950316215E-2},158.07486607588865,3.5252947631698088,1.888479167925875,0.94732983074180277,240.47123037787233,0.29359593526438554,70.601375786968944,2.1156916310698744E-4,1.8948652288286412E-2,null,1.4740192898482745E-4,2.3427665563197554E-6,null,null,null,1.5252973282925988E-4,2.8408418981965672E-3,0,2.2303337777960376E-2,6.5481693144377792E-3,0.86204056347077462,7.4393633500312265E-2,0,1.7866112036250242E-2,3.2432116436298758E-2,7.3401550663465109E-3,4.8128214589899399E-3,1.114598031028076E-3,1.0000000000000004,1.5684890656622373E-3,7.2140047953329942E-2,6.7139455169368701E-4,1.3378611032123824E-5,3.2331859427795719E-7,null,null,null,null,1.732484894089263E-3,1.6133627142160979E-2,0,0,7.3832161898395449E-4,3.140743167755318E-2,2.8636313976162554E-4,7.117781276035867E-4,6.6283769387429237E-3,0,0,1.095645465648709E-4,4.660761546240272E-3,4.2495366184796927E-5,1.0808307077777973E-4,1.0065149602502962E-3,0.13795943652922582,8.5638344923411935E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6657646812072252E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3046228453077847E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7652956531920694E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB147","v":0.29688751937058627},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19657891199480429},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10130272119565752},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24485247408411773},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13799244218231591},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17165149023519657},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3701198413261096E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21775332623696855},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11699178277383729},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40774301851480194},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28287940881491064},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46023709982701189},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33545271916456343},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31874897320484402},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.20002376918932582},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37194586191916895},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.2485596893110977},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25663420214267268},7.6191491659787683E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4393633500312265E-2,3.2432116436298758E-2,4.8128214589899399E-3,0.13795943652922538,7.4393633500312348E-2,7.0596833212497917E-4,1.6200551800603831E-3,0.29868069877375875,7.4393633500312126E-2,0.8645249241326155,7.3266840726821103E-2,1.7335566865052453E-2,3.192646336244203E-2,7.1276092317226689E-3,4.7367915026151055E-3,1.0818041787315844E-3,1.0000000000000002]
[143,35.75,85.75,0.10822161978815553,0,2.4769095417388583E-2,0.86700928479445627,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$53*(365.2425/4))","v":20.988365492577632},{"$f":"DZ146*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.0628837250282839},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34486850840389605},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12844035635691153},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":13.132127765435113},0.3559254914883761,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.459290228033344},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":19.842291627242844},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":9.2894121786579895E-2},148.89129715592628,3.3851427604771378,1.8216202799485433,0.90966768277730436,228.41481519548228,0.29108173251883329,66.487380140070115,2.9743963767157476E-4,1.8161521170999423E-2,null,1.4203254835124318E-4,2.2536358946250251E-6,null,null,null,1.4327676005167553E-4,2.6685067589299269E-3,0,2.141503051189847E-2,6.2335241833470839E-3,0.86700928479445627,7.2140047953329955E-2,0,1.6805021693854665E-2,3.1420810288585302E-2,6.9150633970988269E-3,4.660761546240272E-3,1.0490103264350931E-3,1.0000000000000004,2.579930165696897E-3,6.8900268632548403E-2,6.466521719829659E-4,1.2885579515374383E-5,3.1140358631880487E-7,null,null,null,null,1.6295904878673387E-3,1.5175431205987326E-2,0,0,7.1529909457563256E-4,3.0428077499364221E-2,2.7743369464544647E-4,6.7055679785481324E-4,6.2445065992440133E-3,0,0,1.0610288160740795E-4,4.5135059291127174E-3,4.1152735520146926E-5,1.0172300165838891E-4,9.4728732477670423E-4,0.13299071520554406,0.1463629201568466,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6685450434131538E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3101631620094479E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7666345720107236E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB148","v":0.2941241343473957},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19137704285325105},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7543586159041906E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23923773634482301},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13355182149342981},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16673608995431999},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.0341575685115144E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.212348975155116},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11291866448659266},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40175674807169282},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27704123028142252},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45438645676828515},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32945568802046904},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31279688123290511},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19477751047714395},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36593037030846037},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24291039375847126},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25119816931040229},7.3883444098072612E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2140047953329955E-2,3.1420810288585302E-2,4.660761546240272E-3,0.13299071520554373,7.2140047953330039E-2,6.8509648132008888E-4,1.5684890656622373E-3,0.29593012609515351,7.2140047953329803E-2,0.8699108860090865,7.0520158292939186E-2,1.631355253591248E-2,3.0930886683732447E-2,6.7186575472873026E-3,4.5871337376764947E-3,1.0187251933659722E-3,1.0000000000000004]
[146,36.5,86.5,9.4608822640123033E-2,0,2.0744728262896861E-2,0.88464644909698054,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$53*(365.2425/4))","v":18.293240676556835},{"$f":"DZ149*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.5411671218081278},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30058379859206652},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11219881976048909},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":11.445825731086785},0.31091801050985535,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.617445986671941},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":17.314753276971995},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":8.1052233136548274E-2},124.8954963080657,2.9305351203534107,1.5883331396352514,0.78750389004381249,194.21905411319278,0.28366757030375411,55.093647186982736,3.0125618952601773E-4,1.5733592297917882E-2,null,1.2347407034571248E-4,1.9613152694289049E-6,null,null,null,1.1934159281860423E-4,2.2227180942886232E-3,0,1.8502343560166272E-2,5.2485148426376785E-3,0.88464644909698054,6.2868024320094765E-2,0,1.4051348893981878E-2,2.7645293837194853E-2,5.8139964408821356E-3,4.0955044828334172E-3,8.7938292803284778E-4,1.0000000000000004,2.2303683365201975E-3,6.0061246056660883E-2,5.6488172837540853E-4,1.1256172550140566E-5,2.720259881330777E-7,null,null,null,null,1.3625656019064553E-3,1.2688783292075423E-2,0,0,1.0691220110821686E-3,2.6334065079856264E-2,2.4210674625642158E-4,5.637858414678955E-4,5.2502105994142404E-3,0,0,1.5838478747481427E-4,3.9012528577530166E-3,3.5866837605586431E-5,8.5274156786081118E-5,7.9410877124676661E-4,0.11535355090301991,0.14517330367844927,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6767804381492956E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3265735041239154E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7706004311954554E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB151","v":0.28597523225114124},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16674179685987181},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0318716050321023E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21235526210300046},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11289087230497473},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14361363038930838},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5091528907512283E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18662436669623184},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4121830209164009E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37235615799025529},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24889023939032051},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42547704495306754},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30029117940310351},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2839219350876841},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16991406142555171},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.3365218447345007},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21584548775066417},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22515007525597383},6.4387345062689047E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.2868024320094765E-2,2.7645293837194853E-2,4.0955044828334172E-3,0.11535355090301946,6.2868024320094834E-2,6.0292708934730176E-4,2.3410891800705429E-3,0.28787739644881033,6.2868024320094612E-2,0.88738119946459937,6.1464635188377824E-2,1.3652506957216355E-2,2.6995307544800631E-2,5.6532929062704657E-3,3.9983786702932171E-3,8.546792684426004E-4,1.0000000000000004]
[147,36.75,86.75,9.0307820166820305E-2,0,1.9576230000961981E-2,0.8901159498322182,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$53*(365.2425/4))","v":17.477317536426398},{"$f":"DZ150*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.383222433448176},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28717702823596053},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10727358255533649},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":10.935313994155333},0.29726951619962882,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.023476612516928},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":16.499657006424439},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.7236884398869568E-2},117.91486084673927,2.7918055481790804,1.5161729925439316,0.75022398270107993,184.06100796452444,0.2812383889070853,51.765021340557048,2.8668785371660613E-4,1.5000479258651594E-2,null,1.1774888073436743E-4,1.8728715715205678E-6,null,null,null,1.1241238445245756E-4,2.0936626958246492E-3,0,1.7612863944951193E-2,4.9534134799177646E-3,0.8901159498322182,6.0061246056660883E-2,0,1.3253665020450832E-2,2.6345321252406406E-2,5.4925893716587957E-3,3.9012528577530162E-3,8.2997560885235302E-4,1.0000000000000004,2.1250599181928272E-3,5.7385079112453996E-2,5.4008488549377588E-4,1.0762055767540572E-5,2.6008475274057103E-7,null,null,null,null,1.2852138390636427E-3,1.196845118138719E-2,0,0,1.0188483799757127E-3,2.5095750781174837E-2,2.307220912558576E-4,5.3261885386851583E-4,4.9599705177902796E-3,0,0,1.5087252555837482E-4,3.7162146748760216E-3,3.4165657318619716E-5,8.0483106894309642E-5,7.4949250195804342E-4,0.10988405016778227,0.14477611403674384,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.679491119396925E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3319749703634946E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.771905794261492E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB152","v":0.28330545578126715},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15925608057206417},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5281703356574831E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.2040833030856436},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10674031986099837},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13664204197018437},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0680970096214162E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17876167122625058},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8579231273636969E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36304210279709426},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24015724057202611},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41625524567209188},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29115511948125566},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27490193090838821},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16235269080723819},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.3272539241051956},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20751138684090289},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21712513690057042},6.1512735871186129E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0061246056660883E-2,2.6345321252406406E-2,3.9012528577530162E-3,0.1098840501677818,6.0061246056660939E-2,5.7640992691368215E-4,2.2303683365201975E-3,0.28523797218120023,6.006124605666073E-2,0.89271249814399489,5.872316258455744E-2,1.2881100543665898E-2,2.5725917044674394E-2,5.3417710327288365E-3,3.8087337663145187E-3,8.0681688406450815E-4,1.0000000000000004]
[150,37.5,87.5,7.8572764169697426E-2,0,1.6501432817212065E-2,0.90492580301309089,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$53*(365.2425/4))","v":15.249942369356999},{"$f":"DZ153*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.9520518251881511},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2505781062382112},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.3806751692004073E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":9.5416763959413693},0.25995111776336904,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.404212970529052},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":14.277563051672631},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.6835558419353236E-2},99.524454432807332,2.4160791111181235,1.3192771814476163,0.64925742928126529,157.00568630145548,0.27407494715338565,43.031325175852459,2.4715070853568424E-4,1.3004520116887082E-2,null,1.0215260856803903E-4,1.6315820774064645E-6,null,null,null,9.4231097749436176E-5,1.7550391365289421E-3,0,1.5204725250346591E-2,4.1672342694704908E-3,0.90492580301309089,5.2399702646733784E-2,0,1.1160422892156156E-2,2.2801010151111776E-2,4.6415754057979762E-3,3.372051371851867E-3,6.994345192579348E-4,1.0000000000000004,1.8389595472177291E-3,5.0078820535604744E-2,4.7228411263308505E-4,9.4110168508673254E-6,2.2743442735890354E-7,null,null,null,null,1.0822312114173135E-3,1.0078191680738842E-2,0,0,8.817798056703558E-4,2.1719547954233909E-2,1.9968239120751012E-4,4.5009564806294496E-4,4.1914797577350315E-3,0,0,1.3040680143888329E-4,3.2121134541710523E-3,2.9531116241931664E-5,6.7824478910705573E-5,6.3161004034722925E-4,9.5074196986909484E-2,0.14358318159053773,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6875229587904262E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3479796958780342E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7757736287793955E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB155","v":0.27543336228120868},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13875564508439348},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1987978848988969E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18115103402889932},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0227206821083414E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11769293448420558},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9162803759714983E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.157105932146785},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3834023842758362E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33647465346893546},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21575414257499592},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38977185441310502},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.2653811040374135},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24952514831736652},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14162828660684471},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30095368729207245},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18439061340054072},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19484218183846849},5.3666037257976029E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.2399702646733784E-2,2.2801010151111776E-2,3.372051371851867E-3,9.507419698690911E-2,5.2399702646733846E-2,5.0391673388396551E-4,1.9296068157466856E-3,0.2774519943265043,5.2399702646733631E-2,0.90715145175944989,5.1239261591169268E-2,1.0855449342764041E-2,2.2264984561098277E-2,4.5164824945839385E-3,3.2920824130114597E-3,6.8028783792354784E-4,1.0000000000000004]
[151,37.75,87.75,7.5019892960860562E-2,0,1.5603006533330988E-2,0.90937710050580878,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$53*(365.2425/4))","v":14.57515408663644},{"$f":"DZ154*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.8214277261998486},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23949038105863196},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.972029792067393E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":9.1194707722381487},0.24862700509146474,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9144842073500712},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":13.605514784849236},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.3689782153330168E-2},94.144551789553987,2.303124173321919,1.2596622130870689,0.61890377397225105,149.00382099343307,0.27172791198752205,40.488497156708071,2.352469007707619E-4,1.24015760897144E-2,null,9.7438514533613251E-5,1.5585324127393097E-6,null,null,null,8.8934749720138997E-5,1.656395500891681E-3,0,1.4481150288043334E-2,3.934932730947519E-3,0.90937710050580878,5.0078820535604737E-2,0,1.0550475793371927E-2,2.1728958971084778E-2,4.3913895833699009E-3,3.2121134541710523E-3,6.6114115658916087E-4,1.0000000000000002,1.7527181113089082E-3,4.7865173597437159E-2,4.5171025032149533E-4,9.001049715148284E-6,2.1752682202509343E-7,null,null,null,null,1.023084367789939E-3,9.5273914255819877E-3,0,0,8.4032054246544082E-4,2.0698344645271999E-2,1.9029378334733661E-4,4.2583501669600374E-4,3.9655545666738975E-3,0,0,1.2422154802084411E-4,3.0597614640729561E-3,2.8130442077252267E-5,6.4111154364608278E-5,5.970300022245526E-4,9.0622899494191556E-2,0.14318522782788801,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6901675567313406E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3532494805521277E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7770471685877393E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB156","v":0.27285452394036103},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13252634078280656},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8100538266318093E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17409458572336076},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5311422611998727E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11197964183337154},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5831564795907026E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15048688168265995},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9486123031149233E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32805813228012382},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20818381488048657},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38132393025501587},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25730714837400931},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24159790634514255},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13532566541065649},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2926653252419944},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17727102987388346},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18797220602001441},5.1289066787610499E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0078820535604737E-2,2.1728958971084778E-2,3.2121134541710523E-3,9.0622899494191222E-2,5.0078820535604807E-2,4.8192256391131128E-4,1.8389595472177291E-3,0.27490025510444077,5.0078820535604592E-2,0.91149224587613165,4.8971997066520945E-2,1.0264788734637705E-2,2.1218152333035964E-2,4.27372773010658E-3,3.1359374591220044E-3,6.4315080044548289E-4,1.0000000000000002]
[154,38.5,88.5,6.5321726462137339E-2,0,1.3226678373632872E-2,0.92145159516423003,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$53*(365.2425/4))","v":12.731801229430356},{"$f":"DZ157*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.4645953503926172},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20920148835988714},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.8539812532351511E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":7.9661105810326527},0.21764437728047356,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.5793924782078932},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":11.773386165741893},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.5113787700581493E-2},79.899177834958095,1.9966633350534104,1.0969240086346994,0.53655052025883587,127.60510096958377,0.2648067122254934,33.790687250957596,2.0292942377622662E-4,1.075930828402257E-2,null,8.4591536277221066E-5,1.3591178959419017E-6,null,null,null,7.4966967188469478E-5,1.3962477834280804E-3,0,1.251940311258851E-2,3.315221977270172E-3,0.92145159516423003,4.373928348772501E-2,0,8.9410757502865791E-3,1.8806049857991811E-2,3.7260847957684474E-3,2.7763931164205146E-3,5.5951782757784592E-4,1.0000000000000002,1.51828211347317E-3,4.1817511144156487E-2,3.9542042549344815E-4,7.8793848616860674E-6,1.9041974022103983E-7,null,null,null,null,8.6702012406782354E-4,8.0740556262187558E-3,0,0,7.2728334750548165E-4,1.7914070429921304E-2,1.6469608056502512E-4,3.6132011316544803E-4,3.3647646826029994E-3,0,0,1.0737100533865699E-4,2.6447075384929812E-3,2.4314572588876593E-5,5.4256694589479822E-5,5.052611329883661E-4,7.8548404835770205E-2,0.14199106374536985,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6980062100595672E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.368869251911525E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7808219718963465E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB159","v":0.26525128420366084},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11546672403300495},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7840773741643396E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1545320648273957},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.211343737996638E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6450641836394541E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7132040283621361E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13225643763810083},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7919220915045998E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30405081263622646},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1870296326296276},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35706297271428289},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23452946743259775},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21929548917583666},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11805127485566751},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26914485140229855},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15751961583511534},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16888258758692754},4.4796323237069759E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.373928348772501E-2,1.8806049857991811E-2,2.7763931164205146E-3,7.8548404835769969E-2,4.3739283487725066E-2,4.2175641997445074E-4,1.5925830310813884E-3,0.26737366303832599,4.3739283487724864E-2,0.92326936186330011,4.2778397315940749E-2,8.7052759009993916E-3,1.8363999836387399E-2,3.6278679893383464E-3,2.7105503274567479E-3,5.4454676657754431E-4,1.0000000000000002]
[155,38.75,88.75,6.238416849743246E-2,0,1.2528702940197693E-2,0.92508712856237008,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$53*(365.2425/4))","v":12.172957059685352},{"$f":"DZ158*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.3564154693586765},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20001888882309476},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.514489948649572E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":7.6164495728586141},0.20823661691075934,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.1756063726457491},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":11.219275864666452},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.252004999964973E-2},75.710400685045911,1.9043722274200017,1.0476280492580348,0.51174972337604796,121.25077547953482,0.26253904539857204,31.833062848233659,1.9319566537956507E-4,1.0262986590077072E-2,null,8.0706832115952541E-5,1.2987071123196316E-6,null,null,null,7.0876987912422797E-5,1.3200725730305423E-3,0,1.1929137355627875E-2,3.1318643337749884E-3,0.92508712856237008,4.1817511144156487E-2,0,8.4694760517122041E-3,1.7921949814782991E-2,3.5296511829082454E-3,2.6447075384929812E-3,5.2957570557724269E-4,1.0000000000000002,1.4475713376373583E-3,3.9983890593939087E-2,3.7832822832844224E-4,7.5387954765352171E-6,1.8218877506564688E-7,null,null,null,null,8.212888898642438E-4,7.6481871618479602E-3,0,0,6.930926884457638E-4,1.7071903650574559E-2,1.5695347576266761E-4,3.4227185765909197E-4,3.1873793252491533E-3,0,0,1.0227835012097282E-4,2.5192678669291924E-3,2.316132144281583E-5,5.1353193595096139E-5,4.7822251198214655E-4,7.4912871437630132E-2,0.14159306091377655,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7005880460815099E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3740139734168088E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7820652879035511E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB160","v":0.26276075192319442},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11028295395812641},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4840544200320437E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14851251582041244},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8184532682315668E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.176853627426286E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4615997870681418E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12668432445962391},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4508503003198143E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29644533602559531},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1804671833960152},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34932398161218264},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22739414207218461},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.212328622638188},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11279785772433003},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26173251499795414},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15143755969710057},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16299278883159227},4.282810775144763E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1817511144156487E-2,1.7921949814782991E-2,2.6447075384929812E-3,7.4912871437629924E-2,4.1817511144156536E-2,4.0349023009535526E-4,1.51828211347317E-3,0.26490716948337217,4.1817511144156341E-2,0.92681605672103129,4.090070086904779E-2,8.2479957209443035E-3,1.7500696130417041E-2,3.4370830863475659E-3,2.5819877027110868E-3,5.1547976950110249E-4,1.0000000000000002]
[158,39.5,89.5,5.4361942365121783E-2,0,1.0673708602478443E-2,0.9349643490324,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$53*(365.2425/4))","v":10.645276660451733},{"$f":"DZ161*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.0606903051820775},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17491694075630115},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.5850447053420372E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":6.6606012389527907},0.18248043992566132,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.074804275938118},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":9.7086597913819173},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.5448977040771991E-2},64.566756794535152,1.6535861261185345,0.91299730315512606,0.44435758431851979,104.19642688481012,0.25585189587004198,26.658853361362883,1.6675997331039766E-4,8.9105403213626255E-3,null,7.0115823723020283E-5,1.1336914607816013E-6,null,null,null,6.0039672355655356E-5,1.118229302695144E-3,0,1.0326818784907625E-2,2.6421361644249791E-3,0.9349643490324,3.6564518802000033E-2,0,7.2186442880655495E-3,1.5511468253765376E-2,3.0052650094578642E-3,2.2859553093563731E-3,4.4979930495502951E-4,1.0000000000000002,1.25523908621532E-3,3.4970979799133876E-2,3.3153391831781671E-4,6.6063439537018907E-6,1.5965437931477852E-7,null,null,null,null,6.9999517295661813E-4,6.5186491151089316E-3,0,0,5.9987252195491884E-4,1.4775752317351022E-2,1.3584341445943457E-4,2.9142189532096639E-4,2.7138431141368979E-3,0,0,8.8404382748678132E-5,2.1775314178516967E-3,2.0019508755998114E-5,4.361724026051683E-5,4.0618206469451271E-4,6.5035650967600223E-2,0.14039986315075836,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7082430966997128E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3892678869902514E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7857516749895951E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB163","v":0.25541853118300001},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6086644624836862E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6922314208288495E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13182458045483064},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.763613918655805E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.9042351619679221E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8045357672506963E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11133739546116034},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.543482769610583E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.2747514432711487},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16212937125605539},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32709895555576574},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20726445951654265},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19272811537097653},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8399153367818987E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24069800137076927},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13456449281907715},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14661491894269477},3.74481672458577E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.6564518802000033E-2,1.5511468253765376E-2,2.2859553093563731E-3,6.5035650967600001E-2,3.6564518802000082E-2,3.5348995618912806E-4,1.3162149939142068E-3,0.25763269576504616,3.656451880199988E-2,0.93645362418212852,3.5767749300566955E-2,7.0344136607461485E-3,1.5146913457535049E-2,2.9275555962167557E-3,2.2317433636040349E-3,4.380004392027702E-4,1.0000000000000002]
[159,39.75,89.75,5.1930869878290292E-2,0,1.0126230789852905E-2,0.93794289933185693,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$53*(365.2425/4))","v":10.18180119837297},{"$f":"DZ162*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.9709716983426979},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16730138387334925},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.3026322953243494E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":6.3706111019735765},0.17465441244574348,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.741874871915515},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":9.2517851992188156},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.3310376107345297E-2},61.274535578163608,1.57794651940797,0.87219612437933414,0.42403143838283486,99.114046225536995,0.25366091342857205,25.141359499171429,1.5879473321376219E-4,8.5016217575074847E-3,null,6.6911925578951181E-5,1.0836689245475981E-6,null,null,null,5.6851244944155801E-5,1.0588453516979597E-3,0,9.8441086818668623E-3,2.4970656001324846E-3,0.93794289933185693,3.4970979799133876E-2,0,6.8501830334267485E-3,1.4782358661304725E-2,2.8498461829756473E-3,2.1775314178516967E-3,4.2620157345051079E-4,1.0000000000000002,1.1971917202763878E-3,3.344999681006635E-2,3.1731544341531736E-4,6.3230180841208989E-6,1.5280729170190512E-7,null,null,null,null,6.6426531990164547E-4,6.1859177135251027E-3,0,0,5.7167578371869661E-4,1.4081224721758118E-2,1.2945815582790954E-4,2.7635086203788874E-4,2.5734953209377584E-3,0,0,8.4211322996176081E-5,2.0742501204305103E-3,1.9069974425010512E-5,4.132895765692618E-5,3.8487261579358461E-4,6.2057100668143204E-2,0.14000255953100282,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7107652437325084E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3942936686312375E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7869662470041414E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB164","v":0.2530137144671446},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1772925004114408E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.460681198794522E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12668956512154569},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4495990744994144E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5205315109437759E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6145022844387567E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10664662516985693},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.275928444471909E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.2678788562274958},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15644061620058075},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.32000940525232963},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20095864485499812},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18660527598705501},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.4020278182916348E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23406910043241658},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12936876659050503},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14155800817011024},3.5816117459689996E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4970979799133876E-2,1.4782358661304725E-2,2.1775314178516967E-3,6.2057100668143073E-2,3.4970979799133918E-2,3.3829991665083338E-4,1.25523908621532E-3,0.25524904291360817,3.4970979799133724E-2,0.9393604113151508,3.4210488304600113E-2,6.6767080951835841E-3,1.4434953200573482E-2,2.7764762335165086E-3,2.1258907691411037E-3,4.1507208183455297E-4,1.0000000000000002]
[162,40.5,90.5,4.5288726184854883E-2,0,8.6648270120267563E-3,0.94604644680311867,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$53*(365.2425/4))","v":8.9139363201824562},{"$f":"DZ165*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.7255410772227788},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14646857202080746},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.5289462297653864E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":5.5773257184312648},0.15321453163627521,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8342365305496209},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":8.0062451777222954},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.7480060742459846E-2},52.478452247264357,1.3721264523767878,0.76071329329793391,0.36872273305102915,85.429752176795731,0.24719989939134487,21.11822614313143,1.37154088906113E-4,7.3868476122583336E-3,null,5.8173375060928502E-5,9.4694230501228074E-7,null,null,null,4.8366333723460227E-5,9.0081523618459804E-4,0,8.5323035884384453E-3,2.1091845886383946E-3,0.94604644680311867,3.0612133550953456E-2,0,5.8681812887888618E-3,1.279444141926662E-2,2.4335378981313674E-3,1.8821512146348085E-3,3.6310782510652856E-4,1.0000000000000004,1.0392079500706945E-3,2.9288881660045247E-2,2.7836306202076537E-4,5.546829540234108E-6,1.3404927651620671E-7,null,null,null,null,5.6904017046216439E-4,5.2991411183266977E-3,0,0,4.9479737930784474E-4,1.2187595291248446E-2,1.1204874871032831E-4,2.3598126101257802E-4,2.1975566371187894E-3,0,0,7.2788131810115511E-5,1.7928799334965887E-3,1.6483149328104337E-5,3.5210728593119156E-5,3.2789709651340941E-4,5.3953553196881637E-2,0.13881261133124845,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7182455671779753E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4091994103473292E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7905684919956023E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB167","v":0.24592480687263429},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9959341988611793E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.849571986142287E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11245381359203445},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6065264131413486E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4776068158952566E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1182301887294468E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3727124739247825E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5641424990897418E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24827546068720871},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14054421566414332},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.2996494593442145},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18316912006390237},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16937934562194928},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2018541479890975E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21525779728658082},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11495458918976624},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12748584464415672},3.1351931723108899E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.0612133550953456E-2,1.279444141926662E-2,1.8821512146348085E-3,5.3953553196881332E-2,3.0612133550953491E-2,2.9669276123260639E-4,1.0893102461639809E-3,0.24821952758638754,3.0612133550953297E-2,0.94726995961374694,2.9950507605499353E-2,5.7228427345681629E-3,1.249379177002765E-2,2.3716386666185005E-3,1.8375155740656987E-3,3.5374403547402115E-4,1.0000000000000002]
[163,40.75,90.75,4.3274903714330515E-2,0,8.2316238612946107E-3,0.94849347242437509,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$53*(365.2425/4))","v":8.5290055290839266},{"$f":"DZ166*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.6510269828799129},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14014361509113005},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.2937007322496003E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":5.3364798873757904},0.14669556270013615,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.559726120661594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.6295381940591671},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.571670555556563E-2},49.868666263739883,1.3099654227088047,0.72691094990996341,0.35201859859699064,81.338830839685343,0.24508300814354791,19.934765341069269,1.3063110637183948E-4,7.0496342115154691E-3,null,5.5528713937933851E-5,9.0546782657060303E-7,null,null,null,4.5859252162389747E-5,8.5412124276590103E-4,0,8.1366799945801031E-3,1.9941620093731189E-3,0.94849347242437509,2.9288881660045247E-2,0,5.5775041803474631E-3,1.219314212078868E-2,2.3097394351056337E-3,1.7928799334965884E-3,3.4438024584151374E-4,1.0000000000000002,9.9149707897876757E-4,2.8025426136343744E-2,2.6651927582827943E-4,5.3108231439695163E-6,1.2834575048516689E-7,null,null,null,null,5.4085308093700752E-4,5.0366510994104561E-3,0,0,4.7154342805534962E-4,1.1614815889740131E-2,1.0678280299319878E-4,2.239764685502686E-4,2.0857629665553649E-3,0,0,6.9335757884034636E-5,1.7078428294925398E-3,1.570134612001408E-5,3.3394706835634022E-5,3.109855390058797E-4,5.1506527575625127E-2,0.13841677874526503,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7207108740721979E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4141119289147523E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7917556919177541E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB168","v":0.24360315949502831},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6369642465404758E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6708673084311737E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10807335544766476},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3555523378232923E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1631574942053936E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9747003165623084E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9778295054530291E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3542590705841285E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24206513948175468},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13561283517963857},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29315485005446967},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17759638209649889},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16399828055938326},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.836862231193123E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20932952781074596},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1105160291979335},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12313756969851157},2.9996701031096678E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9288881660045247E-2,1.219314212078868E-2,1.7928799334965884E-3,5.1506527575624905E-2,2.9288881660045271E-2,2.8404394083751569E-4,1.0392079500706945E-3,0.24591634761720604,2.9288881660045087E-2,0.94965877268499566,2.8657153898194496E-2,5.4403372777930992E-3,1.1906634416836389E-2,2.2512067752023411E-3,1.7503613814945642E-3,3.3553356548370375E-4,1.0000000000000002]
[166,41.5,91.5,3.7770160481362773E-2,0,7.0706827542735707E-3,0.9551591567643638,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$53*(365.2425/4))","v":7.4752582737200557},{"$f":"DZ169*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.4470448016269173},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12282905839920696},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.6488007555966396E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":4.6771649161928943},0.1288245175191956,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8113451487657226},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.6025449420773192},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":3.0909357458211953E-2},42.868980573714779,1.1406153794647023,0.63450752749401274,0.30651024863470272,70.293022752623699,0.23884048250371492,16.788819470881254,1.1290221686672915E-4,6.1299225554126433E-3,null,4.8312378745456365E-5,7.9203232318904604E-7,null,null,null,3.9161614184858347E-5,7.2937880578266545E-4,0,7.0604696033155414E-3,1.6863259667586966E-3,0.9551591567643638,2.5666797008184663E-2,0,4.7993777395950185E-3,1.0553686110610295E-2,1.9771506543020149E-3,1.5496773625678175E-3,2.9415436037653767E-4,1.0000000000000002,8.6156512055218489E-4,2.4566404517657472E-2,2.3405082257550548E-4,4.6638372460533562E-6,1.1271015344675685E-7,null,null,null,null,4.6539781111894175E-4,4.3339799284760772E-3,0,0,4.0814100893096252E-4,1.0053120017674123E-2,9.2425084005209944E-5,1.9172518536584001E-4,1.7854254689361748E-3,0,0,5.9930423896161042E-5,1.4761754662102663E-3,1.3571472461390092E-5,2.8524280204267646E-5,2.6563008017227002E-4,4.4840843235636342E-2,0.13723241903045924,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7280247066547735E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4286859109391095E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7952777611144987E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB171","v":0.23675999549442639},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6538866001770391E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1992284823750353E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5929455248485021E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6817326584424943E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3084693460569883E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.599872315710666E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8902276054688442E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7958974200988061E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22435079374128403},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12183280798303484},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27450347046422163},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16187496217751871},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14885925007929632},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8364827503572992E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19250645634275598},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8202410598425369E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11102839407839035},2.6287082081753097E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5666797008184663E-2,1.0553686110610295E-2,1.5496773625678175E-3,4.4840843235636196E-2,2.5666797008184694E-2,2.4937439161456913E-4,9.0278463170154481E-4,0.23912474570437167,2.566679700818451E-2,0.95616679867939802,2.5116600762921069E-2,4.6837042453233011E-3,1.0305734982765236E-2,1.9275569586984231E-3,1.5129264143890419E-3,2.8667795650509891E-4,1.0000000000000002]
[167,41.75,91.75,3.6100363838787917E-2,0,6.7251955667800749E-3,0.95717444059443213,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$53*(365.2425/4))","v":7.1551001552189657},{"$f":"DZ170*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.3850692652492151},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11756840802507873},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.4525779455154839E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":4.4768464436189115},0.12338691970334312,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.5849994434641337},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.2919337417805989},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.9455381885836771E-2},40.784244195840103,1.0894074853411535,0.606476376560101,0.29274947998082523,66.981763076123414,0.23679517695028779,15.860958440052897,1.075562241576321E-4,5.8515833830070311E-3,null,4.6127429931990976E-5,7.5759987106928181E-7,null,null,null,3.717501179871015E-5,6.9237865381921514E-4,0,6.7355783025856483E-3,1.5949524560232877E-3,0.95717444059443213,2.4566404517657476E-2,0,4.5680307510515827E-3,1.0057783854920177E-2,1.8779632630948318E-3,1.4761754662102665E-3,2.7920155263366011E-4,1.0000000000000002,8.2230056754680858E-4,2.3515357325713835E-2,2.2417169190889604E-4,4.466979755639294E-6,1.0795273229736142E-7,null,null,null,null,4.4296398991982953E-4,4.1250667611317533E-3,0,0,3.8896306059639713E-4,9.5807386296701755E-3,8.8082164653605137E-5,1.8210693957168496E-4,1.6958563235231468E-3,0,0,5.7087896856480578E-5,1.4061597979532563E-3,1.292777140052956E-5,2.7074299733631719E-5,2.5212725290002839E-4,4.2825559405567995E-2,0.13683884283309133,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7304358196254606E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.433490439439968E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7964388632627981E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB172","v":0.23451901773557318},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3551666137177901E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.061308675798057E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2192677009441587E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4811434581103619E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0507747016424992E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4914660290948449E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.557803399836456E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6312540208996472E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21873892018771021},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11755796871753516},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26855387591716073},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15695007774621322},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14413009430826554},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5322514267842954E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18720476616742404},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4410676019963738E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10728382217313777},2.5160096594962177E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4566404517657476E-2,1.0057783854920177E-2,1.4761754662102665E-3,4.282555940556787E-2,2.4566404517657514E-2,2.388273699750056E-4,8.6156512055218489E-4,0.23689971022003342,2.456640451765732E-2,0.95813468897154452,2.4040880921685655E-2,4.4586346020461156E-3,9.8214947321729959E-3,1.8310048520019406E-3,1.4411676320817614E-3,2.7212828846710904E-4,1]
[170,42.5,92.5,3.1533809981244693E-2,0,5.796059216120638E-3,0.96267013080263453,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$53*(365.2425/4))","v":6.278041746089591},{"$f":"DZ173*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.2152901398756315},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10315709879537681},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9142905977049627E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":3.9280832209415988},0.1084702537686083,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9679217190832436},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.4451261896296526},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.5491444178742877E-2},35.173592213408668,0.94974564090983948,0.52981233128850136,0.25521904909928372,58.01909395304579,0.23076375121131876,13.388703762486788,9.302070123627704E-5,5.0920944301313621E-3,null,4.0162870087082176E-5,6.6336316295645347E-7,null,null,null,3.1849515342560664E-5,5.93192133390035E-4,0,5.8509830133502746E-3,1.3501947884344149E-3,0.96267013080263453,2.1552193923562769E-2,0,3.9462477072839605E-3,8.7056824826417765E-3,1.6108181469968196E-3,1.2759335750401476E-3,2.3899336183985786E-4,0.99999999999999989,7.15303187137772E-4,2.0635798072334732E-2,1.9707081080846047E-4,3.9269513238387612E-6,9.4901957966555557E-8,null,null,null,null,3.8266940940099279E-4,3.5635782978829678E-3,0,0,3.3667346125879343E-4,8.2927680354044526E-3,7.6240985978530431E-5,1.5620175789419076E-4,1.454616389102629E-3,0,0,4.9343974341080858E-5,1.2154154700093551E-3,1.1174130689711596E-5,2.3175293445773375E-5,2.1581806839408448E-4,3.7329869197365341E-2,0.13566243595323435,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7375908188712399E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4477479206189472E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7998844442440103E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB175","v":0.22791417016492732},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5370899493296689E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6973096104293695E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1833244158853027E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9425979908792772E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3503484541353832E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.208363208208596E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6422278331166373E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1932463097958606E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20273158899000848},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10561255069010975},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25146768314486773},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14305633706615772},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13082513840636179},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6984061838495276E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17215978329606221},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.38915045959754E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.6848046241831923E-2},2.2073042091301631E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1552193923562769E-2,8.7056824826417765E-3,1.2759335750401476E-3,3.7329869197365473E-2,2.1552193923562796E-2,2.0989921033482062E-4,7.4925823496133841E-4,0.23033909796438803,2.1552193923562619E-2,0.96350181434437387,2.1093995997948752E-2,3.8534484079876946E-3,8.5011887346850348E-3,1.5708852120179728E-3,1.2456745225247513E-3,2.3299278046182696E-4,1]
[171,42.75,92.75,3.0147908529072377E-2,0,5.518593584814351E-3,0.96433349788611311,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$53*(365.2425/4))","v":6.0113697929863532},{"$f":"DZ174*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.1636683430964678},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.8775301712016955E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.7503919939659146E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.7612302965989057},0.10392840315835496,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7812865840756045},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":5.1890092766755433},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.4292545075040233E-2},33.496902824683438,0.90746924236181836,0.50654415763829697,0.24385838391483297,55.325839071916334,0.22878761057998823,12.657866524596692,8.8635884856756627E-5,4.8621344221857557E-3,null,3.8356105943730409E-5,6.3473896682454034E-7,null,null,null,3.0264531894635416E-5,5.6367206996833883E-4,0,5.5836977538160412E-3,1.2774808672964195E-3,0.96433349788611311,2.0635798072334732E-2,0,3.7606491086914287E-3,8.2966949867282914E-3,1.5309522770391259E-3,1.2154154700093553E-3,2.2699219908379608E-4,0.99999999999999989,6.8294807966096745E-4,1.9760177451219739E-2,1.8881909062494452E-4,3.7625225920257085E-6,9.092823705479184E-8,null,null,null,null,3.646718300858468E-4,3.3959772786055819E-3,0,0,3.208567534779492E-4,7.9031790009141609E-3,7.2659232336181635E-5,1.4845712867803801E-4,1.3824951483610878E-3,0,0,4.7003567379287186E-5,1.1577677659995586E-3,1.0644136630509502E-5,2.2011535312823284E-5,2.0498066377097279E-4,3.5666502113886729E-2,0.13527190491988428,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7399502004246285E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4524493659910496E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8010206344696868E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB176","v":0.22575141064440507},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2885074990902267E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5908665486703388E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8645561239034087E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7822785346211167E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1391648859755256E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1264853189553612E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3623832682370748E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0640915256718274E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1976604946392615},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10190684377836784},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24601736678321814},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13870399055290211},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12666891393283547},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.444820572816058E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16741844708828907},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0652334428182856E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3618462000532934E-2},2.1134499858979944E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0635798072334732E-2,8.2966949867282914E-3,1.2154154700093553E-3,3.5666502113886889E-2,2.0635798072334764E-2,2.0109266409026579E-4,7.15303187137772E-4,0.22818991987986981,2.0635798072334583E-2,0.96512647233341053,2.0197987761777236E-2,3.6727227389609773E-3,8.1018182551172383E-3,1.4930987929867251E-3,1.1865916180044569E-3,2.2130849974263917E-4,1]
[174,43.5,93.5,2.6355893975836677E-2,0,4.7700664753395914E-3,0.96887403954882356,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$53*(365.2425/4))","v":5.2803088535030955},{"$f":"DZ177*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.0221511013617171},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.6762937250329741E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.3004707177983018E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.3038156558538581},9.1460479844124989E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2724654030012417},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.4907607387617396},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":2.1023982748142774E-2},28.970764966221523,0.79205286958701326,0.44287543007551011,0.2128432829854352,48.020290408371714,0.22296014609789258,10.706610965113788,7.6709088227096663E-5,4.2343607645222306E-3,null,3.3421716685482557E-5,5.5634687210233594E-7,null,null,null,2.6002744026296895E-5,4.842969519960652E-4,0,4.8553476123292744E-3,1.0825490130009889E-3,0.96887403954882356,1.8123789550196324E-2,0,3.2600339137849612E-3,7.1815589848673624E-3,1.3153842108886459E-3,1.0505454407729901E-3,1.9464835066598454E-4,0.99999999999999978,5.9472256172190944E-4,1.7359508691044193E-2,1.6616713148161577E-4,3.3111460508701916E-6,8.0019897734212839E-8,null,null,null,null,3.1612695019439399E-4,2.9439069635905672E-3,0,0,2.7773127787400969E-4,6.8409344026532301E-3,6.2893304340122435E-5,1.2755339665755273E-4,1.1878308142310931E-3,0,0,4.0627575202737961E-5,1.0007175966218402E-3,9.2002689484119064E-6,1.8875137830994208E-5,1.7577321283499033E-4,3.1125960451176275E-2,0.13410581042190373,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7469534985028932E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4664045583134741E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.804393161822288E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB179","v":0.21937759967332549},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6077378454499017E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3099411619772917E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9808379837205711E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3518499954284587E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5651579464155009E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1266135966830541E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5916245757536481E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7204956594091284E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.183195684263143},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1551783529640177E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23036501345249749},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12642545393983343},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11497583677149111},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7497864357863739E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15396362048125389},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1666107791955008E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4611118391792389E-2},1.8561784058466979E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8123789550196324E-2,7.1815589848673624E-3,1.0505454407729901E-3,3.1125960451176438E-2,1.8123789550196355E-2,1.7692178158261449E-4,6.2272993235127088E-4,0.22185349987628858,1.8123789550196175E-2,0.96956185799856431,1.7741649120620259E-2,3.1850540044285722E-3,7.0129022667857312E-3,1.2830941746787977E-3,1.025631518697415E-3,1.8981091622469339E-4,0.99999999999999978]
[175,43.75,93.75,2.5204471836370132E-2,0,4.5458517153245349E-3,0.97024967644830507,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$53*(365.2425/4))","v":5.0578626782987772},{"$f":"DZ178*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.97909043781209337},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.3107832203202808E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.1633811982838968E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.1646341843501085},8.7661544992567786E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.118570856721079},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.2795733001685967},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":2.0035390116353344E-2},27.614152374129908,0.75708145431016949,0.42354159629643434,0.20344563906041352,45.820391100442535,0.22105083147824955,10.128635551411408,7.3109757554967224E-5,4.0441892060989002E-3,null,3.1926309928905313E-5,5.3251916998599236E-7,null,null,null,2.4730557078962806E-5,4.6060267340992852E-4,0,4.63509102324165E-3,1.0245907246649374E-3,0.97024967644830507,1.735950869104419E-2,0,3.1100740950721828E-3,6.8442455487041001E-3,1.2508041384689497E-3,1.0007175966218402E-3,1.8497348178340224E-4,0.99999999999999956,5.6802608144826069E-4,1.6628967145601269E-2,1.5926515471476909E-4,3.1736131169441429E-6,7.6696162949105307E-8,null,null,null,null,3.0158527934216192E-4,2.8084888157300209E-3,0,0,2.6468640950112581E-4,6.5196198949274324E-3,5.9939244275541577E-5,1.212910380817584E-4,1.1295131003871914E-3,0,0,3.8700590983995735E-5,9.5325310959584655E-4,8.7638960419978637E-6,1.7936961457905372E-5,1.6703652032549687E-4,2.9750323551694664E-2,0.13371910675241772,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7492634441970388E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4710074948236593E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8055055455805498E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB180","v":0.21729065682394197},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4008777846301132E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2277910656434965E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7089106241803156E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2237158385927186E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3920907118904553E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5082003147741066E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3560431133759162E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6191799774974099E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17861325779385775},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8339437318974631E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22537207684024702},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12257908547460884},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11132313368648054},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5384154915719815E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14972341249253757},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8898977562028868E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1821433166846341E-2},1.7779032955100312E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.735950869104419E-2,6.8442455487041001E-3,1.0007175966218402E-3,2.9750323551694935E-2,1.7359508691044225E-2,1.6955829743022017E-4,5.9472256172190944E-4,0.21977793496124839,1.7359508691044044E-2,0.97090578962871266,1.6994237918322729E-2,3.0389140327584862E-3,6.6835195283742382E-3,1.220166589647316E-3,9.7698535310884326E-4,1.8038694907544848E-4,0.99999999999999967]
[178,44.5,94.5,2.2052456668396968E-2,0,3.9393272358863342E-3,0.97400821609571664,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$53*(365.2425/4))","v":4.447602739867607},{"$f":"DZ181*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.86095760022807144},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.3080398919756401E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.7867949919396146E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":2.782803046311332},7.7225835034836945E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.6990054568322042},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.7038092834013545},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.7340156374757942E-2},23.942324395069505,0.66152184343458398,0.37061202879418687,0.17776651828382259,39.841917252471411,0.21542043101245659,8.582762986890021,6.3315590722042285E-5,3.5247876474693743E-3,null,2.7840386262400616E-5,4.6721964963656402E-7,null,null,null,2.1300735685010625E-5,3.967227980666919E-4,0,4.034434377855156E-3,8.6909959256902978E-4,0.97400821609571664,1.526296212619813E-2,0,2.7042985702011792E-3,5.9245233989367856E-3,1.0761790908483577E-3,8.6497114326205356E-4,1.5884957483679741E-4,0.99999999999999989,4.9518286772824033E-4,1.4624610524515613E-2,1.40305359275191E-4,2.795808847018406E-6,6.7565832067125241E-8,null,null,null,null,2.6223704477362384E-4,2.4420615254275553E-3,0,0,2.2911814243235302E-4,5.6435205816051997E-3,5.1884674899232854E-5,1.0435756892414583E-4,9.7182152192421185E-4,0,0,3.345089018255137E-5,8.2394517175339533E-4,7.5750813261068989E-6,1.5403714489132556E-5,1.4344586034766485E-4,2.5991783904283305E-2,0.13256564982406793,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.756121695293109E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4846736578187999E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8088082237121979E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB183","v":0.21114075389105627},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8343693612854474E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0109798691402742E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9550491314212195E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8796989660636771E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9216857722758467E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8932151506536799E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7071955647600097E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3496456375304069E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16554232569200245},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9363001960362695E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21103323798627999},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11172797886262992},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10104665817545748},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9590844277688164E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13769067303558666},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1222301719148137E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.4035065336974543E-2},1.5631819509622412E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.526296212619813E-2,5.9245233989367856E-3,8.6497114326205356E-4,2.5991783904283361E-2,1.5262962126198156E-2,1.4933422483269856E-4,5.1831504964779888E-4,0.2136590403139379,1.5262962126197981E-2,0.97457809120998162,1.494378632535687E-2,2.6433327274519628E-3,5.7854198946945016E-3,1.0499764267519348E-3,8.444581575077245E-4,1.5493525825528457E-4,1]
[179,44.75,94.75,2.1094872086721228E-2,0,3.7571615890320299E-3,0.97514796632424661,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$53*(365.2425/4))","v":4.2617752787234773},{"$f":"DZ182*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.824985510461824},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.0026991098746105E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.6719688550922192E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.6665333938253326},7.4043848441810681E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5721051284381677},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.5296656509078645},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.652495979371179E-2},22.838912724320462,0.63254101888318504,0.35453096275858298,0.16997868734728305,38.038343843551367,0.21357568258768075,8.1240652508913875,6.0358627084500687E-5,3.3673673865509315E-3,null,2.6601523447871573E-5,4.4735786265418089E-7,null,null,null,2.0274232635126829E-5,3.7760434280786887E-4,0,3.8526534703889536E-3,8.2283309471211784E-4,0.97514796632424661,1.4624610524515613E-2,0,2.5823668847027464E-3,5.6463163904522185E-3,1.0237737626555118E-3,8.2394517175339533E-4,1.5102094167377176E-4,0.99999999999999978,4.7312600170540994E-4,1.4014214863845242E-2,1.3452426578566132E-4,2.6806113064043921E-6,6.478187289481883E-8,null,null,null,null,2.5041327456507126E-4,2.3319536101376751E-3,0,0,2.1835908744962052E-4,5.3785090570307118E-3,4.9448245971886507E-5,9.9275800754345929E-5,9.2449796190116596E-4,0,0,3.1864299371679856E-5,7.8486508057998348E-4,7.2157918017320065E-6,1.4644568421494058E-5,1.363763732522777E-4,2.4852033675753261E-2,0.13218353947873673,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7583843486156281E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4891823567092158E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8098978332267966E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB184","v":0.20912727711643628},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6622289518512922E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4757847673266893E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7230797331890723E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7772886751906448E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7798552883649401E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4261354656137354E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.508876096093855E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2701683849388353E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16140147740679722},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.657833268593113E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20645929872114641},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10832876643199871},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7836475493499386E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7829006298159301E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13389862729158392},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8858421678048403E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.162165156540426E-2},1.4978040974455138E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4624610524515613E-2,5.6463163904522185E-3,8.2394517175339533E-4,2.4852033675753393E-2,1.4624610524515642E-2,1.4316873395427653E-4,4.9518286772824033E-4,0.21165488843000393,1.4624610524515464E-2,0.97569180784038045,1.4319412694180427E-2,2.5244223803130416E-3,5.5137530293946678E-3,9.9889237620072956E-4,8.0440512616668941E-4,1.4730655336389072E-4,1]
[182,45.5,95.5,1.8472162229450313E-2,0,3.2632064315690989E-3,0.97826463133898034,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$53*(365.2425/4))","v":3.7516060171310213},{"$f":"DZ185*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.72622801595055786},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1644189096316353E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.3563220742389496E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.3473275972806196},6.5296851874802345E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2261304139731015},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":3.0548891527670117},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.430243366817271E-2},19.845474469025149,0.55328472403795692,0.31048410049819775,0.14868065202684314,33.128911838072142,0.20813568213763925,6.8953086638948573,5.2309136113952334E-5,2.9372090527234065E-3,null,2.3214977035061778E-5,3.9289050137229982E-7,null,null,null,1.750036177395957E-5,3.2594144131041801E-4,0,3.3565678594581708E-3,6.9862154106960206E-4,0.97826463133898034,1.2872240181659448E-2,0,2.251502750041161E-3,4.8877443069350705E-3,8.8185513291557879E-4,7.1217774085579537E-4,1.2984854861235908E-4,0.99999999999999967,4.1290233416578162E-4,1.2338284218097515E-2,1.186325568082271E-4,2.3639435698127475E-6,5.7129018110256069E-8,null,null,null,null,2.1832923109024824E-4,2.0331735189509127E-3,0,0,1.8902295102594141E-4,4.6559163896224883E-3,4.2804966286640579E-5,8.5513887601925938E-5,7.9634124531365285E-4,0,0,2.754193545692342E-5,6.7839882934753182E-4,6.2369760513401449E-6,1.2591471974086109E-5,1.1725707663827298E-4,2.1735368661019414E-2,0.13104498269889753,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7651037710574556E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5025718813907859E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8131336566524877E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB187","v":0.20319430797145022},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1908040109710406E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.802490107754992E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0799932959825288E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5023356973824261E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3943533162399416E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.206357715250574E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9626569675253832E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0587317305586456E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14959010473278103},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8796978467616551E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19332374681174103},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8739145256849098E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8804982117420841E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.3000114253782305E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.1231376696763325},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2300457542235529E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.4880367615634663E-2},1.3183321398592174E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2872240181659448E-2,4.8877443069350705E-3,7.1217774085579537E-4,2.1735368661019661E-2,1.2872240181659471E-2,1.2622328625752993E-4,4.3203371839541186E-4,0.2057469860508864,1.2872240181659299E-2,0.9787375822446378,1.2605262199878481E-2,2.2016544129001502E-3,4.7730123200636857E-3,8.6052923676699128E-4,6.9528828510166359E-4,1.2667130065098612E-4,0.99999999999999967]
[183,45.75,95.75,1.767496338063735E-2,0,3.1145034690671569E-3,0.97921053315029527,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$53*(365.2425/4))","v":3.5961407244653678},{"$f":"DZ186*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.69613337101017803},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9089674614989082E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.2600084828149559E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.2500551304418788},6.2627872798682607E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1214867313765784},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.9112880192201365},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.3630202472999299E-2},18.943884008367018,0.529228224615091,0.29709475252681844,0.14221610336992108,31.645474900107807,0.20635331650983646,6.5301486981660313,4.9877878883512981E-5,2.8067711718491694E-3,null,2.2187668341287234E-5,3.7631204507636549E-7,null,null,null,1.6668295519601683E-5,3.1044434029535651E-4,0,3.206325666934004E-3,6.6163593518244498E-4,0.97921053315029527,1.2338284218097517E-2,0,2.1518060757591399E-3,4.6582803331923009E-3,8.3920334061840366E-4,6.7839882934753171E-4,1.234940526896131E-4,0.99999999999999978,3.9465407841849482E-4,1.1827524522241645E-2,1.1378350508863071E-4,2.2673184532289456E-6,5.4793895518620397E-8,null,null,null,null,2.0866159988799872E-4,1.9431444758711413E-3,0,0,1.8014892760179145E-4,4.4373359956642782E-3,4.079540992623085E-5,8.1377924180742924E-5,7.5782541643766078E-4,0,0,2.6235609034185499E-5,6.4622206684958685E-4,5.941153463759389E-6,1.1975273655539137E-5,1.1151877903407396E-4,2.0789466849704511E-2,0.13066820626980125,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7673211366781152E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5069903372867953E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8142014572976716E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB188","v":0.20125199852364534},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.047555863200371E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3131739975351596E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8821102958785022E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4204850188771986E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2781216897185524E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8535783708231603E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7957057513512998E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9638566961016018E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14584828265750749},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6383047197625028E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18913364346658681},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5735105146540878E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5983709046024925E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.153157131963033E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11974641835968082},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0281062579079196E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2789246843237653E-2},1.2636461412996066E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2338284218097517E-2,4.6582803331923009E-3,6.7839882934753171E-4,2.078946684970473E-2,1.2338284218097536E-2,1.210536293961501E-4,4.1290233416578162E-4,0.20381209212043705,1.2338284218097366E-2,0.97966205985668464,1.2082904370169581E-2,2.1043670283594561E-3,4.5489418236549038E-3,8.1893948043890695E-4,6.6231044809855928E-4,1.2047699259372321E-4,0.99999999999999989]
[186,46.5,96.5,1.5490411868967461E-2,0,2.710443166952545E-3,0.98179914496407961,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$53*(365.2425/4))","v":3.1690182248878735},{"$f":"DZ189*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.6134518943253694},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2071448284447729E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":1.9950672820873497E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":1.9828105354338854},5.5285996011728372E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8361876679945472},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.5197759098892019},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.1797427269133746E-2},16.493010929620574,0.46338770033213555,0.26040181631702836,0.12452320194886637,27.601673425135662,0.20109727742767078,5.5506213782424743,4.3256728866652248E-5,2.4501686418747768E-3,null,1.9378088555128525E-5,3.308181746908732E-7,null,null,null,1.4415307307056828E-5,2.6848279488633824E-4,0,2.7960323796646434E-3,5.6227449915017126E-4,0.98179914496407961,1.0871433194590005E-2,0,1.8806043730184262E-3,4.0326040438231018E-3,7.2355313205495133E-4,5.8637463055435457E-4,1.0628566187916742E-4,0.99999999999999967,3.4479579498893417E-4,1.0424142864568465E-2,1.0044464433195373E-4,2.0015203033555758E-6,4.8370397296540974E-8,null,null,null,null,1.823630491850677E-4,1.6982413238333584E-3,0,0,1.559522488934308E-4,3.8413358149390034E-3,3.5315979990667578E-5,7.0163271606757036E-5,6.5338986044819424E-4,0,0,2.2676771965518989E-5,5.5856261731678143E-4,5.135241272054107E-6,1.0306568283593037E-5,9.5979093595574376E-5,1.8200855035920005E-2,0.12954672324682015,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7739075505008712E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5201148210063862E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8173732287294391E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB191","v":0.19552914547921577},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.65525547414024E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.021766974785017E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3335212384836147E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2007308555135205E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9621986242974697E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9322957526689694E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3358822734780358E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3052383983009698E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13517509398531646},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9637666536827096E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17710040104563921},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7260316576925234E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8046369778816169E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7506550078205825E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11012282356553375},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4678781788951384E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.6943742200325081E-2},1.113416125281832E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0871433194590005E-2,4.0326040438231018E-3,5.8637463055435457E-4,1.8200855035920394E-2,1.0871433194590023E-2,1.0683530979478188E-4,3.6063999610316496E-4,0.19810878527169273,1.0871433194589854E-2,0.98219227381654128,1.0647788029579235E-2,1.8396451705918692E-3,3.9379706895327302E-3,7.0615367144555481E-4,5.7246862393556795E-4,1.0369999837339795E-4,0.99999999999999967]
[187,46.75,96.75,1.4826042817127605E-2,0,2.588554513869099E-3,0.98258540266900296,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$53*(365.2425/4))","v":3.0387628962717028},{"$f":"DZ190*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.58823734129502481},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.9931169142300891E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.9141677379398946E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.9013115917395225},5.304416090408863E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7498947518642063},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.4013572890426711},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.1243072939855263E-2},15.753373780789452,0.44338762942785753,0.24924197609449003,0.11914871128711597,26.378076048177686,0.19937518503365842,5.2591337929373392,4.1256022135951451E-5,2.3419802315352745E-3,null,1.8525381381116144E-5,3.1696145960597266E-7,null,null,null,1.3738156342446038E-5,2.5587096638583274E-4,0,2.6716877192402271E-3,5.3266823337567309E-4,0.98258540266900296,1.0424142864568465E-2,0,1.798685968165312E-3,3.8433373352423591E-3,6.887542108361584E-4,5.5856261731678154E-4,1.0111433486762848E-4,0.99999999999999967,3.2967776818160552E-4,9.996126692446268E-3,9.6371635861779953E-5,1.920359090599919E-6,4.6408988211917365E-8,null,null,null,null,1.7441938473989076E-4,1.6242665834254213E-3,0,0,1.4863276785262883E-4,3.6610461117234194E-3,3.3658455666310628E-5,6.6788804614731245E-5,6.219654062214272E-4,0,0,2.1601202441826956E-5,5.320697404129132E-4,4.8916744620414055E-6,9.8051023848172586E-6,9.1309232482811217E-5,1.7414597330996706E-2,0.12917598754774851,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7760815061026097E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.524446775491778E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8184201247273346E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB192","v":0.19365575708867783},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5360502746918551E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6441250230415147E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1647158614442792E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1353122973329625E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8669455402546022E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6658460015007561E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1953377834717502E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8161637022030831E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13179384659863302},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7545114925852875E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17326192287062175},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4605508391646905E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.556689040584548E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6282477050773329E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10709000532728358},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2953670553897545E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5129067654569708E-2},1.0676061334238637E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0424142864568465E-2,3.8433373352423591E-3,5.5856261731678154E-4,1.7414597330997039E-2,1.0424142864568484E-2,1.0249453503260585E-4,3.4479579498893417E-4,0.19624104001043305,1.0424142864568314E-2,0.98296086518411074,1.0210134778507367E-2,1.7596620937262567E-3,3.7531519030281893E-3,6.7221224085605412E-4,5.4531617886484742E-4,9.8657620906240554E-5,0.99999999999999967]
[188,47,97,1.4191162903673201E-2,0,2.4725093971080039E-3,0.98333632769921853,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$53*(365.2425/4))","v":2.9141148055761801},{"$f":"DZ191*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.56410822560844209},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.788302484403429E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8367026018447294E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.8233210186617848},5.0897497859860634E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6676624084918354},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.2885109381738924},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.071480199453308E-2},15.049059655220663,0.42428546430237074,0.23857713879409886,0.11401550908110865,25.211517514627257,0.19766783974239879,4.983506203744021,3.9350211190798615E-5,2.2387175420079089E-3,null,1.7711349762417424E-5,3.0370945607591882E-7,null,null,null,1.3094638134348959E-5,2.4388554260055048E-4,0,2.5530629931521005E-3,5.0465844658263844E-4,0.98333632769921853,9.996126692446268E-3,0,1.7206382192872013E-3,3.6629664708140199E-3,6.5567027087594983E-4,5.320697404129132E-4,9.6200906944852627E-5,0.99999999999999978,3.1525137976751735E-4,9.5865166006395795E-3,9.2471537798388142E-5,1.8426433944483305E-6,4.4530846335101356E-8,null,null,null,null,1.6685105953994544E-4,1.5537871597472558E-3,0,0,1.4165731436481657E-4,3.4892303187592242E-3,3.2078837689978981E-5,6.3580640124229865E-5,5.9208963075172002E-4,0,0,2.0576647665827149E-5,5.0683343261138675E-4,4.6596601356992591E-6,9.3286450763030256E-6,8.6872261868549609E-5,1.6663672300781206E-2,0.12880686778116868,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7782448887304108E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5287576616343594E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8194619291750198E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB193","v":0.19179925417464841},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4221966806591902E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.290166060745098E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.002486027421634E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0734578915473997E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7763164274587465E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4174507086853802E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0607145916564025E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3558893905002034E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12849717717341336},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5525986245366504E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16950663996005935},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2031470100142764E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3166182383527109E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5112876677026143E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10414071188587799},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1295168314303042E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3377169858536466E-2},1.0237701368820818E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.996126692446268E-3,3.6629664708140199E-3,5.320697404129132E-4,1.6663672300781474E-2,9.9961266924462819E-3,9.8338403940591784E-5,3.2967776818160552E-4,0.19438975775989312,9.9961266924461171E-3,0.9836949505424879,9.7913216465429238E-3,1.6834484584164226E-3,3.5770197164838461E-3,6.3994163508199198E-4,5.1945158651214992E-4,9.3866414474550749E-5,0.99999999999999967]
[189,47.25,97.25,1.3584422995404639E-2,0,2.3620036188379268E-3,0.98405357338575716,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$53*(365.2425/4))","v":2.7948216454199604},{"$f":"DZ192*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.54101570613248295},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5922869622780325E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.7625195471809064E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.7486809509886734},4.8841785703631527E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.589299414634163},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.1809744441699772},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":1.0211386150896432E-2},14.37823981173789,0.40603923558574118,0.22838467176134464,0.10911231717148837,24.099169434550838,0.19597511526738115,4.7228375077842495,3.7534696700002841E-5,2.140150059556038E-3,null,1.6934191476598178E-5,2.9103469918488366E-7,null,null,null,1.2482954207833606E-5,2.3249302722229726E-4,0,2.4398859638619548E-3,4.7815693300711198E-4,0.98405357338575716,9.5865166006395795E-3,0,1.6462586975456439E-3,3.4910729621536723E-3,6.2421299928803412E-4,5.0683343261138686E-4,9.1531922004248857E-5,0.99999999999999978,3.0148378777931407E-4,9.1944851791558122E-3,8.873668103036494E-5,1.7682203955812292E-6,4.2732278507852002E-8,null,null,null,null,1.5963844397001207E-4,1.4866202535756318E-3,0,0,1.3500970429587735E-4,3.3254897967548562E-3,3.0573461102938892E-5,6.0530214395075774E-5,5.6368278489295838E-4,0,0,1.9600687985024055E-5,4.8279409427284689E-4,4.4386503535159118E-6,8.8758915133614154E-6,8.2656030490887446E-5,1.594642661424257E-2,0.12843940485960736,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.780397806697218E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5330476952650046E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8204986942319716E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB194","v":0.18995950047900015},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3134544367458449E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.958404860985555E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8465755966722463E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0149734549976771E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6900868195809826E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1858865161037715E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9317632270476447E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9227194806605738E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12528297009055375},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3577704249843962E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16583274913787216},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9535744358874158E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0841743200345364E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3995324861397209E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10127264294135169},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9700703202229147E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1685713404919155E-2},9.8181923002992038E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.5865166006395795E-3,3.4910729621536723E-3,5.0683343261138686E-4,1.5946426614242837E-2,9.5865166006395917E-3,9.4358712039171568E-5,3.1525137976751735E-4,0.19255481031072852,9.5865166006394286E-3,0.98439614275072651,9.3905008898976967E-3,1.6108078160758203E-3,3.409165489652055E-3,6.0925598878121962E-4,4.948137634421169E-4,8.9313301424326109E-5,0.99999999999999978]
[190,47.5,97.5,1.3004537290579096E-2,0,2.2567505937248051E-3,0.98473871211569586,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$53*(365.2425/4))","v":2.6806429189106984},{"$f":"DZ193*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.51891322798367279},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4046751774697732E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.691473270257637E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.6772409131665493},4.6872997874822811E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5146235560744055},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":2.078497756885239},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":9.7316549933774057E-3},13.739190619208925,0.38860902565309613,0.21864300421702818,0.10442840875117812,23.03835556819627,0.19429688640354667,4.4762807547583474,3.5805106361097386E-5,2.0460583166490554E-3,null,1.6192190227556712E-5,2.7891101705786949E-7,null,null,null,1.1901412091071094E-5,2.2166189823373363E-4,0,2.3318978345795724E-3,4.5308048866998367E-4,0.98473871211569586,9.1944851791558122E-3,0,1.5753569346059967E-3,3.3272580171504374E-3,5.9429897827440511E-4,4.8279409427284695E-4,8.7094680844403361E-5,0.99999999999999978,2.8834375899402002E-4,8.8192437160534119E-3,8.5159750026213055E-5,1.6969443203247749E-6,4.1009761842838501E-8,null,null,null,null,1.5276306823028746E-4,1.4225938663757092E-3,0,0,1.2867451522251914E-4,3.1694446684891477E-3,2.9138833438770351E-5,5.7629438365997527E-5,5.3666953990840762E-4,0,0,1.8671018512131509E-5,4.5989495259571761E-4,4.22812316499782E-6,8.4456102487378843E-6,7.8649070595665475E-5,1.5261287884303903E-2,0.12807363895788626,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7825403666278935E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5373170888508193E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8215304712447499E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB195","v":0.1881363605734454},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2095940736912054E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6474493396115642E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6967384069660429E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5967538406646329E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6080431467989171E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.970012959571354E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8082447291556404E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5150578623176933E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12214916265069639},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1697783088423717E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16223848631006077},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7115948586531424E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8591149847850849E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2927505383352691E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8483561544746065E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8167802653212034E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0052455007122076E-2},9.4166867228060724E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.1944851791558122E-3,3.3272580171504374E-3,4.8279409427284695E-4,1.5261287884304142E-2,9.1944851791558226E-3,9.0547633704454023E-5,3.0148378777931407E-4,0.19073607018244423,9.1944851791556613E-3,0.98506597582048272,9.0068644476046129E-3,1.5415552755039595E-3,3.249199814979955E-3,5.8007418069171298E-4,4.7134452343428225E-4,8.4985937302533332E-5,0.99999999999999978]
[191,47.75,97.75,1.2450280281458602E-2,0,2.1564801932716063E-3,0.98539323952526947,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$53*(365.2425/4))","v":2.5713493680503023},{"$f":"DZ194*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.49775641188008979},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2250904266862045E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.6234251559637237E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.6088574616612683},4.4987293162386865E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4434612031200635},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.9808426066024649},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":9.2744932464322496E-3},13.130286716587928,0.37195686255968191,0.20933157635114341,9.9953579863228725E-2,22.02654272891149,0.19263302901802748,4.2430396446652292,3.4157283518170765E-5,1.9562333519645321E-3,null,1.5483711471459676E-5,2.6731346811710565E-7,null,null,null,1.1348418290288786E-5,2.1136247706800011E-4,0,2.2288525557805682E-3,4.2935061905458288E-4,0.98539323952526947,8.8192437160534119E-3,0,1.5077536164019223E-3,3.1711416128094726E-3,5.6584938310902074E-4,4.5989495259571761E-4,8.2877193760663289E-5,0.99999999999999956,2.7580158810538313E-4,8.4600403259062207E-3,8.1733766000972055E-5,1.6286761052188526E-6,3.9359935617312304E-8,null,null,null,null,1.4620754415536679E-4,1.3615460722465555E-3,0,0,1.2263705057646187E-4,3.0207329356293287E-3,2.7771626603681847E-5,5.4870668367971247E-5,5.1097871474104948E-4,0,0,1.7785443681707056E-5,4.3808192753801178E-4,4.027581375998801E-6,8.0366386353968874E-6,7.4840555125266401E-5,1.460676047473021E-2,0.12770960948957111,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7846726734973399E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5415660515710994E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8225573107653561E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB196","v":0.18632969986002987},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1103964240414635E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3559947139860727E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5527378849282094E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.073900782806385E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.529982206836007E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7687668519999651E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6899302051660075E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1314024160483939E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11909374375050245},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9883824133160587E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15872212561763901},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4769772689466676E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6412056294901961E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1907205096828891E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5771292353400955E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6694089572013956E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8475239698872317E-2},9.032376863733883E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.8192437160534119E-3,3.1711416128094726E-3,4.5989495259571761E-4,1.4606760474730529E-2,8.8192437160534206E-3,8.6897704108380655E-5,2.8834375899402002E-4,0.18893341062439908,8.819243716053261E-3,0.98570590899203059,8.6396420209798163E-3,1.4755167273247248E-3,3.09675161227201E-3,5.5231954219468467E-4,4.4898844006686472E-4,8.0872665130964243E-5,0.99999999999999967]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.192048386517878E-2},0,{"$f":"AS195+AU195+AW195","v":2.0609376760291416E-3},0.98601857845879171,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$53*(365.2425/4))","v":2.4667224305666844},{"$f":"DZ195*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.47750294899599477},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0531735812243549E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.5582429597427143E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.5433938451053744},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.3181006891910775E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3756469061018282},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.8877819489414485},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.8388381763378349E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.549994677324518},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.35604661988234243},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.20043079090156823},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_CsA_MMF_ST","v":9.5678122485862466E-2},{"$f":"SUM(I195:Y195)","v":21.061332300783537},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.0223652734228867,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.2587276358204263E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.8704761972338363E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4807198448480106E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.5621828145717191E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0822471789675509E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0156680754549087E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.1305161696571441E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.068932645336983E-4},0.98601857845879171,8.4600403259062207E-3,0,1.4432798382475276E-3,3.0223616117345475E-3,5.3878970128034859E-4,4.3808192753801172E-4,7.8868136501265197E-5,{"$f":"SUM(AP195:AW195)","v":0.99999999999999956},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.6382902104266331E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":8.1161581712872483E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.8452070904782182E-5},{"$f":"$AQ195*CA195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":1.5632830779635714E-6},{"$f":"$AQ195*CB195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.7779593562595933E-8},null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.3995549298213375E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.3033243452653938E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.1688330547630953E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.8790096371192299E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.6468669139007923E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":5.2246678889347361E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.8654302239100125E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.6941872064967581E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":4.1730350409852881E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.8365513745153067E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":7.6478785555679105E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":7.1220257945697285E-5},{"$f":"SUM(AY195:BW195)","v":1.3981421541207923E-2},0.12734735508465178,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7867948306649718E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5457947893860179E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8235792625678316E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AB197","v":0.18453938457146038},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0156521596597227E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0828180280627988E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4143466725207537E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5795339531718386E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4557106616788437E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5811570471531591E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5766004057773219E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7703394784816642E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11611475259203909},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8133512918570473E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15528197860792872},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2494976856329899E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4302191042149834E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0932309343300516E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3133719934298226E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5277278646421453E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6951997196107244E-2},8.6644926669705649E-3,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":8.4600403259062207E-3},{"$f":"AT195","v":3.0223616117345475E-3},{"$f":"AV195","v":4.3808192753801172E-4},{"$f":"1-G195","v":1.3981421541208294E-2},{"$f":"DK195*(1-p_PNF)","v":8.4600403259062311E-3},8.3401802041808222E-5,2.7580158810538313E-4,0.18714670561665592,8.4600403259060698E-3,0.98631733058329718,8.2880992485967336E-3,1.4125281272088517E-3,2.9514672659658706E-3,5.2591958620196015E-4,4.2769271581827024E-4,7.6962472910738889E-5,0.99999999999999956]
[193,48.25,98.25,1.1414034595582974E-2,{"$f":"AR196","v":0},1.9698826966139601E-3,0.98661608270780277,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$53*(365.2425/4))","v":2.3665537237268275},{"$f":"DZ196*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.45811250103944917},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8885822388026445E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.4958005050799346E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.4807196813271322},4.1450642542575598E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3110230099314419},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.7990994359218675},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":8.4236771154111989E-3},11.996867136888158,0.34084392210521819,0.19192196709439208,9.1592799107379289E-2,20.140452324238677,0.18934793745640693,{"$f":"Z196*AA196","v":3.8135531070336905},3.1091327656090571E-5,1.7885973895776799E-3,null,1.4161168410063159E-5,2.4560280018075939E-7,null,null,null,1.0322158032818157E-5,1.9224854377907169E-4,0,2.0366661902559043E-3,3.8563854241215355E-4,0.98661608270780277,8.1161581712872501E-3,0,1.3817764161701759E-3,2.8805729201971933E-3,5.1304947112357181E-4,{"$f":"AV195+BQ195-BS195-BU195","v":4.1730350409852887E-4},7.5056809320212594E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999967},2.5239918221876318E-4,7.786913772545612E-3,7.5308312192416888E-5,1.5006386539278302E-6,3.6265676529657661E-8,null,null,null,null,1.3399147856939467E-4,1.2477849376007813E-3,0,0,1.1139993416769381E-4,2.7439460471815938E-3,2.5226938847905779E-5,4.9750637230898416E-5,4.632988338926734E-4,0,0,1.6138311430540594E-5,3.9751061065581352E-4,3.6545820121747616E-6,7.2782924500846438E-6,6.7778516870127957E-5,1.3383917292196932E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12698691356818692},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7889069399027392E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5500035050924785E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.824596375661755E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB198","v":0.18276528177127427},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9251613499990796E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.826773020810382E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2813462680737808E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1121013570155508E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3850445587257657E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4062595582058327E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4680453189089822E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4305386333430841E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11321027742444738},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6444616188558309E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15191639342381355},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0289389419799314E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2259354754213916E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.000079756897194E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0568787114130078E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3915172803371904E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5480738414010173E-2},{"$f":"CS196*DJ196","v":8.3122999714021865E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},8.1161581712872501E-3,2.8805729201971933E-3,4.1730350409852887E-4,1.3383917292197234E-2,8.1161581712872622E-3,8.0053133576308354E-5,2.6382902104266331E-4,0.18537582987068343,8.1161581712870974E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98690156162583642},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":7.9515359719164302E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3524348329816871E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.8130098030163574E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":5.008057547703403E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":4.0740705737717119E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":7.3244954101257654E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999956}]
[194,48.5,98.5,1.0929871069036949E-2,0,1.8830883870926099E-3,0.98718704054387008,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$53*(365.2425/4))","v":2.2706445537607878},{"$f":"DZ197*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.43954660528764333},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.730989917475188E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4359773957378112E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.420710650403963},3.9792863772810265E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2494392868207116},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.714588911948473},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":8.0280451028850695E-3},11.469537345784964,0.32631605521217688,0.18378729682889347,8.7688818700234719E-2,19.261750106755677,0.1877264602932818,3.615940166594986,2.9665865040163454E-5,1.7104165080469736E-3,null,1.3544209032024767E-5,2.3544542754658696E-7,null,null,null,9.8461433461088157E-6,1.8338284631092927E-4,0,1.9470910172037466E-3,3.6552050452850479E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98718704054387008},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":7.7869137725456129E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3230932497931983E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.7454466858355211E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.885620384171088E-4},3.9751061065581352E-4,{"$f":"AW196+BR196+BU196-BV196","v":7.1433098882302715E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999967},2.4148650550335178E-4,7.4716554013939552E-3,7.2296428335339989E-5,1.4406220474538645E-6,3.4815265512258083E-8,null,null,null,null,1.2830094561632925E-4,1.1947923041768691E-3,0,0,1.0617421899600909E-4,2.6152289110703991E-3,2.4043555769113131E-5,4.7376079902874487E-5,4.4118595851423432E-4,0,0,1.5372864039486272E-5,3.7865650307755184E-4,3.4812435387754095E-6,6.9268996242983521E-6,6.4506199258004365E-5,1.2812959456129558E-2,0.12662832194020268,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7910091014369984E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5541923984075328E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8256086983124038E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB199","v":0.18100725935385706},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8387330402066807E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5867853164522662E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1535266812999035E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.670135555808975E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3178088751809092E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2432130070671255E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3640637805266932E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1107478092418321E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11037845431708788},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.481497904696375E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14862375401056693},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.815090478336791E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0281417967083119E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9110739137009097E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8074493374808521E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2605659801915002E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4059552132391426E-2},7.9750987798425602E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.7869137725456129E-3,2.7454466858355211E-3,3.9751061065581352E-4,1.2812959456129924E-2,7.7869137725456224E-3,{"$f":"BA196+BB196+BC196","v":7.6845216522874378E-5},{"$f":"AY196","v":2.5239918221876318E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.18362065882991735},{"$f":"DX196-(DU197+DV197)","v":7.7869137725454602E-3},0.98745985930071123,7.6292845869697845E-3,1.2950909911527038E-3,2.6810581094766873E-3,4.7691318398298426E-4,3.8808355686668265E-4,6.9710270839541246E-5,0.99999999999999967]
[195,48.75,98.75,1.0466981437589359E-2,0,1.8003405048578486E-3,0.9877326780575526,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$53*(365.2425/4))","v":2.1788054495971729},{"$f":"DZ198*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.42176858432838937},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5800852894932872E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.3786587419929448E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.3632482029272313},3.8204486833952944E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1907525863061594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.6340539335445714},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":7.6510226369437204E-3},10.966714113733174,0.3124318821714816,0.17600980299606137,8.395781400977724E-2,18.423185319399778,0.18611886861645172,3.4289024079579091,2.8307491751440619E-5,1.6357617331501813E-3,null,1.2954975004129279E-5,2.2572557578508494E-7,null,null,null,9.3931697680652416E-6,1.7494628580949143E-4,0,1.8615893810590928E-3,3.4647690943111897E-4,0.9877326780575526,7.4716554013939552E-3,0,1.2670887325122091E-3,2.6166695331178531E-3,4.6526432954885962E-4,3.7865650307755184E-4,6.7987442796779777E-5,0.99999999999999989,2.3106666872630118E-4,7.1697615540567338E-3,6.9410635038701977E-5,1.3831179972088388E-6,3.342557500956924E-8,null,null,null,null,1.2287016246702358E-4,1.1442185700451855E-3,0,0,1.0119404083962025E-4,2.4925597167967974E-3,2.2915775481435624E-5,4.5116890628832382E-5,4.2014743892002722E-4,0,0,1.4643722163478777E-5,3.6069665432671166E-4,3.3161265873614229E-6,6.5927728088903293E-6,6.1394669987889443E-5,1.226732194244721E-2,0.1262716163565738,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7931014139710513E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5583616660133122E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8266162780516105E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB200","v":0.17926518604430708},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7561848481683445E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3618479163400128E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0306861017469326E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2522490604245765E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2538370845651728E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0912143820540764E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2644631018642412E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8097886661365328E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10761746596337272},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3242522208086748E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14540247933986922},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6077481411204106E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8366318868349941E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8260289326131277E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5648893293161457E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1346708957723977E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2686601802914864E-2},7.6522216137987868E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4716554013939552E-3,2.6166695331178531E-3,3.7865650307755184E-4,1.2267321942447396E-2,7.4716554013939621E-3,7.3771865648306111E-5,2.4148650550335178E-4,0.18188106867017861,7.4716554013938025E-3,0.98799342018636971,7.3207084777253449E-3,1.2403589687980483E-3,2.5553061839559297E-3,4.5418048476266598E-4,3.6967657870213178E-4,6.6349119686015315E-5,0.99999999999999989]
[196,49,99,1.0024401043177452E-2,0,1.7214366416356108E-3,0.98825416231518681,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$53*(365.2425/4))","v":2.0908557196778146},{"$f":"DZ199*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.40474346026923563},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4355714530892992E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3237349001919795E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.3082192827073611},3.6682473352994037E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1348265017640704},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.5573073117150642},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":7.2917335326825048E-3},10.487177113658227,0.29916176301950914,0.16857329982513011,8.039182007885895E-2,17.622823543133759,0.18452504351784066,3.2518522812039836,2.7012977871255197E-5,1.5644694282103116E-3,null,1.2392184787440343E-5,2.1642361744911716E-7,null,null,null,8.9620502516800499E-6,1.6691675371394743E-4,0,1.7799698184520838E-3,3.2844900821031369E-4,0.98825416231518681,7.1697615540567338E-3,0,1.2136292050838875E-3,2.4939428347940064E-3,4.430966399764724E-4,3.6069665432671166E-4,6.4710796575250865E-5,0.99999999999999967,2.2111653152803569E-4,6.8806394999481975E-3,6.6645412128890893E-5,1.3280165048983106E-6,3.2093946711707773E-8,null,null,null,null,1.1768616812472926E-4,1.0959430369591582E-3,0,0,9.6447850934815131E-5,2.3756540011357912E-3,2.1840982723400137E-5,4.2967279832532828E-5,4.0012936014393956E-4,0,0,1.3949163815562223E-5,3.435886493037131E-4,3.1588412074363535E-6,6.2750349557661895E-6,5.8435761619484675E-5,1.1745837684813064E-2,0.12591683211110016,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7951839747199664E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5625115016263991E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8276191616945282E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB201","v":0.17753893139815946},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6773425796435312E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1510169735440522E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9126305801655272E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8571299753100419E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1929707442705382E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9495150830225825E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1690587123508936E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5265522534807473E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.1049255405145198},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1725239343686847E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14225102265064524},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4067139879169885E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6512061147966031E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.744768550727064E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3290095023601379E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0136367994078758E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1360122491964538E-2},7.3430319497203638E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1697615540567338E-3,2.4939428347940064E-3,3.6069665432671166E-4,1.1745837684813187E-2,7.1697615540567434E-3,7.0827178610920384E-5,2.3106666872630118E-4,0.18015693629996188,7.1697615540565812E-3,0.98850338332978249,7.0252005270024656E-3,1.1881088270859683E-3,2.4354624262173481E-3,4.3254953839526192E-4,3.5214265181521238E-4,6.3152699701085952E-5,0.99999999999999989]
[197,49.25,99.25,9.6012101668926011E-3,0,1.6461854887290215E-3,0.98875260434437817,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$53*(365.2425/4))","v":2.0066230306828876},{"$f":"DZ200*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.38843787318796041},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2971652402624708E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.271101224958745E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.2555160631880176},3.5223923465903167E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0815310526391004},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.4841706758729896},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.9493428810008945E-3},10.029772516884538,0.28647747926970074,0.16146235515788651,7.6983253934738136E-2,16.858830231816935,0.18294486710763955,3.0842364563500051,2.5779251993235288E-5,1.4963837414537643E-3,null,1.1854617531046949E-5,2.0752083917069738E-7,null,null,null,8.5516642098005366E-6,1.5927337926765892E-4,0,1.7020501752946767E-3,3.1138134312981921E-4,0.98875260434437817,6.8806394999481975E-3,0,1.1625884490880491E-3,2.3769820176406894E-3,4.2200243681405139E-4,3.435886493037131E-4,6.1594602826921024E-5,0.99999999999999978,2.1161407638268853E-4,6.603723902057314E-3,6.3995491078030643E-5,1.275212586671893E-6,3.0817843491998318E-8,null,null,null,null,1.1273672313265335E-4,1.0498517259553957E-3,0,0,9.1924644027007623E-5,2.264240688300439E-3,2.0816685313242639E-5,4.0921765494685066E-5,3.8108067131936631E-4,0,0,1.328754868339881E-5,3.2729208467628256E-4,3.0090159440317029E-6,5.9728562509040022E-6,5.562174657601702E-5,1.124739565562162E-2,0.12556400361880016,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7972568794417377E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5666420960599217E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8286173953546386E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB202","v":0.17582836580096856},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.602039860678452E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9534078324316912E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7991737222886354E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4835378799777297E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1350591031361629E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8174172344776285E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0776738175826506E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2599949240493453E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10230095044247889},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0261194523070032E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13916787070635525},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2117960985134509E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4716711917277422E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.667124349037459E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0996258822581366E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.897276001443691E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.007841795322243E-2},7.0469227326032989E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.8806394999481975E-3,2.3769820176406894E-3,3.435886493037131E-4,1.1247395655621828E-2,6.8806394999482061E-3,6.8005522580500923E-5,2.2111653152803569E-4,0.17844813936059239,6.8806394999480448E-3,0.98899083315136382,6.7421817010027557E-3,1.1382178330607378E-3,2.3212489592639002E-3,4.1196530564507617E-4,3.354403669899978E-4,6.011268267348487E-5,0.99999999999999967]
[198,49.5,99.5,9.1965318876207087E-3,0,1.5744061540295762E-3,0.98922906195834936,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$53*(365.2425/4))","v":1.9259430070581511},{"$f":"DZ201*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.37282000360989531},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1645965587455908E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2206578334256049E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.2050356968758789},3.382606928416277E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0307423816461738},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.414474058313719},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":6.6230551036738456E-3},9.5934089333711885,0.27435216239137727,0.1546622545555362,7.3724895369650503E-2,16.129465061501119,0.1813782225055863,2.92553370282103,2.4603393316799734E-5,1.4313562277892056E-3,null,1.1341110140235493E-5,1.989993977023818E-7,null,null,null,8.1609533761558072E-6,1.5199645243045193E-4,0,1.6276571364505512E-3,2.952215582579335E-4,0.98922906195834936,6.6037239020573148E-3,0,1.1138472170334264E-3,2.2655159008871111E-3,4.0192817447610096E-4,3.2729208467628261E-4,5.8630762520048716E-5,0.99999999999999967,2.0253835262867411E-4,6.3384755054145024E-3,6.1455843133855742E-5,1.224606036592007E-6,2.9594843690763472E-8,null,null,null,null,1.0801026400810527E-4,1.0058369530253212E-3,0,0,8.7613932785777509E-5,2.1580614597462369E-3,1.9840508355096567E-5,3.8975155275857424E-5,3.6295301920024351E-4,0,0,1.2657314255404864E-5,3.1176847346042205E-4,2.8662969604556884E-6,5.6854513275647399E-6,5.2945311192483975E-5,1.0770938041650285E-2,0.12521316440014729,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7993202224652245E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5707536372792295E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8296110244572042E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB203","v":0.17413336046775427},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5301177865216219E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7681913166142718E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.69013639453923E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1302999348798745E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0799587280743043E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6942702485046827E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9901390717035266E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0091344883893343E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9742011431299432E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8848519742996697E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13615154306838256},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0228083916779376E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2978399694170071E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.592935403377943E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8765595613687345E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7854080591897576E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8839857824294201E-2},6.7633149630341484E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.6037239020573148E-3,2.2655159008871111E-3,3.2729208467628261E-4,1.0770938041650635E-2,6.6037239020573218E-3,6.5301521508194529E-5,2.1161407638268853E-4,0.17675455622625713,6.6037239020571622E-3,0.98945680219349008,6.4710997037359091E-3,1.0905700065963018E-3,2.2124009833349701E-3,3.9237564843756589E-4,3.195302790683523E-4,5.7221185336494185E-5,0.99999999999999967]
[199,49.75,99.75,8.8095300446577544E-3,0,1.5059275267111474E-3,0.98968454242863069,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$53*(365.2425/4))","v":1.8486588502930572},{"$f":"DZ202*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.35785949880858164},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0376077664251201E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.1723093808939248E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.1566800771282602},3.2486268678018258E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.98234246624027699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.3480554982687898},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":6.3121121000703643E-3},9.1770536330844621,0.2627602261195997,0.14815896714768587,7.0609868750872468E-2,15.433076638092864,0.17982499383232048,2.7752529112587783,2.3482624140623153E-5,1.3692454892875799E-3,null,1.0850554488579941E-5,1.9084227812830311E-7,null,null,null,7.7889179570245164E-6,1.4506735220404322E-4,0,1.5566257803559791E-3,2.79920221351745E-4,0.98968454242863069,6.3384755054145024E-3,0,1.0672927961591768E-3,2.1592860657828291E-3,3.8282312239903082E-4,3.1176847346042205E-4,5.5811608152939667E-5,0.99999999999999956,1.9386942335123419E-4,6.0843798902010214E-3,5.9021668025002282E-5,1.1761012015687317E-6,2.8422635676212953E-8,null,null,null,null,1.0349586094413349E-4,9.6379693521504337E-4,0,0,8.3505723424268997E-5,2.0568701536406472E-3,1.8910188717912937E-5,3.7122529810554479E-5,3.4570059258847634E-4,0,0,1.2056972130625967E-5,2.9698115412714565E-4,2.730347202650436E-6,5.4120766646715322E-6,5.0399531488268133E-5,1.0315457571368898E-2,0.12486434706666749,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8013740967165255E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5748463104544474E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8306000937519712E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB204","v":0.17245378744231799},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4614245863010682E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5945902496877357E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.585346441201803E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.796307199444831E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0275331488213767E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5794676205946666E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9062922635898396E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7730465957256216E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7247081296231233E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.748541254426057E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13320059138517171},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.839570447514688E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1295312452227022E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5220479508921357E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6596365592249707E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.677859497104608E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7642874941975074E-2},6.4916563539611271E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.3384755054145024E-3,2.1592860657828291E-3,3.1176847346042205E-4,1.0315457571369313E-2,6.3384755054145085E-3,6.2710044014138513E-5,2.0253835262867411E-4,0.17507606600391529,6.3384755054143498E-3,0.9899022737217934,6.2114276978077624E-3,1.0450556996996112E-3,2.1086661603125227E-3,3.7373116317054812E-4,3.0437481379378388E-4,5.4470743421929118E-5,0.99999999999999956]
[200,50,100,8.4394072991703806E-3,0,1.4405876858730295E-3,0.99012000501495623,{"$f":"SUM(D203:G203)","v":0.99999999999999967},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$53*(365.2425/4))","v":1.774550161621183},{"$f":"DZ203*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.34351369445356283},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9158367169783383E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1253140626814742E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.1103113035087959},3.118396524264485E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.93621871078716024},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.2847604822471872},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":6.015786885031388E-3},8.7795431603067211,0.25167067584563907,0.14193502003163155,6.7629845096173091E-2,14.767744313822329,0.17828506620081225,2.6328682726264825,2.245556496355083E-5,1.3098397262726008E-3,null,1.0377494413430018E-5,1.8292746465437165E-7,null,null,null,7.4346130506951257E-6,1.3846847994505987E-4,0,1.488758806109991E-3,2.6542346230436193E-4,0.99012000501495623,6.0843798902010205E-3,0,1.0228186032400456E-3,2.0580462548422159E-3,3.6463920394206548E-4,2.9698115412714565E-4,5.3129878690918569E-5,0.99999999999999956,1.8609762233134632E-4,5.8404704122717432E-3,5.6655618485972295E-5,1.1289538775614617E-6,2.7283234397156701E-8,null,null,null,null,9.9183178517600471E-5,9.2363542472244516E-4,0,0,7.9590492466268477E-5,1.960432192601671E-3,1.8023569774276696E-5,3.5359227085365965E-5,3.2927997685669951E-4,0,0,1.148510450363637E-5,2.8289520402032518E-4,2.6008456031840764E-6,5.1520281564365642E-6,4.7977850534482008E-5,9.8799949850434162E-3,{"$f":"BY202","v":0.12486434706666749},{"$f":"BZ202","v":3.8013740967165255E-2},{"$f":"CA202","v":7.5748463104544474E-4},{"$f":"CB202","v":1.8306000937519712E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AB205","v":0.17078951959643185},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3958153027554987E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4318761941672265E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4846384126109271E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4805111507149088E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7765251993419799E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4724439425816238E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8259780162558574E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5508613279860257E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4814558929861043E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6170133711895661E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13031359869677209},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6619073352234935E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9665695731861574E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4543150713471235E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4486876868383026E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5744635377838648E-2},{"$f":"p_NODAT_CsA_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_CsA_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6485962770986709E-2},6.2314200536701175E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0843798902010205E-3,2.0580462548422159E-3,2.9698115412714565E-4,9.8799949850437718E-3,6.0843798902010266E-3,6.0226191862247222E-5,1.9386942335123419E-4,0.17341254853309246,6.0843798902008688E-3,0.99032843884148658,5.9624251512363814E-3,1.0015548232242316E-3,2.0098037006607244E-3,3.5598501690371943E-4,2.8993817907373539E-4,5.1854287414292326E-5,0.99999999999999967]

{"sheet":"Tac+MMF+ST","index":21,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: Tac","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Tacrolimus*weight*(SUM(AY3:BG3)*(Costs!C25*14+Costs!C26*28+Costs!C27*3.5)+(AZ3)*(Costs!C27*38.5+Costs!C28*7))","v":445.49940108855202},{"$f":"DZ3*(c_MMF*(Costs!$C$68*(365.2425/4)))","v":66.422173396075991},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7134456603756769},{"$f":"AQ3*p_AR_Tac_MMF_ST*ru_AR*c_AR","v":870.99980093983015},{"$f":"BA3*Costs!$C$123*c_Explant","v":37.789159097332075},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":361.97808126025274},{"$f":"AQ3*p_CMV_Tac_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3093.5832395393018},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":57.381605053112793},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.42284946024251385},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.58027068910251633},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.4624259089556047E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":244.09337406557992},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.575308305152834},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Tac_MMF_ST","v":6.9740989532632351},{"$f":"SUM(I3:Y3)","v":5521.8749633297275},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":5498.1808970849161},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":5.159011126728535E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19364998466245889},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":3.2712657462385395E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.0346440804122302E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.2012367644249517},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20037326837354871},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":5.0684155566493765E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95124682879925659},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.8561479980368497E-2},{"$f":"$AQ3*CA3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.4906768844098891E-3},{"$f":"$AQ3*CB3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.6024932157216608E-5},null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":2.103577995742861E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":7.7036936728481234E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1868547631089461E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4951665611678388E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AC5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.6529787833780762E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96382512747604909},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.2458097959793951E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.0386938450794281E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.5101935699444205E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.95332421648941545,{"$f":"AR4","v":0},4.1369825943828382E-2,{"$f":"AP4","v":5.3059575667561525E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Tacrolimus*weight*(Costs!$C$28*(365.2425/4)))","v":327.48817927532144},{"$f":"DZ4*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.516109096023868},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.620382733601665},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":10.646052415384419},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":341.63423589765824},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1626.2772332509173},49.091153669947822,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.202958256226808},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.6508036120040177},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.791179637529591E-2},298.98842113922939,20.622809000252275,16.281314867429479,6.9442372930173226,2761.9818023033899,0.98718232020793617,{"$f":"Z4*AA4","v":2726.5796039699576},2.8579780983695191E-4,0.19071748529223739,null,1.6388871266871865E-3,1.5182360432126752E-4,null,null,null,3.070390778753274E-5,5.8869523309911902E-3,1.8014183423695389E-4,0.19889179190609846,0.19634246060417629,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":5.3059575667561525E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95124682879925659},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.1319622072429493E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.0773876901588563E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.0203871398888411E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,2.8148966237094334E-3,0.93834363137667454,9.3215899381583391E-3,7.4861911127005844E-4,1.8091749444263897E-5,null,null,null,null,4.159564073798449E-4,3.9851456249774653E-2,1.0273808781047812E-3,2.4828537170211741E-5,3.5544776137797121E-6,2.0552939512710087E-3,1.8539261274068041E-5,5.0539237621864148E-7,4.8420031071801098E-5,1.2482809593862481E-6,3.01669914824209E-8,0,0,0,0,0,0.99469404243324377,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.1917673957489393E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9465630358385836E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.1694941872163688E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":7.6596621482034031E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,2.385E-3,{"$f":"'Survival curves'!$AC6","v":0.97937239372492257},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99386655625148723},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99386655625148723},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99469232671905283},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99469232671905283},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99335698646735071},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99335698646735071},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99425116378873468},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99425116378873468},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99661274740976002},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99661274740976002},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99706933206016302},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99706933206016302},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99568505196553792},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99568505196553792},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99626645091061605},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_MMF_ST*($B4-$B3))","v":0.99626645091061605},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.9947548590530092},{"$f":"CS4*DJ4","v":0.9742354474802436},{"$f":"0.5*p_NODAT_6m*p_NODAT_Tac_MMF_ST","v":3.9750000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95124682879925659,2.0773876901588563E-3,0,{"$f":"1-G4","v":0.99469404243324389},0.95124682879925659,{"$f":"BA3+BB3+BC3","v":2.0088181796935601E-2},{"$f":"AY3","v":5.0684155566493765E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.9794263505648626},{"$f":"DX3-(DU4+DV4)","v":0.95124682879925659},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":6.9234140172957908E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.94479523008796562},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.524633413018124E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.9543408154023526E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":8.0041725179616594E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":6.2414047969312406E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.508349574121045E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.94217617359827965,0,4.928295593388482E-2,8.5408704678354291E-3,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ5*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":267.71466006670465},{"$f":"DZ5*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":55.870642795704839},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5676136842665684},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":6.8503933134481008},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.279134323828373},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":711.59986625712156},47.153372750096551,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8993976941020425},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.6065181878302646},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.198068642105588E-2},327.86339315251485,41.122601537821403,16.125335660084588,6.9235258684046768,1554.5984359783492,0.97872860473809353,1521.5299581731122,2.215040982311472E-4,0.18859070189496624,null,1.0538160975112612E-3,9.7322539719615762E-5,null,null,null,3.6385794155283091E-5,6.9763575000211476E-3,2.1365488268741215E-4,0.19718974280729212,0.19299524184644454,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":8.5408704678354291E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.93834363137667443},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.9173046187932994E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.831293940645848E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.0987957896034479E-4},1.2482809593862481E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.01669914824209E-8},0.99999999999999989,2.1861773758023559E-3,0.92966595596571466,5.9981441844854178E-3,4.8171239010180001E-4,1.1641460570160886E-5,null,null,null,null,4.9501526408934915E-4,4.7425833067677413E-2,1.2226502769819535E-3,2.9547579184279977E-5,6.5554680083784214E-6,3.7905468002212557E-3,3.4191672416214016E-5,1.1061358409483551E-6,1.0597534570877971E-4,2.7320718984355685E-6,6.6025512181160364E-8,2.1358491469190272E-9,1.2350050582600395E-6,1.1140051979289577E-8,3.0763235350248364E-10,2.9859359128918416E-8,0.99145912953216453,9.3626633037404289E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5688036601336953E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0630123464286366E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9856464936740941E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,4.7699999999999999E-3,{"$f":"'Survival curves'!$AC7","v":0.96897035851340252},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99040771503855818},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99040771503855818},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99169721465471439},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99169721465471439},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.98961228822214586},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.98961228822214586},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99100823169947105},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99100823169947105},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99469843482021203},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99469843482021203},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.9954124647058421},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.9954124647058421},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.9932482292415219},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.9932482292415219},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99415700264827167},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_MMF_ST*($B5-$B4))","v":0.99415700264827167},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99179547883880237},0.96102042070240601,{"$f":"p_NODAT_6m*p_NODAT_Tac_MMF_ST","v":7.9500000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93834363137667443,3.831293940645848E-3,1.2482809593862481E-6,0.99145912953216453,0.93834363137667443,{"$f":"BA4+BB4+BC4","v":1.008830079887266E-2},{"$f":"AY4","v":2.8148966237094334E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.96903919621575141},{"$f":"DX4-(DU5+DV5)","v":0.93834363137667454},9.8852988114466953E-3,0.93400479367119449,5.1298511720047915E-2,4.6631017039754285E-3,1.4561781841988971E-4,2.6076789580409279E-6,6.8595957385894622E-8,0.99999999999999989]
[3,0.75,50.75,0.9351648325099764,0,5.3605440334965553E-2,1.1229727155057961E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ6*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":265.27996958137516},{"$f":"DZ6*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":55.362535684984593},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5260742124461837},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":5.1506763358824506},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":705.12832889974914},46.820557225153308,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5716980570989247},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.5291070323243119},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.6227717801341689E-2},345.48946960807359,47.814824915217848,16.007785252397181,6.9002133303252693,1504.6074678528291,0.97034728248658753,1459.9917676400185,3.4678036555031472E-4,0.18689891447577656,null,7.9471177429602251E-4,7.3039760610177126E-5,null,null,null,3.9476421781248524E-5,7.5689329414663437E-3,2.3189635266894853E-4,0.19595375209214963,0.19014319083566786,1.1229727155057961E-2,0.92966595596571466,0,5.3423977252162823E-2,5.494909467305009E-3,1.8135605787943457E-4,3.9670769566956075E-6,1.0702492328936836E-7,0.99999999999999989,3.4298252357847533E-3,0.92135530071269944,4.5098869359209729E-3,3.6219009549830482E-4,8.7529858112125114E-6,null,null,null,null,5.3780854062021697E-4,5.152572035682082E-2,1.3283464346543498E-3,3.2101920067437822E-5,9.4019680504548947E-6,5.4364691985202664E-3,4.9038300734287855E-5,1.8256753210343519E-6,1.7491212754911189E-4,4.5092800139166358E-6,1.0897499537168102E-7,6.7877971461540734E-9,3.9248857167819213E-6,3.5403442767532001E-8,1.0914024706148452E-9,1.0593352081875351E-7,0.98877027284494212,1.4823593277895293E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.949158486848962E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5653738298186187E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7830120403471626E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,5.5649999999999996E-3,{"$f":"'Survival curves'!$AC8","v":0.9622591444364591},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98769850467794607},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98769850467794607},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98935024383835202},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98935024383835202},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98667993536662002},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98667993536662002},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98846763937725757},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.98846763937725757},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99319691413707001},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99319691413707001},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99411257395601038},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99411257395601038},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99133777009790158},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.99133777009790158},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.9925027152061856},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_MMF_ST*($B6-$B5))","v":0.9925027152061856},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.98947673181976703},0.95213303340067268,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Tac_MMF_ST","v":9.2749999999999999E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92966595596571466,5.494909467305009E-3,3.9670769566956075E-6,0.98877027284494201,0.92966595596571477,6.4914980351573788E-3,2.1861773758023559E-3,0.96233534505943674,0.92966595596571477,1.3219161804545999E-2,0.92551062833920705,5.472979227245231E-2,6.3109575979889655E-3,2.230806960207423E-4,6.2006213436970823E-6,1.7866844112366745E-7,0.99999999999999989]
[4,1,51,0.92849074060710302,0,5.6300662938862801E-2,1.5208596454034037E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ7*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":244.71115545739639},{"$f":"DZ7*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.551302309119237},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4882748435871607},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.6480735736204997},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":460.16831955372163},46.847801786397334,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2317809904840775},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":4.4349300606912836},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.0470974475489888E-2},357.09757638458808,54.431514715865362,15.902857578501717,6.8731911302803645,1246.4172493587287,0.96203773351558419,1199.1004255878001,3.203604996464226E-4,0.18543711663232176,null,6.5252437213410936E-4,5.9614515153607207E-5,null,null,null,4.1355426334514004E-5,7.9292003746049833E-3,2.4303247851244352E-4,0.19468320429870786,0.18729258861708034,1.5208596454034037E-2,0.92135530071269933,0,5.603560729274179E-2,7.1270057286729211E-3,2.6480533416205009E-4,8.4341657306985579E-6,2.503119589579665E-7,0.99999999999999989,3.1570031662747165E-3,0.91420720916596543,3.6877656635442902E-3,2.9616534002569524E-4,7.1573768892031242E-6,null,null,null,null,5.640993001818673E-4,5.404455414770816E-2,1.3932826230752303E-3,3.3671221776531211E-5,2.6072511767545663E-5,7.0373917957837762E-3,6.3541421121599405E-5,2.6657425680222168E-6,2.5539629018309204E-4,6.5841826012190532E-6,1.5911880971679526E-7,3.0854456083623049E-8,8.3281157581657759E-6,7.5195516449159574E-8,2.5525931907704026E-9,2.4775936576719608E-7,0.98479140354596595,1.3759353257913359E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6072606780747761E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2907948841154142E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1194418197172373E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC9","v":0.95719783870358099},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98342362230160729},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98342362230160729},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98564517294758358},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98564517294758358},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.9820543190040758},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.9820543190040758},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98445792869908832},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98445792869908832},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.99082389180415664},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.99082389180415664},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.99205766895860137},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.99205766895860137},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98832007268672406},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98832007268672406},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98988878078231302},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_MMF_ST*($B7-$B6))","v":0.98988878078231302},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98581661785615371},0.94362153596998433,{"$f":"p_NODAT_Tac_MMF_ST","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92135530071269933,7.1270057286729211E-3,8.4341657306985579E-6,0.98479140354596595,0.92135530071269955,4.8808300172304905E-3,3.4298252357847533E-3,0.95728299780646153,0.92135530071269955,1.708353351795475E-2,0.91778125493933238,5.6883963551997117E-2,7.9269227437788123E-3,3.1228582206623793E-4,1.1673232045041695E-5,3.6619282544555871E-7,0.99999999999999978]
[5,1.25,51.25,0.92294896122320935,0,5.8092568194914811E-2,1.8958470581875466E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ8*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":242.81088893011184},{"$f":"DZ8*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.189815390330516},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4534218413422062},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.8831254867686587},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":456.5949538322846},49.245069768235382,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.8992608065702585},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":5.3509037327877618},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.5253673752591475E-2},370.80225154462767,54.240128808684645,15.808592084342466,6.8490243966048148,1258.1626902964435,0.95379934319607373,1200.034747638553,2.5917003157798602E-4,0.18416584313663256,null,7.4574751153380474E-4,6.8057649824749826E-5,null,null,null,4.2620495618163529E-5,8.1717563139552286E-3,2.5051384264788767E-4,0.19370370898179037,0.18475447040147508,1.8958470581875466E-2,0.91420720916596532,0,5.7732319811252451E-2,8.7268397588847017E-3,3.5976630997042576E-4,1.491229835938483E-5,4.8207369193315086E-7,0.99999999999999978,2.5453781913118475E-3,0.90710152470587546,4.2137229923508834E-3,3.3840509855072613E-4,8.1781778764028672E-6,null,null,null,null,5.8117976723742195E-4,5.5680979199741486E-2,1.4354700853444456E-3,3.469075892910151E-5,3.1925136722090711E-5,8.6171097457123057E-3,7.7804876450304587E-5,3.6216958017980993E-6,3.4698311946797282E-4,8.9453148144004885E-6,2.1617988625435235E-7,5.455321480829078E-8,1.472479328989618E-5,1.3295185468035884E-7,4.9160177108627366E-9,4.7715767422228818E-7,0.98104152941812417,1.1180492614073251E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8508644002111593E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4864336143939182E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5922385779762972E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC10","v":0.95304435881819138},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.97963571012065076},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97808688660313559},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98236034561887398},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98101673278945611},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97795702656749273},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97628208191771482},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98090406545736508},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97945069248507932},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98871732181956384},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98785492324583246},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99023294014218521},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98948577181485786},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9856428757489758},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98454732233826947},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98756888643347351},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98661930200657377},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98243139373279187},0.93630069772293079,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91420720916596532,8.7268397588847017E-3,1.491229835938483E-5,0.9810415294181245,0.91420720916596576,3.9910883804591887E-3,3.1570031662747165E-3,0.95313627932945144,0.91420720916596565,2.0539552712028303E-2,0.91065436693592039,5.8813511001672411E-2,9.5589123442460892E-3,4.1371162134710374E-4,1.9291203231840748E-5,6.5418155354507515E-7,0.99999999999999978]
[6,1.5,51.5,0.91751617974358723,0,6.0363185414231302E-2,2.2120634842181137E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ9*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":240.90586014046238},{"$f":"DZ9*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.827422548333629},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4184814939072421},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.9739918328713866},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":453.01263289069976},51.255334039475677,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.5908272726917785},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":6.2999311943017808},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.0110683516624571E-2},385.5760497557003,54.068143092774939,15.715036183987788,6.827307369193468,1270.5111284979168,0.94563150216240932,1201.4353469555429,2.4530048307827844E-4,0.1828937386619669,null,7.8287447087043902E-4,7.1279446652069788E-5,null,null,null,4.4233109652193075E-5,8.4809482492642189E-3,2.6004096933705025E-4,0.19277841539082111,0.18229734253051108,2.2120634842181137E-2,0.90710152470587546,0,5.9894702192092364E-2,1.039098492960748E-2,4.6765693272378178E-4,2.3670108104296669E-5,8.2628941515699943E-7,0.99999999999999967,2.4034585023456514E-3,0.89991771173792967,4.4170475262145237E-3,3.5473414036121261E-4,8.572799024397655E-6,null,null,null,null,6.0294804006767635E-4,5.7766527966239642E-2,1.4892360734585521E-3,3.5990112326496655E-5,3.8013029197329826E-5,1.0260330197229798E-2,9.2641703180351535E-5,4.7078092166738084E-6,4.5104018041784087E-4,1.1627932834219592E-5,2.8101025504749771E-7,8.6591648103426845E-8,2.3372483609538164E-5,2.1103284665507829E-7,8.4262084141557063E-9,8.1786320674284374E-7,0.97787936515781859,1.0640600236770895E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9555168898234332E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5704802784131445E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7953527069333315E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC11","v":0.94828368102074101},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97656788687803375},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97377086901471621},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97969871326131297},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97727104689827904},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97463960435067531},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97161577722517856},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97802516474630807},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97539989703349383},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98700853571070279},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98544848958517539},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.988752389574587},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98740041023117353},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98347236386331438},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98149168292144395},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98568742984163582},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9839700345037754},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.97968921115176144},0.92902329140729834,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90710152470587546,1.039098492960748E-2,2.3670108104296669E-5,0.97787936515781881,0.90710152470587591,4.5603062687780129E-3,2.5453781913118475E-3,0.94838178460872913,0.90710152470587579,2.3645246041523061E-2,0.90350961822190257,6.1039138842273265E-2,1.1247642670328521E-2,5.2795086383643425E-4,2.9335262274027213E-5,1.0680978618012095E-6,0.99999999999999967]
[7,1.75,51.75,0.91205701256542293,0,6.2773130193711696E-2,2.5169857240864985E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ10*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":238.92362618023606},{"$f":"DZ10*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.450342998537778},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3821251177495695},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.029049319868518},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":449.2851310989048},53.183445335114499,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.3027202751178217},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":7.2768524911815327},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.5081136369054191E-2},400.73918125738902,53.888258340464382,15.617363786123445,6.8045929124948534,1282.9277702495513,0.93753360626723448,1202.7878990224438,2.8262466745379648E-4,0.18153297828784246,null,8.0610752194477161E-4,7.3203503384391486E-5,null,null,null,4.5943596036331094E-5,8.8089057894183299E-3,2.7014684723739349E-4,0.19181991021331746,0.17983761217614863,2.5169857240864985E-2,0.89991771173792956,0,6.2183575492454166E-2,1.2104300411049563E-2,5.8824479494908684E-4,3.5000416443757757E-5,1.3099063084454196E-6,0.99999999999999956,2.7711099735869536E-3,0.89223291629936918,4.5402453696354456E-3,3.6462818855084798E-4,8.8119067871325331E-6,null,null,null,null,6.2598967179647704E-4,5.9974073186056853E-2,1.5461471617805665E-3,3.7365472820266933E-5,4.4280799948755148E-5,1.1952102699135022E-2,1.0791691196578611E-4,5.9217432128979015E-6,5.6734332344518567E-4,1.4626258026174281E-5,3.5347026482902763E-7,1.2804097601992433E-7,3.456032630075922E-5,3.120491669786096E-7,1.3357963148881971E-8,1.2965483452965377E-6,0.97483014275913482,1.2370062715664279E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0267373183387841E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.62767757442504E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9335804295172538E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC12","v":0.94327965582539697},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97365662010562304},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96968024269654118},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97717186478048168},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97371889930366062},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97149227928532633},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96719474745011402},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9752926534769818},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97155960015171161},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98538472417877809},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98316330539841745},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98734514321399613},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98541948429977877},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98141074276259499},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97859189873017816},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98389984351815885},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98145486509332813},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97708655410266354},0.92166586846558363,0.106,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89991771173792956,1.2104300411049563E-2,3.5000416443757757E-5,0.97483014275913504,0.89991771173793011,4.7803544656001345E-3,2.4034585023456514E-3,0.94338388638491322,0.89991771173793,2.689357903460711E-2,0.89607531401864937,6.3348947024073232E-2,1.2983589230258E-2,6.5484120498372907E-4,4.2093500385345631E-5,1.6359870427747972E-6,0.99999999999999944]
[8,2,52,0.90614498093316242,0,6.5237718238487771E-2,2.8617300828349235E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ11*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":236.84831629237704},{"$f":"DZ11*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.055557653365192},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3440616255278304},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.91807666298281509},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":578.95603147361078},55.057465930537241,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.0336802408147285},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":8.2799391281090884},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.0162770351332382E-2},416.00178906898685,53.693476972859848,15.514499202506856,6.7799974263109419,1427.5330544483404,0.92950505653679638,1326.8991924831503,2.9390773515611067E-4,0.18014402629039944,null,8.2221835862689814E-4,7.4459486003455809E-5,null,null,null,4.7689669191984653E-5,9.1436867843120804E-3,2.8046539363091002E-4,0.19080645371732088,0.17735556355010398,2.8617300828349235E-2,0.89223291629936907,0,6.4514318555692299E-2,1.3862878049466435E-2,7.2143761501837109E-4,4.9186584326933512E-5,1.962067777104175E-6,0.99999999999999956,2.8795948078389954E-3,0.88435094683334525,4.622194184162774E-3,3.7120951739153755E-4,8.9709566305089073E-6,null,null,null,null,6.4945279809058018E-4,6.2222000455364496E-2,1.6040993098120461E-3,3.8765992425174808E-5,5.0714151894482299E-5,1.3688568238239917E-2,1.2359565933203539E-4,7.2625688096977531E-6,6.9580354586616709E-4,1.7937995877991168E-5,4.3350446451504389E-7,1.7993780943798155E-7,4.8568119373385505E-5,4.3852714411002769E-7,2.0008476097249367E-8,1.9420593010069258E-6,0.97138269917165043,1.2966969974840536E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0813988496145529E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6715763805684168E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0396699201129304E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC13","v":0.93812124691655119},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97028245937986002},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96494547415212317},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97424196863377388},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96960487548894381},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96784550827211502},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96207948871118709},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97212502751347563},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9671133073319943},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98349999826832701},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98051287279505084},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98571138758863586},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98312116180129272},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97901902901445936},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97523094917313258},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9818254057869602},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97853843797571438},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97406956606030692},0.91379535589595906,0.106,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89223291629936907,1.3862878049466435E-2,4.9186584326933512E-5,0.97138269917165077,0.89223291629936963,4.9136854649734262E-3,2.7711099735869536E-3,0.93823286909749082,0.89223291629936963,3.041091296480888E-2,0.88829193156635711,6.5679256597609786E-2,1.4763377557454969E-2,7.9428688463612862E-4,5.7846349789155094E-5,2.3880793433680864E-6,0.99999999999999933]
[9,2.25,52.25,0.90008133001404012,0,6.7714144884690797E-2,3.2204525101268526E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ12*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":234.81553703559916},{"$f":"DZ12*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.668862892625327},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3067781923974167},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.9297115495235625},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":573.98707146667869},56.887634902999793,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7827456800498309},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":9.3078716655150586},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":5.5351537941414682E-2},431.20747011905939,53.509998906757964,15.415138846960772,6.7568292337093707,1438.6310020298181,0.9215452591266412,1325.7635795531883,2.3623838235035683E-4,0.17886942592977739,null,8.3431860815413102E-4,7.5336879194823036E-5,null,null,null,4.9439920151868015E-5,9.4792691527247428E-3,2.9081186267811788E-4,0.1898348407350314,0.17494139749642917,3.2204525101268526E-2,0.88435094683334525,0,6.6844194639527274E-2,1.5663877065443501E-2,8.6713615425388615E-4,6.6506115251376669E-5,2.8140909096319974E-6,0.99999999999999944,2.3000056300290154E-3,0.87698517090081429,4.6807717595117766E-3,3.7591389643943084E-4,9.084646550715376E-6,null,null,null,null,6.7290719667567438E-4,6.4469091550718421E-2,1.6620299010621262E-3,4.0165991071050191E-5,5.7302692696194791E-5,1.546692175467685E-2,1.396526180704555E-4,8.72928699106598E-6,8.3632513514455642E-4,2.1560678895662005E-5,5.2105322260178124E-7,2.4329733109785795E-7,6.5669877036374647E-5,5.9294088390416218E-7,2.8697107897037253E-8,2.7853938017349602E-6,0.96779547489873086,1.0446701296332794E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1260219440120558E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7074132941117073E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1262763733707169E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC14","v":0.93285307388182992},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96675731908312956},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96000605020520413},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97117950236306227},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96531012182929621},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96403668853922941},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95674535782132653},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96881492349726883},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96247336557180263},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98152779628539799},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97774165409350267},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98400135161806168},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98071720257740214},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9765176549000314},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97171949939756497},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97965512279566591},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97548996622079231},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97091699602713488},0.90572290422802526,0.106,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88435094683334525,1.5663877065443501E-2,6.6506115251376669E-5,0.96779547489873152,0.88435094683334592,5.0023746581848204E-3,2.8795948078389954E-3,0.93297259205311134,0.88435094683334581,3.3724133501683996E-2,0.88066805886707977,6.7997028974878734E-2,1.6584371308810953E-2,9.4618227254533185E-4,7.6868335591706656E-5,3.3567394089364506E-6,0.99999999999999944]
[10,2.5,52.5,0.89457726700892493,0,7.0178991088975212E-2,3.524374190209948E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ13*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":232.78344898766557},{"$f":"DZ13*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.282299620259209},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2695074368062098},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.93806945910902784},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":569.01980106233998},58.673091261109363,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.5490363005583321},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":10.359442090035035},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.0641609064424867E-2},446.25445275429058,53.327930613343888,15.316549902679126,6.7338390563106483,1449.5681101535713,0.91365362527769012,1324.4031589287404,2.8331335831079048E-4,0.1775027782438372,null,8.4360529316903417E-4,7.5947191114115076E-5,null,null,null,5.1177228320699994E-5,9.8123703692822046E-3,3.0108542287580689E-4,0.18887027710690985,0.17256201338593011,3.524374190209948E-2,0.8769851709008144,0,6.9149863310230195E-2,1.7504865552178409E-2,1.0252283908367774E-3,8.7230555932036656E-5,3.899387908240903E-6,0.99999999999999956,2.7654742505179761E-3,0.86910838614751329,4.722850904571604E-3,3.7929328261568178E-4,9.1663155958355537E-6,null,null,null,null,6.9611790405321792E-4,6.6692835368992676E-2,1.7193585934536771E-3,4.1551443730621775E-5,6.4037525782017178E-5,1.7284761920085705E-2,1.5606610631068747E-4,1.0320770055659205E-5,9.8880004981266329E-4,2.54915217421278E-5,6.1604922632707443E-7,3.1911293222028373E-7,8.6133731615798607E-5,7.7771138401776703E-7,3.9764584417717003E-8,3.8596233238231859E-6,0.9647562580979,1.2670537606205984E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1638624906259809E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7378031273526302E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1997189612462753E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC15","v":0.92750249776803528},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96392611415334573},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95604431029486125},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96871880105913211},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96186329380873004},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96097848537278874},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95246868970140552},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96615587471035869},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95875074510125091},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97994149214391757},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97551433146948696},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98262557927901006},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.978784392170989},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97450672161096641},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96889920696570131},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97790981990739589},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97304044719878513},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.96838458442475672},0.89817912085402274,0.106,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8769851709008144,1.7504865552178409E-2,8.7230555932036656E-5,0.96475625809790055,0.87698517090081496,5.0657703025019226E-3,2.3000056300290154E-3,0.92762830552659792,0.87698517090081485,3.7011896566062234E-2,0.87304677852416379,7.0282774791897235E-2,1.8444139674166738E-2,1.1104061531432927E-3,9.9427904644981533E-5,4.5763859212044653E-6,0.99999999999999944]
[11,2.75,52.75,0.88860342519702629,0,7.2616523572948261E-2,3.8780051230024988E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ14*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":230.64080793984661},{"$f":"DZ14*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.87470589626033},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2302090162017709},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.94357918660412476},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":563.78229303468572},60.407794059877943,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.3316320178423222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":11.433387781952465},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":6.6025823078955645E-2},461.06066676568253,53.123245758017895,15.211526196629242,6.7079930342134659,1459.8138665108931,0.90582957127269037,1322.3425688394907,3.1258976912587269E-4,0.17608247335134469,null,8.5045644379442794E-4,7.6325805398584561E-5,null,null,null,5.2890154295461895E-5,1.014079718390065E-2,3.1121858789102491E-4,0.18782675129575072,0.17013902559977212,3.8780051230024988E-2,0.86910838614751329,0,7.1415686273564274E-2,1.9383413796155061E-2,1.195583915449808E-3,1.1162525335792641E-4,5.2533839341680275E-6,0.99999999999999967,3.0536951592304374E-3,0.8609133593311602,4.7505904511813794E-3,3.8152105222020338E-4,9.220153721122223E-6,null,null,null,null,7.1892749262920041E-4,6.8878149274690117E-2,1.7756965527317078E-3,4.2912953513253528E-5,7.0909762603707432E-5,1.9139689571814552E-2,1.7281446173680103E-4,1.2035705198849361E-5,1.1531025142476781E-3,2.9727281889210997E-5,7.1841411406954504E-7,4.0835532375413452E-7,1.1022169366624455E-4,9.9520436792772774E-7,5.3572158975879221E-8,5.1998117751921484E-6,0.96121994876997463,1.4121061808995833E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1967936513762346E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7642502210968298E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2636331983190209E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC16","v":0.92208820055048324},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96050270870451004},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95126026596234425},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96574209345544837},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95769846566482297},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95728160080544089},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94730631942426868},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96293997893800032},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95425415856686679},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97802058853169138},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97281917755748293},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98095921244434758},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97644481357761359},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97207281760666497},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96548889748072886},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97579676729384535},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97007719230949374},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96532194931621473},0.89011197919687324,0.106,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86910838614751329,1.9383413796155061E-2,1.1162525335792641E-4,0.96121994876997496,0.86910838614751385,5.1113105027831215E-3,2.7654742505179761E-3,0.92222183292245252,0.86910838614751373,4.070806625359745E-2,0.86501087273933674,7.2522212999717894E-2,2.0340160486460764E-2,1.2868169993343315E-3,1.2578711445669099E-4,6.0834070956787242E-6,0.99999999999999956]
[12,3,53,0.88235021548348203,0,7.5013703239347543E-2,4.2636081277169918E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ15*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":228.5376896045473},{"$f":"DZ15*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.474630561585144},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.191635486115791},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.94740511849052433},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":159.61182714119462},62.095766858393986,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1296094501406539},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":12.528441596760327},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":7.1499087074247306E-2},475.58070727923706,52.926440835122584,15.10969798301697,6.683142029101802,1070.8884930307811,0.89807251839304003,961.73552585428104,2.4950666180962103E-4,0.1747946751019738,null,8.5588728781185079E-4,7.6567434343575037E-5,null,null,null,5.4569274801701589E-5,1.0462742907955477E-2,3.2115567710202554E-4,0.18681510434579809,0.16777351123368944,4.2636081277169918E-2,0.86091335933116009,0,7.36287397258715E-2,2.1296907176766463E-2,1.3780500832188552E-3,1.3994897555545555E-4,6.9134302571894208E-6,0.99999999999999944,2.4181492273707022E-3,0.85333303188179455,4.769852677123234E-3,3.8306800617991842E-4,9.2575386916895591E-6,null,null,null,null,7.4120586104572809E-4,7.1012568671809453E-2,1.8307224383784526E-3,4.4242754637861065E-5,7.7909838172946674E-5,2.1029122965115426E-2,1.8987437347809015E-4,1.3872555775084998E-5,1.3290853073421038E-3,3.4264163938576645E-5,8.2805616308970701E-7,5.1197114902628278E-7,1.3818927750261471E-4,1.2477269038145492E-6,7.0500726664566515E-8,6.8429295305248541E-6,0.95736391872282978,1.1285028809038311E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2259968188453071E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7877033545450997E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3203119829828439E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC17","v":0.91662383497297084},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95670089971696348},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94595560837962267},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9624346786405612},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95307710150667935},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95317737103203259},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94158469555691759},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95936777159964848},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9492665774480108},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97588375719844123},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96982361194464417},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97910501101414749},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97384342998043327},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9693668610534607},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9617015044407472},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97344668703041803},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96678462885111516},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96192011481068451},0.88171890457541002,0.106,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86091335933116009,2.1296907176766463E-2,1.3994897555545555E-4,0.95736391872283011,0.86091335933116075,5.1413316571227051E-3,3.0536951592304374E-3,0.91676630127638103,0.86091335933116064,4.4261941254289998E-2,0.85712319560647732,7.4705580537402089E-2,2.2269910293220129E-2,1.4752550286842999E-3,1.5620120849832344E-4,7.9160714273092662E-6,0.99999999999999944]
[13,3.25,53.25,0.87674839873290944,0,7.7363800035679872E-2,4.5887801231410071E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ16*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":226.43928686622425},{"$f":"DZ16*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.075452272980449},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1531484453246756},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.9497832860366836},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":158.14629252534471},63.734996661884601,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9420716421631177},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":13.643372654646102},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":7.7055224901168617E-2},489.78087996420112,52.729830952534762,15.008784825970119,6.6583156521732505,1084.3392709743853,0.89038189287598191,965.47605260993544,3.0656051952596738E-4,0.1734001619207074,null,8.6010359698874032E-4,7.6691496955521332E-5,null,null,null,5.6209797330642025E-5,1.0777288726312818E-2,3.308682195667354E-4,0.18580788427738781,0.16543997571418195,4.5887801231410071E-2,0.85333303188179443,0,7.5782421348932691E-2,2.3242913409673795E-2,1.5724599741497444E-3,1.7245344144119136E-4,8.91871259742911E-6,0.99999999999999944,2.9845191552811956E-3,0.84517337645259805,4.7818259170976695E-3,3.8402957993805968E-4,9.2807768794977164E-6,null,null,null,null,7.628865450800159E-4,7.3089725835224925E-2,1.8842720887886175E-3,4.5536879839133332E-5,8.5028854536729125E-5,2.2950660398838828E-2,2.0722415629823761E-4,1.5829641434023732E-5,1.5165874400909249E-3,3.9098017551920885E-5,9.448750728748269E-7,6.3088126381602294E-7,1.7028503696445038E-4,1.5375232129249649E-6,9.094988965532685E-8,8.8277627077737832E-6,0.95411219876858933,1.4057254540585123E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2522671354433164E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8088011084635375E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3712985624039264E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC18","v":0.91111985858052325},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95367283956619098},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94173673853951112},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95979912365108833},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94939916723367557},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94990941140224061},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93703611479985405},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95652194571039806},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94529862760877259},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9741790903597306},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96743581335994622},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97762542044770639},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9717690613741885},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96720933769192219},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95868482989387838},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97157227775587585},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96416083583165346},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.95921011535903011},0.87395538465492695,0.106,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85333303188179443,2.3242913409673795E-2,1.7245344144119136E-4,0.95411219876858988,0.85333303188179521,5.1621782219948417E-3,2.4181492273707022E-3,0.9112692196202381,0.8533330318817951,4.7812294245152785E-2,0.8492532041671963,7.6826986550627641E-2,2.4230937738619649E-2,1.6755446136287688E-3,1.9091824797878133E-4,1.0114436795501343E-5,0.99999999999999933]
[14,3.5,53.5,0.87060172157467985,0,7.9661491166423959E-2,4.97367872588955E-2,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ17*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":224.27846639961965},{"$f":"DZ17*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.664400285633867},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1135165939542624},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.95070212410585919},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":156.63716506634381},65.321670498364114,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.768089984807739},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":14.776906637692495},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.2687483609538481E-2},503.62896453160477,52.519055002096842,14.904422210339701,6.6317004936462718,1097.277747311819,0.88275712587216437,968.62975050046441,2.9543564757719394E-4,0.17203655446241278,null,8.6309562145800965E-4,7.6697370930394704E-5,null,null,null,5.7807975042708151E-5,1.1083716315850275E-2,3.4033387139382522E-4,0.18475364126466517,0.16309259335721274,4.97367872588955E-2,0.84517337645259805,0,7.787155175232259E-2,2.5218962067565506E-2,1.7786292531077937E-3,2.0938305451637126E-4,1.1310160993573575E-5,0.99999999999999933,2.8683759847159046E-3,0.83712485767059308,4.7864519446951161E-3,3.8440109731778635E-4,9.289755276184385E-6,null,null,null,null,7.839174048400305E-4,7.5104625408237202E-2,1.9362167223708846E-3,4.6792216874478481E-5,9.2257774204753266E-5,2.490186250846672E-2,2.2484178489403341E-4,1.7905106510571585E-5,1.7154311271421314E-3,4.4224259376757982E-5,1.068760078332833E-6,7.6597976213767686E-7,2.0675030245893069E-4,1.8667722953028838E-6,1.1533703806601162E-7,1.1194823955507564E-5,0.95026321274110381,1.3640377486195565E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2761664333081747E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8279946915821523E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4176833649680122E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC19","v":0.90558456231409357},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.94991355860940696},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93650672716732242},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95652555804500994},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94483664814010693},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94585350324978734},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93139972868434917},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95298811428922225},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94037812182997704},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97205939653699447},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96446905784592007},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97578511348920238},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96919076833639128},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96452797772395049},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95493956458649754},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96924198374477},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96090178966157547},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.9558450665534115},0.86559853623485683,0.106,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84517337645259805,2.5218962067565506E-2,2.0938305451637126E-4,0.95026321274110448,0.84517337645259882,5.1751362739152268E-3,2.9845191552811956E-3,0.90574272267524192,0.84517337645259871,5.1618456052431233E-2,0.84114911706159556,7.8881314552627452E-2,2.6220721197860449E-2,1.8874920686473107E-3,2.3017880817602997E-4,1.2720258661358429E-5,0.99999999999999944]
[15,3.75,53.75,0.86459831256058417,0,8.1901562593448274E-2,5.3500124845966966E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ18*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":222.11704431633689},{"$f":"DZ18*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.253233852994391},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.073873708264645},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.95061538454552452},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":155.12761743534674},66.85724585467284,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.606730187417087},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":15.927761431259221},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":8.8390167663668043E-2},517.10640586679722,52.306603719819933,14.800553457177658,6.604873787158593,1109.8209491694545,0.87519765340356559,971.31269041122437,3.0749198872454241E-4,0.1706581120633357,null,8.6525646331457118E-4,7.6621944056272403E-5,null,null,null,5.9360159446888087E-5,1.1381326212645065E-2,3.4953084298841559E-4,0.18369769967451144,0.16077179569076536,5.3500124845966966E-2,0.83712485767059319,0,7.9891077352932299E-2,2.7222480328155385E-2,1.9963548841868276E-3,2.5097456183568865E-4,1.413035632914328E-5,0.99999999999999956,2.9844979422005181E-3,0.8289606895537025,4.7860152414137009E-3,3.8436602557309564E-4,9.2889077033560077E-6,null,null,null,null,8.0424756691094041E-4,7.7052393371286859E-2,1.9864306856368732E-3,4.8005729097630908E-5,9.958718509824624E-5,2.6880188822005911E-2,2.4270432105122838E-4,2.0096907082691859E-5,1.9254205468466792E-3,4.9637841080186745E-5,1.1995891772698399E-6,9.181327286563081E-7,2.478188442177355E-4,2.237584889296817E-6,1.4409639674861669E-7,1.3986259932394664E-5,0.94649987515403256,1.43307014960459E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2981069884623721E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8456152037579455E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4602665540109986E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC20","v":0.90002469462885704},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94627912092886435},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93145846237317764},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95335904235943292},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94042941640795297},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94193356099868208},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9259616989083207},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94957080287728202},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9356269678490281},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97000651641452862},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96159834298489522},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97400229738413979},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96669492116178701},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96193266470499628},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95131855092651119},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96698563771099999},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95774922358222581},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95259109599852065},0.85735551028223678,0.106,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83712485767059319,2.7222480328155385E-2,2.5097456183568865E-4,0.946499875154033,0.83712485767059375,5.1801427972890867E-3,2.8683759847159046E-3,0.90019134496768072,0.83712485767059375,5.5454870761175869E-2,0.83304277361214785,8.0864742982816429E-2,2.8236732930685633E-2,2.1108871944428612E-3,2.7421562356680547E-4,1.5776895164052302E-5,0.99999999999999944]
[16,4,54,0.85850913177221622,0,8.4081251551398409E-2,5.7409616676384771E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ19*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":219.87603874110636},{"$f":"DZ19*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.826928285461157},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0327711727923834},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.94933304602509594},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":153.56248830887711},68.337672696022707,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.457050602283305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":17.094644824723581},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":9.4156391204383919E-2},530.19127822444204,52.075767739737728,14.692050111568205,6.5757256030756661,1121.7659057473197,0.86770291632177787,973.35954784728995,3.565985409760004E-4,0.16919161571941632,null,8.6642083400638686E-4,7.6450131035954482E-5,null,null,null,6.0864495681664489E-5,1.1669762853083347E-2,3.5844788597077468E-4,0.18258016046017048,0.15842533769378808,5.7409616676384771E-2,0.82896068955370239,0,8.1838408612700544E-2,2.9250985533215881E-2,2.2254195046988948E-3,2.9745668529792223E-4,1.7423433998961324E-5,0.99999999999999933,3.472786368392666E-3,0.82031522015883551,4.7795591164622227E-3,3.8384753263836152E-4,9.2763773736828625E-6,null,null,null,null,8.2385096292874043E-4,7.8930532197591705E-2,2.0348495916983713E-3,4.9175860481725352E-5,1.0700800498291266E-4,2.8883187897812121E-2,2.6078963042084859E-4,2.2402855003488629E-5,2.1463460598319228E-3,5.5333358104807709E-5,1.3372317586757134E-6,1.0881768898492663E-6,2.937165082237726E-4,2.6520001843003642E-6,1.7767804291386107E-7,1.7245755956047464E-5,0.94259038332361444,1.6845298750898491E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3184006349244862E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8619130796350067E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4996533506346205E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC21","v":0.89444586340075205},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94247487294619225},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92618283863369522},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95004281969618631},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9358202488187366},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93783181312618358},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92028138118653224},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94599294154062874},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93066010506246033},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96785392886894994},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95859087309822832},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97213234359147271},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9640790977721444},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95921291729766933},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94752822076351595},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96462022729196639},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95444750951504531},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.94918437756443241},0.8489940401171242,0.106,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82896068955370239,2.9250985533215881E-2,2.9745668529792223E-4,0.94259038332361522,0.82896068955370317,5.179670174690152E-3,2.9844979422005181E-3,0.89462145390744163,0.82896068955370306,5.9623273699505056E-2,0.82463795485626901,8.2774249963377233E-2,3.0276435277682368E-2,2.3455037164035373E-3,3.2325327581325127E-4,1.9329210948992433E-5,0.99999999999999933]
[17,4.25,54.25,0.85196615504731288,0,8.6196914230061122E-2,6.183693072262534E-2,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ20*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":217.64022234474606},{"$f":"DZ20*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.401609853287049},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9917638126338031},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.94733635927282556},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":152.00098333001429},69.765791993988913,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.318112512159988},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":18.27626862889614},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":9.9980717421556786E-2},542.87517239402575,51.843894354124316,14.584334374619397,6.5464464234374473,1133.2919170986274,0.86027236026664922,974.93971239355199,3.0636680148567159E-4,0.16783614007129818,null,8.6700406714132179E-4,7.6220911507329819E-5,null,null,null,6.2318502387468441E-5,1.194855055536047E-2,3.6707004538701901E-4,0.18146367095456747,0.15610818051473635,6.183693072262534E-2,0.82031522015883551,0,8.3710091314053922E-2,3.1301885022148847E-2,2.4655879281081797E-3,3.4904986632858031E-4,2.1234987899023542E-5,0.99999999999999933,2.9634408527795656E-3,0.81218997573618112,4.7695064985643302E-3,3.830402044972842E-4,9.2568668132018548E-6,null,null,null,null,8.4269281997296141E-4,8.073571040458731E-2,2.0813875540708067E-3,5.0300535422844973E-5,1.1451074920607675E-4,3.0908299675024269E-2,2.7907459791850039E-4,2.4820582696938792E-5,2.377980836193025E-3,6.1304962716842926E-5,1.4815465013729223E-6,1.2769186799863456E-6,3.446609641041452E-4,3.1119835444487772E-6,2.1654692705369949E-7,2.1018440971969841E-5,0.93816306927737414,1.4522295332907526E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3372891650395654E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8770825032223542E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5363130359972612E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC22","v":0.88885280710527792},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.93802153270555544},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92001815689149546},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94615847613947124},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93042984191323619},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93303196617034057},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9136472230636915},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94180346040758012},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92485396184385582},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96532910317036702},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9550668272230497},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96993831068255587},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96101255904725269},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95602497039596057},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94309099894705495},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.961846462815515},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95058002884398463},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94519545917261538},0.84013963714874129,0.106,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82031522015883551,3.1301885022148847E-2,3.4904986632858031E-4,0.93816306927737469,0.82031522015883618,5.1726830264742672E-3,3.472786368392666E-3,0.88903905022043672,0.82031522015883618,6.3810409957756636E-2,0.81625259794750826,8.4607654108602784E-2,3.2337306227870601E-2,2.5911003822278759E-3,3.7750789657478421E-4,2.3423479458407539E-5,0.99999999999999933]
[18,4.5,54.5,0.84596866909659441,0,8.8247441710517002E-2,6.5783889192887912E-2,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ21*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":215.45973528334815},{"$f":"DZ21*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.986816697713365},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9517712540348828},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.94493693276491975},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":150.47812062614398},71.144290098590062,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.189029734352665},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":19.471416747054203},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.10585801467897257},555.16007801434387,51.621259377744884,14.480599327993293,6.5183337987396222,1144.5122459075033,0.85290543562527976,976.16071567420636,3.1862242016206938E-4,0.16646661601106749,null,8.6727353974987566E-4,7.5959489885945526E-5,null,null,null,6.3721542278843678E-5,1.221756720950069E-2,3.7539321514583313E-4,0.18038515342779074,0.1538514778646628,6.5783889192887912E-2,0.81218997573618112,0,8.5505216903151646E-2,3.3372727433592354E-2,2.7166128363475726E-3,4.0596592682098811E-4,2.561197101779154E-5,0.99999999999999933,3.0817179578153243E-3,0.80395952809528204,4.7574262271694173E-3,3.8207003502023609E-4,9.233420894131674E-6,null,null,null,null,8.607639918130095E-4,8.2467051721102233E-2,2.126021982256106E-3,5.1379207980304085E-5,1.2208645002582998E-4,3.295310361534147E-2,2.9753736822505684E-4,2.7347600461309497E-5,2.6200863455505471E-3,6.7546505541244548E-5,1.6323847944711895E-6,1.485133000760711E-6,4.0086137033451682E-4,3.6194234857106068E-6,2.6118185920634329E-7,2.5350789158585196E-5,0.93421611080711142,1.5254750094483405E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3549639902756977E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8912771975265552E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.570617109847826E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC23","v":0.88324958481524318},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93419824849782085},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91473521341985498},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94282170110198926},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92580654829007514},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92891271364337702},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9079648994498497},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93820570685588467},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91987632840466349},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96315719617364925},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95203839225239573},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96805033861853607},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95837606843728829},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95328446316841109},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93928140227985624},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95946100796019096},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94725762606124131},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94177007908143506},0.83181803134009624,0.106,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81218997573618112,3.3372727433592354E-2,4.0596592682098811E-4,0.93421611080711209,0.81218997573618168,5.1618035698748161E-3,2.9634408527795656E-3,0.88344480445927998,0.81218997573618179,6.7830720350375628E-2,0.80807475191573164,8.6364847425711655E-2,3.4416961533105084E-2,2.847424589498806E-3,4.3718690134837473E-4,2.8107284228279266E-5,0.99999999999999967]
[19,4.75,54.75,0.83988913160377565,0,9.0233316888360462E-2,6.9877551507863345E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ22*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":213.15207531398752},{"$f":"DZ22*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.547831492238892},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9094462028181733},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.9414098515726379},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":148.86643974861525},72.465369328419484,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.068889563105033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":20.678836685230173},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.11178080509335497},567.02849289755864,51.369758980563603,14.369048030185439,6.4865762717225657,1154.9959551711106,0.84560159749136787,976.6664247887594,4.0531566246687352E-4,0.16493499345220769,null,8.6660185130843644E-4,7.5607734160324896E-5,null,null,null,6.5074130642404359E-5,1.247691169340889E-2,3.8342007356790387E-4,0.17920792459776252,0.1515385073229806,6.9877551507863345E-2,0.80395952809528204,0,8.722447794827165E-2,3.5461195632617813E-2,2.9782363426500398E-3,4.6840787587576135E-4,3.0602597438766993E-5,0.99999999999999944,3.9496486769436002E-3,0.79488036793596162,4.7396686097161351E-3,3.8064391652710948E-4,9.1989561335250346E-6,null,null,null,null,8.7807145039582677E-4,8.4125224107128443E-2,2.1687700964361078E-3,5.2412294311278574E-5,1.2972663073680793E-4,3.5015311719152516E-2,3.161572827284868E-4,2.9981312201870289E-5,2.872413864351408E-3,7.4051574420304521E-5,1.7895916764568363E-6,1.7135625142896986E-6,4.625181834086145E-4,4.1761299528571676E-6,3.1207450961303042E-7,3.0290522929153961E-5,0.93012244849213599,1.976278496211642E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3715793273542042E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9046210143643309E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6028648827439286E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC24","v":0.87763971352318892},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93019795497107383},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90921716383726314},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93932846684825011},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92097365429403322},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92460425335474861},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90203261663795209},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93444039407845836},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91467524513350607},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96088046279588024},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9488667954260972},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96607062709056724},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95561373016374962},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95041350669587521},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93529528053081146},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95696101135838085},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94377932515007401},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.93818530223490204},0.82338867988510589,0.106,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80395952809528204,3.5461195632617813E-2,4.6840787587576135E-4,0.93012244849213666,0.8039595280952827,5.1487296830837852E-3,3.0817179578153243E-3,0.87784436783241482,0.8039595280952827,7.2372278361514344E-2,0.79941994801562177,8.8044685332558117E-2,3.6512960682366771E-2,3.1142093700873689E-3,5.0248881685234015E-4,3.3429420998617479E-5,0.99999999999999933]
[20,5,55,0.8329816634259064,0,9.2151331358927738E-2,7.4867005215165344E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ23*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":210.87056925326019},{"$f":"DZ23*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.11382153403126},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8676008433832334},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.95981503127794032},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":147.27302488730061},70.609902852921266,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.933748221703164},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":21.865670717164829},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.11694799422487891},578.42518977317297,51.113573094914507,14.258548773674907,6.4542270974227511,1161.8626400744524,0.83836030562490627,974.05951802697837,3.0417469693835554E-4,0.16361704711545519,null,8.8429167910345429E-4,5.344945540907438E-5,null,null,null,8.565630773308498E-5,1.268560657397115E-2,3.9052334182220931E-4,0.17802074917043254,0.14924552968209859,7.4867005215165344E-2,0.79488036793596173,0,8.8864892716844571E-2,3.7564725732115743E-2,3.2501823975246984E-3,5.3656975782891906E-4,3.6256244558467966E-5,0.99999999999999956,2.9260952550163909E-3,0.78684609906788638,4.8323322379538042E-3,2.6933246372741422E-4,6.5089113777712308E-6,null,null,null,null,1.1546925420748214E-3,8.5450615019161139E-2,2.2062666876203505E-3,5.3318467988261553E-5,1.3742191194752732E-4,3.7092392337291349E-2,3.349114828768633E-4,4.2232216346256256E-5,3.1253071522618593E-3,8.0692936581799846E-5,1.9500923347829953E-6,1.9629170871606082E-6,5.2982300777721411E-4,4.7838329645443504E-6,4.7722663205769745E-7,3.5779017926410265E-5,0.92513299478483435,1.4799628034103784E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4441008725303436E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3622318937980547E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2920824136813891E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC25","v":0.87202627001770616},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92503951627671044},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90211590913525741},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93482089281140757},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91474830308366251},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91905070940404454},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89440269698091246},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92958346249961832},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90797897529264593},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95793808830664906},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94477249157846599},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9635111753784058},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9520459055511139},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9467059433188475},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93015488986826844},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95373099772487946},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93929084946592478},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93356144558070042},0.81409010522207592,0.106,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79488036793596173,3.7564725732115743E-2,5.3656975782891906E-4,0.92513299478483468,0.79488036793596228,5.1295114823767694E-3,3.9496486769436002E-3,0.87224344812541865,0.79488036793596228,7.6998446249717453E-2,0.79086323350192411,8.9573919986979764E-2,3.8566358610377424E-2,3.3851142060147268E-3,5.7354285109396648E-4,3.9384593892102788E-5,0.99999999999999944]
[21,5.25,55.25,0.8270246065008845,0,9.3845506214845456E-2,7.9129887284269548E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ24*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":208.48271806343058},{"$f":"DZ24*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.659581585716772},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8238049959666749},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.95484601760813836},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":145.60533807376245},71.728923631213704,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.782305348410016},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":23.030134373745206},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12262788743924725},588.49396244515617,50.824934113224025,14.140509912114178,6.4177799968935076,1170.0674664446808,0.83118102441222164,972.53787539090251,4.8993973107142529E-4,0.16191713887209569,null,8.8224617910392293E-4,5.312455552134928E-5,null,null,null,8.7121483743775609E-5,1.2902607269019071E-2,3.9726044681942844E-4,0.17672943853737463,0.14689415576729181,7.9129887284269548E-2,0.78684609906788638,0,9.0282947257114957E-2,3.9567991488639112E-2,3.5200460145047552E-3,6.1051594435901401E-4,4.2512943225737609E-5,0.99999999999999944,4.795119751744281E-3,0.77696925099064773,4.8073149959176513E-3,2.6793811518069355E-4,6.4752143960010931E-6,null,null,null,null,1.1731184575499345E-3,8.6814186491451339E-2,2.2414730148636215E-3,5.4169293250065801E-5,1.4475039911295047E-4,3.9070469321713423E-2,3.5277176781274095E-4,4.5738769906131776E-5,3.384802340262802E-3,8.739289525097831E-5,2.112009084843058E-6,2.2334322083586406E-6,6.0283940571874981E-4,5.4431064319055186E-6,5.5958108628049698E-7,4.195336213945711E-5,0.92087011271573005,2.4530689061003585E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4593077021748698E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3707074966580468E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.312565257496573E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC26","v":0.86641196816378108},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92119422190547506},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.8968329140097806},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93145857031536061},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91011264798946034},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91491256701800217},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.88872964508470809},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92596181515825693},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90299512018088168},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95573994141869001},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94171714004100981},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96159840444112255},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94938207643472639},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94393818864628976},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.926322882271716},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95131862841340209},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93594264680775963},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93011373707879375},0.80586167355860727,0.106,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78684609906788638,3.9567991488639112E-2,6.1051594435901401E-4,0.92087011271573049,0.78684609906788694,5.1081736130589896E-3,2.9260952550163909E-3,0.86663811285031622,0.78684609906788694,8.221064748007352E-2,0.78190767502926706,9.0952224372241972E-2,4.0573935970198427E-2,3.6591323151131823E-3,6.5037412266437107E-4,4.6010710440971645E-5,0.99999999999999944]
[22,5.5,55.5,0.81923936374337525,0,9.5469228580746801E-2,8.5291407675877479E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ25*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":206.01208346331018},{"$f":"DZ25*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.189593783360131},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7784908087050035},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.94907634512005767},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":143.87983492631301},72.792917148725124,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.63627964150831},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":24.202031935699711},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.12833113727189285},598.12085264101779,50.515903184596823,14.017365999390558,6.3787579588570829,1177.6015189738757,0.82406322282635724,970.41810293082574,3.7229682963763207E-4,0.16046460938392354,null,8.7953551030048262E-4,5.2755570706216781E-5,null,null,null,8.851719916664244E-5,1.3109322231682239E-2,4.0368057811400779E-4,0.17537071730353077,0.14451655849051759,8.5291407675877479E-2,0.77696925099064773,0,9.1621501487368986E-2,4.1579880451757735E-2,3.7982186157216099E-3,6.9023230096972813E-4,4.9508477656205687E-5,0.99999999999999956,3.6041999609583448E-3,0.76831402912970326,4.7782667173868754E-3,2.6631909479085246E-4,6.4360878083983993E-6,null,null,null,null,1.1905113619870324E-3,8.8101312134827317E-2,2.2747055718104095E-3,5.4972418744221977E-5,1.5211043229699465E-4,4.1057061085785891E-2,3.7070893367485149E-4,4.9353288735948257E-5,3.6522872730494751E-3,9.4299142754466423E-5,2.278911181720073E-6,2.5250561700789183E-6,6.8155342046200343E-4,6.1538243376457389E-6,6.5166054393950095E-7,4.8856817112266183E-5,0.91470859232412205,1.8659297997623892E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4737557171534596E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3787601703537651E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3320260156666642E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC27","v":0.8607992186618485},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91485373567651251},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.888141549646281},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9259103108281409},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90247822489553287},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90809235181922898},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.87940264237221832},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91998802085131881},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89479186509305209},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95210642074548224},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93667298267701227},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95843530500361607},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9449817377436327},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93936694172961765},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92000399144726031},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94733224615523037},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93041745002451381},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92442710929479988},0.79574613339079492,0.106,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77696925099064773,4.1579880451757735E-2,6.9023230096972813E-4,0.91470859232412249,0.77696925099064829,5.0817283254943457E-3,4.795119751744281E-3,0.8610410596892959,0.77696925099064829,8.7791083556223642E-2,0.77264164006017544,9.2250540169791589E-2,4.2588983102072445E-2,3.9413116644992788E-3,7.3304243209309898E-4,5.3399015143918842E-5,0.99999999999999944]
[23,5.75,55.75,0.8126879674453068,0,9.7021273118122794E-2,9.0290759436569834E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ26*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":203.79504222751044},{"$f":"DZ26*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.767846942246202},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7378278058793408},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.94408826638091714},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":142.33144261034235},73.813275066336459,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.494875932128696},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":25.38027220336711},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.13405500318157826},607.34281162736227,50.256388610316549,13.910755880677039,6.3459884634749928,1185.2546706392038,0.817006374387795,968.36062118513598,3.0800090641844351E-4,0.15915128924975552,null,8.7751631388221694E-4,5.243049518870021E-5,null,null,null,8.98425576443752E-5,1.3305618789076141E-2,4.0977927865185591E-4,0.17419447759061724,0.14231799857468619,9.0290759436569834E-2,0.76831402912970326,0,9.2879578852214206E-2,4.3598085752387147E-2,4.0844047132769469E-3,7.7585256321646982E-4,5.7289552631631998E-5,0.99999999999999944,2.9501855472367517E-3,0.76033936843509919,4.7531534894094934E-3,2.6491939641950022E-4,6.4022615383355281E-6,null,null,null,null,1.2068585662217655E-3,8.9311052914127581E-2,2.3059401133222238E-3,5.5727258542633636E-5,1.5949357234952574E-4,4.3049889766660458E-2,3.8870241337716349E-4,5.3071933325388086E-5,3.927477815662956E-3,1.0140434295437311E-4,2.4506213342300228E-6,2.8382782131014915E-6,7.660971059909713E-4,6.9171790123970714E-6,7.5407976163654861E-7,5.6535472869995446E-5,0.90970924056342961,1.5439535556470763E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4875209077556946E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3864322684546755E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3505670433353275E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC28","v":0.85519017603826442},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91005840911372349},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88158462149240624},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92171070052318005},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89671200026517273},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90293681973874818},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87237120618294062},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91546829578130329},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88859983651826768},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94935087268006491},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93285290924075326},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95603542324744295},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9416471167961814},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93590344165183093},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9152247372443385},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94431013739755998},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92623509939706439},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92012486148455752},0.78688174227016239,0.106,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76831402912970326,4.3598085752387147E-2,7.7585256321646982E-4,0.90970924056343017,0.76831402912970381,5.0510218999861257E-3,3.6041999609583448E-3,0.8554434929339414,0.76831402912970381,9.2477360425123917E-2,0.76432669878240123,9.3471892627875641E-2,4.4609417514394664E-2,4.2313572311990181E-3,8.2167700608090709E-4,6.1596412924127262E-5,0.99999999999999944]
[24,6,56,0.80682761916044654,0,9.850841942587478E-2,9.4663961413677999E-2,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ27*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":201.82823704734253},{"$f":"DZ27*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.393702402925932},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7017544107131712},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.93992085195297392},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":140.95781636523338},74.794917208496983,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.357429250329211},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":26.563942647342181},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.13979623725257206},616.20128826912457,50.045976045132463,13.820435187365373,6.3194191904302857,1193.0646351136415,0.81000995712551338,966.39423393636707,1.9239045502049803E-4,0.15807847598270613,null,8.7621726861562984E-4,5.2151379331934478E-5,null,null,null,9.1104072596050157E-5,1.3492461642998612E-2,4.1558590946550849E-4,0.17319838671073437,0.14029241779377002,9.4663961413677999E-2,0.76033936843509908,0,9.4064206403537076E-2,4.5620749276402181E-2,4.3783097491210876E-3,8.6750144894534435E-4,6.5903273216622553E-5,0.99999999999999944,1.7759214303769675E-3,0.75356115100200427,4.7321720185710438E-3,2.6374998360695383E-4,6.374000539807705E-6,null,null,null,null,1.222251378352957E-3,9.0450165894905357E-2,2.3353511014393064E-3,5.6438028839453548E-5,1.6689302178724729E-4,4.504712061386857E-2,4.0673564074636176E-4,5.6890876246399833E-5,4.210090727267247E-3,1.0870118279834763E-4,2.6269628090931809E-6,3.1735545889903416E-6,8.5659361196771088E-4,7.7342823886431452E-6,8.6745876473854007E-7,6.5035814451884017E-5,0.9053360385863215,9.3846763359153873E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5006682165402958E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3937599870219757E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.368275814901787E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC29","v":0.84958677614385625},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.90610846601929484},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87619426153565994},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91824920923156461},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89196733063691824},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89869187291598274},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86659402243192429},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91174424276192423},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88350728679118329},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94707621416089671},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92970292583640912},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9540536527749347},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93889604454245779},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93304645856577184},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91128786373977477},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94181611426978218},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92278770598812188},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91658013187907295},0.77871435932065214,0.106,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76033936843509908,4.5620749276402181E-2,8.6750144894534435E-4,0.90533603858632206,0.76033936843509975,5.0244751473673289E-3,2.9501855472367517E-3,0.84984922495592152,0.76033936843509975,9.6276960273736653E-2,0.75695025971855168,9.4623272158506744E-2,4.6633485487658506E-2,4.5289740732569785E-3,9.1639812185570144E-4,7.0650166433121445E-5,0.99999999999999956]
[25,6.25,56.25,0.80217266749568517,0,9.9937373370518903E-2,9.7889959133795307E-2,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ28*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":199.93575589508455},{"$f":"DZ28*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.033696492821811},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6670442009077946},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.93579221131237045},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":139.63609838048941},75.736349371289492,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.223308231064308},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":27.752176853771999},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.14555047607019667},624.71428315624632,49.848298970049576,13.73504345071842,6.2944580566787858,1200.6578557465052,0.80307345353837845,964.21645073233015,2.5826328726619689E-4,0.15688264092164245,null,8.749642031086988E-4,5.1874755958100038E-5,null,null,null,9.2308158285214225E-5,1.3670800810606402E-2,4.2112940153605458E-4,0.1722519815384031,0.13833099369287438,9.7889959133795307E-2,0.75356115100200427,0,9.5182337913476411E-2,4.7646221698914831E-2,4.6796383973928693E-3,9.6529479476605842E-4,7.5397059649620336E-5,0.99999999999999933,2.4368377667628358E-3,0.74614399002154119,4.7113857601604513E-3,2.6259145105709538E-4,6.3460024827189626E-6,null,null,null,null,1.2367801542971278E-3,9.1525337678447144E-2,2.3631111788707643E-3,5.7108901861371529E-5,1.743027469342809E-4,4.7047125040893353E-2,4.2479391108719779E-4,6.080628009414408E-5,4.4998420287149501E-3,1.161823301714281E-4,2.8077584123469701E-6,3.5313090593481194E-6,9.5315731848925542E-4,8.6061672174548726E-6,9.924217271211515E-7,7.4404637922499182E-5,0.90211004086620428,1.2999129330562242E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5132535968470791E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4007745119305687E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3852276967341267E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC30","v":0.84399076647150073},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90371545864604608},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87293328215278532},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91615113176287422},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88909505935572708},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89612089224137026},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86310046503394444},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90948759075841978},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88042551632390431},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94569598649065068},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92779307563390279},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95285083188414388},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93722744354585541},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93131380294476451},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90890269965091497},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94030307851424888},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92069811690768355},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91443220060092423},0.7717723338713951,0.106,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75356115100200427,4.7646221698914831E-2,9.6529479476605842E-4,0.90211004086620472,0.75356115100200494,5.002296002717805E-3,1.7759214303769675E-3,0.84425804086445533,0.75356115100200494,9.9846584473232733E-2,0.74985257051177279,9.5709530676042001E-2,4.8659524684868019E-2,4.833864620769554E-3,1.017317221713371E-3,8.0607811600960682E-5,0.99999999999999933]
[26,6.5,56.5,0.79688615734102308,0,0.10131063284630613,0.10180320981267015,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ29*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":197.95739286287966},{"$f":"DZ29*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.657353308069084},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6307588218766216},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.93098284176567225},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":138.2544000756487},76.633675027928774,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.091849723271554},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":28.944064789275515},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.15131265355249079},632.87644666377571,49.630028653353321,13.644230789381739,6.2668965674835766,1207.6693927782624,0.79619635055686699,961.54196320928008,2.6183942549746694E-4,0.1556888961497726,null,8.7313912279985578E-4,5.1560771878752783E-5,null,null,null,9.3457316396382669E-5,1.3841006863175022E-2,4.2642084135859374E-4,0.17123632049087867,0.13633773345762365,0.10180320981267015,0.74614399002154108,0,9.6236723438607591E-2,4.9672827670821214E-2,4.9880908441462379E-3,1.0693396486606834E-3,8.5818563552301014E-5,0.99999999999999922,2.4676842874653245E-3,0.7387215781755937,4.6871722703239775E-3,2.6124190004280971E-4,6.3133881152186638E-6,null,null,null,null,1.2504806277362842E-3,9.2539212661415335E-2,2.3892886218281114E-3,5.7741527627860932E-5,1.817166189111379E-4,4.9048248764226747E-2,4.4286228768332966E-4,6.4814249146509054E-5,4.7964434252104667E-3,1.2384034153206021E-4,2.9928282572014946E-6,3.9119332346040156E-6,1.0558939275319278E-3,9.5337878941516871E-6,1.1295958682661937E-6,8.4688967684034817E-5,0.89819679018732879,1.3295236385299669E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5253256111051309E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4075029096941513E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4014881000109769E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC31","v":0.83840373095566623},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90041063774935493},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86843558253617559},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91325238488846827},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88513110616812385},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89257121765626957},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.85828376811645035},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90637046293333168},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87617380160799396},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94378714928818275},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92515366007394595},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95118695536553477},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93492067119079725},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92891870603952453},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.905608617569445},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93821094217443957},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91781102724495656},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91146531846271572},0.76417592363583531,0.106,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74614399002154108,4.9672827670821214E-2,1.0693396486606834E-3,0.8981967901873299,0.74614399002154186,4.9803232137002659E-3,2.4368377667628358E-3,0.83867829738420907,0.74614399002154186,0.10378807846885121,0.74243278409856739,9.6731554185173457E-2,5.068580347845944E-2,5.1457257363915565E-3,1.1245369588623357E-3,9.1517073693844509E-5,0.99999999999999922]
[27,6.75,56.75,0.79160009173075541,0,0.10262696114421159,0.10577294712503227,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ30*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":195.96912214219435},{"$f":"DZ30*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.279125387817587},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5942917248159549},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.92586568797841995},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":136.86578219328081},77.48890397690252,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.962385010807552},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":30.138688783585113},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.15707889375450709},640.69077922151143,49.406837825872302,13.55286392138715,6.2387137542032516,1214.2704385241109,0.78937813950511604,958.51853961822405,2.7186344059595589E-4,0.15448433293220123,null,8.7105999195120941E-4,5.1230168098836014E-5,null,null,null,9.4550596846558769E-5,1.4002939171298051E-2,4.3145555768305574E-4,0.17020743185867493,0.13435802589054463,0.10577294712503227,0.7387215781755937,0,9.7226384931739324E-2,5.1698779286097667E-2,5.3033606286368761E-3,1.1797342690639879E-3,9.7215583835388004E-5,0.99999999999999922,2.5639840459903275E-3,0.73123010026625868,4.6614091947241058E-3,2.5980598208791191E-4,6.2786865327030132E-6,null,null,null,null,1.2633400901219426E-3,9.3490850374165962E-2,2.4138591481356652E-3,5.8335319315753868E-5,1.8912809707471857E-4,5.1048726358715248E-2,4.6092483030769714E-4,6.8910801314223203E-5,5.0996002305365475E-3,1.3166760831728296E-4,3.1819884688228822E-6,4.3157865706493672E-6,1.1649004620432363E-3,1.0518020450102171E-5,1.2796103463630585E-6,9.5935973489024942E-5,0.89422705287496695,1.395423418282471E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5369266874680812E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4139688278571919E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4171141733467731E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC32","v":0.83282711047217106},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89704232264658701},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86385842991811812},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91029646723482072},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88109428241218646},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88895446197641459},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85338411751788934},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90319270650546046},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87184555729478963},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94183840219560389},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92246131662702857},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94948782188270908},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93256672590212575},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92647490375077279},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90225113619661967},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93607551058943339},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91486691221062644},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.90844081097346585},0.75657413563802733,0.106,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7387215781755937,5.1698779286097667E-2,1.1797342690639879E-3,0.89422705287496773,0.73872157817559458,4.9547275584820062E-3,2.4676842874653245E-3,0.83310910091767942,0.73872157817559447,0.10781842634074137,0.73497583922092624,9.7689322250314695E-2,5.2710585387518244E-2,5.4642498476647891E-3,1.2381511697122536E-3,1.03425783121669E-4,0.99999999999999933]
[28,7,57,0.78624905982555804,0,0.10388703461799072,0.10986390555645049,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ31*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":194.0207818369725},{"$f":"DZ31*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.908493414052849},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5585569959993251},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.92069637567320151},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":135.50505190609098},78.30444857187068,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.834286373047618},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":31.335187424038146},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.16284566746857829},648.16840663807068,49.18906412949859,13.464127374216583,6.2112149743853919,1220.5831616813853,0.78261831606329801,955.25073861030194,2.3878770428995108E-4,0.15335489879560416,null,8.6894342379515213E-4,5.0897124272543615E-5,null,null,null,9.5588816286054572E-5,1.4156718755226186E-2,4.3623694648621265E-4,0.16920207156596023,0.13242064032337345,0.10986390555645049,0.73123010026625868,0,9.815225956889008E-2,5.3722391488938828E-2,5.6251390666927012E-3,1.2965680703605192E-3,1.0963598240795E-4,0.99999999999999933,2.2229138101573656E-3,0.72410720387759242,4.6353835192694311E-3,2.5835542799824827E-4,6.2436312412330636E-6,null,null,null,null,1.2753707189307882E-3,9.4381151985481332E-2,2.4368460252522238E-3,5.8890839225729614E-5,1.9653101703579867E-4,5.3046893956199985E-2,4.7896651570304201E-4,7.3091925617241893E-5,5.4090156204744831E-3,1.396564667626441E-4,3.3750538383322992E-6,4.7431961694512633E-6,1.2802652121242692E-3,1.1559662066798682E-5,1.4430951488234835E-6,1.0819288725912652E-4,0.89013609444354869,1.2219471341144594E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5480941190840399E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.420193051943049E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4321561487587069E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC33","v":0.82726221994508009},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89351982887529513},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85907929849152687},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90720364440242085},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87687624056788449},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88517336654086698},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.84827056609876095},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89986869105316092},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86732477842646449},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93979694076887454},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91964332979900476},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94770734069232065},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9301019356038337},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92391632226991516},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8987398512846001},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93383896823162027},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91178634699384342},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90527718347740016},0.74890161246914366,0.106,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73123010026625868,5.3722391488938828E-2,1.2965680703605192E-3,0.89013609444354946,0.73123010026625945,4.927493863344721E-3,2.5639840459903275E-3,0.82755201404821654,0.73123010026625945,0.11175095243798024,0.72766865207192555,9.8584397536820412E-2,5.473224344919464E-2,5.7891278366685945E-3,1.3582448746237161E-3,1.1638179278610376E-4,0.99999999999999922]
[29,7.25,57.25,0.78126922096592988,0,0.10509277971455951,0.11363799931950998,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ32*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":192.11515310495983},{"$f":"DZ32*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.545986445267317},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5236056449539559},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.9155053665421703},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":134.17415158809263},79.081833223397823,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.706962992553166},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":32.532749939723317},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.16860949810770196},655.321602779915,48.977313400638231,13.37817540329454,6.1844767283705488,1226.6261261158163,0.77591638023031739,951.759303671721,2.4680095230884618E-4,0.15221807292297324,null,8.6681327773912599E-4,5.0563332108894351E-5,null,null,null,9.6573937574255021E-5,1.4302636386213881E-2,4.407736442745199E-4,0.16822223445319276,0.1305263872311771,0.11363799931950998,0.72410720387759242,0,9.9016535504750758E-2,5.5742095409450465E-2,5.9531166066444877E-3,1.4199216788869133E-3,1.231276031642575E-4,0.99999999999999933,2.2987453458285134E-3,0.71693610270945718,4.6092486079021902E-3,2.5689878559014738E-4,6.2084288144174554E-6,null,null,null,null,1.2866009466047578E-3,9.5212221578969483E-2,2.4583035789374247E-3,5.9409400239087783E-5,2.0391963944459574E-4,5.5041202413528466E-2,4.9697335647740353E-4,7.7353599803436996E-5,5.7243919366385294E-3,1.4779923156616406E-4,3.5718386363571928E-6,5.1944569839241158E-6,1.4020677903278384E-3,1.2659431575150685E-5,1.6206800259375302E-6,1.2150692313831998E-4,0.88636200068048898,1.2761666833140617E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.558860866946723E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4261939529270763E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4466584230672898E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC34","v":0.82171026274573999},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89044595588675757},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85491513767021488},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90450337500112388},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87319838651383808},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88187484202618815},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84381695025143055},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89696734510491638},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86338443647275842},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93801252638908872},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91718221945842138},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94615061802803824},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92794845804863479},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92168114909594157},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89567565834764207},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9318844436954602},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90909670253908648},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90251590115126468},0.74160657826721399,0.106,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72410720387759242,5.5742095409450465E-2,1.4199216788869133E-3,0.88636200068048998,0.7241072038775932,4.8999825785089124E-3,2.2229138101573656E-3,0.82200657705079305,0.7241072038775932,0.11557471665385556,0.7205216532935248,9.9419002845811219E-2,5.6749250093753249E-2,6.1200498644069633E-3,1.4848943503904578E-3,1.3043289825704268E-4,0.99999999999999922]
[30,7.5,57.5,0.77624237450940714,0,0.10624619150239095,0.11751143398820112,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ33*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":190.20904162964871},{"$f":"DZ33*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.183387644422965},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4886454398594187},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.9101042577497046},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":132.84291411984111},79.820933054091824,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.57984179400567},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":33.730589907004649},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.17436668067574995},662.15691783859165,48.762618357791801,13.292200861513798,6.1573666971338623,1232.308928282331,0.76927183628682816,947.98055213240195,2.4578598182552994E-4,0.15109185613031861,null,8.6450700602318145E-4,5.0218400433328795E-5,null,null,null,9.7507978067629477E-5,1.4440990905821252E-2,4.4507454432068325E-4,0.16723594094681021,0.12864989938530824,0.11751143398820112,0.71693610270945718,0,9.982147018687168E-2,5.7756404778056041E-2,6.2869831221694381E-3,1.5498670218940026E-3,1.3773819334982786E-4,0.99999999999999922,2.2829065074617162E-3,0.70980958529461069,4.5820559183859851E-3,2.553831873857749E-4,6.171801613002352E-6,null,null,null,null,1.2970601059632677E-3,9.5986229868797179E-2,2.4782878552987585E-3,5.9892356812479006E-5,2.1128852712559739E-4,5.7030184149261517E-2,5.1493210166892486E-4,8.1691794153747552E-5,6.0454309680681318E-3,1.5608820315882266E-4,3.77215678873589E-6,5.6698321433770818E-6,1.5303792195019916E-3,1.3817970248633916E-5,1.812993455845882E-6,1.3592519989398199E-4,0.88248856601179837,1.280074234796108E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5692562110405565E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4319878501556161E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4606604349564493E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC35","v":0.81617234290817442},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88724633293566824},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85058688005712102},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90169130250337737},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86937303535944732},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87844238532709129},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.83918974737650698},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89394663800781504},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85928753817812498},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93615217583334553},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9146184190525587},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94452722294478997},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92570429668980481},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91935209991909872},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89248601083773516},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92984714936961943},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90629561847731976},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.89964108770566598},0.73426217432919183,0.106,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71693610270945718,5.7756404778056041E-2,1.5498670218940026E-3,0.88248856601179893,0.71693610270945796,4.8723558223067549E-3,2.2987453458285134E-3,0.81647547818833111,0.71693610270945796,0.1194516488683529,0.71337284400203393,0.10019487798702742,5.8760129985001047E-2,6.4567051751659877E-3,1.6181672222774085E-3,1.4562676014058984E-4,0.99999999999999922]
[31,7.75,57.75,0.77125990790921739,0,0.10734822834227704,0.12139186374850468,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ34*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":188.26432319860623},{"$f":"DZ34*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.813444658291559},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4529771402447418},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.90432198312448597},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":131.48471336708585},80.521046731131221,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.452350819445659},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":34.927922435583156},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.18011339770596324},668.67520546957689,48.537010988708758,13.203723310365927,6.1288787416506851,1237.5460322415208,0.76268419275856636,943.85679660169103,2.8217580613572655E-4,0.14990154707395201,null,8.6187753546664806E-4,4.9852932482808176E-5,null,null,null,9.8391996082105565E-5,1.4571939122701494E-2,4.4914416397097082E-4,0.16621492863079176,0.12676949866719814,0.12139186374850468,0.70980958529461058,0,0.10056828578718316,5.9763855191946047E-2,6.626427228162539E-3,1.6864674226608142E-3,1.5351532693135179E-4,0.999999999999999,2.6478520269759354E-3,0.70234889585483107,4.5529441925121535E-3,2.5376063072640986E-4,6.1325895649816275E-6,null,null,null,null,1.3067640776625591E-3,9.6704352069831731E-2,2.496829197446242E-3,6.0340442242629922E-5,2.186323228978308E-4,5.9012393173777461E-2,5.3282969527075651E-4,8.6102462592749598E-5,6.3718332933841862E-3,1.6451565071955881E-4,3.9758214660440142E-6,6.1695533014667525E-6,1.6652620267080601E-3,1.5035842651287288E-5,2.0206616358884434E-6,1.5149466529546334E-4,0.8786081362514947,1.5000450435867063E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5793062830269723E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4375893082413816E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4741973824755012E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC36","v":0.81064947556684563},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88404780163759045},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84626649075610128},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89887882083335913},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86555201683727667},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87501213086552687},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83457291323161442},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89092627673158209},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85519677993192944},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93428945015847698},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91205343747536138},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94290131887543505},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92345825147230953},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91702134967335791},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88929734863038168},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92780766945430682},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90349404860241922},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89676667104982222},0.72696343159236432,0.106,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70980958529461058,5.9763855191946047E-2,1.6864674226608142E-3,0.87860813625149536,0.70980958529461136,4.8436109073847627E-3,2.2829065074617162E-3,0.81095938056565653,0.70980958529461147,0.1235256343010379,0.70607924057472082,0.10091279102476353,6.0763419096948081E-2,6.7987816243125464E-3,1.7581225500442165E-3,1.6201082817207321E-4,0.99999999999999922]
[32,8,58,0.76594165653420887,0,0.10839893861221922,0.12565940485357111,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ35*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":186.2756052471843},{"$f":"DZ35*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.435131661521247},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4165018404748007},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.89814381678325972},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":130.09578313660961},81.182060836352449,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.323919298667164},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":36.123964265098174},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.1858459613791465},674.87627501449253,48.299293917535749,13.112371226942724,6.0988616665494053,1242.3237578895908,0.75615296237999818,939.38678976326571,2.8550287711050156E-4,0.14871346157807247,null,8.5891129749559962E-4,4.9466177375209041E-5,null,null,null,9.9226213021166111E-5,1.4695513899421499E-2,4.5298319878339367E-4,0.16515506524127982,0.12488249183425561,0.12565940485357111,0.70234889585483107,0,0.10125729626234388,6.1762983001950114E-2,6.9711360204625537E-3,1.8297776774276189E-3,1.7050632941279463E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999922},2.676597997430395E-3,0.6948923408905715,4.5218392906203816E-3,2.520269834008572E-4,6.0906928079172713E-6,null,null,null,null,1.3157169411923061E-3,9.7366890076204277E-2,2.5139354000454201E-3,6.0753844901883577E-5,2.259456723373386E-4,6.0986384241617592E-2,5.5065308799518212E-4,9.0581539306708157E-5,6.7032980305150192E-3,1.7307380571339483E-4,4.1826449274314477E-6,6.6938209176390242E-6,1.8067703191863638E-3,1.6313537323615948E-5,2.2443074929883654E-6,1.6826202191980627E-4,0.87434059514642792,1.5325189878111933E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5890345055025927E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.443011381886212E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4873008146980896E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC37","v":0.80514259593469328},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88031345799404725},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84123046159767201},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89559345825548309},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86109474947832698},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87100855526525767},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.82919381537787729},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88739907999764667},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85042675999967432},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93211085513066605},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90905616163819247},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94099914883633551},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92083258379514665},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91429698329026377},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88557439659059867},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92542287571997017},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9002213330753126},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.8934099929437046},0.71932244095269038,0.106,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70234889585483107,6.1762983001950114E-2,1.8297776774276189E-3,0.87434059514642892,0.70234889585483196,4.8128374128035452E-3,2.6478520269759354E-3,0.80546070073953047,0.70234889585483196,0.12781829499290978,0.69862061837270129,0.10157301281458428,6.2757664813506989E-2,7.1459658383412781E-3,1.9048109011636886E-3,1.7963226679182414E-4,0.99999999999999911]
[33,8.25,58.25,0.76062453164053523,0,0.1093982832272155,0.12997718513224849,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ36*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":184.29100516886734},{"$f":"DZ36*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.057602006055582},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3801020670789286},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.89181034360317801},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":128.70972884861516},81.805781099515869,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.193996109020009},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":37.317959097268478},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.19156120833238069},680.76657331546789,48.059416907743454,13.0212215074918,6.0685718510873716,1246.7553295301477,0.74967766205827768,934.66462060085871,2.8668508644858523E-4,0.14753176830061646,null,8.5581156307890105E-4,4.907143580803255E-5,null,null,null,1.0001077070237456E-4,1.4811736311018866E-2,4.565919823461164E-4,0.16409167545001935,0.12301586361459618,0.12997718513224849,0.69489234089057161,0,0.10188872936682464,6.3752346625063863E-2,7.3207956562200034E-3,1.9798441248997586E-3,1.8875820417085367E-4,0.99999999999999922,2.6835515689178587E-3,0.68746253934994683,4.4899524732347701E-3,2.5024975562263442E-4,6.0477428495406489E-6,null,null,null,null,1.3239216559482929E-3,9.7974062891831956E-2,2.5296121176026621E-3,6.1132701441723902E-5,2.3322330174415802E-4,6.2950733896032451E-2,5.6838942728725103E-4,9.5124946284762103E-5,7.0395233947660512E-3,1.8175487630035003E-4,4.3924388688400649E-6,7.2428045113928762E-6,1.9549498529861072E-3,1.7651467402258547E-5,2.4845497140347548E-6,1.8627365445681891E-4,0.87002281486775057,1.5530468758260196E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.59846195688219E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4482658192504203E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4999991232014033E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC38","v":0.79965256707289023},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87651362822614065},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83611510269392453},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8922485512173145},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85656358000058042},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.866936225180863},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82373273107211775},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88380906368833689},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84557976173578353},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92988979705196628},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90600342118579846},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93905928561993424},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91815712652153325},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91152131480501219},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88178601302830562},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92299218756547141},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89688919185964699},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.88999362224372625},0.71168568470569582,0.106,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69489234089057161,6.3752346625063863E-2,1.9798441248997586E-3,0.87002281486775157,0.69489234089057239,4.7799569668291559E-3,2.676597997430395E-3,0.79997899853891541,0.69489234089057239,0.13214995954580874,0.69117744012025928,0.10217637236594568,6.474147119716081E-2,7.4979444612822852E-3,2.058274427093108E-3,1.9853788244938558E-4,0.99999999999999922]
[34,8.5,58.5,0.75532983984849111,0,0.11034742619213922,0.134322733959369,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ37*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":182.3638460462837},{"$f":"DZ37*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.690999319939841},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3447558247169309},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.88559133872252527},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":127.36379160176695},82.395064824824388,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.062071419845875},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":38.509207298263966},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.19725645854800158},686.36054537776761,47.828485977584116,12.933688187772939,6.0394116774423052,1250.974715353479,0.74325781283751513,929.79673084865988,2.508399471246389E-4,0.14643013106772659,null,8.5280560333265661E-4,4.8683563723034921E-5,null,null,null,1.0074691012027485E-4,1.4920790217524455E-2,4.59975878323593E-4,0.16306397318787522,0.12119857206421535,0.134322733959369,0.68746253934994683,0,0.10246401536506673,6.5730595769257744E-2,7.6750932663445653E-3,2.1367047292864573E-3,2.0831756072791751E-4,0.99999999999999933,2.3125418983985786E-3,0.68043684527014003,4.4586419636121425E-3,2.4850464864696132E-4,6.0055691490806752E-6,null,null,null,null,1.3313968064989927E-3,9.8527245828971557E-2,2.5438948595828967E-3,6.1477870013289094E-5,2.4046027138536753E-4,6.4904108823367973E-2,5.8602667450440352E-4,9.9728618168880835E-5,7.3802085377890634E-3,1.9055109481615939E-4,4.6050155704621135E-6,7.8166429660587545E-6,2.109838114960072E-3,1.9049971360326748E-5,2.7420018017679593E-6,2.0557555892614955E-4,0.86567726604063022,1.3524750486514692E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6076076765708306E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4533632320420228E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.512317953117888E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC39","v":0.79418018665304235},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87267867469428584},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83096167040645863},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88887074015996548},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85199489945743601},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86282774431379683},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.81823381574378884},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88018487052160255},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84069480133523267},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92764382571677995},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90291947717028853},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9370970271162512},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91545308611982246},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90871636189607541},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87796246239591469},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92053483940397562},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89352415868909063},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88654481723468392},0.7040763284277286,0.106,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68746253934994683,6.5730595769257744E-2,2.1367047292864573E-3,0.865677266040631,0.6874625393499475,4.7462499717069451E-3,2.6835515689178587E-3,0.79451498623693007,0.68746253934994761,0.13632007707897884,0.68394969231004343,0.10272495157882522,6.6713552050427782E-2,7.8544059589002006E-3,2.2185469695313446E-3,2.1877405329242796E-4,0.99999999999999933]
[35,8.75,58.75,0.75043374281151409,0,0.11124883698989649,0.13831742019858864,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ38*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":180.34279451054084},{"$f":"DZ38*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.306535518741967},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3076874910379335},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.87875669442526394},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":125.95227943970467},82.94591483437884,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.927633411206045},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":39.697006504391496},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.2029275965822247},691.65239330064776,47.575032801821862,12.839999420693086,6.0074075686335764,1254.6363690928058,0.73689293986334925,924.53268248027575,3.6339420766000146E-4,0.14511207481639671,null,8.4927285873471234E-4,4.8262446544028045E-5,null,null,null,1.0143705760676774E-4,1.5023035024042624E-2,4.6314568038416604E-4,0.16196062209136897,0.11934763895500579,0.13831742019858864,0.68043684527014003,0,0.10298588779258371,6.7696508331597835E-2,8.0337186514558359E-3,2.300389209776231E-3,2.292305458569384E-4,0.99999999999999911,3.4573045099459787E-3,0.67230276282644419,4.4242319253273397E-3,2.4658678788494449E-4,5.9592205375463971E-6,null,null,null,null,1.3381779118550577E-3,9.9029067397979259E-2,2.5568514920258907E-3,6.1790990723502304E-5,2.4765211047837775E-4,6.6845302287234676E-2,6.0355393388478206E-4,1.0438852429070752E-4,7.7250551783728397E-3,1.9945475987798687E-4,4.8201889143017405E-6,8.4154450024546021E-6,2.271464450612022E-3,2.0509314161754184E-5,3.0172711679402036E-6,2.262132746889982E-4,0.8616825798014105,2.0446484502363416E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6164889218126864E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4583132386727117E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5242805490978299E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC40","v":0.78872619287344303},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.86935188280284592},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82649862208160629},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88593889251975355},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84803517517300209},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85926488825315595},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81347386316359771},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87704010034232716},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83646271951953977},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92569187513836682},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90024173821095566},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93539112751643139},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91310420004649506},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90628011951134835},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87464544058048777},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9183996782496946},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.890603309094398},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88355230484652658},0.69688084560615671,0.106,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68043684527014003,6.7696508331597835E-2,2.300389209776231E-3,0.86168257980141139,0.68043684527014081,4.7131521814081844E-3,2.3125418983985786E-3,0.78906789664847776,0.68043684527014081,0.14089689808495889,0.67636980404829206,0.10321959355794516,6.8672624449371666E-2,8.2150389874872526E-3,2.3856542101331197E-3,2.4038666181099626E-4,0.99999999999999911]
[36,9,59,0.74442242260407976,0,0.11210120142459033,0.14347637597132917,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ39*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":178.25639099454423},{"$f":"DZ39*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.909639837258098},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2694205293339755},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.87145729705602837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":124.4951251387302},83.458568115096455,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.790148989574721},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":40.880625158497388},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.20857124922276507},696.63844725446825,47.304861842212382,12.741971540419637,5.9732924672453374,1257.7985204136594,0.73058257234782431,918.92567853909873,3.0716973224257234E-4,0.14391557532202487,null,8.4534078450949196E-4,4.7816460493071122E-5,null,null,null,1.0208018289850493E-4,1.5118318218859783E-2,4.6609637512160933E-4,0.16080239707614988,0.11747942889558984,0.14347637597132917,0.67230276282644419,0,0.1034532993233066,6.9648740567145512E-2,8.396359323518671E-3,2.4709192104900093E-3,2.5154277776505407E-4,0.99999999999999922,2.8779647943974309E-3,0.66478686778021234,4.3874820182353159E-3,2.4453851336004559E-4,5.9097202390105081E-6,null,null,null,null,1.3442513632722021E-3,9.9478520512096935E-2,2.568456012755235E-3,6.2071435182233629E-5,2.54793903241294E-4,6.8772987438747255E-2,6.2095922515696894E-4,1.0910060424356592E-4,8.0737628345838204E-3,2.0845811328210157E-4,5.0377714091822961E-6,9.0392898006202749E-6,2.4398502319128612E-3,2.2029688776527853E-5,3.3109582670005888E-6,2.4823181949805347E-4,0.85652362402866999,1.7219459580842034E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6251213851451027E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4631245854569734E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5359080482091807E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC41","v":0.78329126966054574},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86434518196016052},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81979509037581133},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88152371074779634},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84208220860869332},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85390506261429855},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80632840748801404},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87230590786868811},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83010339767211661},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92274793432135083},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89620753778726048},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93281736294946815},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90956365721838517},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90260843443158445},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8696532289600637},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91518029083460628},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8862045262912025},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.87904744360029763},0.68855018818953406,0.106,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67230276282644419,6.9648740567145512E-2,2.4709192104900093E-3,0.85652362402867088,0.67230276282644486,4.6767779337498309E-3,3.4573045099459787E-3,0.78364447586677255,0.67230276282644497,0.14577560642794024,0.66854481530332821,0.10365965092681943,7.0617361266004028E-2,8.5795312693403517E-3,2.5596137778424862E-3,2.6342102872440882E-4,0.99999999999999922]
[37,9.25,59.25,0.7390211580902698,0,0.11290400502517804,0.14807483688455128,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ40*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":176.34396804399924},{"$f":"DZ40*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.545840407079623},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.234344564761841},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.8648672548131151},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":123.15947970566651},83.941741461095077,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.649157745567493},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":42.059431446908263},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.21418626987432254},701.34849796000356,47.067753516225842,12.655005061364912,5.9433522597829249,1261.0276256971426,0.72432624353456787,913.3954031145264,2.4397389294322715E-4,0.14285345853500825,null,8.420012116953147E-4,4.741004150257216E-5,null,null,null,1.0267598984936147E-4,1.5206596010236623E-2,4.6882630768905559E-4,0.15976494198892441,0.11572194027935577,0.14807483688455128,0.66478686778021234,0,0.10386600253033224,7.1585981964862544E-2,8.7627032151620342E-3,2.6483083451949627E-3,2.7529927968376362E-4,0.99999999999999911,2.2262077172420639E-3,0.65795780227697276,4.3543034655536533E-3,2.4268929006648213E-4,5.865030377383961E-6,null,null,null,null,1.3496139457350124E-3,9.9875367250809477E-2,2.5787022788530969E-3,6.2319054934643217E-5,2.6188085547080469E-4,7.0685870245042554E-2,6.3823086434919036E-4,1.1386080308680466E-4,8.4260314289902206E-3,2.175534072686856E-4,5.2575758163233783E-6,9.6882271633927948E-6,2.6150089014522317E-3,2.3611216579338022E-5,3.6236557219687998E-6,2.7167562396179481E-4,0.85192516311544797,1.3464291619912361E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6335193795141536E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.467805249787171E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5472197292790065E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC42","v":0.77787605126289228},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86014977064092013},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81419004689538621},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87782130960071136},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83709969286575336},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84941573898595923},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80035759280072494},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86833751963155115},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82478364961025341},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92027513724154142},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89282303928856355},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.930654643091954},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90659165383204743},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89952684330843991},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86546975967920281},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91247694191083517},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88251572464806793},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87527139663655651},0.68085265779900139,0.106,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66478686778021234,7.1585981964862544E-2,2.6483083451949627E-3,0.85192516311544875,0.66478686778021323,4.6379302518343721E-3,2.8779647943974309E-3,0.77823844658611707,0.66478686778021312,0.15005727448676132,0.6613723350285925,0.10404783662334768,7.2546621889412341E-2,8.9475747969067366E-3,2.7404353269579397E-3,2.8792184802060991E-4,0.99999999999999911]
[38,9.5,59.5,0.7342976263996559,0,0.11366266151137203,0.1520397120889713,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ41*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":174.43594241753178},{"$f":"DZ41*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.182877478049207},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1993492520055149},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.85816394607832891},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":121.82690538499466},84.392740933603264,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.504249441804745},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":43.232862406325495},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.21976946573015838},705.79172513244544,46.828610071347669,12.568156603071925,5.9131550732305866,1263.9545076062186,0.71812349066426595,907.67542304301116,3.1178062227873391E-4,0.1416635100265832,null,8.3855621137367286E-4,4.6998029431797812E-5,null,null,null,1.0322956921348217E-4,1.5288622395018565E-2,4.7135848789216326E-4,0.15872405534179168,0.11398347267443557,0.1520397120889713,0.65795780227697287,0,0.10422967071636313,7.3507261813962124E-2,9.1324463786514373E-3,2.8325623087209176E-3,3.0054441635745619E-4,0.99999999999999911,2.9157284920468007E-3,0.65047489127352143,4.3205546557887799E-3,2.4080828320804438E-4,5.8195724078057279E-6,null,null,null,null,1.3543393769977021E-3,0.10022506294287835,2.5877311425545795E-3,6.2537253932497426E-5,2.6890941604468878E-4,7.258299220090994E-2,6.5536019700749486E-4,1.1866517138469648E-4,8.7815686918322755E-3,2.26733095665782E-4,5.4794197686837844E-6,1.0362277923997684E-5,2.7969460824539992E-3,2.5253948342920669E-5,3.9559474884586836E-6,2.9658846886899753E-4,0.84796028791102784,1.782749877844958E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6416959966745351E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4723625284185217E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5582332262502796E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC43","v":0.7724811263257817},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85688266012398506},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.809832961216294},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87493643475993155},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83322333134107796},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84592101236685135},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.7957185397458878},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8652463569105957},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82064674809352445},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91834573680805909},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89018487151729619},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92896663565988813},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90427396533337412},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89712400882973886},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86221182233632154},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91036816992997294},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8796413498690473},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87233012235283425},0.67385855544302431,0.106,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65795780227697287,7.3507261813962124E-2,2.8325623087209176E-3,0.84796028791102873,0.65795780227697354,4.6028577859975189E-3,2.2262077172420639E-3,0.77285007165447539,0.65795780227697354,0.15437569242991447,0.65421634677524709,0.10438764415751513,7.4459396720317345E-2,9.3188660469157563E-3,2.9281207434203494E-3,3.1393312666902907E-4,0.99999999999999911]
[39,9.75,59.75,0.72891010207831386,0,0.11437822515082779,0.15671167277085762,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ42*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":172.47100817704111},{"$f":"DZ42*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.809088846813125},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1633101719545329},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.8510565425545753},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":120.45458581320018},84.810005388885671,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.354987643141811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":44.400319122605964},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.22531771090972658},709.96621360177619,46.574655854408562,12.477457871808125,5.8810876968131822,1266.4390944419129,0.71197385494043408,901.67152411708116,2.9379125561086581E-4,0.1405176454865564,null,8.3475931071371422E-4,4.6564531314742572E-5,null,null,null,1.0374203233463087E-4,1.5364562024959325E-2,4.7369772550156093E-4,0.15763476236699123,0.112231829435046,0.15671167277085762,0.65047489127352154,0,0.10454561759866712,7.5411531626672565E-2,9.5052857151800719E-3,3.0236791781197815E-3,3.2732183698060201E-4,0.99999999999999922,2.7265766987024337E-3,0.64321895794647976,4.2847713704090417E-3,2.3881388382964667E-4,5.7713741006792213E-6,null,null,null,null,1.3584447272382146E-3,0.10052887083124533,2.5955752197843345E-3,6.2726820399243679E-5,2.758757493115094E-4,7.4463318002110396E-2,6.7233787525065706E-4,1.2350977073230962E-4,9.140083169661254E-3,2.3598965337793325E-4,5.7031214085744546E-6,1.1061435047771486E-5,2.9856598761489402E-3,2.6957866923069782E-5,4.3084081035830259E-6,3.23013428877019E-4,0.84328832722914171,1.6860899764011839E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6496632433833836E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4768031133774045E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5689647116281747E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC44","v":0.76710704151982911},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85257480851722245},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80409832754800326},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87113030904490385},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82811711326171411},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84131473550276348},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.78961596330779782},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86116936784782372},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81519977745586836},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91579667350695815},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88670289049276696},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92673575885538861},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90121354798651787},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8939515836367421},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85791589593388251},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90758282245092403},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87584894739688068},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.86845090731414742},0.66619480621496696,0.106,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65047489127352154,7.5411531626672565E-2,3.0236791781197815E-3,0.84328832722914238,0.65047489127352209,4.5671825114046299E-3,2.9157284920468007E-3,0.76748536996846628,0.65047489127352209,0.15896156116542554,0.64684692461000071,0.10467962990016075,7.6354619366198473E-2,9.6931024772959531E-3,3.1226643538233272E-3,3.4149812709463264E-4,0.99999999999999933]
[40,10,60,0.72373831458173099,0,0.11505023585827487,0.16121144955999347,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ43*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":170.60260536774001},{"$f":"DZ43*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.453663349972111},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1290415857472578},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.84430622768897645},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":119.14968425956884},84.945678120373188,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.199103422787033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":45.558687977697133},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.23076499623642727},711.71095366069483,46.317677446070725,12.392699102158419,5.8486384488714123,1266.3835039656065,0.70587688149548244,893.91083855656416,2.49336653636875E-4,0.13946815731085591,null,8.3125134115259248E-4,4.6151219593072132E-5,null,null,null,1.5483605617210505E-4,1.533440888543311E-2,4.7430945648809718E-4,0.15655845092333176,0.11051099110952496,0.16121144955999347,0.64321895794647976,0,0.10481364220165437,7.7297707105724381E-2,9.8809192394118325E-3,3.2216495295268733E-3,3.5567441720866323E-4,0.99999999999999922,2.2654038119929872E-3,0.63646012294923027,4.2507859012526142E-3,2.3691968664118742E-4,5.7255973626615482E-6,null,null,null,null,2.0235022791941257E-3,0.10013360928847549,2.5938456127026928E-3,6.268502128205976E-5,2.8277588861901515E-4,7.6325776985170513E-2,6.8915423193485217E-4,1.9075820839252689E-4,9.4397264110590001E-3,2.4452522095652802E-4,5.9093990037784245E-6,1.1785664059672065E-5,3.1811409771666768E-3,2.8722888300524369E-5,6.9556565379636892E-6,3.4871876067069953E-4,0.83878855044000578,1.4162456268182688E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6574321590346135E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4811331575254499E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5794290549276841E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC45","v":0.76175430478439288},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.84851931347124709},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79871047687704932},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86754477549050701},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82331519634132488},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83698006956178606},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78388572406488499},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85733002733281327},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81007996833004536},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91339165170465675},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88342130894000592},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.924630174960686},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89832778249878442},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89096064579624989},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85387144990081332},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90495559624650779},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87227620601360067},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86479789593087397},0.65876351999382865,0.106,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64321895794647976,7.7297707105724381E-2,3.2216495295268733E-3,0.83878855044000655,0.64321895794648021,4.5293566283393675E-3,2.7265766987024337E-3,0.76214125139562738,0.64321895794648032,0.16360204031439163,0.63983954044785496,0.10459901869569124,7.8227124695119388E-2,1.0039105250525204E-2,3.3236578638250391E-3,3.6951273259183275E-4,0.99999999999999922]
[41,10.25,60.25,0.71904233143186791,0,0.11496503749934167,0.16599263106878981,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ44*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":168.6886545004937},{"$f":"DZ44*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.089573264828879},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0939375974829431},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.83721337686023423},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":117.81297172209521},84.813543934074303,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.032631489268852},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":46.702527454863073},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.23608872604606596},711.10989075107625,46.028474473378417,12.304558933285675,5.8121201319159574,1263.5621863556694,0.69983211935707046,884.28140281674177,3.3512123091821653E-4,0.13825287628885394,null,8.2742766294087151E-4,4.5719834017396019E-5,null,null,null,1.5451555027700753E-4,1.530271416277266E-2,4.7331547905065226E-4,0.15539169020883073,0.10874809588932334,0.16599263106878981,0.63646012294923027,0,0.1043843951897281,7.9156542284514395E-2,1.0197291261638573E-2,3.4256661981232049E-3,3.8335104797500232E-4,0.99999999999999944,3.1419036041169949E-3,0.62886253659290281,4.2150758835910931E-3,2.3492937087585437E-4,5.6774977435103816E-6,null,null,null,null,2.015215358820736E-3,9.972352858068198E-2,2.5832229451256171E-3,6.2428305099770324E-5,2.8957600972428534E-4,7.8161239440925678E-2,7.0572683386443328E-4,1.9686599641135559E-4,9.7419721092144758E-3,2.523545470308561E-4,6.0986089818858184E-6,1.2532012132798107E-5,3.382592369861194E-3,3.054181612921284E-5,7.4969075485072847E-6,3.7585414042649504E-4,0.83400736893120941,1.9864918028459799E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6650129176960229E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4853583314304315E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.589639960112523E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC46","v":0.75642338823698907},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84512692108490339},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7942116791130408},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86454372552884862},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81930229692750323},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83335547865422233},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7791035024687305},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85411756037064679},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80580331877327382},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91137590560972759},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88067360989177867},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92286482336727138},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89591039085293922},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88845548405602415},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85048816701419838},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90275415731323727},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86928576132555746},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86174139447442721},0.65184134539241401,0.106,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63646012294923027,7.9156542284514395E-2,3.4256661981232049E-3,0.83400736893121019,0.63646012294923082,4.4934311852564629E-3,2.2654038119929872E-3,0.75681704690152352,0.63646012294923082,0.16882442601316713,0.63266132977106648,0.10416149982700058,8.0067967020720776E-2,1.0356548003780382E-2,3.5303065575076277E-3,3.9792280675629799E-4,0.99999999999999933]
[42,10.5,60.5,0.71347687526672199,0,0.11486690377573285,0.17165622095754451,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ45*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":166.75334131447283},{"$f":"DZ45*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.721419434584032},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.058441800525733},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.82990845242720979},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":116.46133963792676},84.669921058732555,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.853646820147461},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":47.829195871418285},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.24132974104119209},710.42456169780371,45.732395869276999,12.214514393681089,5.7747336133485714,1260.5647497053867,0.69383912141474968,874.6291384219893,2.7334261449533053E-4,0.13716547104674465,null,8.2338501026345192E-4,4.5277547682255267E-5,null,null,null,1.5417767653313648E-4,1.5269301797985094E-2,4.7226225409123252E-4,0.1542032179477951,0.10699222526022531,0.17165622095754451,0.62886253659290281,0,0.10393860446427307,8.097939175692713E-2,1.0515804745922189E-2,3.6349469168920501E-3,4.1249456553759371E-4,0.99999999999999933,2.5022667101902815E-3,0.62194346422766988,4.1782981496702974E-3,2.3287954540868132E-4,5.6279599636190166E-6,null,null,null,null,2.0066090502329059E-3,9.929764285255073E-2,2.5721908667328021E-3,6.2161694756636461E-5,2.9624448539685859E-4,7.9961168669338806E-2,7.2197860219147092E-4,2.030151268858215E-4,1.0046263651025462E-2,2.6023686832454997E-4,6.2890996863546921E-6,1.3297617523133207E-5,3.5892416233273957E-3,3.2407676041521107E-5,8.0668453586663252E-6,4.0442772017892741E-4,0.8283437790424546,1.6004350678260559E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6724149169760389E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4894838728965938E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5996100852942201E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC47","v":0.75111473079177826},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84039012560776905},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78794239084006379},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86035063829979908},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81370500718492222},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8282964941648584},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77244301725344822},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84963063703130604},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.7998410613316207},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90855523917824055},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87683289134955755},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92039365280365737},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89252966677593526},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88495252305486494},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84576388756960941},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89967448519174198},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8651073361168039},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85747239811553366},0.64406014947192958,0.106,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62886253659290281,8.097939175692713E-2,3.6349469168920501E-3,0.82834377904245549,0.62886253659290325,4.4556827522104579E-3,3.1419036041169949E-3,0.75151877833627212,0.62886253659290337,0.17417097087533834,0.62540300041028629,0.10370727273324705,8.1872815419203715E-2,1.0675918326929689E-2,3.7422127042719979E-3,4.2780953072219847E-4,0.99999999999999933]
[43,10.75,60.75,0.70855918180080224,0,0.11475509740606502,0.17668572079313216,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ46*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":164.55535603893699},{"$f":"DZ46*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.30329760094218},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0181283052119485},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.82117755908944889},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":114.92625609671842},84.504883294123246,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.662064279740612},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":48.938576396798602},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.24648543446692434},709.61654735920479,45.379102634015183,12.107014557210292,5.7301224732091667,1256.8090120296679,0.68789744438689293,864.55570745762429,5.3555332524834998E-4,0.1355592866350005,null,8.1810487383618955E-4,4.4758232411288478E-5,null,null,null,1.5382151756735362E-4,1.5234080963823815E-2,4.7114686434837519E-4,0.15281675241223586,0.1051222534438816,0.17668572079313216,0.62194346422767,0,0.10347594100222103,8.2766239081480272E-2,1.0836031907937187E-2,3.8494784916519456E-3,4.4312449590680323E-4,0.99999999999999933,5.1975331730917899E-3,0.61237559155969457,4.1343411621598773E-3,2.3042958063779258E-4,5.5687520859213775E-6,null,null,null,null,1.997677001405131E-3,9.8855637772219299E-2,2.5607412351200333E-3,6.188499347657441E-5,3.0278125548935213E-4,8.1725548435660378E-2,7.37909390330542E-4,2.0919734113375825E-4,1.0352192353160202E-2,2.681615983674463E-4,6.4806152757794337E-6,1.4082431962798179E-5,3.8010757092855367E-3,3.4320350403610706E-5,8.665851823910561E-6,4.3445864408289269E-4,0.82331427920686717,3.3687479766340456E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6796468557132906E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4935146302653267E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6093511473761132E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC48","v":0.74582874052361858},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83659209298993176},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78292603401047067},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85698625443759879},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80922201896616563},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8242418416467131},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76711682395395686},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84603180695781299},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79506822661408494},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90628843260331959},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87374986824944167},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91840696529061061},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88981444428561918},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88213955782929621},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8419757183150125},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89720024021585831},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8617545847250484},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.85404843024203336},0.63697386507358922,0.106,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62194346422767,8.2766239081480272E-2,3.8494784916519456E-3,0.82331427920686784,0.62194346422767033,4.4168056550425976E-3,2.5022667101902815E-3,0.74624049859009745,0.62194346422767044,0.18055068932058554,0.61715952789368222,0.10323295996830011,8.3641479166449234E-2,1.0996793698495213E-2,3.9593578996524647E-3,4.5919205283454303E-4,0.99999999999999944]
[44,11,61,0.70096154811876588,0,0.1146227940331947,0.1844156578480389,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ47*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":162.21443561590621},{"$f":"DZ47*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.857985273065616},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9751932202711329},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.81163605698414132},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":113.29134595756977},84.31852254059983,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.396940191488063},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":49.947036834397288},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.25116269369240329},708.65502341389617,44.98485190669529,11.987202214672168,5.6803395374178924,1252.3716754566558,0.68200664878790584,854.12580941508861,4.167947201594058E-4,0.13419775890822011,null,8.1188303283096885E-4,4.4195622251162556E-5,null,null,null,1.5343801360666342E-4,1.5196154468954167E-2,4.6994135004075114E-4,0.15129016611606325,0.10318089918738188,0.1844156578480389,0.61237559155969468,0,0.10298997893437917,8.451671925141821E-2,1.115755548905324E-2,4.0692373076529828E-3,4.7525960976228283E-4,0.99999999999999944,3.6716603958411743E-3,0.60438437192109662,4.08630304364803E-3,2.2775215198129277E-4,5.5040471275800013E-6,null,null,null,null,1.9882951563396953E-3,9.8391374391917363E-2,2.5487150279285458E-3,6.1594358193561028E-5,5.9538818002360092E-4,8.3169099430600274E-2,7.522316407943307E-4,2.1540458367906812E-4,1.0659359587999392E-2,2.761184111710106E-4,6.6729062037692032E-6,2.86662309676318E-5,4.0043532835217109E-3,3.6217793163640143E-5,9.2942940282761929E-6,4.6596531573400664E-4,0.81558434215196052,2.4140920465009486E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6867168021413187E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4974551004071066E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6188740138678244E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC49","v":0.74056579680874657},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.82865042337044115},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77246702968426295},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84994466464627416},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79986256893808716},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81576854624655326},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75602098254646044},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83850334222038225},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78511075949651243},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90153358304498221},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86729319593066789},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91423751110634899},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88412384684460477},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87624536259896324},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83405417444693031},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89201232896656968},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85473695942286265},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84688594851841592},0.62717476727067178,0.106,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61237559155969468,8.451671925141821E-2,4.0692373076529828E-3,0.81558434215196107,0.61237559155969501,4.3703394948835916E-3,5.1975331730917899E-3,0.74099673527196397,0.61237559155969501,0.18767001226847863,0.60837998174039565,0.10273382818497227,8.5231142930964163E-2,1.1318122561584052E-2,4.1748545011728519E-3,4.920578124318494E-4,0.99999999999999944]
[45,11.25,61.25,0.69461041022629932,0,0.11446522308478169,0.19092436668891838,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ48*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":159.96946392809755},{"$f":"DZ48*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.430925233570242},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9340179418817041},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.80246057908138224},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":111.72344687890393},84.116727844657802,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.057802977392463},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":50.853930044001999},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.25536343931633032},707.54462259915056,44.599099641640841,11.87044850229772,5.6316297217807945,1247.7899393317732,0.67616629889572033,843.7135050772805,5.0531189999277685E-4,0.13266588463853332,null,8.0570868378120725E-4,4.3653855965377595E-5,null,null,null,1.5302089874795379E-4,1.5154901700970303E-2,4.6862658237152588E-4,0.14979710826036249,0.10128775627769085,0.19092436668891838,0.60438437192109651,0,0.10247767743556541,8.5945566610510116E-2,1.1478689634114863E-2,4.2804716946927219E-3,5.0885601510141602E-4,0.99999999999999933,4.5774404405093368E-3,0.59553620449465339,4.0401077286933342E-3,2.2517743290637244E-4,5.4418243340504608E-6,null,null,null,null,1.9784048097330025E-3,9.7901947662318342E-2,2.536036993207431E-3,6.128797030662751E-5,6.0545386686279958E-4,8.4575163806170223E-2,7.6494893747709703E-4,2.2160430788299427E-4,1.0966154775489611E-2,2.8406558651727459E-4,6.8649642249841762E-6,3.0154296978380089E-5,4.2122195364297137E-3,3.8097861284628183E-5,9.9513136089454549E-6,4.9890470149247055E-4,0.80907563331108101,3.0518842661767742E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.693632253899169E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5013094621687028E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6281887837165461E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC50","v":0.7353262522686389},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82300306477513208},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7650545233193321},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84493181674081552},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79321898624133225},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80974725930274083},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74816470659393974},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83314705686796398},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77804857366183622},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89813994261453223},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86269345413915033},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91125986512765755},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88006637055691062},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87204375864998207},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82842071414858809},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88831131563347476},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84974085465294902},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84179018944352269},0.61899042520001313,0.106,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60438437192109651,8.5945566610510116E-2,4.2804716946927219E-3,0.80907563331108157,0.60438437192109706,4.3195592427569028E-3,3.6716603958411743E-3,0.73576991150430782,0.60438437192109695,0.19463587120670611,0.59996028820787495,0.10220986641328854,8.6640972421397067E-2,1.1638261570861124E-2,4.3883784088198548E-3,5.263617710517495E-4,0.99999999999999933]
[46,11.5,61.5,0.68736886784988438,0,0.11428375642562114,0.19834737572449385,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ49*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":157.76664413410825},{"$f":"DZ49*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.011883731474271},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8936157761208574},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.79340222474880528},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":110.18498688663827},83.898539316695448,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.70503341177573},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":51.742115758966143},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.25947326496262885},706.29388559271149,44.218962489517672,11.755835326641362,5.5836289392212475,1243.1080068535821,0.67037596271956501,833.34972685886976,3.9698414055591241E-4,0.13135734339146216,null,7.9959330546416191E-4,4.3119351133028813E-5,null,null,null,1.525721417641897E-4,1.5110517544959085E-2,4.6720876191159294E-4,0.14832733863725014,9.9435082436577504E-2,0.19834737572449385,0.59553620449465339,0,0.10194205539101167,8.7336378232284018E-2,1.1797833507607387E-2,4.4962851229469886E-3,5.4386752700208288E-4,0.99999999999999944,3.4525229508211132E-3,0.58786116347844208,3.9945020898591119E-3,2.2263557972611908E-4,5.3803958049507553E-6,null,null,null,null,1.9680642433222311E-3,9.7390241672439176E-2,2.5227818399549602E-3,6.0967635295299556E-5,6.1525160638201018E-4,8.5943798924583273E-2,7.7732770131872875E-4,2.2776560847171447E-4,1.1271048559007102E-2,2.9196350818749833E-4,7.0558319410723984E-6,3.1674620594950262E-5,4.4245918177003999E-3,4.0018684651638282E-5,1.0636007362201812E-5,5.3323151963988104E-4,0.80165262427550532,2.3340064484186684E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7004001910358573E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5050816059154837E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6373048587014246E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC51","v":0.73011043453985436},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81591559523778556},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75578126056646955},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83863408395111794},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7848954149618792},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8021953821974982},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.73834521247447904},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82642161258546531},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76920750602383192},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89386608893682817},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85691080299642031},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90750774078725005},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87496129138885681},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86675857644037557},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82135019695612177},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88365240334915518},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84346378018645718},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83539201301232158},0.60992842563154981,0.106,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59553620449465339,8.7336378232284018E-2,4.4962851229469886E-3,0.80165262427550621,0.59553620449465383,4.2707269859337572E-3,4.5774404405093368E-3,0.73057078233670292,0.59553620449465383,0.20150033324297095,0.59169868398654768,0.10166339957665498,8.8012797288274186E-2,1.1956278899516734E-2,4.6064202244174429E-3,5.6208678161733731E-4,0.99999999999999933]
[47,11.75,61.75,0.68126693514859427,0,0.11407977408995698,0.20465329076144806,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ50*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":155.63454720460638},{"$f":"DZ50*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.60629581075986},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8545107463771737},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.78459845773822079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":108.69592008479574},83.665957653222165,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.338621991069772},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":52.611580937669643},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.26349252486748109},704.914869420076,43.850467033748288,11.645203084115241,5.5370981801313386,1238.4031631291775,0.66463521196801245,823.08634882821798,4.6437610266991154E-4,0.12992015739509333,null,7.9365157387477087E-4,4.2599555143240828E-5,null,null,null,1.5209371382750235E-4,1.5063197220970792E-2,4.6569385931491365E-4,0.14690176942089445,9.7636088657532275E-2,0.20465329076144806,0.58786116347844208,0,0.10138474376229831,8.8689216344264341E-2,1.211472429142608E-2,4.7165553258878981E-3,5.8030603623259174E-4,0.99999999999999933,4.1420157369750701E-3,0.57954348367280906,3.9501782089504762E-3,2.2016516596745368E-4,5.3206937400787905E-6,null,null,null,null,1.9573049439864324E-3,9.6857814559810643E-2,2.508989929926062E-3,6.0634328575174084E-5,6.2478183695050232E-4,8.7275066021145473E-2,7.8936848616837252E-4,2.3388341155386534E-4,1.157378985553576E-2,2.9980567216585368E-4,7.245352170600781E-6,3.3226340496101261E-5,4.6413498103467319E-3,4.1979175045064915E-5,1.1348607826840081E-5,5.6895742840575166E-4,0.79534670923855122,2.8384919238212958E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7070271229701712E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5087751597046958E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6462310066860741E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC52","v":0.72491864788950833},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81053412371991995},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74876214050315837},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83384732317464072},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77858597108926453},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79646493758465897},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73091930746082456},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8213125718452684},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76251099006569001},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89060984677045651},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8525126099818976},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90464737803762041},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87107533565142448},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86273645573674063},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81598123016696722},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88010431617878737},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83869243915085034},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83053168099696917},0.6020679032177233,0.106,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58786116347844208,8.8689216344264341E-2,4.7165553258878981E-3,0.795346709238552,0.58786116347844242,4.2225180653901817E-3,3.4525229508211132E-3,0.72539083138967253,0.58786116347844253,0.20815457120034248,0.58370232357562557,0.10109636826552972,8.934671873065167E-2,1.2271918827722732E-2,4.8288554042002418E-3,5.9924399592700456E-4,0.99999999999999944]
[48,12,62,0.67448886027236066,0,0.11385528808840192,0.21165585163923686,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ51*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":153.46622810475253},{"$f":"DZ51*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.193817361498866},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8147413617303925},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.77552355509062543},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":107.18155554408615},83.416276216438206,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.958554161105305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":53.462305607619612},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.26742056382890861},703.40479727448098,43.471435284314317,11.531660804970381,5.489236979282837,1233.4335528191993,0.65894362201730039,812.76317281235038,4.337895758378787E-4,0.12855064144214634,null,7.8744404841729263E-4,4.2065913767380444E-5,null,null,null,1.5158841784532095E-4,1.5013218315318393E-2,4.6409041705487632E-4,0.14544283813038747,9.5838630554113444E-2,0.21165585163923686,0.57954348367280906,0,0.10080799276876112,9.0004221117038985E-2,1.2429113364019386E-2,4.9411554825125863E-3,6.1818195562141738E-4,0.99999999999999944,3.8193740900289235E-3,0.57159674250545367,3.904489255150826E-3,2.1761866918576761E-4,5.2591529898610607E-6,null,null,null,null,1.9461703538182498E-3,9.6306816069246973E-2,2.4947169497797359E-3,6.0289395916171834E-5,6.340455460168181E-4,8.8569103031423443E-2,8.0107253959872421E-4,2.3995291731268955E-4,1.1874141144722497E-2,3.0758592576164885E-4,7.4333762225504556E-6,3.4808563276046008E-5,4.8623687155278346E-3,4.3978203708705542E-5,1.2089318638699546E-5,6.0609263698271779E-4,0.78834414836076283,2.6543662900537002E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7135191302171582E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5123935125419333E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6549754178220897E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC53","v":0.71975117469338523},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80403453537342451},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74031009369346135},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82806028400770626},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77097786785078082},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.78954809848392127},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72198513433074851},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81513917154252336},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75444216162892053},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88666409434615534},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84719192801798782},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.9011794397642755},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86637070891592827},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85786805687182655},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.80949631890273788},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87580670112298453},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83292371431773604},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82465889927322933},0.5935492114732609,0.106,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57954348367280906,9.0004221117038985E-2,4.9411554825125863E-3,0.78834414836076316,0.5795434836728095,4.1756640686580089E-3,4.1420157369750701E-3,0.72023827391769235,0.5795434836728095,0.21499907203378257,0.57557011308913131,0.10050964904657947,9.0642829883713971E-2,1.2584937798623321E-2,5.0555550619010344E-3,6.3784308626769559E-4,0.99999999999999933]
[49,12.25,62.25,0.66804813579713196,0,0.11360957177453904,0.21834229242832826,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ52*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":151.49201532139443},{"$f":"DZ52*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.818263676874825},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7785321028804133},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.7673450522309414},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":105.80275579310178},83.158041726002921,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.564858635791708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":54.294329172531924},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.27125934006961377},701.79208126281844,43.129832080498375,11.430049521907879,5.4461019659950525,1228.7454656520983,0.65330077187992308,802.74036115447132,3.3382652054045E-4,0.12738649668383892,null,7.8194525483289115E-4,4.158173994180567E-5,null,null,null,1.5105540141407549E-4,1.4960496416956412E-2,4.6239573609442982E-4,0.14411779775361899,9.4152268514073933E-2,0.21834229242832826,0.57159674250545356,0,0.1002113053243978,9.1281438650388944E-2,1.2740762233227254E-2,5.1699546412894834E-3,6.5750421691397381E-4,0.99999999999999933,2.777860150389294E-3,0.56473504159389332,3.8633133600677618E-3,2.1532370999777947E-4,5.2036911054543799E-6,null,null,null,null,1.9346508762171112E-3,9.5736771310128074E-2,2.4799505980224058E-3,5.9932540030211008E-5,6.4304305833640238E-4,8.9825955320136791E-2,8.1244027191574751E-4,2.4596952148657296E-4,1.2171874583318368E-2,3.1529836695840967E-4,7.6197614639032911E-6,3.6420366430991839E-5,5.0875196697354446E-3,4.6014605123047228E-5,1.2858314469194225E-5,6.4464590244477961E-4,0.78165770757167108,1.9556921336561506E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7198819015688751E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5159398351040131E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6635457546296611E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC54","v":0.71460827679146055},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79800101721945094},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73248915087703359},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82268256584581068},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76392740246429847},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78313141905750594},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71372563350099649},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80940564223381684},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74697066177059246},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88298845913724955},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84224421305558839},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89794703402456977},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86199228522425919},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85333828356457453},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8034760053139206},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87180505277222686},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82756269154529682},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.81920464930222758},0.58541042277741762,0.106,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57159674250545356,9.1281438650388944E-2,5.1699546412894834E-3,0.78165770757167174,0.571596742505454,4.1273670773264541E-3,3.8193740900289235E-3,0.715108912923485,0.57159674250545411,0.22116769357199303,0.56816589204967349,9.9905694997296818E-2,9.1901334139272955E-2,1.2895106659798518E-2,5.2863863389916686E-3,6.7789224297285194E-4,0.99999999999999944]
[50,12.5,62.5,0.66265908925874417,0,0.11334781602559735,0.22399309471565781,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ53*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":149.45345515686785},{"$f":"DZ53*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.430469216435014},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7411426414703612},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.75875060675041095},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":104.37901552006252},82.884625473152397,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.157577805164657},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":55.107709803688586},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.27500774992829063},700.07079893132288,42.772082486309621,11.323719125096334,5.4009281112810141,1223.7552826275301,0.64770624417349276,792.63393789814859,4.9013736383351787E-4,0.12591539801902454,null,7.760599683164207E-4,4.107584843979119E-5,null,null,null,1.5050167433536271E-4,1.4905725726478648E-2,4.6063133532699504E-4,0.14273952993575528,9.2453284829777896E-2,0.22399309471565781,0.56473504159389332,0,9.9600084670195835E-2,9.2521229628156981E-2,1.3049451086369781E-2,5.402818036693853E-3,6.9828026903173007E-4,0.99999999999999933,4.391305919267288E-3,0.55630563489271345,3.8200433396893487E-3,2.1291203368493797E-4,5.1454085383441547E-6,null,null,null,null,1.9228508246122956E-3,9.5152842263380957E-2,2.4648245898140006E-3,5.9566992388588459E-5,6.5177691478990633E-4,9.1045977820021287E-2,8.2347489334578855E-4,2.5192898043461685E-4,1.2466780173497291E-2,3.2293755600475052E-4,7.804376433122141E-6,3.8060800589013159E-5,5.3166700562822843E-3,4.8087179822555923E-5,1.3655740991267713E-5,6.8462452804046237E-4,0.77600690528434146,3.1337943571884574E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7261207673118099E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5194170982528745E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6719491967397944E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC55","v":0.70949019673370184},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79358294352192904},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72677757314334013},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81874122468630905},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.75877208050246492},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.77843533612757854},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70769841852397875},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80520550865959439},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74151111211168785},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88028904611566972},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83861594777781501},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8955719752418605},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85877928716365437},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85001487876847825},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.79906734238968335},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86886729940213658},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8236333873159597},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81520914451183424},0.57838289631881401,0.106,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56473504159389332,9.2521229628156981E-2,5.402818036693853E-3,0.77600690528434213,0.56473504159389376,4.0838407611709961E-3,2.777860150389294E-3,0.70999973242943104,0.56473504159389387,0.22762788430600001,0.56052033824330338,9.9286485136633074E-2,9.3122472035838608E-2,1.3202209277069898E-2,5.521212824490444E-3,7.1939817666393522E-4,0.99999999999999933]
[51,12.75,62.75,0.65566895694852068,0,0.11306836915513646,0.2312626738963422,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ54*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":147.39832005048018},{"$f":"DZ54*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.039521711631977},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7034491771861862},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.75000110011661203},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":102.94369922750636},82.5969164216622,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.736711086728072},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":55.902446701738},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.27866597417114886},698.23844462704892,42.408055328295518,11.215747517738018,5.3549615743087395,1218.566940498612,0.64215962508986724,782.51448965749523,3.5602696153659769E-4,0.12471859579870752,null,7.7000661429992554E-4,4.0562416803096237E-5,null,null,null,1.499251366304039E-4,1.4848698277155244E-2,4.5879069605078769E-4,0.14134260590118355,9.0764514814728886E-2,0.2312626738963422,0.55630563489271345,0,9.8972885603070312E-2,9.372371444352022E-2,1.3354967467770013E-2,5.6396076122870349E-3,7.4051608429614047E-4,0.99999999999999933,2.9944929146771271E-3,0.54931960641698141,3.775992640757907E-3,2.1045684586094355E-4,5.086074436019466E-6,null,null,null,null,1.9107422983252764E-3,9.4553648255669503E-2,2.4493031604047944E-3,5.9191888670742161E-5,6.6024796350152713E-4,9.2229289004583784E-2,8.3417747543490322E-4,2.5782719254812314E-4,1.2758654945938667E-2,3.304982352146109E-4,7.9870940686112836E-6,3.972889319494592E-5,5.5496840200408041E-3,5.0194699051284897E-5,1.4481715001109901E-5,7.2603436929503061E-4,0.76873732610365719,2.1667615068441504E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7322407289793807E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5228280896182821E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6801924809694484E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC56","v":0.70439715892740618},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78655145454003383},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.71771430855534468},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81246235049126547},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75058024470775042},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77096588544586564},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69814240602606192},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79851784086803956},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73284222313624903},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87597891442579634},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83283217909967611},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89177769741747182},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85365360548315727},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84471422319558964},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79205037717099547},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86417852515479188},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81737333873622497},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.80884735319160028},0.56974977759411549,0.106,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55630563489271345,9.372371444352022E-2,5.6396076122870349E-3,0.76873732610365786,0.5563056348927139,4.0381007819126312E-3,4.391305919267288E-3,0.70492292602728335,0.55630563489271401,0.23420143438496624,0.55281262065484738,9.8651263249748863E-2,9.4306381727184863E-2,1.3506038926125173E-2,5.7598949337712251E-3,7.6236612335553369E-4,0.99999999999999922]
[52,13,63,0.65008883768308634,0,0.11277096744332267,0.23714019487359031,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ55*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":145.47277802013105},{"$f":"DZ55*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.673226644305949},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6681325940948595},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.74182880939774742},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":101.59889136569154},82.300407086064709,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.302304932878215},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":56.678603612685592},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.28223545099424757},696.31398338669908,42.068202758922702,11.115554110991429,5.3120476176127056,1213.5281963904699,0.63666050436454147,772.60547357454891,4.061923605952372E-4,0.12342663330085621,null,7.6439445431973716E-4,4.0081036887848873E-5,null,null,null,1.4932553835431147E-4,1.4789389313299314E-2,4.5687299991083608E-4,0.1400328890042235,8.9153409741052791E-2,0.23714019487359031,0.54931960641698141,0,9.83296408964274E-2,9.4889049010849533E-2,1.3657110384480333E-2,5.8801822552554152E-3,7.8421616241492679E-4,0.99999999999999933,3.509295134542823E-3,0.54186226897627965,3.7348480216263225E-3,2.0816362985381568E-4,5.0306546787651444E-6,null,null,null,null,1.8983239994986097E-3,9.3939125062133866E-2,2.4333846461238968E-3,5.8807188671023555E-5,6.6845730282877683E-4,9.3376042302139181E-2,8.4454940588157357E-4,2.6366027751457651E-4,1.3047306882229019E-2,3.3797543057254389E-4,8.1677941641939862E-6,4.1423650162625628E-5,5.7864226982424268E-3,5.2335906850362815E-5,1.5336324496113682E-5,7.6887983791881309E-4,0.76285980512640883,2.572879810661699E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.738246486066501E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5261754284873236E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6882819373047273E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC57","v":0.6993293706959457},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78172412363399368},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71151128781304074},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80814732777850851},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74496559732841716},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76584109900013964},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69160793018241906},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79392437855510412},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72690515408008916},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87300986681561266},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.82885479024253428},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.88916253173110138},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85012598317506594},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8410670098035653},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78723269237945448},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86095002201153836},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81307100257099696},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.80447775046053671},0.56259491896845715,0.106,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54931960641698141,9.4889049010849533E-2,5.8801822552554152E-3,0.76285980512640972,0.54931960641698185,3.9915355610548701E-3,2.9944929146771271E-3,0.69986505001352806,0.54931960641698196,0.24033844321811207,0.54559093769663047,9.8001806990093795E-2,9.545331979448321E-2,1.3806402257970357E-2,6.0022901920351928E-3,8.0679985067414828E-4,0.99999999999999922]
[53,13.25,63.25,0.64400425768321168,0,0.11245905075415395,0.2435366915626338,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ56*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":143.59574472497277},{"$f":"DZ56*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.316159373695115},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.633705715175148},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.73383587186131738},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":100.28796223901891},81.99436294702123,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.854440117359943},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":57.436291381266891},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.28571654650093425},694.30672190535995,41.735826030014778,11.017918134992403,5.2700776522908379,1208.4687626395303,0.63120847524630253,762.79572504848375,3.3048878122980051E-4,0.122291152065681,null,7.5889205781382323E-4,3.9610143443798406E-5,null,null,null,1.4870752865405438E-4,1.4728259246279999E-2,4.5489253257299578E-4,0.13875200235567547,8.7581439844297296E-2,0.2435366915626338,0.54186226897627987,0,9.767397308376019E-2,9.6017590578116901E-2,1.3955694131460382E-2,6.1243981288149705E-3,8.2938353893336988E-4,0.99999999999999944,2.7166640223959507E-3,0.53524010137788025,3.6946063828995198E-3,2.0592074191295927E-4,4.9764511912417061E-6,null,null,null,null,1.8856658637306171E-3,9.3312733466559578E-2,2.4171586945821578E-3,5.8415058887841986E-5,6.7640744944790301E-4,9.4486589264337437E-2,8.5459386433156114E-4,2.6942465016543846E-4,1.3332558569241927E-2,3.4536454639621199E-4,8.3463656568047645E-6,4.3144058216551099E-5,6.0267445475818962E-3,5.4509523016523241E-5,1.6219628840150503E-5,8.1316391009321942E-4,0.75646330843736564,2.0177827679038196E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7441424600703042E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5294615792036277E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6962235212825396E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC58","v":0.69428702325760672},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77602824970187489},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70421238399338837},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80305130757131005},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73835054232002606},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.75979764370031555},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68392509537273938},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78850215579201799},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71991501548139081},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86949602633117384},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82415474890708917},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88606595521955323},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84595447897073528},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83675496386936465},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78154785737000465},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85713057142601423},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80798970010751481},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.79931979533648378},0.55495736133504681,0.106,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54186226897627987,9.6017590578116901E-2,6.1243981288149705E-3,0.7564633084373662,0.5418622689762802,3.9480423061589026E-3,3.509295134542823E-3,0.69483501505067991,0.5418622689762802,0.2463404543990321,0.53855118517708012,9.7340656466609651E-2,9.6563629639474721E-2,1.4103119037556478E-2,6.2482536113965398E-3,8.5270166884995869E-4,0.99999999999999956]
[54,13.5,63.5,0.63872187917269097,0,0.11213390359187821,0.24914421723543043,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ57*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":141.68746102645414},{"$f":"DZ57*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.953147351724706},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5987056690902861},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.72560807040774045},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":98.955207679579033},81.676450380498693,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.393173516595581},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":58.175588058239626},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.28910914148122113},692.21269227311325,41.394379355392594,10.91770319282838,5.2269624043002683,1203.2061881197058,0.62580313446714286,752.97020393557466,4.380451771988884E-4,0.1209457068313225,null,7.5315590651040996E-4,3.9127373829183808E-5,null,null,null,1.4807288588379936E-4,1.4665484183078248E-2,4.5285474889353712E-4,0.13744244710671658,8.601191420821773E-2,0.24914421723543043,0.53524010137788025,0,9.7007339849459084E-2,9.7109668700832555E-2,1.4250543943652572E-2,6.3721090939781082E-3,8.7601979876654739E-4,0.99999999999999956,3.8300297992343987E-3,0.52754835668786693,3.6531822866768698E-3,2.0361194910982778E-4,4.9206549922345616E-6,null,null,null,null,1.872796032660349E-3,9.2675866066285542E-2,2.4006613794068394E-3,5.8016371106349794E-5,6.8410072495228027E-4,9.5561254191923323E-2,8.6431378395695774E-4,2.7511693653635753E-4,1.3614243045352682E-2,3.5266125773737034E-4,8.5227040261624403E-6,4.4889087863071545E-5,6.2705057592590428E-3,5.6714246855993471E-5,1.7131659028210126E-5,8.5888813973833726E-4,0.75085578276456899,2.8830547739855827E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.74993281617513E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5326888632536003E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7040228431991968E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC59","v":0.68927029263218831},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77158863484994189},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.69853850168080378},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79907574391554503},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73320186441844559},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75508967081414025},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.6779573405270819},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78427410162487665},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71447800911353454},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86674915566238853},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82048600867951071},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88364409547278577},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.8426960706804778},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83338744128778675},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.777116587768793},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85414589701435273},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80402541782232595},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79529781394851051},0.5481751569500295,0.106,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53524010137788025,9.7109668700832555E-2,6.3721090939781082E-3,0.75085578276456955,0.53524010137788047,3.9055035760037207E-3,2.7166640223959507E-3,0.68982695157886831,0.53524010137788058,0.25250624935556776,0.53139422903287359,9.6668194101210747E-2,9.763759811063627E-2,1.4396018899530398E-2,6.4976380554872606E-3,9.0007244469352031E-4,0.99999999999999944]
[55,13.75,63.75,0.63233705122530326,0,0.11179466729899114,0.25586828147570512,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ58*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":139.85151079331121},{"$f":"DZ58*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.60389529507944},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5650322992347463},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.71769190421587059},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":97.672971162008082},81.350318235497724,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.918570792106358},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":58.89658375003588},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.29241441479504476},690.04211716663042,41.06541498812603,10.821585854523457,5.1854233256419295,1197.9835299812062,0.62044408221243208,743.2817917647991,2.8779259125547864E-4,0.11990577626368176,null,7.4763963862958382E-4,3.8662207705937468E-5,null,null,null,1.4742055337069101E-4,1.4600959468303597E-2,4.5075637287782857E-4,0.13617900709582489,8.4491459074169356E-2,0.25586828147570512,0.52754835668786693,0,9.6329048352962424E-2,9.8165527520439971E-2,1.4541493855408224E-2,6.6231670169964139E-3,9.2412509062049313E-4,0.99999999999999956,2.2600142239986897E-3,0.52146875772310797,3.6133271647592231E-3,2.0139060387741031E-4,4.8669721236447834E-6,null,null,null,null,1.8597011305055481E-3,9.202786095676728E-2,2.3838755547244336E-3,5.7610710965167699E-5,6.9153884922563079E-4,9.6600277333502862E-2,8.7371133771147261E-4,2.8073393254186033E-4,1.3892201755443161E-2,3.5986145740862769E-4,8.6967100145749755E-6,4.6657695556204E-5,6.5175605615193557E-3,5.8948759920854398E-5,1.8072417968424393E-5,9.0605267265206877E-4,0.74413171852429472,1.7235482598815688E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.755621482852744E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5358594701907068E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7116851945109418E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC60","v":0.6842793404821399},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.7652867101080234},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69050753330771664},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79342721894842216},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72590461646791438},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.74841069793640647},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.66951732898289362},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77826985220387912},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70677756693352289},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86283783730481889},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81527024714969032},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88019377665024323},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8380602792311298},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82859742005355286},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77082611652769917},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84989763801812368},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7983926176089402},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.78958620438094052},0.54029752718758606,0.106,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52754835668786693,9.8165527520439971E-2,6.6231670169964139E-3,0.74413171852429483,0.52754835668786715,3.8617148907789324E-3,3.8300297992343987E-3,0.68484990482150654,0.52754835668786726,0.25844664060060329,0.5245085572054875,9.5985118237244468E-2,9.8675535506272338E-2,1.4684942315825835E-2,6.7502945179621987E-3,9.4891161660399571E-4,0.99999999999999967]
[56,14,64,0.62753172323414064,0,0.11144327704035743,0.26102499972550147,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ59*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":137.9986332494818},{"$f":"DZ59*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.251423163094447},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5310484636687995},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.70961451410513499},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":96.378912528829289},81.013625078050438,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.4307061928819},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":59.599380347556377},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.29563235714042652},687.79325480215311,40.730443154730111,10.723818275797649,5.1431256705755803,1192.5996177980651,0.61513092209134446,733.60490258190873,4.5925899294081387E-4,0.11852778187928432,null,7.4195169730202225E-4,3.8189149460750955E-5,null,null,null,1.4675315956952104E-4,1.4534945391773134E-2,4.4860549657769398E-4,0.13489748576690827,8.2979614807602298E-2,0.26102499972550147,0.52146875772310797,0,9.5641188121526499E-2,9.9185543492104733E-2,1.4828390776243447E-2,6.8774220189279835E-3,9.7369814258749818E-4,0.99999999999999956,4.0421187992362743E-3,0.5136500423732121,3.5726603369240027E-3,1.9912401780809716E-4,4.8121959275224283E-6,null,null,null,null,1.846421497083405E-3,9.1370714365799965E-2,2.3668529305126917E-3,5.719932813044389E-5,6.9872447425158436E-4,9.7604029141660789E-2,8.8278987619235352E-4,2.8627268266073259E-4,1.4166288444671172E-2,3.669613568470484E-4,8.8682920644927998E-6,4.8448825455740349E-5,6.7677614652419567E-3,6.1211728230286749E-5,1.9041880787052759E-5,9.5465626180044538E-4,0.73897500027449792,3.1240438684107086E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7612121696151966E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5389754675301137E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7192155717461561E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC61","v":0.67931431489425476},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76154248266977942},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68574882202435616},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79006823114043156},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72157526730124866},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74444461922224969},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66452009452427552},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77470101450550455},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70221205333967263},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86050712277412866},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81216683166370884},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87813676347516523},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83530005133924679},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82574592626007381},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76708847465387886},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84736708118464432},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79504281068811977},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78619129891631645},0.53407100359916171,0.106,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52146875772310797,9.9185543492104733E-2,6.8774220189279835E-3,0.73897500027449858,0.52146875772310808,3.8195847407602782E-3,2.2600142239986897E-3,0.67989141672651843,0.5214687577231083,0.26449551380523889,0.51755940004816003,9.5292281412125243E-2,9.9677774791043158E-2,1.4969740310582468E-2,7.0060724205084947E-3,9.9921721234136145E-4,0.99999999999999967]
[57,14.25,64.25,0.62095477128528265,0,0.11107920082974067,0.26796602788497625,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ60*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":136.05265126518569},{"$f":"DZ60*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.881239811748049},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4953569890816891},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.70100351380300752},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":95.019829304373829},80.663122730087963,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.929611593730101},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":60.284021592175954},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.29876249898416807},685.45250783373058,40.373566069756379,10.61949378974685,5.0980619895840462,1186.8692289819885,0.60986326110753875,723.82793849514564,3.6432952673450051E-4,0.11734537549697716,null,7.3578523400963445E-4,3.7688206323109309E-5,null,null,null,1.4607007496800174E-4,1.4467379596192004E-2,4.4640017466153183E-4,0.13354302830986592,8.1442986743231194E-2,0.26796602788497625,0.51365004237321199,0,9.4943374702723959E-2,0.1001700060899816,1.5111089844921492E-2,7.1347228220890041E-3,1.0247362820952248E-3,0.99999999999999956,3.0472008697711179E-3,0.50687207303745585,3.5293069688218195E-3,1.9670769606802024E-4,4.7538010951703192E-6,null,null,null,null,1.8329497102650199E-3,9.0704059007137822E-2,2.3495839926451988E-3,5.6781992675919882E-5,7.0565963926559302E-4,9.8572794474883957E-2,8.9155197583205457E-4,2.9173039024325804E-4,1.4436364719997635E-2,3.7395737114063527E-4,9.0373635399635949E-6,5.0261411867867088E-5,7.0209596048670126E-3,6.3501805354124766E-5,2.0039995218612093E-5,1.0046962868766128E-3,0.7320339721150233,2.3887738487868071E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7667083831253457E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.542038809727974E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7266186982054452E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC62","v":0.67437535110726954},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75479977133492671},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67720338570911098},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78401363765395005},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71379064943312365},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73730649518417724},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65555359774141342},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7682713628137261},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69400853859032341},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85629690521006863},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8065695367265866},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87441905342964266},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83031812185685649},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8206003438606847},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76035720724951894},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84279764764042076},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78900444332401143},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78007497432247419},0.5260633346987128,0.106,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51365004237321199,0.1001700060899816,7.1347228220890041E-3,0.73203397211502375,0.51365004237321221,3.7765965506596222E-3,4.0421187992362743E-3,0.67496748688181651,0.51365004237321243,0.27093994889329198,0.51026105770533392,9.4588370339341796E-2,0.10064454612678939,1.5250271167261135E-2,7.2648198990483259E-3,1.0509858689329631E-3,0.99999999999999956]
[58,14.5,64.5,0.61538607617706065,0,0.11070005392133112,0.27391386990160776,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ61*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":134.30082939972405},{"$f":"DZ61*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.547991459835348},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4632266270861312},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.69333017911273898},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":93.796348445457042},80.308587648364266,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.415366468602393},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":60.950616544940928},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.3018073796536801},683.04695085733852,40.054533246437558,10.52712390205458,5.0577769895624662,1181.4644891481698,0.60464070963008976,714.36152712130092,3.2891248949383739E-4,0.11623833989401007,null,7.3035632620365657E-4,3.7238487827933469E-5,null,null,null,1.4536824148344708E-4,1.4397959214469791E-2,4.4413097166144932E-4,0.13232230562515021,8.000745277308044E-2,0.27391386990160776,0.50687207303745574,0,9.4233365975959646E-2,0.10111908616359717,1.5389452489600778E-2,7.3949169760076467E-3,1.0772354557707013E-3,0.99999999999999956,2.6724022131325003E-3,0.50050974014948724,3.4906744183948652E-3,1.9455449147152276E-4,4.7017649696218009E-6,null,null,null,null,1.8192424843097273E-3,9.0025752873090475E-2,2.3320132548842205E-3,5.6357363675221288E-5,7.1234554783766702E-4,9.950674145850176E-2,8.9999915725774715E-4,2.9710438006098954E-4,1.470229819695091E-2,3.8084607102239836E-4,9.2038415664811783E-6,5.2094380836924672E-5,7.2770049607467887E-3,6.5817634423933686E-5,2.106668199434184E-5,1.0561687737763595E-3,0.72608613009839174,2.1222838939104705E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7721134418464188E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5450513463464296E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7338990436938614E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC63","v":0.6694625721901416},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.74968199544839953},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67073817244083123},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77941327612952516},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70789223900075138},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.731892142327074},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.64877608121706209},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76338879178121133},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68779768973408995},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85309004242985031},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80231371787121897},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.8715856712478679},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82652706402054932},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81668568148239773},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75524775821578394},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83931871817491044},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78441613162622981},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77543030022457871},0.51912156334252024,0.106,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50687207303745574,0.10111908616359717,7.3949169760076467E-3,0.72608613009839229,0.50687207303745618,3.7307684659850103E-3,3.0472008697711179E-3,0.67006502955116143,0.50687207303745629,0.27670099774569384,0.50369090659347149,9.387489663372249E-2,0.10157619768422733,1.5526404486227139E-2,7.526384003888417E-3,1.1042128527687378E-3,0.99999999999999944]
[59,14.75,64.75,0.61020090038611396,0,0.11031097402410561,0.27948812558977987,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ62*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":132.23900014957437},{"$f":"DZ62*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.155770530821702},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4254103847578152},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.68398526774000068},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":92.356356930538865},79.933311334954723,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.887997941492962},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":61.599202427747677},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.30476370540718861},680.53398857339471,39.668551056414209,10.414226777822675,5.009038140776739,1175.2116032214435,0.59946288136466874,704.49573388031831,5.9618632585922899E-4,0.11460294495222689,null,7.2351197885671783E-4,3.6699843867875367E-5,null,null,null,1.4465448199010411E-4,1.4327359913638595E-2,4.4181894454870039E-4,0.13087317644098811,7.8453611442661414E-2,0.27948812558977987,0.50050974014948724,0,9.3516427291485335E-2,0.10203330920485751,1.56633564828535E-2,7.6578510317691873E-3,1.1311902497667743E-3,0.99999999999999956,5.4631179408756872E-3,0.4914064255222369,3.4436260653104385E-3,1.9193222788810833E-4,4.638393176123949E-6,null,null,null,null,1.805401470567593E-3,8.9340826210807092E-2,2.3142710199781694E-3,5.5928590132482063E-5,7.1878590185865568E-4,0.10040638720544727,9.0813609755157785E-4,3.0239229242607008E-4,1.4963972105678874E-2,3.8762443170404929E-4,9.3676530445066702E-6,5.3946651373602668E-5,7.5357465307108358E-3,6.8157849684748984E-5,2.2121835239713148E-5,1.1090684145270613E-3,0.72051187441021969,4.4062363474777211E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7774304893846725E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.548014829490213E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7410608424928084E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC64","v":0.66457608967526483},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74516259044167976},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66504389486593651},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77534726386456354},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70269081841397252},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72711339657358875},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64281124754106866},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75907534871923399},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68232432730001713},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8502499532485982},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79855011543027576},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86907514648095108},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82317220747469777},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8132221152182324},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75073544685964999},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83623879708084869},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78036056771223505},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77132698725170312},0.51260547304873971,0.106,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50050974014948724,0.10203330920485751,7.6578510317691873E-3,0.72051187441022013,0.50050974014948757,3.6899306748360097E-3,2.6724022131325003E-3,0.66518708571050122,0.50050974014948779,0.28367100863595052,0.49595808283586207,9.3150439783801428E-2,0.10247294982908553,1.5798015834696279E-2,7.7906109970920364E-3,1.1588920835115457E-3,0.99999999999999933]
[61,15.25,65.25,0.5970508602832465,0,0.10886565606675916,0.29408348364999376,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ64*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":128.66619316033911},{"$f":"DZ64*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.476116928855117},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3598811296619284},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.69201366370973172},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":89.861091258774053},74.028821331923055,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.704193727410953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":62.719257046868094},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.30877806009415648},670.29195486711615,38.941985792335878,10.21847686510494,4.9172930928077285,1153.1860569250009,0.58923986580438525,679.50319742997567,2.4594713327066495E-4,0.11257428243371242,null,7.3097182299331485E-4,1.3248329792784194E-5,null,null,null,1.9215819684242018E-4,1.4005545673109257E-2,4.2586940086668853E-4,0.12818802299058757,7.5533493464703269E-2,0.29408348364999376,0.48523093249639343,0,9.1542322069604873E-2,0.10362997205290227,1.6088043903806172E-2,8.1899557339507809E-3,1.2352900933481094E-3,0.99999999999999933,1.7899436755266372E-3,0.47988583961186715,3.4840462248196462E-3,6.9425197363036267E-5,1.6777868169565362E-6,null,null,null,null,2.385887390457453E-3,8.6882357776111349E-2,2.2204164794594611E-3,5.3660423576607882E-5,7.3003378506600954E-4,0.10197759125054456,9.2234701729169673E-4,4.1930617685261782E-4,1.5269081609110511E-2,3.9022560274489139E-4,9.4305150981520163E-6,5.7695126858926036E-5,8.0593668188053517E-3,7.2893788286503491E-5,3.2605960991737945E-5,1.2026841323563714E-3,0.70591651635000552,1.4837267599888238E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.888008537632903E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7548192467416837E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3907572801934444E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82309115929565302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC66","v":0.65488240581306301},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73143118208773517},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64782981770038695},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76297288093200744},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6869298483087497},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71260890193468263},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62480528427627713},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74595957936231749},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66576004906279462},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84157310117113482},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78708375683416654},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86139812543268668},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81293794215427406},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80266015143115899},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73702408157484833},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82683576626295718},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76801680697773766},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.75884986474648486},0.49695742507609547,0.106,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.48523093249639343,0.10362997205290227,8.1899557339507809E-3,0.7059165163500063,0.48523093249639371,3.5909301510526552E-3,2.5845628747908356E-3,0.65552372242981594,0.48523093249639399,0.29679121970787042,0.48255838605413026,9.0954363035267938E-2,0.10394870249013466,1.6167405370300973E-2,8.3197740777505129E-3,1.260149264544568E-3,0.99999999999999922]
[62,15.5,65.5,0.5926028649607844,0,0.10789817927346781,0.2994989557657472,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ65*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":126.79983564772297},{"$f":"DZ65*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.121080507960052},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3256500564713427},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.68320417844663794},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":88.557618150234191},72.127269872249599,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.052475437778369},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":63.197199404795654},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.3106193005500798},664.48845951926921,38.549714452802071,10.112926400600568,4.8677600988129628,1142.1938130276937,0.5841939223479129,667.26268371416711,5.6604670994414455E-4,0.1109793048219422,null,7.2418100620890889E-4,1.3066495631202312E-5,null,null,null,1.9022170173668378E-4,1.3867339886840205E-2,4.1429457387939583E-4,0.12675445519618275,7.4049182356130797E-2,0.2994989557657472,0.47988583961186715,0,9.0366404000931003E-2,0.10426743292736707,1.6246766836795774E-2,8.4495924215502432E-3,1.2850084357410268E-3,0.99999999999999933,5.1444424197923467E-3,0.47123150580991763,3.4396935545140499E-3,6.8541399419252345E-5,1.6564282238915428E-6,null,null,null,null,2.3557437235154598E-3,8.5803371120096728E-2,2.1552046957161058E-3,5.2084461602705385E-5,7.3452445476125422E-4,0.10260488780584229,9.2802066676351755E-4,4.2353371727402644E-4,1.5426389705458522E-2,3.8747926913752388E-4,9.3641449257013552E-6,5.9524168689541178E-5,8.3148635971712365E-3,7.5204655689464957E-5,3.3918295917248031E-5,1.2510901398237789E-3,0.7005010442342523,4.3271921623563969E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8932610719359181E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7652857620262726E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3932867049600938E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82232198758970299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC67","v":0.65007537498950152},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72834144832833814},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64397458078192882},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76018419042864871},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68339234421538908},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.70934832646596402},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6207781241453596},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74300624738700871},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66204657054047211},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.83961066304389953},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78449711416430523},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8596603402843187},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81062646850422715},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80027548944012183},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73393854159688066},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82471046166803696},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7652347709948355},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75604026418950121},0.49148315825015182,0.106,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47988583961186715,0.10426743292736707,8.4495924215502432E-3,0.70050104423425275,0.47988583961186748,3.5551492089996388E-3,1.7899436755266372E-3,0.65072088632188874,0.4798858396118677,0.30387479915572213,0.47555867271089242,8.9804734337770892E-2,0.10454803341417235,1.6327459049422205E-2,8.575967643929502E-3,1.3103336880899861E-3,0.99999999999999944]
[65,16.25,66.25,0.5727954222805326,{"$f":"AR68","v":0},0.10530633347687046,{"$f":"AP68","v":0.3218982442425965},{"$f":"SUM(D68:G68)","v":0.99999999999999956},{"$f":"0","v":0},{"$f":"DZ68*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":121.28742437929026},{"$f":"DZ68*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":23.072456782861089},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.224546300995347},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.65696508651676511},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":84.707723474083807},66.747899097956946,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.903562321046245},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":64.365134612651232},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.31496663950559212},648.88733962159654,37.381100345617128,9.7936821869625099,4.7201965382882927,1111.0629973873718,0.56931388000423711,{"$f":"Z68*AA68","v":632.54358597174212},3.2414558301172296E-4,0.10738010897303535,null,7.0333762159368999E-4,1.2526523212263228E-5,null,null,null,1.8497917608367522E-4,1.3493716437951995E-2,3.81631524210811E-4,0.12248044583909951,6.972981784530656E-2,0.3218982442425965,0.45787281541182856,0,8.7130473955808127E-2,0.10573527852952747,1.6736451128157474E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.187328339176527E-3},1.4394083929048578E-3,0.99999999999999956,2.6014341595449386E-3,0.45189629051325142,3.3075889242515535E-3,6.5909003223355294E-5,1.5928115572886742E-6,null,null,null,null,2.2728471682598199E-3,8.2838162781659161E-2,1.9718115743425006E-3,4.7652431546641491E-5,7.4486486940780663E-4,0.10404932859715707,9.4108506296258472E-4,4.3657969280236971E-4,1.5911962829959714E-2,3.78755291342228E-4,9.1533140531605154E-6,6.4721237970317652E-5,9.0408363091983423E-3,8.1770792007867057E-5,3.7993742654430906E-5,1.401414650250427E-3,0.67810175575740317,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2875884138462865E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9085502983507091E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7957519927500051E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.400649426596064E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82000718997185307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC70","v":0.63581435283388676},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70801772252551998},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.61878326649685655},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7418004998982084},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66020589190937096},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68792977533436828},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59451337845833019},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72355994245519106},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63774671591708365},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82660786262644437},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76742119088154326},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84813213042464031},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79534109193510449},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78451386192193362},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71363945701877107},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81064143792834908},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74689264568189673},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73753942009354345},{"$f":"CS68*DJ68","v":0.46893814907625647},0.106,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.45787281541182856,0.10573527852952747,9.187328339176527E-3,{"$f":"1-G68","v":0.6781017557574035},0.45787281541182878,3.4152855761855837E-3,3.0365629889054671E-3,0.63650395644687729,0.45787281541182911,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32497746467791633},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.45488455296253999},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.6638112830859412E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10591116385212519},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.681937213209185E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.3034599698585494E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.4658735746081561E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999944}]
[66,16.5,66.5,0.56740293128851493,0,0.10454038359824841,0.32805668511323616,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ69*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":119.40618846948765},{"$f":"DZ69*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.714590050597472},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1900423414474552},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.64786704894139846},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":83.393859221028691},65.053165692100833,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.126936795258068},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":64.671668432049913},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.31604892181459138},644.24676961192768,36.979437848860641,9.6819022207152354,4.6694777015172804,1101.0979543557469,0.56443857231682404,621.50215733753328,5.3350489476226576E-4,0.105835447265859,null,6.9591073519542851E-4,1.2340471367211685E-5,null,null,null,1.8340988034957207E-4,1.3382067584151586E-2,3.7137521794145353E-4,0.12101405604962651,6.8305001026919304E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32805668511323616},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.45189629051325142},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.6145751705910725E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10608704917472292},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.6902293136026227E-2},9.4195916005405701E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.4923387563114544E-3},0.99999999999999956,4.8061531761849777E-3,0.44376178683278067,3.2617834942000753E-3,6.4996256716443688E-5,1.5707533692721324E-6,null,null,null,null,2.2476416651685208E-3,8.1937351896156613E-2,1.9144909702304663E-3,4.6267174355131355E-5,7.4734295996886613E-4,0.10439549025636673,9.442159583873289E-4,4.4100025290995073E-4,1.6076580830898354E-2,3.7563416586787213E-4,9.0778863500521135E-6,6.635744441201011E-5,9.2693961308473287E-3,8.3838025281231297E-5,3.9390860120042803E-5,1.4529478961914117E-3,0.67194331488676329,4.2929644249549481E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9134985900764052E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.805612256004236E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4030323394761185E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81923316326590301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC71","v":0.63111421436870674},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.703402765411411},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61310390167458273},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73761620982996856},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65496107749743848},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68307329755040191},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58860418514680568},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71913936625484376},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63225981923036978},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82363206144373335},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76352862095028529},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8454903715320935},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79185029468325108},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78091620057887878},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.70902937360252882},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80742479599353723},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74271725112401377},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73333349176774776},0.46281719052726261,0.106,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45189629051325142,0.10608704917472292,9.4195916005405701E-3,0.67194331488676384,0.4518962905132517,{"$f":"BA68+BB68+BC68","v":3.3750907390321977E-3},{"$f":"AY68","v":2.6014341595449386E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.63181213256816771},{"$f":"DX68-(DU69+DV69)","v":0.45189629051325197},0.33223062829261835,0.44782903867301604,8.5672443548133706E-2,0.10623101332901828,1.6985463926518157E-2,9.532310948627885E-3,1.5191012820670747E-3,0.99999999999999944]
[69,17.25,67.25,0.54764599426886085,0,0.1024686333904533,0.34988537234068529,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ72*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":114.2851121140216},{"$f":"DZ72*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.740409804806077},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.096116103653491},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.62316456940165155},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":79.817274739756144},60.212902284241913,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.631813403871682},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":65.364503885650691},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.3182855413128034},631.70809602584688,35.872899057946611,9.3732617357152694,4.5297525323258254,1073.5735917985505,0.55006171981085716,590.53173624822989,1.8722160884409943E-4,0.10248226262300275,null,6.7523129908336017E-4,1.1833535572765046E-5,null,null,null,1.7911367154477465E-4,1.3076876445542548E-2,3.4212776457862574E-4,0.11695466694816892,6.4332285241415807E-2,0.34988537234068529,0.4308008798378099,0,8.3413048199602033E-2,0.10676976238091652,1.740120353841592E-2,1.007535205013447E-2,1.6543816524353459E-3,0.99999999999999944,1.1550999688166041E-3,0.42644433581930735,3.1374151686922136E-3,6.2518018774999445E-5,1.5108622187191998E-6,null,null,null,null,2.1777418515529128E-3,7.9441069517682025E-2,1.751898988500052E-3,4.2337841867048727E-5,7.5215241515020725E-4,0.10506731759457173,9.5029237119458965E-4,4.543093680297825E-4,1.6572589658619248E-2,3.654722077136586E-4,8.8323040532320086E-6,7.0977027662203753E-5,9.9147004743901611E-3,8.9674548082106225E-5,4.366804519458944E-5,1.6107136072407565E-3,0.65011462765931427,1.0779738559109298E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9279297188913311E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8343685899188218E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4099818332879402E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81690380064805301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC74","v":0.61717493644740551},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68318957616928411},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58840922857410372},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.71924525754791968},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63207866876639085},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66183376419642981},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56296373229267427},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69975588649990661},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60836443087255054},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81049381351762717},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74641185782683284},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83381145152964864},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77647153516166167},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76507517653065948},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6888343156214547},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79323750906246959},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72438282797271758},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71488964413570366},0.44121197068636125,0.106,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4308008798378099,0.10676976238091652,1.007535205013447E-2,0.65011462765931471,0.43080087983781024,3.2384058392678815E-3,3.7204656980972229E-3,0.61791598941025982,0.43080087983781046,0.35221234667888845,0.4286226078285586,8.2995766442988145E-2,0.10682574849138166,1.7483967136157762E-2,1.0177762366119145E-2,1.6818010559057203E-3,0.99999999999999956]
[70,17.5,67.5,0.54360624310325789,0,0.10185443587964994,0.35453932101709151,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ73*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":113.11833928462941},{"$f":"DZ73*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.518455090050306},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0747161918736059},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.61778798555688741},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":79.002394955680984},58.682905013206266,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.748476073388915},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":65.524598515059637},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.31871694293356034},628.0524138361933,35.613701879781893,9.3030107889663292,4.4970231152729463,1066.0725396725941,0.54535127760079627,581.38402152557478,1.9351967800047964E-4,0.10160467871373394,null,6.7050191177963725E-4,1.1719368844556459E-5,null,null,null,1.7781982080834134E-4,1.2985146901336109E-2,3.3286322802962982E-4,0.1159762496225327,6.3247795902997075E-2,0.35453932101709151,0.42644433581930735,0,8.2578484686374243E-2,0.10688173460184676,1.7566730733899607E-2,1.028017268210382E-2,1.7092204593760949E-3,0.99999999999999922,1.2215209188444244E-3,0.42204899249873745,3.1103459536909418E-3,6.1978621340907431E-5,1.4978266936016056E-6,null,null,null,null,2.1564152454251482E-3,7.868024014151706E-2,1.7007280957388401E-3,4.1101203693192147E-5,7.5294121690947262E-4,0.10517750441746897,9.5128896746831835E-4,4.587292454048888E-4,1.6737466155910825E-2,3.6179196824559463E-4,8.7433643382972069E-6,7.2419911205006061E-5,1.0116255239607947E-2,9.1497531290866439E-5,4.5115536767275129E-5,1.6641049226088199E-3,0.64546067898290782,1.1517185150982323E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9326088222996441E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8436924523661688E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4122351151065676E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81612491894210304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC75","v":0.61258230121328427},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.6810833474306941},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.585853067819603},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71732680350918954},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.62970277522449891},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.65962357548409756},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56031472988264464},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69773405655613541},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.6058874450011984},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.80911482994267314},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7446218477432599},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83258416273279789},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77486054657047609},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76341657476699265},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68672967104339511},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79174977786044298},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72246794861830677},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.71296565694440905},0.4367501428170471,{"$f":"$DL$7","v":0.106},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42644433581930735,0.10688173460184676,1.028017268210382E-2,0.64546067898290849,0.42644433581930768,3.2014440496859324E-3,1.1550999688166041E-3,0.61332402230878114,0.42644433581930791,0.35689289205436964,0.4242466641590224,8.2184535390791125E-2,0.10691097286819774,1.7649042443832773E-2,1.0379109944978681E-2,1.7367831388070392E-3,0.99999999999999933]
[73,18.25,68.25,0.52515205287679845,0,0.10022694805470984,0.37462099906849122,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ76*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":107.23474587335571},{"$f":"DZ76*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.399221538804095},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9668045429405749},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.58835721336041424},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":74.893264876724402},54.25788589590865,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.956557887421091},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":65.810146420332842},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.31913437411757745},617.9631265441202,34.331433084086918,8.9327178303968005,4.3351081188005596,1038.9885042003698,0.53146059885106978,552.18145264170573,7.7609542739230349E-4,9.6672316893079827E-2,null,6.450824494663894E-4,1.11264822121704E-5,null,null,null,1.7432511014282354E-4,1.2737970850325584E-2,3.063692874143205E-4,0.11132328650003342,5.9163940509376976E-2,0.37462099906849122,0.40739415921709915,0,8.0294917975355803E-2,0.10690512104457953,1.8056865110677067E-2,1.0852772615119745E-2,1.8751649686769701E-3,0.99999999999999944,7.4048179700117664E-3,0.39696671641844689,2.9621723320676849E-3,5.9026024773184508E-5,1.4264717996253997E-6,null,null,null,null,2.098132061626162E-3,7.660371953545897E-2,1.5554754698323776E-3,3.7590908438288974E-5,7.5310596551423639E-4,0.10520051796316972,9.5149711589557671E-4,4.7183169964502982E-4,1.7226781787764708E-2,3.4979811238303735E-4,8.4535108842919076E-6,7.6453660207801943E-5,1.0679725061730242E-2,9.659389318170102E-5,4.9495706434460062E-5,1.8256692622425101E-3,0.62537900093150822,7.3650850447117611E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.946277846548603E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8709301709556586E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4188176077618567E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81378099132425308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC78","v":0.59896591421675982},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66318572965616374},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56426346641987402},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70099218408649988},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.60957918929356691},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64086571340921761},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53797979295858511},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68053761479345909},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58493912853761143},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79731884604699244},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7293611202824587},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.8220741970929375},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76110468850550705},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.74926050138401401},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66884314430217462},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.77903420711398197},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70616189555536379},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.69659987983698002},0.41723958386984178,0.106,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40739415921709915,0.10690512104457953,1.0852772615119745E-2,0.62537900093150878,0.40739415921709943,3.0822051493346507E-3,3.571159166858497E-3,0.59974330965526035,0.40739415921709965,0.38004791760021095,0.40218043781777302,7.9930404921441225E-2,0.1068600702511774,1.8137080697287634E-2,1.0941147894616511E-2,1.9029408174927366E-3,0.99999999999999944]
[74,18.5,68.5,0.51481125905033553,0,9.9713904817733359E-2,0.38547483613193073,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ77*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":105.18935380940756},{"$f":"DZ77*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.010127448951295},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9292897768943269},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.57802938102463275},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":73.464753172104608},52.822734082475613,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.980975479400158},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":65.843654356977225},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.31899326310299825},614.75217334137483,33.881878974721097,8.8019657677130301,4.2783418992087752,1029.8522707533562,0.52690944695729103,542.63889043036124,2.6132206943071013E-4,9.5662384952260981E-2,null,6.3606529325369986E-4,1.0919809336573839E-5,null,null,null,1.7321501711198414E-4,1.2659508468646429E-2,2.978178709733223E-4,0.1097012334810137,5.7802616264013583E-2,0.38547483613193073,0.39696671641844689,0,7.9565891867526647E-2,0.10681501945777527,1.8217296283898201E-2,1.1029523174113279E-2,1.930716666308503E-3,0.99999999999999956,1.9453437991974244E-3,0.3920518059697819,2.9101753164782022E-3,5.7989901014586688E-5,1.4014319747643981E-6,null,null,null,null,2.0795281451850322E-3,7.5941017381851578E-2,1.5088814614472338E-3,3.6464879042809309E-5,7.5247123406394151E-4,0.1051118530469478,9.5069517676352969E-4,4.7612588085627191E-4,1.7387350047545672E-2,3.4547140734916089E-4,8.3489481470952455E-6,7.7698800750045007E-5,1.0853657331529045E-2,9.8167041834188373E-5,5.0962015033348946E-5,1.879754651275154E-3,0.61452516386806866,1.9724444035900568E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9507169986207709E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8797758919607165E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4209553379596052E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81299725461830308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC79","v":0.59448095310255789},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.64931047378696549},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54768927309590176},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68828771872839045},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59405996189808341},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.62635250150044319},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52088154653609164},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66718589112636084},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56882310382929391},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78807535633898063},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71746706624219259},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81382378249302967},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75035657969997138},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73820767397826803},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65497351788323321},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.76908355977011711},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69347729957517257},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68389094844968212},0.4065601428525793,0.106,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39696671641844689,0.10681501945777527,1.1029523174113279E-2,0.61452516386806932,0.39696671641844716,3.022624828640495E-3,7.4048179700117664E-3,0.5952935673662233,0.39696671641844739,0.38816590106947374,0.39450926119411439,7.9208542282928215E-2,0.10674687193359245,1.8296603909612488E-2,1.1114325956495742E-2,1.9584936537824704E-3,0.99999999999999944]
[77,19.25,69.25,0.50127858636492406,0,9.8322005930803785E-2,0.40039940770427174,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ80*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":101.5112018978227},{"$f":"DZ80*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.31043412579643},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8618283787214411},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.56027000271847838},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":70.895914097347202},48.700307369606406,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.929610337616289},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":65.773166656220369},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.3178078917786169},606.34243237005296,33.03644464781749,8.5628187930891748,4.171586984390748,1008.9738235529783,0.51348850130538137,518.09645651257915,3.2799110080069328E-4,9.2704789390380182E-2,null,6.193419154194626E-4,1.0551167379085858E-5,null,null,null,1.7014976512467805E-4,1.2443281747454727E-2,2.7312824983834416E-4,0.10654923333639715,5.4711806141143952E-2,0.40039940770427174,0.38348600999076277,0,7.7537815130062276E-2,0.10627588715785566,1.8687074929694188E-2,1.1516689216305687E-2,2.0971158710473324E-3,0.99999999999999967,2.6647469234651745E-3,0.37794293340208118,2.8207630719120969E-3,5.6208218934293601E-5,1.3583743700349227E-6,null,null,null,null,2.027826457285446E-3,7.4101340830640322E-2,1.3754085793048891E-3,3.3239262831614347E-5,7.4867325182227174E-4,0.10458131721622209,9.4589668981129337E-4,4.887182452606594E-4,1.7858864170601386E-2,3.314816536589461E-4,8.0108601731976264E-6,8.1130700447516643E-5,1.1333055506957306E-2,1.0250300890086466E-4,5.5354186562924654E-5,2.041761684484408E-3,0.59960059229572782,2.7997821955339619E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9637044167366636E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9056554012367108E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4272095945035969E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81063876200045304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC82","v":0.58118740083342946},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64046392744243985},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.53719731069323284},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68016853704283797},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5842031223039541},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61711266176344615},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51008003553312331},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65866378891944932},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55860536843743491},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78213561894040162},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.70985420280212741},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80851529243598308},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.743464574979395},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73112401135661043},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64612917869977105},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7626957101825198},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68536972030690257},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.675777984769663},0.39275365050873334,0.106,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38348600999076277,0.10627588715785566,1.1516689216305687E-2,0.59960059229572826,0.38348600999076299,2.9163200892090286E-3,2.7050972519509107E-3,0.58200804137491891,0.38348600999076315,0.40343263258669371,0.38071447169642197,7.7229959516307345E-2,0.10614441058615846,1.876321671365426E-2,1.1590613188460969E-2,2.1246957123029014E-3,0.99999999999999944]
[78,19.5,69.5,0.49562040457715867,0,9.7913737953725224E-2,0.40646585746911573,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ81*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":100.04354330561431},{"$f":"DZ81*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.031242036311308},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.834909887302155},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.55295650368098814},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":69.870894242078677},47.371624011294649,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.873333735675033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":65.695939024026941},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.31717083523727418},603.82403589620048,32.70190347079317,8.4658843107512762,4.1293437092836731,1001.7127809682498,0.50909125309883196,509.96321490824209,3.2384189913273182E-4,9.1561259250667507E-2,null,6.1252764358940418E-4,1.0402500758225633E-5,null,null,null,1.6922727852366944E-4,1.2378398184296799E-2,2.6522137961024125E-4,0.10532087813657857,5.3617937828020164E-2,0.40646585746911573,0.37794293340208113,0,7.6922103902552427E-2,0.10601293401446127,1.8839358497614329E-2,1.1664537160616252E-2,2.1522755535584703E-3,0.99999999999999956,2.6249780335286868E-3,0.37247719805440604,2.7839421678634772E-3,5.5474503488025887E-5,1.3406427949022207E-6,null,null,null,null,2.0121553741390009E-3,7.3544692832776329E-2,1.3330403387947396E-3,3.2215356842354306E-5,7.4682084682047142E-4,0.10432255686297767,9.4355630466312905E-4,4.9280654744348555E-4,1.8012180681236223E-2,3.2648125259483502E-4,7.8900163397837951E-6,8.2172233049148242E-5,1.1478546014514706E-2,1.0381891305239666E-4,5.6810147770708728E-5,2.0954654057877614E-3,0.59353414253088388,2.7984584566816961E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9679282657072113E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9140720963518016E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4292436427516125E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.80985017029450301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC83","v":0.57680991942408266},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63532816870864739},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53113347751032813},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6754481043423245},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57849452915231359},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61175345069693376},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50384529108941689},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65371299160696972},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5526943151253767},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77867048691054142},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70542392424207379},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80541590655553263},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7394492091354733},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72699834184716228},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64099420038378629},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75897144969564911},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68065563542812713},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.67106442227440977},0.38707661534047089,0.106,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37794293340208113,0.10601293401446127,1.1664537160616252E-2,0.59353414253088421,0.37794293340208135,2.8783296652164256E-3,2.6647469234651745E-3,0.5776396655613546,0.37794293340208157,0.40947372906049151,0.37521006572824361,7.662536945159612E-2,0.10586200285986086,1.8914325741575467E-2,1.1734782213862897E-2,2.1797249443692062E-3,0.99999999999999978]
[81,20.25,70.25,0.47882592847480432,0,9.5830307791143279E-2,0.42534376373405203,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ84*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":95.762457531779688},{"$f":"DZ84*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.216852852881782},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7563900113037516},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.53150099139067652},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":66.880963243422414},42.860045049825345,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.587541920194539},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":65.303750717546379},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.3143997148072159},588.23612158609603,31.634521246451737,8.1779984823958962,3.9945629287880662,971.25710627688341,0.49612415585061009,481.86411196552507,3.1157376287066409E-4,8.8176399654603083E-2,null,5.9215976000499056E-4,9.9672346277948078E-6,null,null,null,2.2855791448266868E-4,1.1949810543653728E-2,2.3857295548025299E-4,0.10150704182572318,5.0360095438679482E-2,0.42534376373405203,0.36177379980431229,0,7.4447086134376575E-2,0.10499003474802102,1.9090322046161717E-2,1.2062093922471035E-2,2.2928996106049799E-3,0.99999999999999956,2.5090831329815781E-3,0.35653418485062133,2.6759211842951715E-3,5.3322012499199506E-5,1.2886239149876861E-6,null,null,null,null,2.6994700349176372E-3,7.0526255738304275E-2,1.1925404411986906E-3,2.8819919955978207E-5,7.3961491007816082E-4,0.10331596773420443,9.3445210373842551E-4,6.9221987046642734E-4,1.8084911104834928E-2,3.0580083462853486E-4,7.3902362318271537E-6,8.4972869408359784E-5,1.1869763730356808E-2,1.0735732270586752E-4,8.3839309228055008E-5,2.2090603013769248E-3,0.57465623626594753,2.7944866983478756E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9803022694007541E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9387292792122169E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4352025017707899E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC86","v":0.5638381444303916},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62016667026112471},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51334958404854736},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66148245982548126},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56170126688396427},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59595345129181732},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.4855945895149838},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.63908275675359616},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53533381233735433},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76836692948763918},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69229829852541225},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79618885455694322},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72753276287881963},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71476049334959579},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62583282580639277},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74790742735651194},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66670703572326095},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65713313072019841},0.37051672506901062,0.106,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.36177379980431229,0.10499003474802102,1.2062093922471035E-2,0.57465623626594797,0.3617737998043124,2.766860225520004E-3,2.5471537457702545E-3,0.56469414614376912,0.36177379980431268,0.42874836379759212,0.35915399232746681,7.3824631528488019E-2,0.10477593246796167,1.9069896899303017E-2,1.211882924372819E-2,2.3083537354597998E-3,0.99999999999999967]
[82,20.5,70.5,0.47327157960350907,0,9.4575456535358385E-2,0.43215296386113228,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ85*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":94.375191486086493},{"$f":"DZ85*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":17.952953804407535},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7309460086279873},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.52450958247577495},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":65.912089931247209},41.233659922143296,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.448451130608333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":65.112878277329216},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.31316921661098468},580.7079515247209,31.259784404638598,8.0827489695102219,3.9472440556906645,958.60157831409731,0.49187560685877491,471.51273306902607,3.0753316200092024E-4,8.7060331583494813E-2,null,5.8537626522477256E-4,9.8256868695102166E-6,null,null,null,2.252731241271539E-4,1.1780514373012205E-2,2.2902380222330685E-4,0.10019787799695269,4.9284892045712597E-2,0.43215296386113228,0.35653418485062138,0,7.3202176922599449E-2,0.10456183018790233,1.9049471752444317E-2,1.2175564564985341E-2,2.3238078603146192E-3,0.99999999999999978,2.4715635293492827E-3,0.35136800714666871,2.6407218911113444E-3,5.2620610244855693E-5,1.2716732472125848E-6,null,null,null,null,2.6548977487312053E-3,6.9376885141264735E-2,1.1427767433829106E-3,2.7617289220602315E-5,7.3659837162298898E-4,0.10289459089950731,9.3064091677202792E-4,6.9088655278050142E-4,1.8054012453324809E-2,2.9738587303818694E-4,7.1868733008202302E-6,8.5772226978448723E-5,1.1981425082492978E-2,1.0836725551391474E-4,8.4969461762042603E-5,2.2388383985525767E-3,0.56784703613886744,2.7931625993251163E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9843317939770929E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9467587518695721E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4371429706327187E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC87","v":0.55956764354765265},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61519367138214121},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50755494178169214},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65689171023310533},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55621255262862801},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59077799382808172},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.47965913241420127},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63427913881100606},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.52966901410362965},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76496279752691854},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68797758830490274},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79313672119957535},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72360344290217027},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71072716175582284},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62085914856678226},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74425537839077904},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66212131583725709},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65255825538068091},0.36515048524093496,0.106,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35653418485062138,0.10456183018790233,1.2175564564985341E-2,0.56784703613886767,0.35653418485062149,2.7305318207093586E-3,2.5090831329815781E-3,0.5604320482918852,0.35653418485062172,0.43551530780674452,0.35395109599864505,7.2609891977487767E-2,0.10432590922051869,1.9031507042504486E-2,1.2227187760258253E-2,2.3391001938409656E-3,0.99999999999999967]
[85,21.25,71.25,0.45209853079766599,0,9.1150454906384737E-2,0.45675101429594905,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ88*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":89.024095772197143},{"$f":"DZ88*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.935017070805447},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6328009598933455},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.49672073475078982},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":62.174858818168246},36.642647149405711,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.497867074899062},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":63.80840442334835},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.30610815770625749},559.85986695063332,29.832900252603928,7.6978702730198512,3.767068149344929,918.6762257867764,0.47934701048368128,440.36470243332263,5.3539323920287713E-4,8.2413737256944827E-2,null,5.5779900959582814E-4,9.2753703537783035E-6,null,null,null,2.1626671502282112E-4,1.13165515588386E-2,2.0227351407490682E-4,9.5251296664033633E-2,4.5658424300598764E-2,0.45675101429594905,0.33729381710558376,0,6.9785239138428018E-2,0.10242115968055981,1.895125201988504E-2,1.2383554011522418E-2,2.4139637480716752E-3,0.99999999999999978,4.2718123756841971E-3,0.33047015290984111,2.5008147836572741E-3,4.9832737202788574E-5,1.2042991983802929E-6,null,null,null,null,2.532598829080533E-3,6.6224304050760699E-2,1.0040710461213303E-3,2.4265212465453633E-5,1.3213227798830874E-3,0.10019094453042918,9.0889237024754444E-4,6.8776605579820181E-4,1.7984225480949332E-2,2.726708925245589E-4,6.5895906129472994E-6,1.5975870672008116E-4,1.2113902800238581E-2,1.0989250456375597E-4,8.8265989580981567E-5,2.3256977584906937E-3,0.54324898570405067,5.1179294077600357E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9961506730713232E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9703097601162918E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.442834502333487E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC90","v":0.54691575157870553},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59247596479082398},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48132905489188726},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6358557399361926},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53126373927972614},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56718015129270838},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.452867427246958},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61230381016245339},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50397916222110639},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.74925251066809473},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6681396095357125},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77902702041731076},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70551933208818685},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69217712063223291},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59813371885313726},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72742260706024597},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64110469119170488},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.63162404417331053},0.34544513883422762,0.106,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33729381710558376,0.10242115968055981,1.2383554011522418E-2,0.543248985704051,0.33729381710558387,2.6011584114317E-3,4.3638276381223334E-3,0.54782861862005428,0.33729381710558409,0.46128177666432257,0.33388198500771243,6.9255178986422999E-2,0.10183300399715656,1.8934919691372874E-2,1.238506385214278E-2,2.428071800869536E-3,0.99999999999999978]
[86,21.5,71.5,0.4441015749163576,0,9.0085886050946085E-2,0.46581253903269609,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ89*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":87.223140775623193},{"$f":"DZ89*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.59242214359859},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.599769441610303},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.4872979763310018},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":60.917063142979487},35.194286701132668,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.014750452294251},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":63.145429909073243},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.30270607776135944},553.33684685600781,29.335058926913455,7.5614498321408403,3.7042045931517111,905.41442682861805,0.47524213223070039,430.29108275846988,5.2503831896001381E-4,8.0868990563018245E-2,null,5.4793878978708673E-4,9.0896604851178927E-6,null,null,null,2.1346005274537611E-4,1.1171991836613392E-2,1.9387149838602115E-4,9.3530380719995254E-2,4.4449577561719737E-2,0.46581253903269609,0.33047015290984116,0,6.8725118834417967E-2,0.10124484831375329,1.8918587362860707E-2,1.238657369276314E-2,2.4421798536673972E-3,0.99999999999999967,4.1817390933517537E-3,0.32378497045120502,2.4533744979787237E-3,4.8887413580866014E-5,1.1814537248222482E-6,null,null,null,null,2.4946599395139941E-3,6.5246468242045219E-2,9.6077184475365648E-4,2.3218808105095149E-5,1.3061473316647258E-3,9.9040247279296653E-2,8.9845370279190888E-4,6.8672768860588026E-4,1.7960987634365044E-2,2.6448038779739461E-4,6.3916520923897355E-6,1.5979766325624809E-4,1.2116856728085447E-2,1.0991930142144466E-4,8.9297704528862356E-5,2.352882149138535E-3,0.53418746096730363,5.1134604692451457E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0000038815461066E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9779878947213119E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4446900639319303E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC91","v":0.54275147695326331},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58377898511816517},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47139683669782084},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6277739339335634},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52176768478277002},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55816602268508342},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44275230353372036},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6038771058314869},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49422719687407446},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74316684814805667},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66050052891111322},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77355067840998593},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69853638271160212},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68501994526301346},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.58943173297677764},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72091179703746633},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63302867303909582},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.62359400699956569},0.33845656831821791,0.106,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33047015290984116,0.10124484831375329,1.238657369276314E-2,0.53418746096730385,0.33047015290984127,2.551851820058443E-3,4.2718123756841971E-3,0.54368393114993663,0.33047015290984144,0.47027172374315684,0.32712756168052309,6.8212480787220947E-2,0.10064737742569223,1.890121448092379E-2,1.238395540432299E-2,2.4556864781598835E-3,0.99999999999999978]
[89,22.25,72.25,0.42077678240813432,0,8.7074383470403541E-2,0.49214883412146182,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ92*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":82.036663852386141},{"$f":"DZ92*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.605800774737812},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5046436846422562},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.46005067138150779},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":57.29480258903785},31.064176616578248,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.505083454359202},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":61.073733970985288},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.29215723714808028},534.85346000405082,27.888073580892407,7.1635848694609914,3.52149046333495,867.26372176899565,0.4631372081967936,401.66209887045341,4.9495340768166936E-4,7.6373767483058339E-2,null,5.1908634958892897E-4,8.5536938352804582E-6,null,null,null,2.0550590534736552E-4,1.0762326622433137E-2,1.699974367627009E-4,8.8534190898707413E-2,4.1003478002789327E-2,0.49214883412146182,0.31081896439868528,0,6.5746973968715663E-2,9.7611025204600549E-2,1.880791340920792E-2,1.2346792804848525E-2,2.5194960924799594E-3,0.99999999999999967,3.9227694122847398E-3,0.30453273185520469,2.3161938685719416E-3,4.6153869977711205E-5,1.1153926462059867E-6,null,null,null,null,2.388090228634386E-3,6.250004202919654E-2,8.3857598903083167E-4,2.0265721853911721E-5,1.2592678268127566E-3,9.5485550469594171E-2,8.662069081936144E-4,6.8314922379397942E-4,1.7879079562145617E-2,2.3988730791226203E-4,5.7973153560623092E-6,1.5928445491561322E-4,1.2077942066829363E-2,1.0956628310354987E-4,9.2124753748189597E-5,2.4273713387317698E-3,0.50785116587853785,5.1000504651722789E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0113178663640675E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.000532820312533E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4501384573658619E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC94","v":0.53041687260742454},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55844655769492191},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4428130598116285},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60413963473697641},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49428586099548366},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53197412878326389},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41374243189933518},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.57928645534373391},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46608896568561142},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72520483580838035},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63810334622848364},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7573515547068489},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67799949179504826},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66398940128528605},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56407804299115305},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7017269360482925},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60940591183773862},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60015148339016744},0.3183304729105193,0.106,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31081896439868528,9.7611025204600549E-2,1.2346792804848525E-2,0.50785116587853818,0.31081896439868539,2.4092632594429051E-3,4.0072569686209671E-3,0.53140601104647711,0.31081896439868556,0.49640117707155668,0.30767584812694498,6.5281604933242074E-2,9.6990652766601626E-2,1.8787290497023636E-2,1.2332311089795074E-2,2.5311155148356706E-3,0.99999999999999967]
[90,22.5,72.5,0.41322084155854905,0,8.61256384197992E-2,0.50065352002165153,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ93*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":80.377563639818362},{"$f":"DZ93*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.290190824664192},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4742139409179065},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.45129936565605339},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":56.136078980706522},29.753695447367104,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.984159272432883},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":60.358876646009179},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.28854106075140046},529.02115180333772,27.420784339953087,7.0347085588130307,3.4624847883530001,855.05374866878049,0.45917114225188449,392.61600646299968,4.8524555658385125E-4,7.4920950498457123E-2,null,5.0971170867635245E-4,8.3818904337760411E-6,null,null,null,2.0299562282478245E-4,1.0633042255665396E-2,1.6245016707856999E-4,8.6922777699719858E-2,3.9912431124087003E-2,0.50065352002165153,0.30453273185520469,0,6.481623589776847E-2,9.6370280328602731E-2,1.8766667584839348E-2,1.2317829374741626E-2,2.5427349371913818E-3,0.99999999999999967,3.8400663782508825E-3,0.29837416128119393,2.2721341118446506E-3,4.5275908805793081E-5,1.0941751094038774E-6,null,null,null,null,2.3547880265999419E-3,6.1641901037784663E-2,8.0020833600871776E-4,1.9338497375147199E-5,1.2432611298197494E-3,9.4271822745408809E-2,8.5519645337416743E-4,6.8179713795262832E-4,1.7847581706198642E-2,2.3168953939533009E-4,5.5992012927453955E-6,1.5891080126725427E-4,1.2049609313828889E-2,1.0930925964548257E-4,9.2974476378370353E-5,2.4497604608130115E-3,0.49934647997834819,5.0955794209124328E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0150103361344386E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0078906573222393E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4519166131947386E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC95","v":0.5263578560617429},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55024909712408931},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43367561862761572},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59646094439923836},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48545076624677846},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52351952542337543},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40450119344348306},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57131414551796311},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45707017327767108},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.71931449600198594},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63080768101256712},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7520275851593845},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67128892283793429},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65712368953803724},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55587151824834946},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69544611562267833},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60172920431410426},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.5925480516217313},0.31189232206517742,0.106,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30453273185520469,9.6370280328602731E-2,1.2317829374741626E-2,0.49934647997834847,0.30453273185520474,2.3634631311958585E-3,3.9227694122847398E-3,0.52736520704587819,0.30453273185520496,0.50483941899678597,0.30145344656819928,6.4365135523698894E-2,9.5743793659413018E-2,1.8744939208448354E-2,1.2299564113982923E-2,2.5537019294713105E-3,0.99999999999999978]
[93,23.25,73.25,0.39119605563403548,0,8.3424216667721401E-2,0.5253797276982427,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ96*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":75.599731840848619},{"$f":"DZ96*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.381305849476842},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3865831901655565},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.4260009900597026},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":52.799218156890404},26.001157251725818,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.377329651474518},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":58.153845732905758},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.27744683007101906},512.39079423515579,26.062156623983466,6.6590720493531474,3.2909277773915977,819.80557017950241,0.44747556347516287,366.84295945615003,4.5705646427865324E-4,7.0695930579765115E-2,null,4.8231354626660812E-4,7.8862071734312529E-6,null,null,null,1.9583673031591876E-4,1.0264343924716601E-2,1.4091963567278851E-4,8.2244287088189136E-2,3.6802308707400498E-2,0.5253797276982427,0.28642975866074372,0,6.2190016344522939E-2,9.2580086174262069E-2,1.8629653108004469E-2,1.2186210799029732E-2,2.6045472151939885E-3,0.99999999999999956,3.6022943255951865E-3,0.28063892794885098,2.1447656585715856E-3,4.2737888516821473E-5,1.0328392091292607E-6,null,null,null,null,2.2608298237222118E-3,5.9221024974313675E-2,6.9145136025965137E-4,1.6710186227399605E-5,1.1943643013525688E-3,9.0564159861474688E-2,8.2156201143481367E-4,6.7725461139688317E-4,1.7740261489239784E-2,2.0713130080773174E-4,5.0057065600695095E-6,1.5721280621538902E-4,1.192085672540426E-2,1.0814126741008422E-4,9.5234627091285207E-5,2.5093125881027033E-3,0.47462027230175696,5.0821632538730732E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0258630286575602E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0295163841846047E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4571428654511129E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC98","v":0.51433735577119299},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.5263716611886734},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40737911818720346},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57400550995537636},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.45988177682009246},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.49895341550601074},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37799759853478404},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54804950055051205},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4310474325495543},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70192898440994878},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.60941736525833734},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73627918208745069},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65155310417048296},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6369495781896003},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53196138013221539},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6769389458017514},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57927444688083896},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57034911840671043},0.2933518574277385,0.106,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28642975866074372,9.2580086174262069E-2,1.2186210799029732E-2,0.4746202723017573,0.28642975866074377,2.2310544907985942E-3,3.6798650876288396E-3,0.51539734080519961,0.28642975866074399,0.52937332294592943,0.28353434330479732,6.17779034887041E-2,9.1939217642256613E-2,1.8604609817057798E-2,1.2157099412620862E-2,2.6135033886334228E-3,0.99999999999999967]
[94,23.5,73.5,0.38406526508531419,0,8.2567816721069234E-2,0.53336691819361626,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ97*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":74.071389264085241},{"$f":"DZ97*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.090569870604819},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3585516869557877},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.41787789354453347},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":51.731816313470219},24.805864779784049,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.828966468512228},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":57.401334231830447},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.27367841089112716},507.11157723523661,25.623271288476783,6.5374624293703132,3.2355087281338073,808.48786860089592,0.44364361570230387,358.6804812775506,4.4796501320253155E-4,6.9331236078726377E-2,null,4.7342144647644779E-4,7.7273623865518992E-6,null,null,null,1.9356388634270591E-4,1.014728442886305E-2,1.3408820630385232E-4,8.0735286422301517E-2,3.5817694383150966E-2,0.53336691819361626,0.28063892794885104,0,6.1365790632885255E-2,9.1298349110251156E-2,1.8579566526111129E-2,1.2127988026211992E-2,2.6224595620728567E-3,0.99999999999999967,3.5263630465915191E-3,0.27496576009102325,2.1038687150115353E-3,4.1922951459449784E-5,1.013144765275428E-6,null,null,null,null,2.2313444320598117E-3,5.8461406528556539E-2,6.5715824194014123E-4,1.5881430328760435E-5,1.1778287691853859E-3,8.9310332551928148E-2,8.1018778913762057E-4,6.7557855754092329E-4,1.7700213434963349E-2,1.9896615277643036E-4,4.8083808304244115E-6,1.5646168138657457E-4,1.1863901750280136E-2,1.0762459454528025E-4,9.588958764081462E-5,2.5265699744320422E-3,0.46663308180638341,5.0776902118117917E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0294083280724048E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0365809607058126E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4588501495215755E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC99","v":0.51038244967626367},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51864502937629686},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39897285588406811},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56670982811350945},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4516616366299091},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49102360652674071},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.36955474695738227},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54050708284344695},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42270669162164681},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69622769832637887},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60244967718716602},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73110334542414201},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64510429102582745},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63036346071104354},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52422210667083124},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67087999075916971},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57197730647206124},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.56314844071783188},0.28742108070493516,0.106,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28063892794885104,9.1298349110251156E-2,1.2127988026211992E-2,0.46663308180638374,0.28063892794885109,2.1885363862975365E-3,3.6022943255951865E-3,0.5114593217982808,0.28063892794885126,0.53729865123081877,0.27780234401993714,6.0965532938226666E-2,9.0653881427789448E-2,1.8553431162653067E-2,1.2095427964634279E-2,2.6307312559403018E-3,0.99999999999999967]
[97,24.25,74.25,0.36328975053433188,0,8.0115589832540982E-2,0.55659465963312704,{"$f":"SUM(D100:G100)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"DZ100*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":69.670197040757927},{"$f":"DZ100*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":13.253332886758677},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2778289250496981},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.3944014979241775},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":48.658002389909349},21.371669747007779,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.152920934426234},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":55.101319241924841},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.2622059068953464},491.9771171222377,24.346902946847326,6.1831715996594205,3.0743387954128054,775.72340903481131,0.43234353958952942,335.37900440456667,4.2157737110980117E-4,6.5364492563045287E-2,null,4.4745934709561417E-4,7.2691884571594122E-6,null,null,null,1.8704745900008474E-4,9.8116465657577031E-3,1.1453826826762843E-4,7.6354030762733269E-2,3.3011171921887919E-2,0.55659465963312704,0.26396294656880748,0,5.9031349488673675E-2,8.7414207201466212E-2,1.8416298694337547E-2,1.1912596764058217E-2,2.6679416495297603E-3,1,3.3080653521722811E-3,0.25862868397963734,1.9856732922578857E-3,3.9567718485322313E-5,9.5622625463455896E-7,null,null,null,null,2.1478416623167971E-3,5.6310407308025924E-2,5.5957730962831042E-4,1.3523208702641057E-5,1.1277199322967694E-3,8.5510767620764302E-2,7.7571964840514025E-4,6.7007266383022589E-4,1.7567433060011406E-2,1.7457406896425524E-4,4.2189015316596694E-6,1.5368294521370566E-4,1.165320062107896E-2,1.0571319776555102E-4,9.7552628960635287E-5,2.5703890205691251E-3,0.4434053403668729,5.0642682423708507E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0398378275998093E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0573634077907461E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4638726078029492E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC102","v":0.49867237662021502},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49613901614178285},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37478060381864459},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54537445735136769},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42787234137198599},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46798236488403139},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34534090168645715},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51849694099172583},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39864039440249438},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.67940018437076277},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58202096458750086},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71579312223792979},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62613829758226514},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61101090525027391},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50167332954778721},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65302657316214308},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55063280203039566},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.5421236595862543},0.27034209374792584,0.106,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26396294656880748,8.7414207201466212E-2,1.1912596764058217E-2,0.44340534036687296,0.26396294656880748,2.0656482796769389E-3,3.3792819353628627E-3,0.49979798036922252,0.26396294656880764,0.56034712722552227,0.26129581527422241,5.8663715044478738E-2,8.676205992517208E-2,1.8386965418855684E-2,1.1870185727050717E-2,2.6741313846980483E-3,0.99999999999999989]
[98,24.5,74.5,0.35656637131855845,0,7.9334033863523973E-2,0.56409959481791749,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ101*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":68.262359532095161},{"$f":"DZ101*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.985520537356864},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2520076188563662},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.38686525363172058},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":47.674761868556409},20.274373996883753,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.585486176139462},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":54.322636071741911},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.25833539315583165},487.14825819161985,23.934495122451942,6.0685212013425085,3.0222631216879594,765.17588408551967,0.42864117459159801,327.98588972358158,4.1307033529636009E-4,6.4083817953876646E-2,null,4.3904111179107411E-4,7.1224012510003483E-6,null,null,null,1.8496814517352081E-4,9.7045402882816462E-3,1.0831720948532617E-4,7.4940877445155582E-2,3.2122745733016482E-2,0.56409959481791749,0.25862868397963734,0,5.8296080600283816E-2,8.6109912648877934E-2,1.8357632143373822E-2,1.1827774690043215E-2,2.6803211198663359E-3,1,3.2383547233129396E-3,0.25340284870129426,1.9477309439295343E-3,3.8811656466871549E-5,9.3795463373120027E-7,null,null,null,null,2.121543845276679E-3,5.5633065513518154E-2,5.2869437535307275E-4,1.277686613590726E-5,1.1108933887447594E-3,8.4234874010720398E-2,7.6414524941278137E-4,6.6808130300681761E-4,1.7519039722550582E-2,1.6648763963310532E-4,4.02347818331673E-6,1.5258866607273023E-4,1.1570225543086302E-2,1.0496048088418338E-4,9.8005281242849181E-5,2.5823158386234866E-3,0.43590040518208251,5.0597933349519675E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0432478497266862E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0641584226640919E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4655147473730979E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC103","v":0.49482028295465019},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48885617060099995},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36704701139533508},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53844267976995419},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42022435267824015},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46054477523363485},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33762746120999176},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51136123426292324},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39092672764094155},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67388188422593542},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57536650942538226},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71076129684403555},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.61994103007179624},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60469299604607019},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49437470368760073},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64718164627037644},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54369646142063777},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53530327691822077},0.26487891895122545,0.106,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25862868397963734,8.6109912648877934E-2,1.1827774690043215E-2,0.43590040518208251,0.2586286839796374,2.0261972369978428E-3,3.3080653521722811E-3,0.49596149763539593,0.25862868397963751,0.56779432842174593,0.2560157663404658,5.7938438528865752E-2,8.5456146345709139E-2,1.8327265968053411E-2,1.1782243936381311E-2,2.6858104587786612E-3,1]
[101,25.25,75.25,0.33698045564817591,0,7.5941816426436506E-2,0.58707772792538726,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ104*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":64.208245090421414},{"$f":"DZ104*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.214308016957576},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1776506496059163},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.36508974840201602},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":44.843348745431108},16.752909153262983,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.858296048327581},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":51.952436036245452},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.24651644257072383},463.42286276448129,22.641413904983771,5.7344339994304274,2.8589828161328423,724.27649341625306,0.41772322665655015,302.54711382132882,3.883819009554702E-4,6.0361957429214852E-2,null,4.1433048671563603E-4,6.6991058967242328E-6,null,null,null,2.4757168960027112E-4,9.1064923540851873E-3,8.841400931194779E-5,7.061384697578009E-2,2.9497044005354734E-2,0.58707772792538726,0.24326771960892724,0,5.5371386442596524E-2,8.2177364043133819E-2,1.7901437209914519E-2,1.1535371996114848E-2,2.6689927739254587E-3,0.99999999999999967,3.0379449621925551E-3,0.23835416351604213,1.8380989080786999E-3,3.6627062682772242E-5,8.8515993107878162E-7,null,null,null,null,2.8335942163369809E-3,5.2096734154524288E-2,4.306506123746682E-4,1.0407459360586223E-5,1.0601600630142812E-3,8.0387956435776065E-2,7.2924754434347549E-4,9.160942537481952E-4,1.6842749933228745E-2,1.3922831614174131E-4,3.3647067958360989E-6,1.4881641489346471E-4,1.1284189901825293E-2,1.0236567939609045E-4,1.3714048971760751E-4,2.5318522842078511E-3,0.41292227207461235,5.0463659972326713E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0532876483003672E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0841643282257788E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4703495401986994E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC106","v":0.48341654738625245},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.467642811131324},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34479062555710505},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51817150458089034},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39809087843627411},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43893375019859393},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31550554511430484},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4905379487577855},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36866978445836573},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6575944586631377},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55585617104259311},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69587706172883323},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60171483366401834},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58612854002648995},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47310977634694124},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.62995888757858542},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52340731462338175},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.51538725792647699},0.24914672879368549,0.106,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24326771960892724,8.2177364043133819E-2,1.1535371996114848E-2,0.41292227207461274,0.24326771960892735,1.9121998910249642E-3,3.1033252406922514E-3,0.48460273907961054,0.24326771960892746,0.59114460312533879,0.2408109415624847,5.4653109752599759E-2,8.151629907698367E-2,1.7742363653389201E-2,1.1479395107040942E-2,2.6532877221626182E-3,0.99999999999999978]
[102,25.5,75.5,0.33063281584484266,0,7.415570582986665E-2,0.59521147832529031,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ105*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":62.911445314731147},{"$f":"DZ105*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.967618329764033},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1538658989699224},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.3581010045236746},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":43.93765751352808},15.551049835377682,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.271984080470013},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":51.147847922493007},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.24250304017743537},452.69420259068784,22.195780277101715,5.6261410543313923,2.8027116446524558,707.86090850680841,0.41414606240734109,293.15780799017784,3.8041176080788738E-4,5.9158758152553934E-2,null,4.0635838039875167E-4,6.5635236640345905E-6,null,null,null,2.4141118910861001E-4,8.881682227283293E-3,8.1664521914098469E-5,6.9156849755730609E-2,2.8641037014831922E-2,0.59521147832529031,0.23835416351604213,0,5.3934833062602987E-2,8.0855234110833507E-2,1.7583290096863883E-2,1.1423418217967034E-2,2.6375826703997772E-3,0.99999999999999956,2.9739477634111197E-3,0.23354050857669248,1.8029130324197762E-3,3.5925927794087325E-5,8.6821572468362364E-7,null,null,null,null,2.7606699432705024E-3,5.0767072112749057E-2,3.9748505358406979E-4,9.6059529993599503E-6,1.0431034274229417E-3,7.9094615810437849E-2,7.175148729727203E-4,9.0000576098705923E-4,1.6550568633275642E-2,1.2958406672407483E-4,3.1316358771062838E-6,1.4737211297555973E-4,1.1174673911073348E-2,1.013721939181258E-4,1.3552654867525046E-4,2.5020561217245266E-3,0.40478852167470941,5.041889381429332E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.05657287785428E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0907106739240219E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4719315843165313E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC107","v":0.47966584241366544},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46077826258561205},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33767587590819592},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51158547993238523},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39097521742485775},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43195782682486616},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30845849904953376},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48378702186709066},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36153604712944337},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65225327142186629},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.54950086738199122},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69098524066845723},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59575929987279008},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58006791677728109},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46622670912974323},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62432042844990721},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5168139344279421},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.50892601901046042},0.24411442763488561,0.106,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23835416351604213,8.0855234110833507E-2,1.1423418217967034E-2,0.40478852167470969,0.23835416351604222,1.8756111306925509E-3,3.0379449621925551E-3,0.48086641807145136,0.23835416351604236,0.5991917911036615,0.23594733604636731,5.3252409103885914E-2,8.0191630451324755E-2,1.7430923885918145E-2,1.1363838097882228E-2,2.622071310959768E-3,0.99999999999999967]
[105,26.25,76.25,0.3112298515433547,0,6.9281340371615735E-2,0.61948880808502904,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ108*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":58.93461039359785},{"$f":"DZ108*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.211106660726662},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0809263221032317},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.33652470818730357},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":41.160216781107358},12.2608490855505,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.399344014592337},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":48.578048871916927},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.22979686651127046},423.31082376737072,20.851107230245685,5.2908951160123765,2.6329167214903402,661.27716653941263,0.4035973204411113,266.88969248419744,4.024816365940463E-4,5.5407569413888975E-2,null,3.8168548889200429E-4,6.1472913455554408E-6,null,null,null,2.2459185891178084E-4,8.267882570993151E-3,6.329182936772722E-5,6.4753650089993231E-2,2.6134399665102594E-2,0.61948880808502904,0.22346752750389151,0,5.0031379743293518E-2,7.673467727688299E-2,1.6704662123082244E-2,1.1027646762580189E-2,2.545298505239971E-3,0.99999999999999944,3.1415026314285032E-3,0.21859716370560783,1.6942839435180649E-3,3.3761319333199719E-5,8.1590400390364864E-7,null,null,null,null,2.5625145155251665E-3,4.7153972878282477E-2,3.0746196890732842E-4,7.4303805785487136E-6,1.1186453502765928E-3,7.4935662323579635E-2,6.8036960302675874E-4,8.5558182458639169E-4,1.5743942876136233E-2,1.026565394088098E-4,2.48088295080862E-6,1.6076207281019464E-4,1.076910783168661E-2,9.7776858083383286E-5,1.3078472407128852E-4,2.4145137811686823E-3,0.38051119191497046,5.6853755742626966E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0662525798881575E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1099990294954845E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4765929680687941E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC110","v":0.4685640100841712},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.43907922907579622},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31547272587582353},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49067858054084124},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36863661168974565},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.40996424695939226},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.2865472716056417},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46240504627352635},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33921182271102279},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63513035583638211},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.5292709945786801},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67526618571314245},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57673939458876533},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56073075043575571},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44446303141884907},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.6062765551549768},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49587860058340022},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48844559958145412},0.22886802884785351,0.106,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22346752750389151,7.673467727688299E-2,1.1027646762580189E-2,0.38051119191497096,0.22346752750389157,1.7655426040278927E-3,3.214740880610056E-3,0.46981195982509327,0.22346752750389173,0.62347370364437815,0.22103234560474966,4.9439818282547031E-2,7.6005781444351578E-2,1.6568610443413845E-2,1.0949705566837805E-2,2.5300350137214224E-3,0.99999999999999956]
[106,26.5,76.5,0.30474581368852344,0,6.7795587107748856E-2,0.62745859920372715,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ109*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":57.650337549263952},{"$f":"DZ109*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.96679996652535},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.057371329325105},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.32953164215450675},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":40.263274418617165},11.257910432423284,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.742731576195887},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":47.676988357654778},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.22537346897196492},414.33193190327205,20.414479634137642,5.1804426910204864,2.5777827621200951,646.6749557316823,0.40014112309888034,258.76124306639406,3.9338086557900016E-4,5.4192134160833259E-2,null,3.735429642814857E-4,6.0127505773683365E-6,null,null,null,2.1946381246554681E-4,8.0807282539602232E-3,5.7719607558468204E-5,6.3322982415255372E-2,2.5338129301610935E-2,0.62745859920372715,0.21859716370560783,0,4.8848256821800537E-2,7.527688561182018E-2,1.6432558763745442E-2,1.0871764371095421E-2,2.5147715222028741E-3,0.99999999999999956,3.069948526624264E-3,0.21383428017150755,1.6590763073265056E-3,3.3059750831073567E-5,7.9894931844695457E-7,null,null,null,null,2.5024524855862015E-3,4.6058793435256346E-2,2.8023842703859761E-4,6.7724739193947333E-6,1.0973935261253003E-3,7.3512048022615017E-2,6.6744406307986306E-4,8.4182528094889667E-4,1.5494182985344138E-2,9.4272236509290513E-5,2.2782609431155803E-6,1.584896046300624E-4,1.0616880042829881E-2,9.6394723635476965E-5,1.2921616028789871E-4,2.3855553619149756E-3,0.37254140079627229,5.6796474356866078E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0694223088088553E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1163152216957804E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4781193913861966E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC111","v":0.46491316543646183},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43179686801279415},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30812037458951519},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48363108163702406},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36119321365512097},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40260310080974016},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27931944710174367},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45521434463229082},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33179790380775781},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.62929910156602542},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.5224322457019861},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.66990002443919894},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57028763376331648},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55417783155282063},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43715683951869611},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60014296476165629},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48881973303739013},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.48155221329178505},0.22387996380441802,0.106,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21859716370560783,7.527688561182018E-2,1.0871764371095421E-2,0.37254140079627285,0.21859716370560792,1.7288611668551681E-3,3.1415026314285032E-3,0.46617724984222303,0.21859716370560806,0.63135826199582845,0.2162157219385577,4.8283063282191695E-2,7.4551115906152432E-2,1.6300878617703643E-2,1.0791458325217296E-2,2.4994999343482213E-3,0.99999999999999933]
[109,27.25,77.25,0.28594403457138429,0,6.3691858891721506E-2,0.65036410653689369,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ112*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":53.965055402948437},{"$f":"DZ112*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.265750261754533},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98977915471454259},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.30940567481140013},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":37.689455553457258},8.4907915240989507,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.780687134610247},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":44.9845008716457},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.2122034688961168},389.48979766239944,19.159416781132162,4.8602084562478058,2.4193031218923484,605.61635506860898,0.38994910187546988,236.15955374009974,3.6709290116715068E-4,5.0676220196664477E-2,null,3.499135336622602E-4,5.6263185816348234E-6,null,null,null,2.0529720458074572E-4,7.5636596684878817E-3,4.2420347467777218E-5,5.921023017061193E-2,2.3088976076869973E-2,0.65036410653689369,0.20462146414517779,0,4.5602653769268371E-2,7.0945346211665039E-2,1.5666245609920415E-2,1.0377224214541481E-2,2.4229595125327169E-3,0.99999999999999956,2.8650069221936676E-3,0.20016691730816658,1.5577491165212009E-3,3.1040644376691079E-5,7.5015391965996504E-7,null,null,null,null,2.3376832968256449E-3,4.3054310086753943E-2,2.0568952234120556E-4,4.9708633475762105E-6,1.0342479369148385E-3,6.928205989534246E-2,6.2903837940774118E-4,8.0308310282940364E-4,1.4790792654249135E-2,7.0662172264985651E-5,1.7076805768913372E-6,1.5128015166451531E-4,1.0133934189767168E-2,9.2009873109797372E-5,1.2449859638471718E-4,2.2984609161479999E-3,0.3496358934631057,5.6624601188633328E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0787682148921636E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1349384354105667E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4826200314487149E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC114","v":0.4541085162100098},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41066649596931126},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28707555530533235},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46309011975422931},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.33975271093616244},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38130325388061115},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25871157622206181},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4343062319944555},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31051430351753795},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61212460432131266},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50244163061459979},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.6540560485673691},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5513621709540224},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53497498542827315},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41595100508011301},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58211200339640423},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46824033012580063},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46148994884058242},0.20956651591383021,0.106,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20462146414517779,7.0945346211665039E-2,1.0377224214541481E-2,0.34963589346310631,0.20462146414517782,1.6232889481462903E-3,2.9317382044359384E-3,0.45541900692322745,0.20462146414517798,0.65402200654030007,0.2023941907266722,4.510735648627176E-2,7.0232068136862696E-2,1.5545898830422263E-2,1.0290910288286817E-2,2.4075689911837029E-3,0.99999999999999933]
[110,27.5,77.5,0.27989030373225904,0,6.2429789724033936E-2,0.65767990654370656,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ113*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":52.790422620250659},{"$f":"DZ113*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.042300351318856},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96823508264647107},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.30297206161812867},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":36.869086339999491},7.6410160251318366,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.131033081042787},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":44.092989256316621},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.20785653131007778},381.83693706923179,18.758509600404984,4.7571136582123126,2.3686796605938043,592.76715133807784,0.38660978077186509,229.16957842757725,3.586615738163373E-4,4.9546936414982076E-2,null,3.4230064896681412E-4,5.5030404869555999E-6,null,null,null,2.0093963914115219E-4,7.404598682326494E-3,3.7746106063971612E-5,5.7896686105783801E-2,2.2383425122774563E-2,0.65767990654370656,0.20016691730816658,0,4.4612059203275142E-2,6.9518790062060354E-2,1.5425552050924109E-2,1.0204596362032154E-2,2.3921784698346885E-3,0.99999999999999967,2.799809615151042E-3,0.19581061980600398,1.5253581292713168E-3,3.039520211286945E-5,7.3455562736151102E-7,null,null,null,null,2.2873929056603129E-3,4.2137276783162828E-2,1.8296776393605241E-4,4.4217505159498296E-6,1.0134514670488669E-3,6.788894880520685E-2,6.1638978980463734E-4,7.9091391335254352E-4,1.4569844295713565E-2,6.3264929183756897E-5,1.5289126742434077E-6,1.4876356657690242E-4,9.9653535307698479E-3,9.0479264685403626E-5,1.2291697828860761E-4,2.269261491546081E-3,0.34232009345629305,5.656730121923248E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0818307180161843E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1410409630491324E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4840948188185742E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC115","v":0.45055591699476627},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40385537510071279},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28038502342985239},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4564388673035128},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33289252781639966},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37445673250717298},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25218587503641843},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.427552485337993},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30372760650272329},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60650457029185989},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49594954589398321},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64885843862766224},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54519429532670916},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52872305848974455},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40911350083487741},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57622288140824507},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46157489534767282},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.45500305084465559},0.20500431680873005,0.106,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20016691730816658,6.9518790062060354E-2,1.0204596362032154E-2,0.34232009345629344,0.2001669173081666,1.5895399148175518E-3,2.8650069221936676E-3,0.45188122220208293,0.20016691730816677,0.66126153076674565,0.19798876855708528,4.4137347057854645E-2,6.8810550916658067E-2,1.5308471221292811E-2,1.011660741099288E-2,2.3767240693702086E-3,0.99999999999999956]
[113,28.25,78.25,0.2623543201715926,0,5.8917808820305201E-2,0.67872787100810172,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ116*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":49.419670192351198},{"$f":"DZ116*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.4010835053313677},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.90641173300054378},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.28445839674491802},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":34.514936550576984},5.2810517021616894,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.201326060329016},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":41.444877982783623},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19497863281432087},360.50807017514626,17.604948430336194,4.4585088326046689,2.2230168686663609,556.44333906284714,0.37676241727098547,209.64693749965687,3.3433119337862013E-4,4.6283599186821373E-2,null,3.202392681479601E-4,5.14900528350561E-6,null,null,null,1.8881238085776628E-4,6.9618854551294776E-3,2.4832446268340257E-5,5.4118848935887039E-2,2.03899483450081E-2,0.67872787100810172,0.18738409450908447,0,4.187787108321174E-2,6.5302441618455359E-2,1.4740937060544955E-2,9.6677840440527758E-3,2.2990006765485093E-3,0.99999999999999944,2.6130714713136663E-3,0.18330964720487222,1.4321483162405995E-3,2.8537847402782549E-5,6.8966925518887522E-7,null,null,null,null,2.1485821532743416E-3,3.9606076500701387E-2,1.2030503805065422E-4,2.9073911853552774E-6,9.5198514244876863E-4,6.377145102687555E-2,5.7900544913103364E-4,7.5629714385180705E-4,1.3941269358031369E-2,4.2347162071524088E-5,1.0233965902551904E-6,1.4093786606197056E-4,9.4411265708245918E-3,8.5719607166214018E-5,1.1812923651316678E-4,2.1808714400353424E-3,0.32127212899189772,5.6395377946687919E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0908663026158134E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1590458115396861E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4884460196197454E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC118","v":0.44004349530623793},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38409234539901133},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.2612345464257475},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4370528234136698},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31313195957221446},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35464597827318134},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23357988821969269},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40791488905518203},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28424461128267303},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.58995216930247041},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47697227839892453},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63351212265393719},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52710157553203907},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51040224708841186},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38926800745349649},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55891058563456586},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44214250523892884},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43612182835171892},0.19191257372723752,0.106,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18738409450908447,6.5302441618455359E-2,9.6677840440527758E-3,0.32127212899189828,0.18738409450908453,1.4924193964964171E-3,2.6738760905440292E-3,0.44141132962654173,0.18738409450908469,0.68209237251483357,0.18534687085697835,4.1458047950076862E-2,6.4611367765392169E-2,1.4632404464073951E-2,9.575628888474446E-3,2.2833075601701603E-3,0.99999999999999956]
[114,28.5,78.5,0.25671341485009735,0,5.7829711128336743E-2,0.68545687402156541,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ117*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":48.345259310570562},{"$f":"DZ117*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.1966987658269801},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88670584209680081},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27854085455339067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":33.764562797179344},4.5517641627523604,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.565726379560576},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":40.572652996280588},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19074692725636228},353.88978085897173,17.236118806703633,4.362464299677062,2.1764439134405338,545.01746591486994,0.37353602006943487,203.58365508616939,3.2653471316182843E-4,4.5236428583118542E-2,null,3.1314073846443164E-4,5.0360769640671068E-6,null,null,null,1.8505479782760886E-4,6.8246985602399739E-3,2.0863698499151555E-5,5.2911757168275605E-2,1.9764447187518061E-2,0.68545687402156541,0.18330964720487222,0,4.1038224816941984E-2,6.3920293912329007E-2,1.4523871867602947E-2,9.4834737328961145E-3,2.2676144437918117E-3,0.99999999999999956,2.5536639877015615E-3,0.17932500815024635,1.4023555655858239E-3,2.7944179161683768E-5,6.7532217680243856E-7,null,null,null,null,2.1059541146931354E-3,3.8828755372276286E-2,1.0107272284455193E-4,2.4426071280105406E-6,9.3183606305308978E-4,6.2421707241365476E-2,5.6675060791044213E-4,7.4531995127204186E-4,1.374191672083791E-2,3.5770730397139165E-5,8.6446509585553446E-7,1.3825097299223789E-4,9.2611373439232588E-3,8.4085415980618541E-5,1.1651652201925914E-4,2.1510979217725526E-3,0.31454312597843398,5.633806325135815E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0938289820180306E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1649494244354365E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4898727356054571E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC119","v":0.43658745572905705},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37772197086178161},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25514626051098499},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43077553841271654},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.306809294545064},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34827810376505669},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22768810488414751},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40157154508467002},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27803207281659753},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58453570467447924},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47080928502402508},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62847776984450532},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52120509381437385},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50443748678190303},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38286912484234575},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55325618819889888},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43584857487518497},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43001615711000107},0.18773965995504183,0.106,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18330964720487222,6.3920293912329007E-2,9.4834737328961145E-3,0.31454312597843459,0.18330964720487228,1.4613758328985711E-3,2.6130714713136663E-3,0.43796883974406892,0.18330964720487244,0.68875264482743104,0.18131732767755929,4.0634667877402046E-2,6.3235509027850356E-2,1.4417828562828056E-2,9.3901909036082573E-3,2.2518311233204191E-3,0.99999999999999933]
[117,29.25,79.25,0.24038629918589227,0,5.4781081312465535E-2,0.70483261950164167,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ120*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":45.262014167022066},{"$f":"DZ120*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.610174312120833},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.83015569591104499},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.26151400041562245},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":31.611209484920263},2.5153264596724401,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.686067801921691},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":37.99322253538223},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.17825747204510958},335.32086316982441,16.174003539884144,4.0844952355469601,2.0423282036473007,512.56963207831416,0.36402165919901974,186.58644792417903,3.0405365776030286E-4,4.2212834045082248E-2,null,2.9259292084394384E-4,4.7118032136735259E-6,null,null,null,1.7452691488551711E-4,6.4402901961834449E-3,9.8431139470646393E-6,4.9438852651916193E-2,1.7996813171246389E-2,0.70483261950164167,0.17161722009910715,0,3.8707401530313705E-2,5.9851126410516049E-2,1.3901329171019291E-2,8.9179526762690631E-3,2.1723506111325399E-3,0.99999999999999944,2.3835053950807487E-3,0.16789021335358212,1.3166313234354127E-3,2.6235986432295651E-5,6.3404057659031886E-7,null,null,null,null,1.9876197582164058E-3,3.6670932389839574E-2,4.7696704201894482E-5,1.1526780558325251E-6,8.7251535608022046E-4,5.8447939804334742E-2,5.306712501010895E-4,7.1383134577373164E-4,1.3169954117434695E-2,1.7129736413951952E-5,4.1397139691202147E-7,1.3000675378223623E-4,8.7088747106503443E-3,7.9071211836483389E-5,1.1162159356875836E-4,2.0607290175637815E-3,0.29516738049835778,5.6166102117718442E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1025752874771603E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1823778379384428E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4940846303535419E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC122","v":0.42636211420374287},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.35923780303991032},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23771960720822308},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41247947711610849},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28859703233967249},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.32985233832995986},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21088953566536078},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38312726011038645},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26019735042149084},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56858286631131416},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45279399735004894},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61361348225213863},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50390847534501348},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48695819604415574},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36429670748753362},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53663391394052673},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41749926770817608},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41224268788633012},0.17576466397224941,0.106,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17161722009910715,5.9851126410516049E-2,8.9179526762690631E-3,0.29516738049835833,0.17161722009910724,1.3720504087032213E-3,2.4389121089433024E-3,0.42778231493986046,0.1716172200991074,0.70793216960289274,0.16975371672634465,3.8347482621794347E-2,5.9186499452742493E-2,1.3801870628593749E-2,8.8219785616666796E-3,2.1562824059648583E-3,0.99999999999999944]
[118,29.5,79.5,0.23513809029561533,0,5.3830190000240377E-2,0.71103171970414381,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ121*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":44.279213691307909},{"$f":"DZ121*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.4232165824292622},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81213004177538262},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.25607221796322549},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":30.924816881952204},1.8827713750325401,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.069388527143374},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":37.146961770320296},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17416730632244126},329.52126782440922,15.834161727862689,3.9951514776841801,1.9994156053064827,502.31873502950918,0.36090436721684538,181.28902520699123,2.9685490085612563E-4,4.1243321499780834E-2,null,2.8598825164979241E-4,4.6083798719039588E-6,null,null,null,1.7124343257899282E-4,6.3203847592756511E-3,6.4399683648169067E-6,4.8328841192378111E-2,1.7442089848858634E-2,0.71103171970414381,0.16789021335358212,0,3.798756371327499E-2,5.852187249496893E-2,1.3702412086168207E-2,8.7260044470642943E-3,2.1402142007971767E-3,0.99999999999999933,2.3293711461527251E-3,0.16424529745610408,1.289233856298816E-3,2.5690048049028663E-5,6.2084697747779244E-7,null,null,null,null,1.9510739292858818E-3,3.600452231610337E-2,3.1213145169068648E-5,7.5432271667255724E-7,8.531373673438073E-4,5.7149849734856553E-2,5.1888539276856622E-4,7.0376766437148621E-4,1.2987113505478213E-2,1.1258826200073162E-5,2.7209011843508377E-7,1.2720851442405201E-4,8.5214266337476884E-3,7.7369298892554435E-5,1.0997033280319407E-4,2.0302438679939828E-3,0.2889682802958557,5.6108776999981291E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1054447919719105E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1880957849181066E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4954664767762997E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC123","v":0.42300089109919159},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35327965422307195},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23217935628800229},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40655513320115966},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28276976908041823},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32392964802645191},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2055700903083813},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37716938002175049},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25451039635411227},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56336259737476901},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44694341329675802},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60873725866017303},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4982714458801531},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48126741208843737},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35830830920612611},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53120488556842649},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.411556135603179},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40649462191016816},0.1719475872950301,0.106,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16789021335358212,5.852187249496893E-2,8.7260044470642943E-3,0.28896828029585619,0.1678902133535822,1.3435013504442988E-3,2.3835053950807487E-3,0.42443343120030341,0.16789021335358237,0.71406898418133435,0.16606775540484311,3.7640659942838592E-2,5.7864312711521787E-2,1.3604893077054567E-2,8.6293449535060282E-3,2.1240497289010747E-3,0.99999999999999956]
[120,30,80,0.22492488218789758,0,5.201597574768263E-2,0.72305914206441935,{"$f":"SUM(D123:G123)","v":0.99999999999999956},{"$f":"0","v":0},{"$f":"DZ123*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":42.378067096125541},{"$f":"DZ123*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.0615622486868226},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.77726089810606602},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.24552531905446451},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":29.5970469099822},0.68038366083681534,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.852086571978948},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":35.476474491079152},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16610307112179853},316.06382364638637,15.153083741641668,3.821294252776716,1.9134143393420966,480.18612624711869,0.35474963924864672,170.34585505837049,2.8288555344440052E-4,3.9360088849169965E-2,null,2.731370161116152E-4,4.4082409481515447E-6,null,null,null,2.1332475710398907E-4,5.9949305122893237E-3,0,4.6128774929067445E-2,1.6364166265068696E-2,0.72305914206441935,0.16068064887969263,0,3.6624616631258003E-2,5.5906042898979776E-2,1.3315993669104759E-2,8.3381904092251734E-3,2.0753654473198708E-3,0.99999999999999967,2.2248031486545141E-3,0.15719448459093208,1.2361339173039172E-3,2.4631946776311805E-5,5.9527602580896115E-7,null,null,null,null,2.4333380304072784E-3,3.4191278600850722E-2,0,0,8.1500355720070129E-4,5.4595347256221366E-2,4.9569208555770821E-4,8.8471407452332944E-4,1.2431279594581429E-2,0,0,1.2155492486590033E-4,8.1427047466536076E-3,7.39307377056646E-5,1.378871954019739E-4,1.937478251917897E-3,0.27694085793558026,5.5994121423717402E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1111171657299489E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1993988975135518E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.498198080577733E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC125","v":0.41634861093657272},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34165817476411675},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22148320550752792},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39496049304213587},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27146585372768911},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31240139395940542},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19533034576303795},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3655301259175176},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24350665907175284},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55306540434997675},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43546805587271659},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59910075370645555},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48718585934421099},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47008458115862073},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34662521074506703},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52051104666108028},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39992246983204982},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.39525480857247708},0.1645637905151518,0.106,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16068064887969263,5.5906042898979776E-2,8.3381904092251734E-3,0.27694085793558065,0.16068064887969272,1.2881686073211011E-3,2.2764799690903458E-3,0.41780495052502131,0.16068064887969288,0.72636779252994621,0.15893756673531234,3.6026014574706319E-2,5.5263011050988728E-2,1.3121780312634852E-2,8.2404475779393905E-3,2.0433872184717162E-3,0.99999999999999967]
[123,30.75,80.75,0.21035213270167169,0,4.7275527298336888E-2,0.74237233999999075,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ126*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":39.515983712995769},{"$f":"DZ126*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.517109305571295},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.724767104659095},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22954917664320493},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":27.598154040266653},0.63611162281774702,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.104552781988119},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":33.078357118607322},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.15487529269996142},287.51639689918738,14.063847052367736,3.5631498795968226,1.7758739458664869,440.47872793326763,0.34571378753658477,152.27956936310682,3.7347184483110747E-4,3.6460736252430029E-2,null,2.5408083032303364E-4,4.106857261917315E-6,null,null,null,1.9289175629896277E-4,5.4207148345282461E-3,0,4.2706002375673298E-2,1.4764053831840403E-2,0.74237233999999075,0.15045067391989989,0,3.3191414129408715E-2,5.2136083550754157E-2,1.219319566044021E-2,7.7653752310176422E-3,1.8909175084879616E-3,0.99999999999999922,3.3152308996183422E-3,0.14595615767294493,1.1556996403898742E-3,2.3029165071026126E-5,5.565418757060017E-7,null,null,null,null,2.2052361966611398E-3,3.0986177932747577E-2,0,0,7.6004473486269628E-4,5.0913773152861393E-2,4.62265663030067E-4,8.1011542076930756E-4,1.1383080239670903E-2,0,0,1.1320437126472225E-4,7.5833189996712333E-3,6.8851860081686259E-5,1.2563248189305861E-4,1.765285026594903E-3,0.25762766000000853,8.9484712713534087E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1194644787887391E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.216032254798803E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5022178354556328E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC128","v":0.40654391065439988},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32493882156989901},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20635576046077647},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37818558187363277},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25535158536684915},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29587369743049491},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18091909518189972},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34874123265146972},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22788661343489802},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53797143672867098},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41880508309601411},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58493126939502216},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47101819706931886},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45379565481846507},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.32981093228292174},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50487258195582452},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38308565846002995},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37901585897586398},0.15408658950808427,0.106,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15045067391989989,5.2136083550754157E-2,7.7653752310176422E-3,0.25762766000000925,0.15045067391989997,1.2094062314524109E-3,2.124981013786604E-3,0.40803380096562974,0.15045067391990014,0.74603707205252534,0.14820341579642241,3.2666645851273088E-2,5.1536442934343285E-2,1.2019549052508443E-2,7.6743471153444378E-3,1.8625271975822755E-3,0.99999999999999922]
[126,31.5,81.5,0.19224497274532834,0,4.3056118864046755E-2,0.76469890839062404,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ129*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":36.084091282021696},{"$f":"DZ129*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.8642618219817448},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.66182237933569299},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21016177794789709},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":25.201303777154035},0.58238653511919369,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.981895177585397},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":30.165462325909591},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14123148334384517},261.88978100197943,12.832427738926883,3.2524636363048338,1.6203798291405633,401.48766876675074,0.33690808860589083,135.26444308304102,3.8109841778643242E-4,3.3121552360519391E-2,null,2.3135179329175369E-4,3.7466257370144655E-6,null,null,null,1.7476873932741139E-4,4.9114151691146855E-3,0,3.8823933105776691E-2,1.3080097094830191E-2,0.76469890839062404,0.13737823129570023,0,3.0150019592698436E-2,4.7762463327071916E-2,1.1180301487798252E-2,7.1042781225561721E-3,1.7257977835500641E-3,0.99999999999999922,3.0123490221383073E-3,0.13328619769821975,1.0580908838353311E-3,2.1084154370569509E-5,5.0953713627398994E-7,null,null,null,null,2.0031660680871863E-3,2.814685352461125E-2,0,0,1.1115789997684072E-3,4.6229269627074583E-2,4.2161470022892395E-4,7.4281877338367905E-4,1.0437482714414572E-2,0,0,1.6533833934548228E-4,6.8762280241778028E-3,6.2711759032886718E-5,1.1466193412440682E-4,1.6111358494256573E-3,0.23530109160937504,8.904246705751806E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1276263797907912E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2322961488851792E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5061483027970231E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC131","v":0.39694493487918342},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.29981981978676675},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18422536129249384},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35276097238988258},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.2314845995266421},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27117675712443262},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.15999647467001882},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32341444486908177},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20490376411833325},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51462295820428072},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39340616235590981},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56290628948316956},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44620534260064587},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42884583105286123},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30453461146432087},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48077066169518251},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35755437419941016},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.35445275917613839},0.14069822740891913,0.106,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13737823129570023,4.7762463327071916E-2,7.1042781225561721E-3,0.23530109160937596,0.13737823129570029,1.111887944902936E-3,3.1100184279587019E-3,0.39850545653098918,0.13737823129570048,0.76827386495904781,0.13533221449696001,2.9677482000572509E-2,4.7006408554258534E-2,1.101995421978901E-2,6.9902530733669871E-3,1.699822696004304E-3,0.99999999999999911]
[127,31.75,81.75,0.18641277950384272,0,4.1738398968684899E-2,0.77184882152747158,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ130*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":35.009785476929906},{"$f":"DZ130*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.6598970711725975},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64211841565532635},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20407959454391833},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":24.451003409823816},0.56553198738368271,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.284726869386986},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":29.208747531035051},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.1367525819654769},253.88160685662189,12.442645707778775,3.1538277674985871,1.5711611657758828,389.21188443557185,0.33402298312713508,130.00571470770348,3.6866148540368909E-4,3.2079134620715204E-2,null,2.2413741658542039E-4,3.633855761403914E-6,null,null,null,1.691260222695188E-4,4.7528414661755286E-3,0,3.759753486691076E-2,1.2558440754472006E-2,0.77184882152747158,0.13328619769821975,0,2.9204944408446582E-2,4.6250353781445153E-2,1.085960695177977E-2,6.8762280241778028E-3,1.673847608458544E-3,0.99999999999999911,2.917826605899539E-3,0.129319933110292,1.0274692223876441E-3,2.0473968755222284E-5,4.9479088534188725E-7,null,null,null,null,1.9403753115152392E-3,2.7264569096931344E-2,0,0,1.0763875732969974E-3,4.4765699387580023E-2,4.082668205681325E-4,7.2151184153250512E-4,1.0138095110247266E-2,0,0,1.6003091417110202E-4,6.6554984228961427E-3,6.069868711055823E-5,1.1121036661697731E-4,1.5626372418415667E-3,0.22815117847252767,8.8895061021052157E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.13030729916332E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2376383098251321E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5074393336531896E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC132","v":0.39379045560985093},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29188599080812178},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17738913811809123},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34467177356909634},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.2240353850221373},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26341135813890515},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15357449024309722},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31538772383009783},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.1977699531021436},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50706753220271472},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38528688841642328},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55575049135973209},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43822833963312857},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42083786854071575},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29654722394017397},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47299514332490211},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34942783388394183},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.34664959598150408},0.13650730233852723,0.106,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13328619769821975,4.6250353781445153E-2,6.8762280241778028E-3,0.22815117847252842,0.13328619769821978,1.0796845753421745E-3,3.0123490221383073E-3,0.39537351786393732,0.13328619769822,0.77531249283398773,0.13130306540425588,2.8748491363882786E-2,4.5518263568890202E-2,1.0703231836740256E-2,6.7658632235369732E-3,1.6485917687053344E-3,0.99999999999999922]
[130,32.5,82.5,0.16997958916528857,0,3.8029145103054551E-2,0.79199126573165601,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ133*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":31.980763438058389},{"$f":"DZ133*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.0836874563353147},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.58656278153506247},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18689499094049972},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":22.335519775978547},0.51791114096853241,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.323239180540515},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.517024069403423},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12415112143272022},231.3376832507179,11.34454200448438,2.8758991721188805,1.432501114277974,354.64637949679206,0.32551506145496695,115.4427380166798,3.3376639823594464E-4,2.9148052268813174E-2,null,2.0383347107347078E-4,3.3159054632478604E-6,null,null,null,1.5329010692766674E-4,4.3078147690321601E-3,0,3.4150072919545658E-2,1.1116363085097508E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79199126573165601},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.12174895444607831},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.6557875385305105E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.1995566427537705E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":9.9447654916418205E-3},6.2350682916725584E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5265042261076228E-3},0.999999999999999,2.6521221498976809E-3,0.11813667845232992,9.4095076697369709E-4,1.8749950055393104E-5,4.5312682162112634E-7,null,null,null,null,1.7645041539281368E-3,2.4793371231376968E-2,0,0,9.7736562296967845E-4,4.0647492367085605E-2,3.7070843748241903E-4,6.6072981235360928E-4,9.284035679288212E-3,0,0,1.4510916088401809E-4,6.0349201678544327E-3,5.5038962934107808E-5,1.0142087832244762E-4,1.4250833477851752E-3,0.2080087342683431,8.8452904966958457E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1382351213695835E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2534357644457967E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.511257077370276E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC135","v":0.38446093154637245},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26932209804776408},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15836523286870524},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32150022588700206},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2030954352883354},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24142408909677188},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13581417159662637},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29248318257501249},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17782443299027911},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48506031290117896},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36192071752673949},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53482428336121013},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41514282811144898},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39770007393538165},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27382019449244477},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45041500798872597},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32613972283502884},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32432746809761992},0.12469124051088734,0.106,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12174895444607831,4.1995566427537705E-2,6.2350682916725584E-3,0.20800873426834399,0.1217489544460784,{"$f":"BA132+BB132+BC132","v":9.8870024658809707E-4},{"$f":"AY132","v":2.7378116544970405E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.38610868686456257},{"$f":"DX132-(DU133+DV133)","v":0.12174895444607856},0.79514189162083382,0.11994281644920411,2.6146098691827886E-2,4.1330904372339348E-2,9.7999813676170368E-3,6.1349942297634959E-3,1.503313268413453E-3,0.99999999999999922]
[131,32.75,82.75,0.16483784093732534,0,3.6869641552662202E-2,0.79829251751001162,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ134*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":31.032359679156816},{"$f":"DZ134*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.903272999915413},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56916800145368396},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18150311681007003},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":21.673150006301636},0.5029695330164039,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.710478615039193},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":25.676140896951527},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12021446426645109},224.28999055253121,11.001009144269799,2.7889369221620885,1.3891224388890551,343.83831637076332,0.32272751992959914,110.96608709910534,3.2289547057700208E-4,2.8232907059143466E-2,null,1.974884167932769E-4,3.2163597020022916E-6,null,null,null,1.4835514595268662E-4,4.1691306869429748E-3,0,3.3073993139111406E-2,1.0673887779954001E-2,0.79829251751001162,0.1181366784523299,0,2.5734321998350664E-2,4.0666242317141006E-2,9.6551972435922531E-3,6.0349201678544327E-3,1.4801223107192829E-3,0.99999999999999911,2.5691854631295433E-3,0.11463503934558422,9.1380457074381164E-4,1.8209018647109892E-5,4.4005422521280099E-7,null,null,null,null,1.7097873005963089E-3,2.4024534697754354E-2,0,0,9.464281741433057E-4,3.9360840079064527E-2,3.5897406393317388E-4,6.4149090980149216E-4,9.0137063337907605E-3,0,0,1.404511002275617E-4,5.8411968768679566E-3,5.3272190758914511E-5,9.8339265761860308E-5,1.3817830449574227E-3,0.20170748248998754,8.8305548972789971E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1408403726168925E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2586271445353109E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5125116692773684E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC136","v":0.38139533944049875},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26219529946720144},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15248862572101798},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31412787051982904},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19655978900585128},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23451068546869561},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13036282339193836},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28522413477313013},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1716334003146609},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47793891024706986},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35445125280768719},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52802547035317138},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4077211429463018},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39027370517406434},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26663839011614737},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.443130432518755},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31872717862541311},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31723425734909161},0.12099166726381133,0.106,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1181366784523299,4.0666242317141006E-2,6.0349201678544327E-3,0.20170748248998838,0.11813667845232999,9.6015384385071125E-4,2.6521221498976809E-3,0.38306370186634353,0.11813667845233017,0.80134535861684164,0.11638585889895706,2.5336330633424414E-2,4.0022645707426321E-2,9.5141588477706991E-3,5.9380585223611946E-3,1.4575887732178102E-3,0.99999999999999911]
[134,33.5,83.5,0.15034781051702759,0,3.3604698712239589E-2,0.81604749077073213,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ137*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":28.357733767408391},{"$f":"DZ137*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.3944800143693135},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.52011238658696912},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16626676398996756},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":19.805178340743783},0.46074755139159607,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.98646190160548},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.310295695790131},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10913854577964045},204.44366719006533,10.033017919671011,2.5438626219445486,1.2668919859275396,313.39785468527367,0.31450730575359132,98.56591490602095,2.9239062352480613E-4,2.5659336622638463E-2,null,1.7962966031514357E-4,2.9356603862316722E-6,null,null,null,1.3450160111707518E-4,3.7798132923477909E-3,0,3.0048607460329509E-2,9.4505065739954978E-3,0.81604749077073213,0.10794985188599887,0,2.3425019468774743E-2,3.6925752175824139E-2,8.8309359966271869E-3,5.4722064552045792E-3,1.3487432468376585E-3,0.99999999999999933,2.3360030698966064E-3,0.10475967037212026,8.370948751023617E-4,1.6680455184998597E-5,4.0311369464144346E-7,null,null,null,null,1.5563573350212726E-3,2.1868662133753471E-2,0,0,8.59375497202083E-4,3.5740421130062372E-2,3.2595554855968634E-4,5.8672702627952206E-4,8.2442089703476645E-3,0,0,1.2735502640113589E-4,5.2965464938505985E-3,4.8304934952845155E-5,8.9610446133216921E-5,1.2591328007044416E-3,0.18395250922926715,8.7863607357455464E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1485478925414055E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2739856115994657E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5162233236258831E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC139","v":0.37232967199795741},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.2419266096165224},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13613514885032815},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29300972424793548},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17818790502394086},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21493579101051363},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11528684769161493},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26451017710058389},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15432380710220869},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45719590119489556},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33295514485756228},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50814321924783501},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38624272566502943},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36881633760994081},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24620353841344697},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42197599725856272},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2974851560663262},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29693754144478618},0.11055865741001712,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10794985188599887,3.6925752175824139E-2,5.4722064552045792E-3,0.18395250922926787,0.10794985188599897,8.7949035464393566E-4,2.4112118611273096E-3,0.37405706279607992,0.10794985188599915,0.81882520497119904,0.10635476112905957,2.3065388238815286E-2,3.6341426880535758E-2,8.7007518146145889E-3,5.3843764745275888E-3,1.3280904912474727E-3,0.99999999999999944]
[135,33.75,83.75,0.14581331845121825,0,3.2583762377115112E-2,0.82160291917166584,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ138*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":27.520104916102124},{"$f":"DZ138*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.2351382229944328},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50474934155310569},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.161485471702803},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":19.220174302002889},0.44749794779714874,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.447882780828525},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.571210733093874},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.1056784402588736},198.23737425414865,9.7301320304422561,2.4671678304931435,1.2286458959886282,303.87724216740645,0.31181402891748705,94.753187176553894,2.8288624325341702E-4,2.4855700210396063E-2,null,1.7404827217047759E-4,2.8477661674613893E-6,null,null,null,1.3018321917576721E-4,3.658456540252457E-3,0,2.9104122251415645E-2,9.0750736173209959E-3,0.82160291917166584,0.10475967037212026,0,2.2705757008855833E-2,3.5757101585247371E-2,8.5705676326019928E-3,5.2965464938505985E-3,1.3074377356572867E-3,0.99999999999999922,2.2632031421172863E-3,0.10166685218467063,8.1302274442570158E-4,1.6200779453009004E-5,3.9152145363796873E-7,null,null,null,null,1.5085695666144021E-3,2.119718744224143E-2,0,0,8.3217741393622733E-4,3.4609284679212871E-2,3.1563949209827049E-4,5.6942816282720948E-4,8.0011394697747842E-3,0,0,1.2326688038563207E-4,5.1265252857628681E-3,4.6754327702098415E-5,8.6866109660495194E-5,1.2205716259967915E-3,0.17839708082833333,8.7716345163230791E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1510818604150836E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2790349481578738E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5174435881168538E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC140","v":0.36935109437090252},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23552475016825133},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13108345426880011},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28629068755913312},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17245378737919939},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20878090446652908},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11065943110614719},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25794538249341037},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14895095863403587},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45048358930785759},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32608348322808783},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50168358224845178},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37933769994110089},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36192932322951404},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2397460685657061},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41515136676440517},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29072387641637271},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.2904861552131891},0.10729137932758724,0.106,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10475967037212026,3.5757101585247371E-2,5.2965464938505985E-3,0.17839708082833416,0.10475967037212035,8.541784439820017E-4,2.3360030698966064E-3,0.37109724882433814,0.10475967037212054,0.82429467480943641,0.10321326127839545,2.2357983597761481E-2,3.5191293521956622E-2,8.4438690579643431E-3,5.2115358898067333E-3,1.2873818446780883E-3,0.99999999999999922]
[138,34.5,84.5,0.13303255672841208,0,2.9708153010180358E-2,0.83725929026140677,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ141*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":25.157354803532922},{"$f":"DZ141*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.7856732422683566},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.46141387581961429},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14797248470938934},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":17.570018202158735},0.41005164452046089,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.932567500328835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.491763731981862},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.5943251234597487E-2},180.7553941418376,8.8765163343784472,2.2509942531046994,1.1208579010838351,277.05652136695932,0.30387179299863898,84.189661909743663,2.5621287559718245E-4,2.2595398209407199E-2,null,1.5833759435820164E-4,2.5998898071320104E-6,null,null,null,1.1805747770987431E-4,3.3176945092305353E-3,0,2.6448300556110128E-2,8.0368925117520855E-3,0.83725929026140677,9.5761180516400687E-2,0,2.0686842371314969E-2,3.2468695296972071E-2,7.8307448417246836E-3,4.80268091503933E-3,1.1905657971407059E-3,0.99999999999999922,2.0584804075160757E-3,9.2942506648038506E-2,7.4498959162918731E-4,1.4845109994182553E-5,3.5875922273964304E-7,null,null,null,null,1.3744329607043415E-3,1.9312409410610628E-2,0,0,7.5564611470817114E-4,3.1426437515258483E-2,2.8661166700541649E-4,5.2027436687273221E-4,7.3104704748519515E-3,0,0,1.1177311377741115E-4,4.6485129846373383E-3,4.2394816624580838E-5,7.910114284751565E-5,1.1114646542931903E-3,0.16274070973859245,8.7274755532671833E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.15858165306898E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2939794853878752E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5210552087535078E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC143","v":0.36054364833663122},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21731779480703917},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1170255517375197},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26704397568301141},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15633502275294403},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19135370637682128},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.7862079445910966E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23921250163447733},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13392893787448013},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.4309321676292201},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30630777161556066},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48279320760228761},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35935449928837881},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34203033844572867},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22137221266554252},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39533261348790494},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27134817344703249},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27202094660659454},9.8075424513525564E-2,0.106,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.5761180516400687E-2,3.2468695296972071E-2,4.80268091503933E-3,0.16274070973859323,9.5761180516400743E-2,7.8264411889624548E-4,2.1245168238159156E-3,0.36234343306566719,9.5761180516400937E-2,0.83970914431461985,9.4351843582219597E-2,2.0372120686777392E-2,3.1954988961112367E-2,7.7140928714023952E-3,4.7255969498383342E-3,1.1722126340292386E-3,0.99999999999999911]
[139,34.75,84.75,0.1290323022579285,0,2.8808699374237693E-2,0.84215899836783303,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ142*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":24.417229553752602},{"$f":"DZ142*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.6448795208512133},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44783915531501101},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.1437313396005411},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":17.05311115004325},0.39829886135980347,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.459183056957153},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":19.84214455780069},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.2901967182259806E-2},175.28691851339309,8.6093686273403645,2.1833326355203981,1.0871245526720976,268.66606349178846,0.30126959315699237,80.940915643261789,2.4790124908176869E-4,2.188948293569952E-2,null,1.5342710703969518E-4,2.522262806139663E-6,null,null,null,1.1427674178400693E-4,3.2114468825200442E-3,0,2.5619057178931169E-2,7.7182429333623181E-3,0.84215899836783303,9.2942506648038492E-2,0,2.0057399002239816E-2,3.1441282625252663E-2,7.5974409010801077E-3,4.6485129846373383E-3,1.1538594709177711E-3,0.99999999999999911,1.9945526271920766E-3,9.0209549007930864E-2,7.2363691265723998E-4,1.4419623689983547E-5,3.4847656832747517E-7,null,null,null,null,1.3326127690179925E-3,1.8724786233221824E-2,0,0,7.3173507096324078E-4,3.0432005190988716E-2,2.775423633007046E-4,5.0477366260242987E-4,7.0926672384776781E-3,0,0,1.0818515323402189E-4,4.4992939049262187E-3,4.1033926477097438E-5,7.6662376035180688E-5,1.0771970948825903E-3,0.15784100163216619,8.7127635036337914E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1610483456424081E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2988947651428974E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5222430759671228E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC144","v":0.3576502023585193},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21156713356242382},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11268297488939993},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26092036229528781},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15130413464447059},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18587411478817475},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.393406321002841E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23327556205085825},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12926614538500794},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42460544618721907},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.29998606914743697},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47665582595721706},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35293016584022541},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3356435067921123},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21556602321096649},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38893888724074244},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26518093839087237},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26615008634227988},9.518863223805378E-2,0.106,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2942506648038492E-2,3.1441282625252663E-2,4.6485129846373383E-3,0.15784100163216697,9.2942506648038548E-2,7.6019346084610958E-4,2.0584804075160757E-3,0.35946699496296569,9.2942506648038756E-2,0.84453325919735556,9.1576027827984685E-2,1.9752911074059441E-2,3.0943853719965681E-2,7.4839994897134094E-3,4.5739034447817781E-3,1.1360452461387294E-3,0.99999999999999933]
[142,35.5,85.5,0.11775548898242556,0,2.4677194988886684E-2,0.85756731602868697,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ145*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":22.329045295466425},{"$f":"DZ145*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.2476450894950695},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40953953281630456},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13174305066628195},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":15.594713170045884},0.36507770134391393,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.127286740617553},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.014400961173582},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.4345095041680182E-2},148.28705670509908,7.749954154939906,1.9925890575024514,0.97860433309394046,233.31200088730202,0.29359593526438554,68.499455108912585,2.2457244675017307E-4,1.9903748195262246E-2,null,1.395649410785548E-4,2.3033118193056622E-6,null,null,null,1.4199617439305981E-4,2.6446560556883662E-3,0,2.3056841124991706E-2,6.7693948343342872E-3,0.85756731602868697,8.4990140410214132E-2,0,1.7177009873568166E-2,2.8550276615314542E-2,6.5140026227683036E-3,4.2150719568969002E-3,9.8618249255021388E-4,0.99999999999999922,1.8147434785348341E-3,8.249858052337801E-2,6.632800801352561E-4,1.3216917198836646E-5,3.1941096718899432E-7,null,null,null,null,1.6656623484280354E-3,1.5511347525140131E-2,0,0,6.6445249496113572E-4,2.7633801601452127E-2,2.5202251890128047E-4,6.3166575475995495E-4,5.8823368680083485E-3,0,0,9.8097651239516937E-5,4.0797665032167758E-3,3.7207802440607036E-5,9.5630558438898833E-5,8.9055193411131505E-4,0.14243268397131226,8.6686547045115248E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1683519214051291E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3134483088120568E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5257602058616814E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC147","v":0.34909532105711194},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19521219271684861},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10059841176306093},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24337924323715085},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13716216785802465},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17035897451977017},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3070938144614942E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21633428840231378},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11622937987984386},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40617716084566591},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28179306552607386},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45870784550058463},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33433809254648561},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31718972422805863},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19904529746499217},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37037148155944272},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24750758056857339},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.2493418767918392},8.7044082531629957E-2,0.106,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.4990140410214132E-2,2.8550276615314542E-2,4.2150719568969002E-3,0.14243268397131303,8.4990140410214202E-2,6.9673553721370264E-4,1.8727496600152386E-3,0.35096060522399014,8.4990140410214382E-2,0.86005244217186816,8.3744360466796064E-2,1.6675818739421776E-2,2.8098647566982753E-2,6.3243407103225607E-3,4.1474192300568376E-3,9.56971114551068E-4,0.99999999999999922]
[143,35.75,85.75,0.11422536554524575,0,2.3237066139704124E-2,0.86253756831504924,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ146*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":21.511644835044709},{"$f":"DZ146*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.0921513365863298},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39454749897628594},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12700441492864889},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":15.023836737280163},0.35194630478180311,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.711179521686322},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.443382560130157},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.167121034032529E-2},139.76118644433936,7.4467848231105611,1.9223656946952083,0.9403224522133572,221.80802383411324,0.29108173251883329,64.56426386421235,3.242274601891625E-4,1.9070513811128217E-2,null,1.3452645697544356E-4,2.2177012508623516E-6,null,null,null,1.3346512416084606E-4,2.4857666084589455E-3,0,2.2150717162163477E-2,6.4476691280971991E-3,0.86253756831504924,8.249858052337801E-2,0,1.6174627605275386E-2,2.7647018518650965E-2,6.1346787978768177E-3,4.0797665032167758E-3,9.2775973655192211E-4,0.999999999999999,2.9872358127881874E-3,7.8858872557290779E-2,6.3942271023306155E-4,1.2741520919010144E-5,3.079221469707064E-7,null,null,null,null,1.5684608904725163E-3,1.460616671480287E-2,0,0,6.4343090893559005E-4,2.6759538441959035E-2,2.440491677563384E-4,5.9488255339755112E-4,5.5397962444792663E-3,0,0,9.494867837697795E-5,3.9488044073684508E-3,3.6013417471347085E-5,8.9965277597004665E-5,8.3779445895491747E-4,0.13746243168494984,0.14813038034008574,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1707550123572348E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3182368521569397E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5269174449047997E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC148","v":0.34628511957609148},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19004648968673132},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.6865412196780618E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23779828830877564},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13274826554069274},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16548058663011686},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9736612984046648E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21096515597263724},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11218280497108399},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40021387950858001},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27597730738046572},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45287664268518746},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32836098805720954},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31126674856424041},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19382470228184592},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36438145244963982},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24188219747438497},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24399636244406789},8.4492309545075403E-2,0.106,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.249858052337801E-2,2.7647018518650965E-2,4.0797665032167758E-3,0.13746243168495076,8.2498580523378065E-2,6.7681640830128179E-4,1.8147434785348341E-3,0.34816574107696729,8.2498580523378273E-2,0.86552703037583312,8.0678726540334395E-2,1.5710108515155658E-2,2.7209649240764505E-2,5.9594160661296967E-3,4.0142854552926138E-3,9.0078380648909333E-4,0.999999999999999]
[146,36.5,86.5,9.9925469074696072E-2,0,1.9498590531566811E-2,0.88057594039373599,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ149*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":18.796755044396193},{"$f":"DZ149*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.5756989699412656},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34475339977511255},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11122512767851644},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":13.127744584068147},0.3082197788740646,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.065990468384538},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.185711508319359},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.1092814398447987E-2},117.4585277079798,6.4589340457225024,1.6780236470559149,0.81558428836422292,188.99826138495808,0.28366757030375411,53.612677598704892,3.1977922680372068E-4,1.6546229502519275E-2,null,1.1707143491847044E-4,1.9348893442268509E-6,null,null,null,1.1137589369429891E-4,2.0743582210953414E-3,0,1.9170749168375332E-2,5.4381198374957454E-3,0.88057594039373599,7.2076066460873944E-2,0,1.3569833058636762E-2,2.4272706451657921E-2,5.152087425423172E-3,3.5766961621642094E-3,7.7667004750687791E-4,0.99999999999999889,2.587484442045328E-3,6.8917174335102555E-2,5.5997953005153765E-4,1.1158488402403665E-5,2.6966527211751365E-7,null,null,null,null,1.315872795474504E-3,1.2253960263162259E-2,0,0,9.5946189167460286E-4,2.3100767899748919E-2,2.1247666023439921E-4,4.9960022748442735E-4,4.6524871979387447E-3,0,0,1.4138117117388715E-4,3.4040055671020796E-3,3.1309423888242826E-5,7.5314042712096722E-5,7.013560047947812E-4,0.11942405960626286,0.14683923851403069,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1778729348113349E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3324204518942317E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5303451710849324E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC151","v":0.33797714123901684},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16558252079156507},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9760298382358999E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21107756081035026},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1122116293606559},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14253223649069857},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4601397281280531E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1854081876289039},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3508464432200469E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37092619666862964},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24793442488847542},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42406328971248708},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29929338590609372},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28253305222377634},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16908287968477456},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33509740790857367},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21493185237669707},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.21841097331395251},7.3817916375880865E-2,0.106,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2076066460873944E-2,2.4272706451657921E-2,3.5766961621642094E-3,0.11942405960626401,7.2076066460874028E-2,5.9718594500543412E-4,2.7141484105835797E-3,0.33996356947127282,7.2076066460874236E-2,0.8833654976790184,7.0496620397988249E-2,1.3191886425925279E-2,2.3692316419904623E-2,5.0086604744342166E-3,3.4903508646331447E-3,7.5466773809495092E-4,0.99999999999999889]
[147,36.75,86.75,9.5433106290355965E-2,0,1.8411838745342083E-2,0.88615505496430091,0.999999999999999,{"$f":"0","v":0},{"$f":"DZ150*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":17.973837088339717},{"$f":"DZ150*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.4191556261105149},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.32966016892668287},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10643420569393079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.553014705680255},0.29494349009370924,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.536145368477378},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.458612126273589},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.7689162748090864E-2},110.96306384179807,6.1576906685062207,1.6026452259226491,0.77754560215189239,179.24043728072272,0.2812383889070853,50.409291807831927,3.043770796520684E-4,1.5783704383160138E-2,null,1.1169050394913846E-4,1.8492170527371404E-6,null,null,null,1.049736855347918E-4,1.9551181172602233E-3,0,1.8261712986609099E-2,5.1358947390375397E-3,0.88615505496430091,6.8917174335102568E-2,0,1.2813939793213797E-2,2.3111926388151321E-2,4.8652335234452612E-3,3.4040055671020796E-3,7.3266542868302405E-4,0.99999999999999889,2.4669672906570865E-3,6.5903412230951738E-2,5.3585891722386593E-4,1.0677846585957852E-5,2.5804968391696528E-7,null,null,null,null,1.2425734866359621E-3,1.1571366306577834E-2,0,0,9.1357808231167382E-4,2.1996032798077131E-2,2.0231550776251615E-4,4.7178387600409731E-4,4.3934496474411638E-3,0,0,1.3455498368866725E-4,3.2396528459522999E-3,2.9797737461112403E-5,7.1046895096107433E-5,6.6161853358691662E-4,0.11384494503569804,0.14640958848383079,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1802157999119875E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3370889855907456E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5314734076025138E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC152","v":0.33524829789066762},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15814884911350743},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4758305631911881E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20285537259982228},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10609808362294315},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13561314331982935},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0224049463779225E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17759673115741276},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8001985071642724E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36164791029085652},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23923496345170137},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41487213219518754},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29018768285718644},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27355717189575363},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16155849760725904},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32586871673093931},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20663302822662494},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21053853007135492},7.0582683846824881E-2,0.106,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.8917174335102568E-2,2.3111926388151321E-2,3.4040055671020796E-3,0.11384494503569909,6.8917174335102638E-2,5.7140768372605886E-4,2.587484442045328E-3,0.33726839192730579,6.8917174335102846E-2,0.88880530727149776,6.7410293283027153E-2,1.2460582508507748E-2,2.2559318516407204E-2,4.7306283641664294E-3,3.32182920652719E-3,7.1204084986552652E-4,0.99999999999999911]
[150,37.5,87.5,8.3170652618660884E-2,0,1.5549071375658103E-2,0.90128027600567984,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ153*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":15.724566007470887},{"$f":"DZ153*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.9912777148441712},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28840603488525685},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.3318348465105672E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":10.982112910118477},0.25859768677400563,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.0941440866379271},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.479772950223103},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.8425901573008282E-2},93.832511588157487,5.3408243530130157,1.39687672594539,0.67439803509298379,153.2152323432008,0.27407494715338565,41.992456707556464,2.6258284714512887E-4,1.3706700134643984E-2,null,9.7026940293288086E-5,1.6151963601178963E-6,null,null,null,8.8157221278138814E-5,1.6419141579161044E-3,0,1.579799649763676E-2,4.3298350552191667E-3,0.90128027600567984,6.0283827168551345E-2,0,1.0826915829925966E-2,1.9952455269798709E-2,4.1057327409885006E-3,2.9343701803108274E-3,6.1642280474363711E-4,0.99999999999999878,2.1392908622244093E-3,5.7665122863892318E-2,4.6982517358592368E-4,9.3620185547377442E-6,2.2625029395457686E-7,null,null,null,null,1.049890882071256E-3,9.7770249478547101E-3,0,0,7.8868916059446597E-4,1.8989107750951265E-2,1.7465835825297918E-4,3.9813474462142633E-4,3.7075979963670743E-3,0,0,1.1599103584438839E-4,2.7926924672495575E-3,2.5686677216881593E-5,5.9774795737518921E-5,5.566480090061182E-4,9.8719723994318984E-2,0.14512329085575537,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1871577877339373E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3509220074145479E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.53481641022061E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC155","v":0.32718157001919185},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13779094336162157},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1557006040996808E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18006108265189327},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.9684326848881127E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1168067204046945},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8792613577347328E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15608211650356318},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3352868054563258E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33518248807877543},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21492558080089222},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.3884767387109922},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26449930810732936},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24830452687258456},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14093547257593098},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.29967980411989509},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18361012088811518},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18870468791669748},6.17406960625667E-2,0.106,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0283827168551345E-2,1.9952455269798709E-2,2.9343701803108274E-3,9.8719723994320163E-2,6.0283827168551379E-2,5.0084858947664222E-4,2.2431554865024756E-3,0.32929799634559598,6.0283827168551601E-2,0.90355616174622655,5.8974475016221828E-2,1.0536882975683301E-2,1.9475462519652355E-2,3.994107672951254E-3,2.8635313237801927E-3,5.9937874548331843E-4,0.99999999999999889]
[151,37.75,87.75,7.9456285100647867E-2,0,1.471166741257764E-2,0.90583204748677337,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ154*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":15.042241003695729},{"$f":"DZ154*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.8614793104173728},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.27589143519783998},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.933313944428517E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.505573829211848},0.24755413691435041,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.6587890926805393},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":11.882341083565429},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.5629213298072591E-2},88.815622002146938,5.0949432755868758,1.334543904172127,0.64335007235869413,145.50729149869011,0.27172791198752205,39.538392497898784,2.500006851565772E-4,1.3078942373454054E-2,null,9.2593002901634756E-5,1.5442531501429242E-6,null,null,null,8.3253039114623958E-5,1.5505745488570849E-3,0,1.5056907902634116E-2,4.0913821453711884E-3,0.90583204748677337,5.7665122863892318E-2,0,1.0246850121440634E-2,1.8998469769505998E-2,3.8824826049140078E-3,2.7926924672495575E-3,5.8233468622299975E-4,0.999999999999999,2.040431466424342E-3,5.5165751557566173E-2,4.4976104310376764E-4,8.9622086415631598E-6,2.1658815647291948E-7,null,null,null,null,9.9364165025792278E-4,9.2532084711827115E-3,0,0,7.5097961491343748E-4,1.8081182725537277E-2,1.6630742905528385E-4,3.7648607883629853E-4,3.5059965260777091E-3,0,0,1.1039073878428808E-4,2.657855259354594E-3,2.444646911067554E-5,5.6469255601808258E-5,5.2586543062119152E-4,9.4167952513225517E-2,0.14469552336672464,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.189443536464729E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3554767276024452E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5359171416231036E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC156","v":0.32453220370916108},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13160494843737752},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.7696592975836992E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17304709165601692},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4798119980033421E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11113644818163489},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5486458454679711E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14950620054948396},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9033301302688685E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32679828890077084},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20738432547584121},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38005688492048734},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25645218020647254},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24041606320232542},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.1346636823987494},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29142652522508755},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17652067328612167},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18198103394945411},5.9058705980887999E-2,0.106,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.7665122863892318E-2,1.8998469769505998E-2,2.7926924672495575E-3,9.4167952513226627E-2,5.766512286389236E-2,4.79413442434616E-4,2.1392908622244093E-3,0.32667921957859569,5.7665122863892575E-2,0.90799624688918246,5.6415437210729245E-2,9.9749098178635569E-3,1.8544307351842419E-2,3.7775015741017366E-3,2.7252738633020759E-3,5.6632329297743342E-4,0.999999999999999]
[154,38.5,88.5,6.9311830981911335E-2,0,1.2494417841559129E-2,0.91819375117652813,0.99999999999999856,{"$f":"0","v":0},{"$f":"DZ157*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":13.17580985150645},{"$f":"DZ157*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.5064288810966411},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24165901137555548},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.8415134157988606E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":9.2020492904381417},0.21729887674674897,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.4739362762355421},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.256383325716387},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.8017765075455646E-2},75.517603362245922,4.4270470154880979,1.1642926646773919,0.55901329292454927,124.86795474768488,0.2648067122254934,33.065872559056125,2.1584254822828604E-4,1.1368106730646671E-2,null,8.050424700962559E-5,1.3503296467762167E-6,null,null,null,7.0306013852407612E-5,1.3094382724100186E-3,0,1.3045548141793786E-2,3.454548712607807E-3,0.91819375117652813,5.0502598554628887E-2,0,8.7135324166691154E-3,1.6401835219159711E-2,3.2889739639117704E-3,2.407397208122729E-3,4.9191146097824347E-4,0.99999999999999878,1.771452032201445E-3,4.8328296814690593E-2,3.9479271358211526E-4,7.8668766971786702E-6,1.9011745755837632E-7,null,null,null,null,8.4495514499217971E-4,7.868577271676936E-3,0,0,6.483387370770598E-4,1.5609919284540925E-2,1.4357719754172534E-4,3.1893327982991589E-4,2.9700406840818547E-3,0,0,9.5160623473029406E-5,2.2911628852804811E-3,2.1073699369218702E-5,4.7700874910278097E-5,4.4421058606796538E-4,8.1806248823470457E-2,0.14341571296409761,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1962185519100308E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3689770302412826E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5391797365674033E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC159","v":0.31670109567248417},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11466393905420488},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7508159693261824E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15360227473399038},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1679544519269958E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5724379744724419E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6852440348038751E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13139455923592716},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7541777469049142E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30288316469339316},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18631138174289108},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35587654055565082},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23375018387879318},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21822274449003237},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11747379431455006},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26800560934760059},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15685286345302743},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16331830512737405},5.1723086177212454E-2,0.106,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0502598554628887E-2,1.6401835219159711E-2,2.407397208122729E-3,8.1806248823471872E-2,5.0502598554628922E-2,4.2069970169273394E-4,1.856742760847232E-3,0.31893545640220466,5.0502598554629144E-2,0.92005702152277014,4.941544768465974E-2,8.4884512009640832E-3,1.6009810690198908E-2,3.2013909814964546E-3,2.3492800467016053E-3,4.785978732077138E-4,0.99999999999999867]
[155,38.75,88.75,6.6237245861209187E-2,0,1.1842462269777374E-2,0.92192029186901192,0.99999999999999845,{"$f":"0","v":0},{"$f":"DZ158*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":12.609168738328957},{"$f":"DZ158*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.3986369755294525},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.231266182945388},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.509524756444011E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":8.8063043979257589},0.20809902476089112,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.1162133234971705},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.7654848764804978},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.5719753225710931E-2},71.603185763717448,4.2256647353014811,1.1126891921127475,0.53358429449965605,118.73111250588961,0.26253904539857204,31.171552936406716,2.0555422859342619E-4,1.0850732314821974E-2,null,7.6847033075448052E-5,1.2914990079351506E-6,null,null,null,6.6510848870025458E-5,1.2387539311177653E-3,0,1.2439689855486573E-2,3.2659042997137452E-3,0.92192029186901192,4.8328296814690593E-2,0,8.263369985259051E-3,1.5617786161238104E-2,3.1138079990811383E-3,2.2911628852804811E-3,4.6528428543718409E-4,0.99999999999999845,1.6902423777576179E-3,4.6252260306009089E-2,3.7807824830540982E-4,7.5338142244748362E-6,1.8206839400291629E-7,null,null,null,null,8.0130269219651727E-4,7.4620672930625336E-3,0,0,6.1734651155917692E-4,1.4863725804010176E-2,1.3671384566875234E-4,3.0194735768793569E-4,2.8118606413932027E-3,0,0,9.0566063591796122E-5,2.1805406059186403E-3,2.005621577004467E-5,4.5118825760270049E-5,4.2016545967691406E-4,7.8079708130986553E-2,0.1429903955144356,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1984500549747795E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.373423657257387E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5402543452787809E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC160","v":0.31412933450701852},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10951620925659684},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4528789314861324E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1476189442104637},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7774279295212569E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1077529891774464E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4355343441222569E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12585875796852816},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4153286256760309E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29530689543478872},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17977413431775649},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34816326421150801},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22663856744402289},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21128995831164263},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11224607572964022},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26062464803853075},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15079655157166613},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15756643211421839},4.9496238460684731E-2,0.106,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.8328296814690593E-2,1.5617786161238104E-2,2.2911628852804811E-3,7.8079708130988079E-2,4.832829681469062E-2,4.028497077368523E-4,1.771452032201445E-3,0.31639136839335563,4.8328296814690849E-2,0.92369355378328855,4.7290278560349841E-2,8.0517577633134971E-3,1.5244522889736378E-2,3.0312822772685481E-3,2.2358517455995605E-3,4.5275298044207145E-4,0.99999999999999856]
[158,39.5,89.5,5.7835398470297589E-2,0,1.0108002485582378E-2,0.93205659904411864,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ161*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":11.057976690602542},{"$f":"DZ161*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.1035543512075479},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20281559501706192},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.5993334882310989E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.7229443735336236},0.18287640130546531,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.1426316943992783},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.4294517584763327},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.9465427685878143E-2},61.178848291606037,3.6778019126295085,0.9716638095231519,0.46440441014303352,102.24042805101176,0.25585189587004198,26.158407351415981,1.7761022532567603E-4,9.4399588810910786E-3,null,6.687102341745636E-5,1.1305711041663306E-6,null,null,null,5.6444493746844568E-5,1.0512696756508717E-3,0,1.0793284870336095E-2,2.76148239674093E-3,0.93205659904411864,4.2376664405238476E-2,0,7.0671783698344603E-3,1.3483672651006978E-2,2.6464367486150162E-3,1.9750614140521317E-3,3.9438736713290139E-4,0.99999999999999867,1.4691286714049951E-3,4.0568501745619476E-2,3.322533084497258E-4,6.6206789534883511E-6,1.6000081079176852E-7,null,null,null,null,6.8530745495886422E-4,6.3818709148755958E-3,0,0,5.3298836263776452E-4,1.2832651891022596E-2,1.1803239734661652E-4,2.5662615799315819E-4,2.3898105906218579E-3,0,0,7.8071069836159064E-5,1.8797011946169602E-3,1.7289149599012384E-5,3.8243919807008743E-5,3.5614344732589264E-4,6.7943400955879987E-2,0.14171882700227911,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2050663810196112E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3866077458670162E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5434405213219189E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC163","v":0.30652824858358108},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5418600081145902E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6665610993772017E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13103141698347526},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7289353480318779E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8447171924398318E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7834179397929815E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11061184063588356},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5138741566787113E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27369631385135046},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16150674497468268},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32601208643299939},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20657577085682932},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19178533236004319},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.7917806627584106E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23967916974826331},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13399490537020037},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14158817066248228},4.340077397332387E-2,0.106,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.2376664405238476E-2,1.3483672651006978E-2,1.9750614140521317E-3,6.7943400955881361E-2,4.2376664405238504E-2,3.5392052518205781E-4,1.5392677046383177E-3,0.30886911211042362,4.2376664405238733E-2,0.9335867818624376,4.1472583075428976E-2,6.8906512965798911E-3,1.3161472610491531E-2,2.5772198686971411E-3,1.927381304334546E-3,3.8390998202890322E-4,0.99999999999999856]
[159,39.75,89.75,5.5287475510212514E-2,0,9.5955598090294927E-3,0.93511696468075656,0.99999999999999856,{"$f":"0","v":0},{"$f":"DZ162*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":10.586663595054272},{"$f":"DZ162*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.0138966551695177},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19417118848705078},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.3223584788934903E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.3937770293366913},0.17520105150695303,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8486909049942728},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.0260807234853999},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.7577128339467747E-2},58.09590976718323,3.5123617075026821,0.92889373423009436,0.44351389926151225,97.319960969340087,0.25366091342857205,24.686270194315789,1.691894537081169E-4,9.0130854269937239E-3,null,6.3851426481069043E-5,1.0817144987776597E-6,null,null,null,5.3479785857134691E-5,9.9605246499444495E-4,0,1.0296740272533267E-2,2.6118805428675526E-3,0.93511696468075656,4.0568501745619469E-2,0,6.7141242233253219E-3,1.2839272569976084E-2,2.5080029887792664E-3,1.8797011946169602E-3,3.7343259692490505E-4,0.99999999999999856,1.4023216286491761E-3,3.8841375435733849E-2,3.1830858761171569E-4,6.3428080717949207E-6,1.5328555293397022E-7,null,null,null,null,6.51071636086711E-4,6.0630525872386112E-3,0,0,5.0751624143148121E-4,1.221936483396855E-2,1.1239149457605348E-4,2.4320217423772248E-4,2.264800814541544E-3,0,0,7.4301630416125802E-5,1.7889451719860124E-3,1.6454392214822092E-5,3.6211926345263669E-5,3.372206705796414E-4,6.4883035319241986E-2,0.14129656006948554,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2072462943779974E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3909515721360857E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.544490286353379E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC164","v":0.30403223331231444},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1134871692471225E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4366207354352703E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12592729806247668},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4168098715714721E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4639027851870959E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.5948153869581429E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1059516387893064},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.248063408626819E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26685011964004646},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1558398364753156},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31894609295598608},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20029090886154405},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18569244454254841},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.356035192470806E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23307832776287241},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.128821171722179},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.13665956831190204},4.1548913757364372E-2,0.106,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.0568501745619469E-2,1.2839272569976084E-2,1.8797011946169602E-3,6.4883035319243443E-2,4.056850174561951E-2,3.3903398821400594E-4,1.4691286714049951E-3,0.30639800853526888,4.0568501745619732E-2,0.93657427729933984,3.9704938590676662E-2,6.5477426990878246E-3,1.2532490106008215E-2,2.4426742917248992E-3,1.8343231833014863E-3,3.635538298596843E-4,0.99999999999999856]
[162,40.5,90.5,4.8320851946764838E-2,0,8.2263107823492953E-3,0.94345283727088447,0.99999999999999856,{"$f":"0","v":0},{"$f":"DZ165*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":9.2954298044506594},{"$f":"DZ165*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.7682657830264477},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17048852420996247},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.5624357260581993E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.4919731083234264},0.15414257059270683,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0486896440029962},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":6.928249635485308},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2437820630169159E-2},49.850794854253465,3.0616616106211501,0.81194202462543574,0.38660297322035742,84.056302710702667,0.24719989939134487,20.77870957329413,1.4630696969050649E-4,7.8484477119956514E-3,null,5.5610530290141372E-5,9.4797450478144752E-7,null,null,null,4.5582392772853682E-5,8.4896478088063968E-4,0,8.9458603601345749E-3,2.211415780994287E-3,0.94345283727088447,3.5615236904175285E-2,0,5.7713983986965017E-3,1.1085247794461236E-2,2.1374584477375082E-3,1.620367248128311E-3,3.1745393591528466E-4,0.99999999999999845,1.2202931366433506E-3,3.410917933817665E-2,2.8004914076817906E-4,5.5804273579022349E-6,1.3486122920346119E-7,null,null,null,null,5.5965509021912649E-4,5.2117433084773752E-3,0,0,4.3818240210411413E-4,1.0550028152858146E-2,9.7037239498975718E-5,2.072703039662529E-4,1.9301881437712553E-3,0,0,6.4050567586811845E-5,1.5421324270499816E-3,1.4184253491517473E-5,3.0783650490184815E-5,2.8667028542509983E-4,5.6547162729114135E-2,0.14003507386560621,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2137116022257183E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4038347328169997E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5476037376609988E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC167","v":0.29665561435391025},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9403422876843738E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8297602732384779E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11177720034700789},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5788098183444564E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4288311915390334E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1022801622888273E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3116331148000192E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5409159741878714E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24732200712326682},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.140004482969879},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29865379812462584},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18256049427204241},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16855077959177769},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1617325044292283E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21434664950131643},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11446800695829072},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12295720172005713},3.6475944215501217E-2,0.106,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.5615236904175285E-2,1.1085247794461236E-2,1.620367248128311E-3,5.654716272911553E-2,3.5615236904175313E-2,2.9819805405348392E-4,1.2780556364027841E-3,0.29909216132363947,3.5615236904175541E-2,0.9447129548463894,3.4862208121175971E-2,5.6315954239710281E-3,1.0820428187338641E-2,2.0824093461184715E-3,1.5812498375891463E-3,3.0915423741595095E-4,0.99999999999999867]
[163,40.75,90.75,4.6206920345442673E-2,0,7.8200072326616056E-3,0.94597307242189443,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ166*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":8.9027870911028977},{"$f":"DZ166*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.6935735213910492},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16328702001395382},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.331012269890522E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.2177495393376931},0.14772951555963537,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8071525515188949},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.5967914966498356},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.0886144845901631E-2},47.401972751386666,2.9253773240100505,0.77645195814635226,0.36939404646493545,80.086463083126773,0.24508300814354791,19.627831283989909,1.394080444730131E-4,7.4958485462543328E-3,null,5.3114817799848592E-5,9.0734197153963122E-7,null,null,null,4.3246515999082166E-5,8.0545944926518052E-4,0,8.5379847157629959E-3,2.0925149776228301E-3,0.94597307242189443,3.4109179338176643E-2,0,5.4917924492455545E-3,1.0555608580216048E-2,2.0273602444994343E-3,1.5421324270499816E-3,3.0085453891661731E-4,0.99999999999999889,1.1652546809572302E-3,3.2670049370525388E-2,2.6839778096014624E-4,5.3482553653327923E-6,1.2925036854774572E-7,null,null,null,null,5.3254157594481873E-4,4.9592508733007357E-3,0,0,4.1724659737970812E-4,1.0045961060741694E-2,9.2400922094646782E-5,1.9659403183780574E-4,1.8307662126616285E-3,0,0,6.0958068216124211E-5,1.4676749516543846E-3,1.3499407179472867E-5,2.9173999521197742E-5,2.7168053939541955E-4,5.4026927578104289E-2,0.13961648202243993,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2158423881637629E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4080806648380314E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5486298447577246E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC168","v":0.29423350138062032},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.5838680819779181E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6522980437920857E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10742309858758498},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3293458063856961E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1167496365923106E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9598310533306476E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9193234887529518E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3324002975832892E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24113553544716287},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13509204049191381},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29218076881910765},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17700627313791878},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16319603750088579},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.7985260467896472E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20844347333067864},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11004823459764859},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11872709888961952},3.4933490015055912E-2,0.106,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4109179338176643E-2,1.0555608580216048E-2,1.5421324270499816E-3,5.4026927578105566E-2,3.4109179338176678E-2,2.8576442935528476E-4,1.2202931366433506E-3,0.29669234854027238,3.4109179338176907E-2,0.94717395689882289,3.3389614354351019E-2,5.3597205517532179E-3,1.0303458948161537E-2,1.9753283148121288E-3,1.5049036893521831E-3,2.9301724274575483E-4,0.99999999999999889]
[166,41.5,91.5,4.0423587828193101E-2,0,6.7300860576525829E-3,0.9528463261141531,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ169*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.8262436558794661},{"$f":"DZ169*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.4887831071236108},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14354201570750552},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.6955972411349543E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.4658864003071175},0.13012131103391217,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.1497664910526284},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.6946693511128128},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.6662951886782239E-2},40.82758067236356,2.5536457748237393,0.67935067375509772,0.3224546585009988,69.355663035958571,0.23884048250371492,16.564940023873412,1.2065196792443031E-4,6.5333154755966303E-3,null,4.6300168548485079E-5,7.9603464916547963E-7,null,null,null,3.7000153757966013E-5,6.8912195075438701E-4,0,7.4271857512310637E-3,1.7739126284687437E-3,0.9528463261141531,2.9980281026204741E-2,0,4.7418595206350708E-3,9.1139354720001318E-3,1.7318439193391296E-3,1.3293713299882294E-3,2.563826176783826E-4,0.99999999999999878,1.0151843562293485E-3,2.8723865178560737E-2,2.3640686158636203E-4,4.710785094264582E-6,1.1384473402852143E-7,null,null,null,null,4.5982024363918787E-4,4.2820392769958833E-3,0,0,3.6025952795915879E-4,8.6738950356144984E-3,7.978090842647422E-5,1.6793768129784502E-4,1.5639062380412847E-3,0,0,5.2547956839867305E-5,1.2651864186550585E-3,1.163695449330362E-5,2.486153738057972E-5,2.3152108029780288E-4,4.7153673885845682E-2,0.13836697706206635,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2221637965277383E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4206770827659836E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5516739994368796E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC171","v":0.28707584525516872},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6076253049164729E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1839382972122876E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.535226593016824E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6595803720790798E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2684971905852425E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5878254636390754E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8388091877129043E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7776773346034629E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22348921820226886},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12136493280658781},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27359136316130217},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16133709161831516},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14813106378574545},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8030401995433157E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19169161091761081},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7786737344995059E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10695713287775563},3.0704809326951094E-2,0.106,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9980281026204741E-2,9.1139354720001318E-3,1.3293713299882294E-3,4.7153673885846903E-2,2.9980281026204775E-2,2.5163198376741507E-4,1.0628236269498985E-3,0.28959784865525712,2.9980281026205018E-2,0.95388663176582611,2.9352073102382737E-2,4.630152829608658E-3,8.8962706463544469E-3,1.6878224552704585E-3,1.297278874321644E-3,2.4977032623474453E-4,0.99999999999999878]
[167,41.75,91.75,3.8667657417924557E-2,0,6.4054051645751394E-3,0.95492693741749912,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ170*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.4986213521505416},{"$f":"DZ170*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.4264596512288898},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13753305816212461},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.5019430095802372E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.2370733996993586},0.12475489198152477,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9512850284341807},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.4222958803707026},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5387852830058816E-2},38.867530738409464,2.4411024078147188,0.64986668804902281,0.30824355164615275,66.13517393087254,0.23679517695028779,15.660490213599022,1.1499429777921377E-4,6.2417352890291071E-3,null,4.4235281915797509E-5,7.621924657576576E-7,null,null,null,3.5145533004270511E-5,6.5457993560340787E-4,0,7.0914525297975537E-3,1.6792217566279778E-3,0.95492693741749912,2.8723865178560737E-2,0,4.5184461385822453E-3,8.6786058207087638E-3,1.6438009912017873E-3,1.2651864186550585E-3,2.4315803479110648E-4,0.99999999999999878,9.6977510549110758E-4,2.7522807369146255E-2,2.2665704984490537E-4,4.5165044904134908E-6,1.0914958805396683E-7,null,null,null,null,4.3815574781835289E-4,4.080290390763892E-3,0,0,3.4305163185734057E-4,8.2595840376057193E-3,7.5970151245703495E-5,1.5940011908398207E-4,1.4844008721178051E-3,0,0,5.0010828293145867E-5,1.2041004930980314E-3,1.107509726388116E-5,2.3579143649008455E-5,2.1957889114209802E-4,4.5073062582499698E-2,0.13795269974850477,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2242477421918957E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.42482967804435E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5526775500033642E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC172","v":0.28472580926495039},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3109821758376095E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0469773811721829E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.163797117629531E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4601980788799183E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0127429568087883E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4802354637266785E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.508551298127665E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6141068706229165E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.2178988959563645},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11710651022891418},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.2676615376489519},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.1564285713628368},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14342504199134493},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5002971078388511E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18641236184927848},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4011052501349182E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10332055941582362},2.9418029893377769E-2,0.106,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8723865178560737E-2,8.6786058207087638E-3,1.2651864186550585E-3,4.5073062582500878E-2,2.8723865178560768E-2,2.4123149141465512E-4,1.0151843562293485E-3,0.287267646317243,2.8723865178561014E-2,0.95591892370559561,2.8123336273853494E-2,4.4126967895955216E-3,8.4713531814024478E-3,1.602140582076675E-3,1.234643455876545E-3,2.3690601159854284E-4,0.99999999999999889]
[170,42.5,92.5,3.3860934057947212E-2,0,5.5313753348535345E-3,0.96060769060719808,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ173*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.5996487102660657},{"$f":"DZ173*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.2554484558390764},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12104489976124762},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9698351495663343E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.609226561090761},0.11000946795965463,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4110744700327733},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.6809721175255072},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.1917363882758618E-2},33.587322270484279,2.1337816913447685,0.56915073671637628,0.2694374659875261,57.408732562386454,0.23076375121131876,13.247854478383681,9.9605313691151091E-5,5.4453222479500987E-3,null,3.8594060911598746E-5,6.6941956045166032E-7,null,null,null,3.0169021835266358E-5,5.6189321037603511E-4,0,6.1762532743246017E-3,1.4252553740143352E-3,0.96060769060719808,2.5276676978608428E-2,0,3.9168147739997022E-3,7.4936227586093326E-3,1.4069211929610679E-3,1.0906343207294532E-3,2.076393678927644E-4,0.99999999999999889,8.4587069793650978E-4,2.4226860072208617E-2,1.9986728429403436E-4,3.9826755338889645E-6,9.6248635377044623E-8,null,null,null,null,3.7981528466471821E-4,3.5369994893349839E-3,0,0,2.9621111604470748E-4,7.1318145102474322E-3,6.559713231719331E-5,1.3642977884799348E-4,1.2704914141130745E-3,0,0,4.3111058528903845E-5,1.0379761464527799E-3,9.5471157477693813E-6,2.0134882595752397E-5,1.8750448529701201E-4,3.9392309392800744E-2,0.13671710554200445,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.23043186953762E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4371525415711473E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5556555952603766E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC175","v":0.27778167021373057},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.4985932077375538E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6855090274385792E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1340869066246158E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9248929374727266E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3175908373104623E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.1992643740859643E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.5989422826064584E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1789535338915804E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20195303779726834},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10520696625347725},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25063211807949065},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.1425809961549982},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13018517097008445},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6705308500966355E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17143106170158742},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3536406850023212E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.3193816814943042E-2},2.5887534088447326E-2,0.106,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5276676978608428E-2,7.4936227586093326E-3,1.0906343207294532E-3,3.9392309392801916E-2,2.5276676978608449E-2,2.1265914937691925E-4,8.8521862881141874E-4,0.28037947541794844,2.5276676978608702E-2,0.96146847701650739,2.4751768525408523E-2,3.82684077381436E-3,7.3147099721953268E-3,1.3715529940133563E-3,1.0643052335911165E-3,2.0234548446877289E-4,0.99999999999999878]
[171,42.75,92.75,3.2400633404442714E-2,0,5.2701031697394447E-3,0.96232926342581671,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ174*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.3258460141434094},{"$f":"DZ174*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.2033630817316558},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11602305369617273},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.8075413834841011E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.4180014345921821},0.10551208955797828,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2479686419535954},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.4571441594577363},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.0869509406209075E-2},32.007793535435439,2.0406348561383592,0.54462709139670618,0.2576756033074899,54.783534484651774,0.22878761057998823,12.533793953869866,9.4960956721799506E-5,5.2039229694420871E-3,null,3.6883797768345896E-5,6.4119165240614637E-7,null,null,null,2.8686414486204896E-5,5.3427988543497179E-4,0,5.8993752155058147E-3,1.3497039594703784E-3,0.96232926342581671,2.4226860072208617E-2,0,3.7368667736290186E-3,7.135797185781321E-3,1.3361847950656449E-3,1.0379761464527799E-3,1.9705160104478139E-4,0.99999999999999889,8.0835083098191197E-4,2.3222900708511306E-2,1.9169636206109209E-4,3.8198568305609373E-6,9.2313823747064804E-8,null,null,null,null,3.6236564639248388E-4,3.3745011272365349E-3,0,0,2.820668342078684E-4,6.7912655268467775E-3,6.246482472667476E-5,1.295704386307456E-4,1.2066143564348993E-3,0,0,4.1029563760108627E-5,9.8786042225809017E-4,9.0861604345812109E-6,1.9108182097678083E-5,1.7794341894710331E-4,3.7670736574182163E-2,0.13630778771061536,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2324711032931802E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4412160412153426E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5566376142380236E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC176","v":0.27550190645887795},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2517390325376674E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5798060134447664E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8172365829317469E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7655380929433711E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1079974568053255E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.118003015795908E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3209213868861649E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0506404155568415E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1969014179969599},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1015154903875751},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24519991177433062},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13824311141533277},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12604927782089928},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4181857233871027E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1667097947226151},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0310947510649808E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.0062340243513742E-2},2.4812346437236163E-2,0.106,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4226860072208617E-2,7.135797185781321E-3,1.0379761464527799E-3,3.7670736574183294E-2,2.4226860072208641E-2,2.0394620846330038E-4,8.4587069793650978E-4,0.27811721875379863,2.4226860072208891E-2,0.96315050917385214,2.3724880390359963E-2,3.6515321314633227E-3,6.9654412847293297E-3,1.302678145025483E-3,1.0129182843554351E-3,1.9204059021323295E-4,0.99999999999999889]
[174,43.5,93.5,2.8400798297531709E-2,0,4.5645758513969273E-3,0.96703462585107025,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ177*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.5739640586795032},{"$f":"DZ177*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.060332887034767},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10223270212945271},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.3612711502230996E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.8928834423969003},9.3145341550158162E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8040333150829153},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.8479376160877639},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.8017472240805178E-2},27.739780413177733,1.7860172828426035,0.47745071125210964,0.2255244633745824,47.654932417351525,0.22296014609789258,10.625150694057893,8.232196442858517E-5,4.5441940289385569E-3,null,3.2208899766664557E-5,5.6375349284601033E-7,null,null,null,2.4696028614736501E-5,4.5995958628170121E-4,0,5.1439442615230906E-3,1.1468945640686044E-3,0.96703462585107025,2.1344261899892674E-2,0,3.250538144887414E-3,6.1617651665161798E-3,1.1454832663706184E-3,8.947712311228556E-4,1.6855444013889428E-4,0.99999999999999889,7.058989572808987E-4,2.0465681085336175E-2,1.6922822013008891E-4,3.3721431415666553E-6,8.1494003945363731E-8,null,null,null,null,3.152061412271501E-4,2.9353320036602641E-3,0,0,2.4356488117609459E-4,5.8642618715773883E-3,5.3938413762697184E-5,1.1107802589575831E-4,1.03440524047486E-3,0,0,3.5368898797460196E-5,8.5156974870966018E-4,7.8325836157352057E-6,1.6344799628470051E-5,1.5220964051042423E-4,3.2965374148928639E-2,0.13508803634852207,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2385241140159629E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4532776338852699E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5595525186159375E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC179","v":0.26876590348699303},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5757024451252293E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3008337667796322E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9388356070087823E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3376993605465208E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5383127225994675E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0578912600102202E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5551855143289558E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7092836679449733E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18249215690858284},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1200196731452507E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22959956735175485},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12600537334989265},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11441340058843934},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7265515385395335E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15331191999197488},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1362757965764009E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.1335038137371224E-2},2.1860085010139613E-2,0.106,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1344261899892674E-2,6.1617651665161798E-3,8.947712311228556E-4,3.2965374148929749E-2,2.1344261899892691E-2,1.799921032518475E-4,7.3844671553521964E-4,0.27143040828596426,2.1344261899892945E-2,0.96774835670307313,2.0904971492614426E-2,3.1775491843388836E-3,6.014699590617568E-3,1.1169542073060604E-3,8.7317048991625789E-4,1.6429833213252686E-4,0.99999999999999889]
[175,43.75,93.75,2.7184884848764791E-2,0,4.3530275961580151E-3,0.9684620875550759,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ178*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.3447771108223625},{"$f":"DZ178*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.0167347483432125},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.8029158524654464E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.2250535344377503E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.7328181701536649},8.9370568322882982E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.6699935204011003},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.663996588984245},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7156332760162575E-2},26.459238434569166,1.7087648099204924,0.45702815546488174,0.21576961796099861,45.505927751572202,0.22105083147824955,10.059123166674187,7.8505589546117716E-5,4.3441057490009732E-3,null,3.0790810821442189E-5,5.4017392934048153E-7,null,null,null,2.3503653305136187E-5,4.3775178669367305E-4,0,4.9151977632966833E-3,1.0865085524567643E-3,0.9684620875550759,2.0465681085336175E-2,0,3.1045602237903531E-3,5.8676340147189553E-3,1.0884251482415027E-3,8.5156974870966018E-4,1.6004222412615944E-4,0.99999999999999867,6.7485180371118026E-4,1.962514546462529E-2,1.6237014065971088E-4,3.2354849315318476E-6,7.8191408462252388E-8,null,null,null,null,3.0105059677192276E-4,2.8035096270184303E-3,0,0,2.3193833957613563E-4,5.5843320053597127E-3,5.1363669783106781E-5,1.0554507459984778E-4,9.8288007364165484E-4,0,0,3.3661212177434336E-5,8.1045412692517041E-4,7.4544096070554323E-6,1.5519366225423788E-5,1.4452285790073565E-4,3.1537912444922808E-2,0.13468431920057533,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2405206199336282E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4572559914737255E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5605139614592535E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC180","v":0.26655462976865663},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3702805835003217E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2192548208261397E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6685443827606342E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2103361626039125E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3665486641793453E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4441345580377504E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3211392707882187E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6086282321399897E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17792732835588806},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.800018691091871E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22462322103593796},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12217178541804681},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11077856571329479},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5162145739021567E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14908966004586924},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.86073405035625E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.8634055998859517E-2},2.096027168398381E-2,0.106,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0465681085336175E-2,5.8676340147189553E-3,8.5156974870966018E-4,3.1537912444924099E-2,2.0465681085336182E-2,1.7268185727560093E-4,7.058989572808987E-4,0.26923445008212821,2.0465681085336446E-2,0.96914337075160684,2.0045413274980731E-2,3.0352199957342473E-3,5.7276007525051001E-3,1.0613735415373631E-3,8.3101193781741529E-4,1.5600974581697527E-4,0.99999999999999867]
[178,44.5,94.5,2.3852433988832859E-2,0,3.780204295243849E-3,0.97236736171592175,0.99999999999999845,{"$f":"0","v":0},{"$f":"DZ181*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.7149226663746795},{"$f":"DZ181*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.89691779680529604},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.6476927271231824E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.8502074009874298E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.2929247815171836},7.8983078123923925E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.305162485781421},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.1633438135418208},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.4812450036908346E-2},22.989880781435158,1.4973923060844905,0.40105196412528105,0.1890791312799931,39.659450256387267,0.21542043101245659,8.5434558679480261,6.8114635820266546E-5,3.7969593221243224E-3,null,2.6912441336893791E-5,4.7544093740939838E-7,null,null,null,2.0285842270956207E-5,3.7782057041985725E-4,0,4.2905682529097051E-3,9.2427606233017154E-4,0.97236736171592175,1.8051383917109965E-2,0,2.7087770201097709E-3,5.0669675833691155E-3,9.3433703670840567E-4,7.3408248835377912E-4,1.3709023842567247E-4,0.99999999999999845,5.9001215052920857E-4,1.7314945285161514E-2,1.4349795179085598E-4,2.8594263627450424E-6,6.9103265639773701E-8,null,null,null,null,2.6267132206908849E-4,2.4461056980406826E-3,0,0,2.0028925543493146E-4,4.8223234739843603E-3,4.4354853949823854E-5,9.0603081341987236E-5,8.437339553664184E-4,0,0,2.9017125647849147E-5,6.9863940457173454E-4,6.4259581341953926E-6,1.3293701881958036E-5,1.2379653654371442E-4,2.7632638284076708E-2,0.13348231794868326,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2464482653029057E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4690677736116463E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5633684945550887E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC183","v":0.26002145217299794},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.807710822626887E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0039510090109836E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9192187314694562E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8683891742791562E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.8996858189341654E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8413100439760318E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6765200810971588E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3408503724654419E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16490659262367016},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9058223804459593E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21033202660559866},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11135673435599883},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10055236043142547},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9397174686193061E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13710785302456094},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.0963158657557151E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.1100397510992147E-2},1.8487628610885588E-2,0.106,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8051383917109965E-2,5.0669675833691155E-3,7.3408248835377912E-4,2.7632638284078248E-2,1.8051383917109986E-2,1.5256913596235858E-4,6.1697508852412073E-4,0.26274408682188116,1.8051383917110243E-2,0.97296030503437425,1.768316460113574E-2,2.649190334970655E-3,4.9460752418581102E-3,9.1124747464514384E-4,7.1636094646275678E-4,1.3365636655179113E-4,0.99999999999999845]
[179,44.75,94.75,2.2838767590080352E-2,0,3.6079840570913306E-3,0.97355324835282686,0.99999999999999856,{"$f":"0","v":0},{"$f":"DZ182*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.5227779197199043},{"$f":"DZ182*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.8603661807912365},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.2952778847650066E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.7357031675117327E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.1587299616508484},7.5810011906006655E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1950049577355837},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.0121761032358236},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.4104727617543748E-2},21.94623829688566,1.4331990498581126,0.38402379487493399,0.18097330285280158,37.893714117651221,0.21357568258768075,8.0931758584597944,6.4975427949929854E-5,3.6309160385470346E-3,null,2.5735306436956736E-5,4.5571537748244399E-7,null,null,null,1.9321801703713812E-5,3.5986546891811236E-4,0,4.1012697589332299E-3,8.7593148824037742E-4,0.97355324835282686,1.7314945285161514E-2,0,2.5896036498315386E-3,4.8251829003471049E-3,8.881579125818819E-4,6.9863940457173465E-4,1.3022249467790981E-4,0.99999999999999845,5.6428271005147166E-4,1.6610118631224611E-2,1.3773306500772153E-4,2.7445517666953337E-6,6.6327111013268799E-8,null,null,null,null,2.5111502692407733E-4,2.3384886229074614E-3,0,0,1.9073188737577968E-4,4.5922126762729526E-3,4.2238336698372462E-5,8.6125070971899655E-5,8.0203284160998227E-4,0,0,2.761611631747103E-5,6.6490758922056921E-4,6.1156990336943687E-6,1.2627733691714223E-5,1.1759476098619559E-4,2.6446751647171682E-2,0.13308482997046589,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2484038960172532E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4729646808152764E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.564310253423841E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC184","v":0.25787691055120593},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.636767223235586E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.409904162007177E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6886450490629556E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7665950666818916E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7589233020367126E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3777474145261283E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4794930052235699E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2618910510135263E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16078164646002116},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6284248510161051E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20577328541209522},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10796881666957217},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.735788124809143E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7643955225617282E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13333185833248209},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8609284498201207E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.8766887873517757E-2},1.7733392593043948E-2,0.106,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7314945285161514E-2,4.8251829003471049E-3,6.9863940457173465E-4,2.6446751647173139E-2,1.7314945285161535E-2,1.464264814192408E-4,5.9001215052920857E-4,0.26061279914201674,1.7314945285161792E-2,0.9741194976254931,1.6962531958193063E-2,2.5329126688733608E-3,4.7100700641933765E-3,8.6624770900062492E-4,6.8177349689615193E-4,1.2696647734889989E-4,0.99999999999999856]
[182,45.5,95.5,2.0058922489916413E-2,0,3.1405273341435598E-3,0.9768005501759387,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ185*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.9943130238521922},{"$f":"DZ185*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.75983652131856894},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.3260144715754497E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.4203736015173942E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.7896475238464697},6.7071805789116562E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8951710685881606},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.6007180458645824},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2178381855708078E-2},19.112085390593329,1.2574005892400317,0.33732280930667186,0.15877483149765939,33.08198387248342,0.20813568213763925,6.8855412797657172,5.6423871418067695E-5,3.1765994923884998E-3,null,2.2514145244542832E-5,4.0152373563840159E-7,null,null,null,1.6714099545975649E-5,3.1129743296663871E-4,0,3.5839505652993631E-3,7.4594799565616077E-4,0.9768005501759387,1.528967477899063E-2,0,2.2655800465509082E-3,4.166996452767387E-3,7.6327065384136574E-4,6.0225125815839564E-4,1.1167663375128572E-4,0.99999999999999878,4.939223486368241E-4,1.4671408219449214E-2,1.2185732668649937E-4,2.4282022709902881E-6,5.8681947101536535E-8,null,null,null,null,2.1969431284408859E-4,2.0458857337068196E-3,0,0,1.6471481279338226E-4,3.9658048881434675E-3,3.6476751830537105E-5,7.4014697500986805E-5,6.892559563403789E-4,0,0,2.3806044561487095E-5,5.7317327014015738E-4,5.2719434567512102E-6,1.0829333242972824E-5,1.008473005083129E-4,2.319944982405997E-2,0.13190243506345567,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2542115505874387E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.484537362081075E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5671070034227017E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC187","v":0.25154132267776025},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1686198747902093E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7482431209438462E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.049427940847686E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4932964287364309E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3763241148314185E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.167154448457654E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9368334347240644E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0518322704751891E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14901563306291424},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.853277706757957E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19268137970069302},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8411059439498724E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8370567925877552E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2838685045503878E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12261644992762886},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2079079052542686E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.2252903641466045E-2},1.5659177722505527E-2,0.106,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.528967477899063E-2,4.166996452767387E-3,6.0225125815839564E-4,2.3199449824061302E-2,1.5289674778990648E-2,1.295135669204043E-4,5.162922764246397E-4,0.2543140299931852,1.5289674778990904E-2,0.97729404095072858,1.4980541499219922E-2,2.2166615534721136E-3,4.067614771590922E-3,7.445310219796916E-4,5.8771226414927656E-4,1.0889793885817492E-4,0.99999999999999867]
[183,45.75,95.75,1.9212814580003831E-2,0,2.999653694476401E-3,0.97778753172551847,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ186*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.8329696465633543},{"$f":"DZ186*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.72914423711228316},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.030092767429455E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.3239761130018629E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.6769645292351072},6.4400501811821928E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8046369566639708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.4764792884510003},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1596719635826548E-2},18.257566779347297,1.2039628583093247,0.32310721914171342,0.15202712770560986,31.626396552781625,0.20635331650983646,6.5262118179217472,5.3838998216991849E-5,3.0386434063476896E-3,null,2.1535919198688475E-5,3.8499810672585888E-7,null,null,null,1.5931053684789545E-5,2.9671332894046183E-4,0,3.4270477044953469E-3,7.0718265966003677E-4,0.97778753172551847,1.4671408219449216E-2,0,2.167743060393319E-3,3.9682330904144587E-3,7.2579139011801758E-4,5.7317327014015727E-4,1.0611924396506411E-4,0.99999999999999878,4.7256776308913622E-4,1.4079448567541274E-2,1.1700405104242902E-4,2.3314929859508096E-6,5.634479042529323E-8,null,null,null,null,2.1020701643302127E-4,1.9575360439602978E-3,0,0,1.5685800984400539E-4,3.7766382490695186E-3,3.4736831500934744E-5,7.0380316494613341E-5,6.5541107362340431E-4,0,0,2.2656637450844728E-5,5.4549923001863951E-4,5.0174026706729789E-6,1.0290430663852109E-5,9.5828813301211999E-5,2.2212468274480233E-2,0.13151178355754034,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2561280387517544E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4883562714888692E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.56802991269814E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC188","v":0.24946178093856236},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0263676629676172E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2623289919134804E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.852735565183678E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4119382302229621E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.260967698910896E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8170314913772152E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.770970193169642E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.8989250145737791E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14528818072673383},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6128116030603076E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18850519903511237},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5417001013277186E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5563095893918958E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1377325896273366E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11923955317171966},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0068231827361226E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.0233553872296897E-2},1.5025969621242023E-2,0.106,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4671408219449216E-2,3.9682330904144587E-3,5.7317327014015727E-4,2.2212468274481534E-2,1.4671408219449227E-2,1.2434421090459118E-4,4.939223486368241E-4,0.25224580566280763,1.4671408219449488E-2,0.97825901181250619,1.4375428393495244E-2,2.1211415776980231E-3,3.873601416234964E-3,7.0799782001639098E-4,5.5933625007939839E-4,1.0348272996847454E-4,0.99999999999999878]
[186,46.5,96.5,1.6891046999451639E-2,0,2.61647118161977E-3,0.98049248181892723,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ189*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.3888760821944066},{"$f":"DZ189*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.6446645012791028},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.2155757629101749E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.0583129304824036E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.3668074371894758},5.7038617938979776E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5582100880139071},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.1383109748319233},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0013461097492786E-2},15.932229758493632,1.0574950707091995,0.2840958873111557,0.13353230712492259,27.654013073118122,0.20109727742767078,5.5611467389532692,4.6793878236875121E-5,2.6609527880290156E-3,null,1.8857554475466076E-5,3.3956495461317708E-7,null,null,null,1.3808597748448331E-5,2.5718292631539738E-4,0,2.9979353097598161E-3,6.0287662869697991E-4,0.98049248181892723,1.2969805534119465E-2,0,1.9010669989718712E-3,3.4271463415447103E-3,6.243111881277598E-4,4.9409512378746428E-4,9.1092994520139149E-5,0.99999999999999867,4.1412759696639095E-4,1.2449934221812972E-2,1.0362884103329927E-4,2.0649705190441148E-6,4.9903787757911962E-8,null,null,null,null,1.8434731919780533E-4,1.7167196797740658E-3,0,0,1.3546970208917858E-4,3.2616763339586461E-3,3.0000305496885433E-5,6.0539735810885086E-5,5.6377145231687473E-4,0,0,1.9530802759077447E-5,4.7023914690948296E-4,4.325174118903896E-6,8.8333285184424452E-6,8.2259666001696703E-5,1.9507518181071413E-2,0.13035077574473064,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2618207328294041E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4996998755734766E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5707713020081919E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC191","v":0.2433186262502138},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6367947511278925E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9799005053438985E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3074472639877459E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1935062859360066E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9474234973514845E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9026860239618961E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.314143256950372E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2511154706898064E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.134655980357414},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9408639690809659E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17651194010971544},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.6970372075056979E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7664584322392982E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7371994162203598E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10965669333441737},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4489664490584217E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.4591975965304983E-2},1.3283244596162699E-2,0.106,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2969805534119465E-2,3.4271463415447103E-3,4.9409512378746428E-4,1.9507518181072769E-2,1.2969805534119477E-2,1.1010055132194398E-4,4.3271493009936526E-4,0.24613384179012635,1.2969805534119735E-2,0.98090390606159816,1.2709869877966217E-2,1.8607077598896181E-3,3.3454438230112E-3,6.0906642486463893E-4,4.8216713534847362E-4,8.8838917320369871E-5,0.99999999999999867]
[187,46.75,96.75,1.6183914673200142E-2,0,2.5007550225294834E-3,0.98131533030426898,0.99999999999999856,{"$f":"0","v":0},{"$f":"DZ190*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.2531841017077152},{"$f":"DZ190*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.61885187172099188},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9667015743360599E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.9770366801142407E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.2720395021002382},5.4786343795622965E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4838003952573042},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.0361995433380367},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.5353830302312842E-3},15.229709392379727,1.0129348699619454,0.27221341639710361,0.12790558925498483,26.450597791488406,0.19937518503365842,5.2735928289288774,4.4663212440795928E-5,2.5461940486630847E-3,null,1.8043694112892834E-5,3.2569998061576081E-7,null,null,null,1.3169983736851285E-5,2.4528884240618954E-4,0,2.8676854813404302E-3,5.7174532346058408E-4,0.98131533030426898,1.244993422181297E-2,0,1.820348520807365E-3,3.2637413044776906E-3,5.9382166160151806E-4,4.7023914690948296E-4,8.6584840120600606E-5,0.99999999999999856,3.9637720362834992E-4,1.1951988786832188E-2,9.953686672538343E-5,1.9834313816159833E-6,4.7933245432658677E-8,null,null,null,null,1.7652001218158717E-4,1.6438285086257777E-3,0,0,1.2901055810019945E-4,3.1061608440624932E-3,2.8569902314997693E-5,5.758315275423175E-5,5.3623850884728633E-4,0,0,1.8587813531704733E-5,4.4753498798194059E-4,4.11634539583761E-6,8.3961707651732664E-6,7.8188669355427345E-5,1.8684669695729631E-2,0.12996753902947411,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.263699701341144E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5034440210683673E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5716761432172485E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC192","v":0.2413023791553926},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5184183284921648E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.604884117707834E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1396575568513526E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1284813387991441E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8528876579296777E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6382426083651624E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1745146562772955E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7652279382955857E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13128771799294128},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7324124116847286E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17268621625058919},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4324385162345972E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5197234010220174E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6153909027363649E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10663671247374759},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2771855343078272E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.2841624221856044E-2},1.2750809643169084E-2,0.106,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.244993422181297E-2,3.2637413044776906E-3,4.7023914690948296E-4,1.8684669695731015E-2,1.2449934221812986E-2,1.057437153401013E-4,4.1412759696639095E-4,0.24412709567251101,1.2449934221813242E-2,0.98170856775974957,1.220096150432258E-2,1.7818569480792629E-3,3.1859427899608998E-3,5.7933900300461739E-4,4.5888706744571178E-4,8.4444927435932786E-5,0.99999999999999867]
[188,47,97,1.5507668050258237E-2,0,2.3905267345101424E-3,0.98210180521523038,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ191*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.1232088324032721},{"$f":"DZ191*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.59412672977643632},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7283124700807937E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.899136237328972E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.1812641457345183},5.2627617817904426E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4129508577494794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.9389736655311178},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.080175809107487E-3},14.56037343725635,0.97034232176060997,0.26084950047825961,0.12252733134609499,25.302599102737247,0.19766783974239879,5.0015101045060293,4.2632695737352341E-5,2.4365766046395838E-3,null,1.7266273327414203E-5,3.1242732868283375E-7,null,null,null,1.2562757977076388E-5,2.3397935967101844E-4,0,2.7433301186811278E-3,5.4226813825995702E-4,0.98210180521523038,1.1951988786832188E-2,0,1.7433653753511612E-3,3.1081442754441091E-3,5.6485634440771662E-4,4.4753498798194065E-4,8.2305014751264953E-5,0.99999999999999878,3.7942445638682265E-4,1.147499815442901E-2,9.5614852496028003E-5,1.9052789707800067E-6,4.6044549547095575E-8,null,null,null,null,1.6905492205275901E-4,1.5743104532984021E-3,0,0,1.2286005238247753E-4,2.9580763747531491E-3,2.7207848308482401E-5,5.4774372959895634E-5,5.1008197144782096E-4,0,0,1.7690353855467739E-5,4.2592703475312615E-4,3.9175993733467521E-6,7.9811541803298737E-6,7.4323860570935083E-5,1.7898194784768378E-2,0.12958624229950999,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2655695315407469E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.507169957013705E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5725765837557497E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC193","v":0.2393016925424257},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4053563041159291E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2533860630055579E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9784038289378022E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0669990992290337E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7629409717903183E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3917177031541233E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0407687663425172E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3079531062053161E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12800370878473991},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5312749506904728E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16894341121858134},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1758899764980852E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.280826971679831E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.499003007812076E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10369990286438481},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1120373247058174E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.1152293643896084E-2},1.2240830446411497E-2,0.106,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1951988786832188E-2,3.1081442754441091E-3,4.4753498798194065E-4,1.7898194784769617E-2,1.1951988786832204E-2,1.0156823135243207E-4,3.9637720362834992E-4,0.24213547411926464,1.195198878683246E-2,0.98247769787113925,1.1713493470630599E-2,1.7066453405727956E-3,3.0340629645840191E-3,5.5109610435678357E-4,4.3673101136753337E-4,8.0273237347773389E-5,0.99999999999999867]
[189,47.25,97.25,1.4860906842906068E-2,0,2.2855026300445625E-3,0.98285359052704813,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ192*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.9986973450225709},{"$f":"DZ192*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.57044096081676909},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4999445497447251E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.824464409424947E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.0943047210755492},5.0558361098215709E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3454909321957673},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8463993071166449},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.6467439279267703E-3},13.922515959607809,0.92962643818946022,0.24998064691264088,0.11738604414724388,24.207291549702294,0.19597511526738115,4.7440267517640091,4.0697491069538427E-5,2.3318621126775293E-3,null,1.6523606482825875E-5,2.9972054715331149E-7,null,null,null,1.1985253651661574E-5,2.2322343390102702E-4,0,2.6245916183297354E-3,5.1435464493197237E-4,0.98285359052704813,1.1474998154429011E-2,0,1.66992530579443E-3,2.9599816537239291E-3,5.3733586430585042E-4,4.259270347531262E-4,7.8241459944281837E-5,0.99999999999999867,3.6323197358763363E-4,1.1018036193383561E-2,9.1855387708660377E-5,1.8303656177415028E-6,4.4234131414832086E-8,null,null,null,null,1.6193340558237393E-4,1.5079919002120561E-3,0,0,1.170034170874298E-4,2.8170673635580915E-3,2.591087307840763E-5,5.2105699666129907E-5,4.8523016463972049E-4,0,0,1.6836225465565075E-5,4.0536236005063214E-4,3.7284492369289813E-6,7.5871094488786291E-6,7.0654350495403213E-5,1.7146409472950635E-2,0.12920691885643976,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2674303170440275E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5108778699539893E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5734726687055842E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC194","v":0.23731646202872425},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.297370093083102E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9239314404001359E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8234314816478647E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0088665524297203E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6773606628097813E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1618971619537615E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9126577418946763E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8776060441334743E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12480184523832936},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3371949509027274E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16528172782912123},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9271466704569221E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0495201172340621E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3877945077043425E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10084397394312239},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9532657220842544E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.9521690837961159E-2},1.1752312463345231E-2,0.106,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1474998154429011E-2,2.9599816537239291E-3,4.259270347531262E-4,1.7146409472951873E-2,1.1474998154429025E-2,9.7566176016355104E-5,3.7942445638682265E-4,0.2401588798713056,1.1474998154429282E-2,0.98321293944246713,1.1246517173906286E-2,1.6348862968575734E-3,2.889439691449881E-3,5.2426056807769667E-4,4.1564469740187915E-4,7.6312129838307014E-5,0.99999999999999867]
[190,47.5,97.5,1.4242296282610025E-2,0,2.1854153595025913E-3,0.98357228835788624,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ193*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.8794084057247389},{"$f":"DZ193*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.54774867502780211},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2811553636253089E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.752880706737249E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.0109927492427717},4.8574680479105868E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2812582507523667},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.7582536528625565},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.2340443944955606E-3},13.314528560279479,0.89070064770428659,0.23958446157371061,0.11247079607269664,23.162095284817632,0.19429688640354667,4.5003229964223355,3.8853000435895693E-5,2.2318236075544069E-3,null,1.5814088089053499E-5,2.8755441433614331E-7,null,null,null,1.1435901668669479E-5,2.1299184100963806E-4,0,2.5112059931720002E-3,4.879195055912457E-4,0.98357228835788624,1.1018036193383559E-2,0,1.5998472879207165E-3,2.8188977291758329E-3,5.1118527184954292E-4,4.0536236005063214E-4,7.438279973233219E-5,0.999999999999999,3.4776418970209298E-4,1.0580219555517066E-2,8.825139920111122E-5,1.7585503784234114E-6,4.2498584864573016E-8,null,null,null,null,1.5513790877100345E-4,1.4447093791497131E-3,0,0,1.114265915528983E-4,2.6827952747878405E-3,2.4675862835094033E-5,4.9569864991517282E-5,4.6161540685802564E-4,0,0,1.6023336234155111E-5,3.8579059213994228E-4,3.54843167653475E-6,7.2129334381684049E-6,6.7169866294163784E-5,1.6427711642112614E-2,0.12882960135441301,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2692821500073778E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.514567943525576E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.574364442445835E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC195","v":0.2353465836821397},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1942318215232307E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6151378442364143E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6744958338628675E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5390119949197716E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5959347693215446E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9476491081418901E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7899441796829554E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4726010431206795E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12168007257574709},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1499247818779591E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16169940784985859},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6859711316531257E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8255617221215314E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2815349134032738E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8066698229606869E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8006245165891024E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.7947614129538317E-2},1.1284307181096333E-2,0.106,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1018036193383559E-2,2.8188977291758329E-3,4.0536236005063214E-4,1.6427711642113763E-2,1.1018036193383573E-2,9.372998745781671E-5,3.6323197358763363E-4,0.23819721604397573,1.1018036193383832E-2,0.98391585577023111,1.0799127874450313E-2,1.5664040331357704E-3,2.7517257771710484E-3,4.9875952006376363E-4,3.9557647609528719E-4,7.2550548851515358E-5,0.99999999999999889]
[191,47.75,97.75,1.3650563972823274E-2,0,2.0900128445995071E-3,0.98425942318257609,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ194*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.7651119143267113},{"$f":"DZ194*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.52600610054648655},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0715228823870952E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.6842510258996784E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.93116752715606},4.6672859776045496E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.220098228970895},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.6743245685867829},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.8410842123286164E-3},12.734894059613637,0.85348256824844504,0.22963959611262097,0.10777118455283939,22.164567431185716,0.19263302901802748,4.2696277611436253,3.7094852839502165E-5,2.1362449453845565E-3,null,1.5136188904969458E-5,2.7590487929036897E-7,null,null,null,1.0913224217706786E-5,2.0325705701444463E-4,0,2.4029221732404702E-3,4.6288217672589316E-4,0.98425942318257609,1.0580219555517068E-2,0,1.5329607783508244E-3,2.684553825166264E-3,4.8633376827798423E-4,3.8579059213994228E-4,7.071829797069854E-5,0.99999999999999889,3.3298726434888482E-4,1.0160705622454953E-2,8.4796135338965708E-5,1.6896987157037999E-6,4.083465856080702E-8,null,null,null,null,1.4865189395070708E-4,1.3843088844001173E-3,0,0,1.0611618842448375E-4,2.5549377838462312E-3,2.3499852895549196E-5,4.7160003548480726E-5,4.3917376472950352E-4,0,0,1.5249695045834964E-5,3.671637913423856E-4,3.3771057517216924E-6,6.8575850594325995E-6,6.3860712911265939E-5,1.5740576817422785E-2,0.12845432177828364,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2711251211619705E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5182403585248533E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5752519486692542E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC196","v":0.23339195402407831},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.095723845749127E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3257095634077775E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5313617356250757E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0193048446377024E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5184616191385237E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7479183603052056E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6724006785237512E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.0914457726380629E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11863638741690505},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9692255019680075E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15819473115641081},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4521331183090289E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6087183308542574E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1800039929242572E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5365909589014794E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6538770048785189E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.6427949708345365E-2},1.0835909903762361E-2,0.106,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0580219555517068E-2,2.684553825166264E-3,3.8579059213994228E-4,1.5740576817423912E-2,1.0580219555517077E-2,9.0052448164399198E-5,3.4776418970209298E-4,0.23625038613034874,1.0580219555517339E-2,0.98458793449776505,1.037046258898601E-2,1.5010328990449537E-3,2.6205906538640995E-3,4.7452411028079886E-4,3.7647719174116392E-4,6.8978058316843084E-5,0.99999999999999889]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.3084496896359274E-2},0,{"$f":"AS195+AU195+AW195","v":1.9990572906856841E-3},0.98491644581295401,0.999999999999999,{"$f":"0","v":0},{"$f":"DZ195*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.6555883704101664},{"$f":"DZ195*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.50517148189865468},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8706445178424415E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.61844734853639E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.8546757546622212},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.4849351427766859E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1618636925460186},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.5944100889479811},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.4669179831355452E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.182180645785229},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.81789379290112441},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.22012569780934374},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Tac_MMF_ST","v":0.10327730896749861},{"$f":"SUM(I195:Y195)","v":21.212394022002929},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.051215557578641,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.5418892855470993E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.044920274713106E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4488452234201124E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.6474900554040948E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0415828804979883E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9399314694107505E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.2995013445543735E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.3916663117179181E-4},0.98491644581295401,1.0160705622454953E-2,0,1.469105019739083E-3,2.556627482561935E-3,4.6271445228361358E-4,3.671637913423856E-4,6.7237818662987627E-5,{"$f":"SUM(AP195:AW195)","v":0.999999999999999},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.1886899599687914E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":9.7586905541664978E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.1483150845743617E-5},{"$f":"$AQ195*CA195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":1.6236821971329161E-6},{"$f":"$AQ195*CB195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.923924869858649E-8},null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4245977240960253E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.3266452473294805E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0105946140005343E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.4331880006215213E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.2380020540360271E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.4869627887232137E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.1784482439638146E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.4513406920542324E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.4943633261024149E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.2140518116018026E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.5200814205566747E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.0717737242430951E-5},{"$f":"SUM(AY195:BW195)","v":1.508355418704496E-2},0.12808111142294543,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2729593198419643E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5218952929644257E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5761352303958427E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":6.3599999999999993E-3},{"$f":"'Survival curves'!$AC197","v":0.23145247003246247},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0016382929824432E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.05443214449718E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.3938031968666425E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5279125263527308E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4447493300600177E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5617212354229041E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5598094179023281E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7327357817654329E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11566883649393304},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.7948665534498655E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15476601490641137},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2254093935236768E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.3987639046642369E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0829913148586104E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2739501542577915E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5127956230629746E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.4960667942302447E-2},1.0406257649555254E-2,0.106,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.0160705622454953E-2},{"$f":"AT195","v":2.556627482561935E-3},{"$f":"AV195","v":3.671637913423856E-4},1.5083554187045989E-2,{"$f":"DK195*(1-p_PNF)","v":1.0160705622454967E-2},8.6526668713230316E-5,3.3298726434888482E-4,0.2343182940043953,1.0160705622455224E-2,0.98523059148597147,9.9596980883107245E-3,1.4386167089571536E-3,2.4957195826902944E-3,4.5148926823452694E-4,3.5830006197631355E-4,6.5584803858510194E-5,0.99999999999999922]
[193,48.25,98.25,1.2542938569595393E-2,{"$f":"AR196","v":0},1.9123242714146971E-3,0.98554473715898872,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ196*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.550628365874049},{"$f":"DZ196*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.48520498346749508},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6781361922363922E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.5553474546141356E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.7813711801312266},4.3100768552869359E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1064145219644426},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5183179298020746},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.1106456242944717E-3},11.655036448642392,0.78385968729845823,0.21102336188307388,9.8979745065844255E-2,20.303382474774729,0.18934793745640693,{"$f":"Z196*AA196","v":3.844403594987154},3.3821169784599344E-5,1.9576535340099289E-3,null,1.3869490404239038E-5,2.5406491757785406E-7,null,null,null,9.9424027279589278E-6,1.8517566191469359E-4,0,2.2007163237589976E-3,4.1670109683041246E-4,0.98554473715898872,9.7586905541664978E-3,0,1.4081283981752242E-3,2.4348116828186543E-3,4.402640841854403E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.4943633261024149E-4},6.393178905403276E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999878},3.0537874010136157E-4,9.3734074340945349E-3,7.8306292371189493E-5,1.5603782073582767E-6,3.7709392053754097E-8,null,null,null,null,1.3654684207883787E-4,1.2715815560963863E-3,0,0,9.6244274519664998E-5,2.3172537300861639E-3,2.1313678212825277E-5,4.2692605627553523E-5,3.9757147855788678E-4,0,0,1.3812668371934174E-5,3.3256479377137142E-4,3.0588704669358955E-6,6.1994942471803533E-6,5.7732294806852408E-5,1.4455262841010093E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12771000087356121},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2747848340099174E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5255329221237729E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5770143299850904E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC198","v":0.22952802914454595},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9117766226978705E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8001672958786941E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2616030306007349E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0632923833771231E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.374615334626016E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.388140704182984E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4519617543283759E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.3951493241810268E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1127755153976791},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6266254683525458E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15141161273145756},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0055835121563603E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.1954795858792946E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9902958122366806E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0185425624635412E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3771615938179685E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.3543819852547419E-2},{"$f":"CS196*DJ196","v":9.9945271521803634E-3},0.106,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},9.7586905541664978E-3,2.4348116828186543E-3,3.4943633261024149E-4,{"$f":"1-G196","v":1.4455262841011285E-2},9.75869055416651E-3,8.3146072291575117E-5,3.1886899599687914E-4,0.23240084392401197,9.7586905541667684E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98584517447146203},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.5660489941305164E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3790081233214001E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.3768128955560883E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.2959347517410306E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.4100056319080643E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.2361477163910538E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999878}]
[194,48.5,98.5,1.2024786336159428E-2,0,1.82960187990413E-3,0.98614561178393534,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ197*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.4500321025857561},{"$f":"DZ197*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.46606859773653747},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4936314535652853E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4948346497291582E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.7111142635814691},4.1423877392572701E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0536173141967913},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4458650239465181},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.7714101957983336E-3},11.152184504657992,0.75130919811922825,0.2023140861388984,9.4869520783444114E-2,19.435454560367951,0.1877264602932818,3.6485490888087968,3.2297927362639865E-5,1.8742579742211947E-3,null,1.3277981419673316E-5,2.4383175000932951E-7,null,null,null,9.4917079537135893E-6,1.7678154376982269E-4,0,2.1063509664770537E-3,3.9541781107207036E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98614561178393534},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.3734074340945332E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3498878484675758E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.3188141082935224E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.1892286616276582E-4},3.3256479377137142E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.0791165273788309E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999889},2.9248733144089726E-4,9.0041245059586123E-3,7.5259684761123772E-5,1.4996696745294705E-6,3.6242259371014686E-8,null,null,null,null,1.3089922986263616E-4,1.2189886186049397E-3,0,0,9.1659072926871598E-5,2.2068567683227232E-3,2.0298267043927486E-5,4.0623138147962532E-5,3.782997280148033E-4,0,0,1.3145762989872914E-5,3.1650784916964096E-4,2.9111816118575527E-6,5.894946551170662E-6,5.4896218722617645E-5,1.3854388216063556E-2,0.12734101998691827,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2766017502922136E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5291534186198274E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5778892891530353E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC199","v":0.22761852925958867},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8259492076604364E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5618481113973565E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1345525100116539E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.623985806481339E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3078859279419085E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2263218745712157E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3486578346976348E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0774424878948735E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.10995456735556647},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4642875846059249E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14812991394657393},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7924456141941467E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.998653469784683E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9017253657995965E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7701689784934825E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2467645871223146E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.2175533742209372E-2},9.5999329611398537E-3,0.106,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.3734074340945332E-3,2.3188141082935224E-3,3.3256479377137142E-4,1.3854388216064661E-2,9.373407434094547E-3,{"$f":"BA196+BB196+BC196","v":7.9904379970601518E-5},{"$f":"AY196","v":3.0537874010136157E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.23049794053391895},{"$f":"DX196-(DU197+DV197)","v":9.3734074340948055E-3},0.98643296652489509,9.1887659700265727E-3,1.3220680759168197E-3,2.2635852731453876E-3,4.0877855174043383E-4,3.2453632147050619E-4,5.9299282804131752E-5,0.99999999999999911]
[195,48.75,98.75,1.1528988793125507E-2,0,1.7506899410186403E-3,0.98672032126585474,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ198*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.3536089338544408},{"$f":"DZ198*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.44772605806430693},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3167806345877795E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4367975056213771E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.6437718564424992},3.9815590120016245E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.003345060615052},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.3768770791306919},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.4483958314236842E-3},10.672418081592374,0.72017467197455109,0.19398022783399343,9.0938093373052697E-2,18.606639830234489,0.18611886861645172,3.4630467539570504,3.0845593996204369E-5,1.7945557051057392E-3,null,1.2712665780728118E-5,2.3402959921430425E-7,null,null,null,9.0625763681524499E-6,1.6878903656818582E-4,0,2.016199607418224E-3,3.7525278983761395E-4,0.98672032126585474,9.0041245059586123E-3,0,1.2942483033660634E-3,2.2083564379972529E-3,3.9863423731810178E-4,3.1650784916964091E-4,5.7807400334475203E-5,0.99999999999999889,2.8016701043355832E-4,8.6501434975727667E-3,7.2337717993241503E-5,1.4414448099730423E-6,3.4835149072702908E-8,null,null,null,null,1.2550383822920274E-4,1.1687444651368607E-3,0,0,8.7292855030919185E-5,2.1017322322787906E-3,1.9331350687543148E-5,3.8655740712871703E-5,3.5997849660523008E-4,0,0,1.2511057236199598E-5,3.0122616844061094E-4,2.7706234928303509E-6,5.6056095272907836E-6,5.2201790807184423E-5,1.3279678734144143E-2,0.12697419787373754,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2784101539987349E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5327569524461842E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5787601489817372E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC200","v":0.22572386874138783},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7439749337716835E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3384745935853312E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0124510389023841E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2086136547964835E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2443958374535729E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.075467781489019E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2497062259429622E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7784446117797594E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10720418204001934},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3076457721491837E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14491934277680787},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5857922244058606E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8080803837323551E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8170964058158469E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5286356834932658E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1214023940957195E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.0854011971991788E-2},9.2217256359249621E-3,0.106,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0041245059586123E-3,2.2083564379972529E-3,3.1650784916964091E-4,1.3279678734145262E-2,9.0041245059586245E-3,7.6795596695024255E-5,2.9248733144089726E-4,0.22860948886842428,9.0041245059588847E-3,0.98699518932143981,8.8271340017656887E-3,1.2676652432480828E-3,2.1557650575430081E-3,3.8898945987997385E-4,3.0886700880512589E-4,5.6389907317244989E-5,0.999999999999999]
[196,49,99,1.105454334310214E-2,0,1.675399279871963E-3,0.98727005737702478,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ199*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.2611769285164218},{"$f":"DZ199*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.43014275576047162},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1472500533089991E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.381129613270028E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.5792168971101708},3.8272957998207298E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.9554768403574514},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.3111881572646018},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.1408257691236701E-3},10.214596334194715,0.69039168408437612,0.18600496265255551,8.7177327771203073E-2,17.815069468145087,0.18452504351784066,3.2873264688828265,2.9460773497911845E-5,1.7183772641490812E-3,null,1.2172343458887139E-5,2.2463947738788335E-7,null,null,null,8.6539053662687174E-6,1.6117760446773854E-4,0,1.9300665304172755E-3,3.561456105175755E-4,0.98727005737702478,8.6501434975727667E-3,0,1.2410821831301021E-3,2.1031736770887638E-3,3.7934468244184597E-4,3.0122616844061094E-4,5.4972414300014774E-5,0.99999999999999889,2.6839135322395349E-4,8.310798027260707E-3,6.9535034746343407E-5,1.3855968604895223E-6,3.3485481272588129E-8,null,null,null,null,1.2034829571389518E-4,1.120733887416207E-3,0,0,8.3135146002722901E-5,2.0016279216350211E-3,1.8410609451019746E-5,3.678522392841337E-5,3.4255945851343261E-4,0,0,1.1906996443496323E-5,2.8668232017455681E-4,2.6368518225578386E-6,5.3306996605166821E-6,4.9641714639498092E-5,1.2729942622974104E-2,0.12660956288208602,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2802101291538467E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5363436910348405E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5796269499341997E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC201","v":0.22384394642067815},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6656808178804217E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1291094576299154E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.8951058349793935E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8158719261966969E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1839878136073624E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9348354616641266E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1549235602886761E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.4970539720113785E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10452259440669587},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1565001686495726E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.1417783576005896},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3854260580915048E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6235616732678836E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7362335316175259E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.2937542936885655E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0008806134300205E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.9577527875944297E-2},8.8591900293257704E-3,0.106,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6501434975727667E-3,2.1031736770887638E-3,3.0122616844061094E-4,1.2729942622975221E-2,8.6501434975727754E-3,7.3813997952287247E-5,2.8016701043355832E-4,0.226735394354067,8.6501434975730391E-3,0.98753300623451123,8.480470762416736E-3,1.2156755526463263E-3,2.0530935977921372E-3,3.7017411794378546E-4,2.939542443075839E-4,5.3625490381035355E-5,0.99999999999999889]
[197,49.25,99.25,1.0600493865930774E-2,0,1.6035510420703313E-3,0.9877959550919978,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ200*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.1725624564856671},{"$f":"DZ200*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.41328566124528171},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9847212528340087E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3277293479367075E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.5173281214930936},3.6793164869048094E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.90989752839993543},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2486402738092519},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.847960475886445E-3},9.7776402647439298,0.6618988761647403,0.17837224568430093,8.3579476127861943E-2,17.058970535506706,0.18294486710763955,3.1208510976114128,2.8140236294806989E-5,1.6455612069103324E-3,null,1.1655871021676958E-5,2.1564326884666757E-7,null,null,null,8.2646537561080096E-6,1.5392785543472313E-4,0,1.8477654666864943E-3,3.3803920774904626E-4,0.9877959550919978,8.310798027260707E-3,0,1.1902689221625505E-3,2.003013518495511E-3,3.6100355344572494E-4,2.8668232017455675E-4,5.2278566462055929E-5,0.999999999999999,2.5713520534324628E-4,7.9854520886816684E-3,6.684651857107664E-5,1.3320238726365062E-6,3.2190792079344005E-8,null,null,null,null,1.1542091101670534E-4,1.0748480111458451E-3,0,0,7.9175972540723301E-5,1.9063037112478133E-3,1.7533834706974319E-5,3.5006676426760555E-5,3.259968770189644E-4,0,0,1.1332101007036922E-5,2.7284068023084398E-4,2.5095389366758447E-6,5.0694760279339858E-6,4.7209090434121944E-5,1.2204044908001106E-2,0.12624714258186209,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2820017585217298E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5399137993066715E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.580489731866567E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC202","v":0.22197866159739824},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5909016427514931E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9328741984864697E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7823316254745444E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4445276635688954E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1265122403811056E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8037322945226629E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0641341954507127E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2322337225231595E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10190808356178094},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0106579244941765E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13870545020949104},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1911558327415177E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4449049950519482E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6589691480676332E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0653416134552541E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8850123499277371E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.834442281110808E-2},8.5116436553345186E-3,0.106,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.310798027260707E-3,2.003013518495511E-3,2.8668232017455675E-4,1.2204044908002198E-2,8.3107980272607209E-3,7.0954117088105527E-5,2.6839135322395349E-4,0.22487556281213594,8.3107980272609794E-3,0.98804752526317896,8.1481250579711877E-3,1.165981725939736E-3,1.9553246268079801E-3,3.522832279818715E-4,2.7976150020270034E-4,5.0998597916426862E-5,0.99999999999999889]
[198,49.5,99.5,1.0165928504032962E-2,0,1.5349760616057376E-3,0.98829909543436012,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ201*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.0875997946820362},{"$f":"DZ201*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.39712324908546154},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8288902785963717E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2764996455646915E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.4579897877910142},3.5373520957060318E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.86649751762894833},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.189083016380819},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.5690958625284831E-3},9.3605289644813556,0.63463780298711514,0.17106677430671779,8.0137158431129479E-2,16.336660581835794,0.1813782225055863,2.9631144580104536,2.6880911085436533E-5,1.5759537177163193E-3,null,1.1162158899151001E-5,2.0702368848378609E-7,null,null,null,7.8938379515410802E-6,1.4702147033466927E-4,0,1.7691191196756008E-3,3.2087968132740805E-4,0.98829909543436012,7.9854520886816684E-3,0,1.1416945297169218E-3,1.9076357351204502E-3,3.4356290251801806E-4,2.7284068023084398E-4,4.9718629370797788E-5,0.99999999999999867,2.4637461875480124E-4,7.6734986100978628E-3,6.4267282632424381E-5,1.2806284684047386E-6,3.0948728175351081E-8,null,null,null,null,1.107106304038408E-4,1.0309838993130809E-3,0,0,7.5405838845783987E-5,1.8155309727018274E-3,1.669892357283877E-5,3.3315448687114192E-5,3.1024745383090389E-4,0,0,1.0784962760598555E-5,2.5966734447908392E-4,2.3883729911615053E-6,4.8212377804952127E-6,4.4897391590302577E-5,1.1700904565638699E-2,0.12588696375022757,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2837851236313574E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5434674397212055E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5813485340401538E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC203","v":0.22012791404282844},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5194796084222478E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7489454046337046E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6739503546235308E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0934150841181868E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0718267647214938E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6815125910012666E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9771698891529074E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9830080745174691E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9358971657611442E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8699329567293064E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13569914508402772},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0027960854260612E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2719241163605074E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5851431182049756E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.843219492435996E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.773617924680442E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.71531033350148E-2},8.1784351373544607E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.9854520886816684E-3,1.9076357351204502E-3,2.7284068023084398E-4,1.170090456563988E-2,7.9854520886816806E-3,6.8210733235792489E-5,2.5713520534324628E-4,0.22302990046107016,7.9854520886819408E-3,0.9885398018029764,7.8294753493897661E-3,1.1184728558312135E-3,1.8622236681453412E-3,3.3527011432496804E-4,2.6625401235496395E-4,4.8502196976130933E-5,0.99999999999999878]
[199,49.75,99.75,9.7499775557471774E-3,0,1.4695142726588873E-3,0.98878050817159269,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ202*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.0061307523064005},{"$f":"DZ202*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.38162542671044952},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6794669910710252E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2273477899703938E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.4010914147851468},3.401145697217442E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.82517245424401575},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1323731816471361},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.3035615841094631E-3},8.9622961140342063,0.60855278710601213,0.16407395287631416,7.6843344163363705E-2,15.646542594239742,0.17982499383232048,2.8136394255063011,2.5679876922338092E-5,1.5094082396731052E-3,null,1.0690168784975155E-5,1.9876424226459681E-7,null,null,null,7.5405284310776818E-6,1.4044113697836758E-4,0,1.6939587150321283E-3,3.0461611548285799E-4,0.98878050817159269,7.6734986100978619E-3,0,1.0952511819455053E-3,1.8168116011702321E-3,3.2697732613191802E-4,2.5966734447908392E-4,4.7285764581464085E-5,0.99999999999999878,2.3608679210894944E-4,7.3743580843199921E-3,6.1792658995541628E-5,1.2313176317212465E-6,2.975704165715461E-8,null,null,null,null,1.0620699814844827E-4,9.8904418379705712E-4,0,0,7.1815703747205736E-5,1.7290920235777019E-3,1.5903873845324524E-5,3.1707137909123987E-5,2.9527018822279405E-4,0,0,1.0264241527256854E-5,2.4713004575333398E-4,2.2730571984931022E-6,4.5853217911445198E-6,4.2700442790319568E-5,1.1219491828406066E-2,0.12552905235825484,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2855603047999116E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5470047723232845E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5822033951327229E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC204","v":0.21829160400160466},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4512639992110919E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5765513030038757E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5697909025390986E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7614319195577945E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.01979594397012E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5675744134991242E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8938694873563339E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7484587009560043E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6873622815927957E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7341457116336969E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13275799868515906},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8201669957401725E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1044387209548271E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.514602431346816E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6272146865920543E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6665245964376316E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.6002038505299795E-2},7.8589427326494262E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.6734986100978619E-3,1.8168116011702321E-3,2.5966734447908392E-4,1.1219491828407313E-2,7.6734986100978749E-3,6.5578859829004465E-5,2.4637461875480124E-4,0.22119831391874487,7.6734986100981352E-3,0.9890108412692088,7.5239283472089266E-3,1.073044012369052E-3,1.7735674711898276E-3,3.1909057262084691E-4,2.5339869511620895E-4,4.6129632285138382E-5,0.99999999999999878]
[200,50,100,9.3518114712827487E-3,0,1.4070141618911874E-3,0.9892411743668249,{"$f":"SUM(D203:G203)","v":0.99999999999999889},{"$f":"0","v":0},{"$f":"DZ203*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":1.9279245730240617},{"$f":"DZ203*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.36674829743774201},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5360281574674225E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1795013666034953E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.3464718411358929},3.268556826897729E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.7858228462051593},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.0783742380052885},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.0507145922127463E-3},8.5818314146879437,0.5835732468850674,0.15737471558799146,7.3689120820851495E-2,14.986701871891896,0.17828506620081225,2.6719051353620835,2.4585393829121735E-5,1.4456887096401501E-3,null,1.0234316312876591E-5,1.9073860446336971E-7,null,null,null,7.2038464419133444E-6,1.3417048873526826E-4,0,1.6220734935637935E-3,2.891914801826037E-4,0.9892411743668249,7.3743580843199921E-3,0,1.0508368427925988E-3,1.7303233412094231E-3,3.1120381910977569E-4,2.4713004575333398E-4,4.4973499988812672E-5,0.99999999999999878,2.268832813364648E-4,7.0868791302331506E-3,5.9383759295369117E-5,1.1833164496700833E-6,2.8597005337450154E-8,null,null,null,null,1.0190011976846036E-4,9.4893672302413844E-4,0,0,6.8396958924706784E-5,1.6467796031071232E-3,1.5146779177593227E-5,3.0177573861432717E-5,2.8102624524834299E-4,0,0,9.7686618367161623E-6,2.3519807481592805E-4,2.1633091006897615E-6,4.36110045693493E-6,4.0612399531877739E-5,1.0758825633173937E-2,{"$f":"BY202","v":0.12552905235825484},{"$f":"BZ202","v":3.2855603047999116E-2},{"$f":"CA202","v":6.5470047723232845E-4},{"$f":"CB202","v":1.5822033951327229E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AC205","v":0.2164696321936109},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.386110865675331E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4149685205900168E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4696888150350437E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4475359556935832E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7029091040485606E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4613566113078705E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8140786256238405E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5277213527805953E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4450442078058486E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6031229356223923E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.12988059876114277},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.64309421413553E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9422742211187871E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4472008859612943E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4171587230816363E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5635662937338745E-2},{"$f":"p_NODAT_Tac_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Tac_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.488975729595363E-2},7.5525729291794344E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.3743580843199921E-3,1.7303233412094231E-3,2.4713004575333398E-4,1.0758825633175095E-2,7.3743580843200025E-3,6.3053733668920031E-5,2.3608679210894944E-4,0.219380710204646,7.3743580843202653E-3,0.98946191821491725,7.2306186072765713E-3,1.0295786625560532E-3,1.6891431303831083E-3,3.0370272027052469E-4,2.41164060284631E-4,4.3874604310690085E-5,0.99999999999999878]

{"sheet":"CsA+Aza+ST","index":22,"n_rows":204,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: CsA","G1: Aza","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$41*(365.2425/12)+Costs!$C$42*(365.2425/24))+AZ3*(Costs!$C$42*1.5*(365.2425/12)))","v":522.16654188721225},{"$f":"DZ3*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.9237308536483262},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6963220388412887},{"$f":"AQ3*p_AR_CsA_Aza_ST*ru_AR*c_AR","v":1659.7104719538129},{"$f":"BA3*Costs!$C$123*c_Explant","v":54.729259467444642},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":360.66303996904782},{"$f":"AQ3*p_CMV_CsA_Aza_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3082.3444659549737},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":75.83972256129735},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.55886874757691962},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.76692814763989225},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.9328489521857596E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":290.34063806039092},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.520895997699551},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_CsA_Aza_ST","v":6.9810989375283121},{"$f":"SUM(I3:Y3)","v":6400.1088446290987},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":6372.6463243899225},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":3.1211269439865606E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19222434555263956},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":4.7377066886225786E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":4.3950124119049652E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20120981467239149},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20034643426091636},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.0663179374087455E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.94424380897154192},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.6882208501355257E-2},{"$f":"$AQ3*CA3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.1589165765467017E-3},{"$f":"$AQ3*CB3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":5.2174165989012302E-5},null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.2773213088127185E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":0.11198192244782304},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.9932949011233276E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.1733941276688156E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AD5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.6519299737577607E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96032361756219176},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.6618462220287328E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.3728136911478346E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":3.3176552615342052E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.94698943635383759,{"$f":"AR4","v":0},4.970670369864693E-2,{"$f":"AP4","v":3.3038599475155215E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$43*(365.2425/4))","v":371.99909628675425},{"$f":"DZ4*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.6742663463434972},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5782650620004031},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":15.225863466119559},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":338.52002666762138},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1611.4527015201277},63.712516306029244,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5813171645902466},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":2.1700205086229967},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.3375503817023247E-2},371.10046225474952,9.7151782851739021,16.149329451964281,6.9618599815048805,2822.864278805419,0.98718232020793617,{"$f":"Z4*AA4","v":2786.6817083832361},1.7248773493643309E-4,0.18907277511192808,null,2.3477952550165753E-3,2.1747480769966721E-4,null,null,null,3.6970461658185028E-5,7.0884575000204524E-3,2.1683479137677645E-4,0.19915279566263619,0.19660011889813819,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":3.3038599475155215E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.94424380897154192},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.9640350593416246E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.7456273822956691E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":6.6353105230684104E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,1.6937804335336855E-3,0.92812185511038059,1.3331632247127896E-2,1.0706665655575861E-3,2.5874614942111365E-5,null,null,null,null,4.9971952448449168E-4,4.7876533246827134E-2,1.2342694444952974E-3,2.9828377609323811E-5,4.5942216147568687E-6,2.71652985368908E-3,2.4503306991832429E-5,6.6796349738804235E-7,6.3995451495227692E-5,1.6498193375869608E-6,3.9870900481402812E-8,0,0,0,0,0,0.99669614005248452,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":7.2371431584635874E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":5.6963068647076426E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.5747176295779825E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1055641498674617E-4},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AD6","v":0.97015624882848017},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99627137658535603},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99627137658535603},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99677390179421343},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99677390179421343},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99596119446064979},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99596119446064979},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99650545110613431},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99650545110613431},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99794194653814494},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99794194653814494},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.9982195218620179},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.9982195218620179},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99737781098408185},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99737781098408185},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99773138629949387},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Aza_ST*($B4-$B3))","v":0.99773138629949387},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99681178989807384},{"$f":"CS4*DJ4","v":0.9670631868755184},{"$f":"0.5*p_NODAT_6m*p_NODAT_CsA_Aza_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.94424380897154192,2.7456273822956691E-3,0,{"$f":"1-G4","v":0.99669614005248452},0.94424380897154192,{"$f":"BA3+BB3+BC3","v":2.9093299243890973E-2},{"$f":"AY3","v":3.0663179374087455E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97020360799170646},{"$f":"DX3-(DU4+DV4)","v":0.94424380897154192},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":4.4032410190806828E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.9361828320409612},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":5.5424258043685636E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.8835466230188165E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":1.052774281345897E-4},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":8.2490966879348041E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.9935450240701406E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.93314497079346037,0,6.1352407115894007E-2,5.5026220906458437E-3,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$44*(365.2425/4))","v":328.71801866989426},{"$f":"DZ5*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":8.9007713708066447},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5130875856935653},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":9.731622620581927},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":63.511799199493929},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":703.10511010343816},61.039020157205172,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.4838623938527031},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":3.4085713201339032},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.8614876449620911E-2},414.02723765662813,19.389991174698572,15.958459093185128,6.9473971366471146,1641.7635633587088,0.97872860473809353,1606.8409616759097,1.3378027979651176E-4,0.18697180515998241,null,1.5018138238362445E-3,1.3868833483853793E-4,null,null,null,4.5491930505224076E-5,8.7223043522824915E-3,2.6694352267032603E-4,0.19778082740391176,0.19357375324897624,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":5.5026220906458437E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.92812185511038081},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":6.1208165493955032E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":5.0214658637419626E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.4420175103849531E-4},1.6498193375869608E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.9870900481402812E-8},1.0000000000000002,1.3117948948918473E-3,0.91758828181097241,8.5209232457733458E-3,6.8431737823381497E-4,1.6537780509447317E-5,null,null,null,null,6.1617041357608774E-4,5.9033321385068872E-2,1.5218943363550675E-3,3.677935895500747E-5,8.4023517385225366E-6,4.9682495214373214E-3,4.4813990566119072E-5,1.4516503126459636E-6,1.3907798485131699E-4,3.5854665211236158E-6,8.6649353408725075E-8,2.7606206545217375E-9,1.6323349310426896E-6,1.4723785889749533E-8,4.0658939949330814E-10,3.9464311081909507E-8,0.99449737790935433,5.6858728177006899E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6933278253725055E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.9661203856877678E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":7.168172176147961E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AD7","v":0.95531874970695918},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99416470315898164},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99416470315898164},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99495043493514412},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99495043493514412},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99367982473413885},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99367982473413885},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.9945306663942648},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.9945306663942648},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99677761828763323},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99677761828763323},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99721201026743977},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99721201026743977},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99589498435095625},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99589498435095625},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99644814734346399},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Aza_ST*($B5-$B4))","v":0.99644814734346399},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99500990304736836},0.95055161652525466,{"$f":"p_NODAT_6m*p_NODAT_CsA_Aza_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92812185511038081,5.0214658637419626E-3,1.6498193375869608E-6,0.99449737790935411,0.9281218551103807,{"$f":"BA4+BB4+BC4","v":1.4428173427627594E-2},{"$f":"AY4","v":1.6937804335336855E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.95537876531525712},{"$f":"DX4-(DU5+DV5)","v":0.92812185511038059},6.4715333295104222E-3,0.92285506846067666,6.4381205062398625E-2,6.0979635498840832E-3,1.9070543296019309E-4,3.4338103948766332E-6,9.0354175430893458E-8,1.0000000000000004]
[3,0.75,50.75,0.92476796084845059,0,6.7791594583174505E-2,7.4404445683750008E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$44*(365.2425/4))","v":325.24622481164783},{"$f":"DZ6*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":8.8067648313906997},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4654220825211519},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":7.2867568267204943},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":695.6791831255498},60.712600041002034,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3547360423496642},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":4.6036596426890002},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":3.4138058119750521E-2},440.69295271342259,22.56829275310827,15.827768569667381,6.9310084939911842,1596.2095079921801,0.97034728248658753,1548.877558359465,2.0919180590844275E-4,0.18534310438516607,null,1.1281243366097137E-3,1.0370859280890214E-4,null,null,null,5.0175123458786874E-5,9.6202271645138941E-3,2.9450855340254744E-4,0.19674903996186835,0.19091489625884397,7.4404445683750008E-3,0.91758828181097229,0,6.7554244630842225E-2,7.1744612360262038E-3,2.3720911488189086E-4,5.2178014521663048E-6,1.4083745038038412E-7,1.0000000000000002,2.0551102452639565E-3,0.90862817130383045,6.3802202419751732E-3,5.1239700940957224E-4,1.2383010493147793E-5,null,null,null,null,6.800551285451803E-4,6.515391209710289E-2,1.6796847523648975E-3,4.0592652829262037E-5,1.2004930129021193E-5,7.098427943089858E-3,6.4028362807324457E-5,2.3879369237953621E-6,2.2878061777024434E-4,5.8980236633003097E-6,1.425365245508346E-7,8.7308774554138561E-9,5.1625043903738305E-6,4.6566184337060132E-8,1.4362107121969427E-9,1.3940123966818719E-7,0.99255955543162511,9.0027739377040658E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7949683304648466E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2446457326076503E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4245967774691494E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AD8","v":0.94582000749337103},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99251258768672967},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99251258768672967},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99352005348958572},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99352005348958572},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99189098913653106},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99189098913653106},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99298179784687157},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99298179784687157},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99586374333489824},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99586374333489824},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99642110857850918},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99642110857850918},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99473145467599755},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.99473145467599755},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.9954410475513038},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Aza_ST*($B6-$B5))","v":0.9954410475513038},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99359653287546323},0.93976348016965816,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_CsA_Aza_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91758828181097229,7.1744612360262038E-3,5.2178014521663048E-6,0.992559555431625,0.91758828181097218,9.2217784045166076E-3,1.3117948948918473E-3,0.94588616343587339,0.91758828181097218,8.8152287723500602E-3,0.91310822655740131,6.9544188484960148E-2,8.2324854704452655E-3,2.9149687939093478E-4,8.1391647529202225E-6,2.3467069946823303E-7,1.0000000000000002]
[4,1,51,0.91792974153674856,0,7.1880245486926592E-2,1.0190012976325123E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$45*(365.2425/4))","v":279.70864114290021},{"$f":"DZ7*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.5711947522029197},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.423461906492248},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":2.1293938033824289},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":453.52325850294392},59.936974218308485,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.204669911432199},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":5.7700125845166514},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.943348556206909E-2},456.23771214276047,25.707112933297399,15.716236179405447,6.9081074293100109,1321.8762089925146,0.96203773351558419,1271.6947920873315,3.1096472290644824E-4,0.1838608715511697,null,8.4731586198911221E-4,7.7347477654188111E-5,null,null,null,5.3104296489284877E-5,1.0181846630485675E-2,3.1179106044925808E-4,0.19564324160114369,0.18821618072760612,1.0190012976325123E-2,0.90862817130383056,0,7.1534132339078058E-2,9.2905097048643272E-3,3.4578464389997866E-4,1.106052805367414E-5,3.2850394855608193E-7,1.0000000000000002,3.0435883055450349E-3,0.90042789642668319,4.7647783921605054E-3,3.8266048914427001E-4,9.2476902975032115E-6,null,null,null,null,7.2011986558442789E-4,6.8992386723171761E-2,1.7786416237825101E-3,4.2984126539355248E-5,3.3238146669415107E-5,9.1744378754606247E-3,8.2833682734288251E-5,3.4809451536519627E-6,3.3349824894498789E-4,8.5976713548440547E-6,2.0777844649473715E-7,3.9570644170008985E-8,1.0922342338773186E-5,9.8615070730946264E-8,3.3499675593456415E-9,3.2515398099673629E-7,0.98980998702367518,1.3459435363394376E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1070926929684767E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6922111674495556E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0895376550490584E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD9","v":0.93869455643281219},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.9899020777638734},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.9899020777638734},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.991259250314798},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.991259250314798},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.98906495362796798},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.98906495362796798},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99053409789687608},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99053409789687608},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99441833635731514},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99441833635731514},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99516999904362402},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99516999904362402},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99289178599759498},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99289178599759498},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99384838716791324},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Aza_ST*($B7-$B6))","v":0.99384838716791324},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99136276633761955},0.93058683221129745,{"$f":"p_NODAT_CsA_Aza_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90862817130383056,9.2905097048643272E-3,1.106052805367414E-5,0.98980998702367484,0.90862817130383033,6.9050002618778932E-3,2.0551102452639565E-3,0.93876821703692748,0.90862817130383033,1.2090248068107252E-2,0.90452803386525682,7.2645648727205164E-2,1.0313124846625867E-2,4.0717419620805664E-4,1.5290270873645689E-5,4.800257233892508E-7,1]
[5,1.25,51.25,0.91178315642876429,0,7.4226360411346629E-2,1.3990483159889381E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$45*(365.2425/4))","v":277.15209133554328},{"$f":"DZ8*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.5019936849562443},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.383031261808962},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.4297209024428006},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":449.37803512185701},63.03883628326863,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.05835668917166},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":6.9415155929690631},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":4.555785231003831E-2},474.08628160518435,25.615530542446947,15.610235117711923,6.8834970813386338,1338.1246830710095,0.95379934319607373,1276.3024438275831,2.5155882553134503E-4,0.18242804774303809,null,9.6700309291704572E-4,8.8180062337826767E-5,null,null,null,5.4772201142271808E-5,1.0501639533027803E-2,3.2164343999740552E-4,0.1946128448979918,0.18562160364122396,1.3990483159889381E-2,0.90042789642668319,0,7.3757165115332271E-2,1.1335739988387404E-2,4.6856374851613467E-4,1.952001369361724E-5,6.3154749822241967E-7,1.0000000000000002,2.4506012022634527E-3,0.8920933158822868,5.4367969121308602E-3,4.3663045676940916E-4,1.055197323269643E-5,null,null,null,null,7.4249869386793595E-4,7.1136430859621458E-2,1.8339156377054908E-3,4.4319924137384476E-5,4.055525480406101E-5,1.1194115888107101E-2,1.0106884547624278E-4,4.7169379506801661E-6,4.519147752970537E-4,1.1650480117043082E-5,2.8155515135771813E-7,6.9835681652400352E-8,1.9276138624177593E-5,1.7403938778724572E-7,6.4402989386589388E-9,6.2510719928376072E-7,0.98600951684011096,1.0937081673108431E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4264532235256122E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9486903712619174E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7093665404171261E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD10","v":0.93335827645269132},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98608921212460776},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98453018549222981},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98795571313464547},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98660444730130392},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98493841166855878},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98325151001729172},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98695829986877648},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98549595653845956},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9923041242992221},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99143859717370508},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99333954560194659},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99259003322292105},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99020220503850143},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98910158388076763},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99151921312154012},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99056583030775758},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98803257652025445},0.92218838270005654,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90042789642668319,1.1335739988387404E-2,1.952001369361724E-5,0.98600951684011062,0.90042789642668308,5.1566865716022791E-3,3.0435883055450349E-3,0.93344047835181188,0.90042789642668297,1.5609707342322742E-2,0.896260606154485,7.516519644354229E-2,1.2400200985484703E-2,5.3820963332975604E-4,2.5223316217418958E-5,8.5612461832557214E-7,1.0000000000000002]
[6,1.5,51.5,0.90558890448360996,0,7.7182163991634148E-2,1.7228931524756103E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$45*(365.2425/4))","v":274.55401546044135},{"$f":"DZ9*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.4316685839832379},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.341943901701919},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.5430379170991304},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":445.1654808300068},65.631054707485276,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9433379703744755},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":8.1559636322118347},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":5.177734912406208E-2},493.25460481606746,25.532597187024926,15.503247718129176,6.8612109331346307,1354.9699410067844,0.94563150216240932,1281.3022606991567,2.3797364291013311E-4,0.18098732951393648,null,1.013584382359947E-3,9.2212481640100989E-5,null,null,null,5.6885213107152898E-5,1.0906774454992845E-2,3.3411351063114184E-4,0.19362887319957781,0.18310156222573143,1.7228931524756103E-2,0.89209331588228669,0,7.6573227771752336E-2,1.3464661982582001E-2,6.0785551814337741E-4,3.0926618741220676E-5,1.0807017384287245E-6,1.0000000000000002,2.3104550998705713E-3,0.8836244651595162,5.6903575555595038E-3,4.5699397252111328E-4,1.1044094819278863E-5,null,null,null,null,7.7084743586435954E-4,7.3852433381431312E-2,1.903934887147789E-3,4.6012067308878387E-5,4.8171782178628457E-5,1.3296440001413142E-2,1.2005019899023048E-4,6.1191604581892281E-6,5.8625723984146306E-4,1.5113863696436776E-5,3.6525414728832681E-7,1.1064446648945041E-7,3.0540234212427294E-5,2.7574006230393116E-7,1.1020615675937936E-8,1.0696811227527866E-6,0.98277106847524409,1.0409188408147606E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5636509408411882E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0588741852748294E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9756458707100803E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD11","v":0.9272507756181938},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98300117912111784},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98018573546931653},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98527892054459054},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98283742658197215},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98159730722296323},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97855189376895846},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98406163030512139},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98142015918701431},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99058913917056313},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98902343361418743},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99185435018131407},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99049812934457171},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98802165292563693},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98603180986546413},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98963023060590183},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9879059655977529},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98533471829177266},0.91365238177958064,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89209331588228669,1.3464661982582001E-2,3.0926618741220676E-5,0.98277106847524387,0.89209331588228657,5.8839793421329662E-3,2.4506012022634527E-3,0.92734077340760823,0.89209331588228657,1.8796789096483059E-2,0.88785889052090139,7.8058009354371571E-2,1.4561015421832023E-2,6.8560955955161414E-4,3.8290358325042375E-5,1.3956885353868845E-6,1]
[7,1.75,51.75,0.89932748811850727,0,8.0307865213283008E-2,2.0364646668210019E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$45*(365.2425/4))","v":271.85620704108004},{"$f":"DZ10*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.3586439077928381},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2992793178503179},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.6097547638390326},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":440.79121888312494},68.10852152769624,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.8546215577364364},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":9.4065059762958612},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":5.8141886931471667E-2},512.86138967207967,25.445944957369623,15.391829741406973,6.8379254357315853,1371.8799846689351,0.93753360626723448,1286.1835893925052,2.7376267339105839E-4,0.17945895640398646,null,1.0420008215051191E-3,9.4549329780277067E-5,null,null,null,5.9117956925506049E-5,1.1334866244766791E-2,3.4729116920362556E-4,0.19261054459955884,0.1805788584835204,2.0364646668210019E-2,0.88362446515951631,0,7.9542790936990806E-2,1.5657368861082047E-2,7.6336360095985076E-4,4.5654097908864068E-5,1.7106753323450445E-6,1.0000000000000002,2.6596534602856231E-3,0.87464484996904857,5.8396446386882418E-3,4.6898325377435143E-4,1.1333837719486693E-5,null,null,null,null,8.0074143691632722E-4,7.671648224308357E-2,1.9777708096289388E-3,4.7796447361972121E-5,5.6016509232996706E-5,1.5461752096761481E-2,1.3960025508756886E-4,7.6846293614013998E-6,7.3623982070785776E-4,1.8980453531075736E-5,4.5869735951590072E-7,1.6333416040243202E-7,4.5083714277352104E-5,4.070494711095298E-7,1.7444864492855194E-8,1.6932304678521893E-6,0.97963535333179008,1.2101338792599198E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6570197680401142E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1338589130966983E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1568601741491221E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD12","v":0.92084135444341997},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98007073392783517},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97606816151655751},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98273767953868429},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97926504652240254},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97842751420889817},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97409930339300399},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9813122537129374},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97755615962282871},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98895943688391952},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98672995938928953},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99044268894110254},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98851098875896337},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98595049529835233},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98311861202172657},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98783549384455882},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98538073537941306},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98277391803650138},0.90497886579639852,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88362446515951631,1.5657368861082047E-2,4.5654097908864068E-5,0.97963535333178997,0.88362446515951609,6.1583956228998963E-3,2.3104550998705713E-3,0.92093905370159079,0.88362446515951609,2.2126785075620641E-2,0.87913465756428244,8.1049458909381311E-2,1.6782937510623409E-2,8.4916698091836806E-4,5.4859132858645951E-5,2.134826315411332E-6,1.0000000000000002]
[8,2,52,0.89261742029702196,0,8.3493656219947185E-2,2.388892348303126E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$45*(365.2425/4))","v":269.04803663146043},{"$f":"DZ11*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.2826319369730248},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2548694105155462},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.1788684509165317},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":567.06891400308484},70.507889932018529,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.7904577143726526},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":10.690741484570845},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":6.4647840029127629E-2},532.53143684409451,25.352418226523792,15.275316847855958,6.8127925977551236,1517.8590219201708,0.92950505653679638,1410.8576359847948,2.8437416706707035E-4,0.17790416478505969,null,1.0610962035906054E-3,9.6012442160534235E-5,null,null,null,6.1389231239193759E-5,1.1770345988025165E-2,3.606995662054583E-4,0.19153808238334771,0.17803561609468319,2.388892348303126E-2,0.87464484996904868,0,8.2556126881771816E-2,1.7908506160164771E-2,9.3497036087688537E-4,6.4064167808427841E-5,2.5589772984776199E-6,1.0000000000000004,2.7592676731536098E-3,0.86546221712175075,5.935189420909359E-3,4.7665647802336796E-4,1.1519275211601126E-5,null,null,null,null,8.3107608982342629E-4,7.9622748553041925E-2,2.052695108877056E-3,4.9607130029402713E-5,6.407027959617995E-5,1.7684764606909684E-2,1.5967127365890826E-4,9.4121604412370534E-6,9.0174906164456183E-4,2.3247324689365424E-5,5.6181410172111745E-7,2.2919885706116298E-7,6.3263776291387963E-5,5.7119265997871415E-7,2.6095549148440406E-8,2.5328817493291796E-6,0.97611107651696927,1.2685625331677219E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.728680149401326E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1914095362884573E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2959417764582218E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD13","v":0.91424525002595824},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97667434539557185},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97130220195085071},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97979109517181684},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97512758988559078},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97475470983008183},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96894752813016249},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97812507685675376},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97308242385538557},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9870678736910421},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98406991172404013},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98880380782057853},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98620545585479136},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98354771810034824},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97974211558037527},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98575275825500841},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98245264240229846},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97980519096265151},0.89578224178838106,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87464484996904868,1.7908506160164771E-2,6.4064167808427841E-5,0.97611107651696871,0.87464484996904845,6.3199617301820795E-3,2.6596534602856231E-3,0.91435220622880897,0.87464484996904834,2.572096423174159E-2,0.87005353354539972,8.4057032427861542E-2,1.906131117698744E-2,1.0287585507106796E-3,7.528763439459061E-5,3.1124329047533155E-6,1.0000000000000004]
[9,2.25,52.25,0.88576284441654163,0,8.6684150603006799E-2,2.755300498045192E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$45*(365.2425/4))","v":266.28404661633766},{"$f":"DZ12*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.2078158475875433},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2111581955460586},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.1917727229299278},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":561.24328956882061},72.842482703095214,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.7494868406670623},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":12.006804396570491},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":7.1289245100069426E-2},552.06254210595898,25.263820284332571,15.162237040965502,6.7889842415129893,1533.0857298094245,0.9215452591266412,1412.807886140582,2.2870601025589362E-4,0.17646154194654604,null,1.0749218367045019E-3,9.6978513740884935E-5,null,null,null,6.3658188153678597E-5,1.2205381865655852E-2,3.7409863152843118E-4,0.19050528699258526,0.17555924406657714,2.755300498045192E-2,0.86546221712175075,0,8.5557937973951295E-2,2.0214116193810108E-2,1.1225467405444739E-3,8.6511100980753394E-5,3.6658885110290112E-6,1.0000000000000002,2.200194714205119E-3,0.85676834501885002,6.0001579071547071E-3,4.8187411264967315E-4,1.1645368891190316E-5,null,null,null,null,8.612947243343428E-4,8.2517899510627754E-2,2.1273328514580998E-3,5.1410887531092508E-5,7.2318934072118394E-5,1.9961569291548534E-2,1.8022796818945434E-4,1.1300454503053007E-5,1.0826604909579931E-3,2.7911268258761966E-5,6.7452682466584208E-7,3.0950601789106619E-7,8.5430266659111486E-5,7.7132830375083785E-7,3.7383439809791353E-8,3.6285050712192197E-6,0.97244699501954823,1.0220296639760318E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7871803027524004E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2383911489761914E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.409481432664957E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD14","v":0.90752042150072698},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97312598269102779},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96633023878347402},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9767111855827082},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9708083739955381},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97091869990722524},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96357531824407827},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97479454255959908},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9684138439275477},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98508851708584977},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98128863978089187},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98708840704454581},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98379395481669996},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98103477327552957},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97621442274537473},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98357379401935852},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97939197660248822},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97670275272146101},0.88637769383070064,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86546221712175075,2.0214116193810108E-2,8.6511100980753394E-5,0.97244699501954812,0.86546221712175053,6.4233651741443286E-3,2.7592676731536098E-3,0.90763723143806962,0.86546221712175042,2.9125732838738087E-2,0.86111528107030033,8.703799769586687E-2,2.1392446224733207E-2,1.2242457280571021E-3,9.9926317949313421E-5,4.3701243553324556E-6,1.0000000000000002]
[10,2.5,52.5,0.87945246280942424,0,8.9849076493551838E-2,3.0698460697024255E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$45*(365.2425/4))","v":263.52022016273941},{"$f":"DZ13*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.1330041855095319},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1674495672259155},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.2003935171228519},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":555.41800987097315},75.111467851255398,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.730458368899221},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":13.3529785748484},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":7.8057900961518947E-2},571.32384307408677,25.175710344957086,15.050092257705519,6.7653070231347465,1548.0269926994195,0.91365362527769012,1414.3604739075449,2.7367293953317942E-4,0.17493385031580116,null,1.0850542523055328E-3,9.7594343578025935E-5,null,null,null,6.5902597109250262E-5,1.2635711620384337E-2,3.8735753386105526E-4,0.18947914360257256,0.17311830646700246,3.0698460697024255E-2,0.85676834501885013,0,8.8518057417782472E-2,2.2570776255656309E-2,1.3259447155697303E-3,1.1334153491787345E-4,5.0743601996359E-6,1.0000000000000002,2.6409250067426118E-3,0.84758677002935423,6.0435605840639933E-3,4.8535979198443592E-4,1.1729606704810366E-5,null,null,null,null,8.9109365732344234E-4,8.537284020449866E-2,2.2009339630115264E-3,5.3189592948838062E-5,8.0750227432113952E-5,2.2288786206210044E-2,2.0123982201415114E-4,1.3348021414762335E-5,1.2788313438472864E-3,3.2968603725671174E-5,7.9674658201038073E-7,4.0549578882248492E-7,1.1192549212546851E-4,1.010547003582457E-6,5.1746537988151126E-8,5.0226136616477493E-6,0.96930153930297613,1.2396245507313178E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.836788645914012E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.27823172769249E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5057634747606904E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD15","v":0.90070248402550601},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.9702761267601635},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96234240029772555},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97423646851745027},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96734191339348108},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96783866501051197},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95926812008420304},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97211908186735152},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96466824708474197},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98349645825644938},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97905323702503821},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98570831856765773},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98185508070636651},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97901453792862025},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97338108436938064},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98182150982915295},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97693265937754203},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.9742103901975101},0.87747371841435484,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85676834501885013,2.2570776255656309E-2,1.1334153491787345E-4,0.9693015393029758,0.8567683450188498,6.4936773886955703E-3,2.200194714205119E-3,0.90082710934339416,0.85676834501884969,3.2511747774644127E-2,0.85217755752410218,8.9967229103172563E-2,2.3772928108431159E-2,1.4354675405424081E-3,1.2911781538450657E-4,5.9521337234382436E-6,1.0000000000000002]
[11,2.75,52.75,0.87270674408641147,0,9.296822106132499E-2,3.4325034852263986E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$45*(365.2425/4))","v":260.63506246219708},{"$f":"DZ14*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.054908311344299},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1218221417362191},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.2053183446606868},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":549.33700194220967},77.307493570560098,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.732077048411252},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":14.727486564157553},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":8.4943966376465257E-2},590.21091347562424,25.077303305492919,14.932078373656676,6.7388627311528841,1562.1652722375802,0.90582957127269037,1415.055498808053,3.0144821074498196E-4,0.17335902395698388,null,1.0920132058951618E-3,9.7908569447963554E-5,null,null,null,6.8107704449173504E-5,1.3058506568141377E-2,4.0038928853212708E-4,0.18837739750419466,0.17063781721868981,3.4325034852263986E-2,0.84758677002935434,0,9.1416400788562668E-2,2.4975079961206011E-2,1.5449903655150859E-3,1.4489409585113967E-4,6.8299072472405872E-6,1.0000000000000004,2.9111153199985703E-3,0.83810817054873421,6.068355364414281E-3,4.8735106670828794E-4,1.1777729498947306E-5,null,null,null,null,9.2027070288667719E-4,8.8168199848277715E-2,2.272999059640477E-3,5.4931177757801479E-5,8.9351972841306907E-5,2.4663051524371902E-2,2.2267646399280413E-4,1.5553110353953011E-5,1.4900938796032802E-3,3.8415006691105166E-5,9.2836886674735433E-7,5.1837965433811478E-7,1.4308384826413896E-4,1.2918679326625949E-6,6.9648988428185081E-8,6.7602582588124023E-6,0.96567496514773643,1.3815766691514061E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.879960863796583E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3129034388460843E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5895540034222587E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD16","v":0.89381579020196733},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96683016909758535},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95752684033203195},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97124280606302982},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96315336305414023},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96411538932971264},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95406889696592911},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96888333727640408},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96014390718497888},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98156858611875342},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97634830581418308},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98403672392840835},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97950816227673931},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97656937531322574},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9699549996738287},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97970000489572151},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97395755131523809},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97119592582202463},0.86807025387954417,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84758677002935434,2.4975079961206011E-2,1.4489409585113967E-4,0.96567496514773599,0.84758677002935401,6.5406499827532398E-3,2.6409250067426118E-3,0.89395011061737228,0.84758677002935379,3.6293474419625625E-2,0.84284747028904428,9.2826478000627335E-2,2.619924080596334E-2,1.6622348081839595E-3,1.6319647540319188E-4,7.9052011527314698E-6,1.0000000000000004]
[12,3,53,0.8657130710544102,0,9.602501495860305E-2,3.8261913986987264E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$46*(365.2425/4))","v":249.87734584329991},{"$f":"DZ15*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9780599909196717},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0769235980978662},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.2080386619970196},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":155.24375312760154},79.435804439070367,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.753048282553092},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":16.128551806737157},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":9.1940218699564605E-2},608.66637121994165,24.98227868505613,14.817441566474361,6.7133273749224882,1179.9728848153709,0.89807251839304003,1059.7012203016407,2.4086073213278912E-4,0.17191561835763924,null,1.0971051265563749E-3,9.80430271380272E-5,null,null,null,7.0261494785446959E-5,1.3471463045277543E-2,4.1312293498002069E-4,0.18730647471850945,0.16821479746177406,3.8261913986987264E-2,0.83810817054873432,0,9.4236555212691989E-2,2.7423401650720668E-2,1.7794792508528336E-3,1.8149885495524415E-4,8.9804950582223507E-6,1.0000000000000007,2.3011788537347405E-3,0.82922468519213344,6.0820512086482729E-3,4.8845098322538064E-4,1.1804310992442828E-5,null,null,null,null,9.4866063589383134E-4,9.0888148749402542E-2,2.3431200477650595E-3,5.6625779630550772E-5,9.8111198975841876E-5,2.7080784883805813E-2,2.4450556793901174E-4,1.7913663268609885E-5,1.7162509228287783E-3,4.4245393922184254E-5,1.0692708332610927E-6,6.4933849196397786E-7,1.79231282475523E-4,1.6182339877571708E-6,9.1579925429032534E-8,8.8889151327933175E-6,0.96173808601301325,1.1041349642153836E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9182457429235024E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3436501165879919E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.6638589712725194E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD17","v":0.88687815097961686},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96300331510436332},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95218723749569545},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96791655274198862},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95850567634439487},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95998186050960488},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94830642788908903},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96528908193014384},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95512554223485657},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97942400293190912},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9733418730890453},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98217670541007362},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9768986174963078},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97385090170412558},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96615008713216644},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97734052418953898},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97065181743251694},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96784725812181038},0.8583625867137632,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83810817054873432,2.7423401650720668E-2,1.8149885495524415E-4,0.96173808601301269,0.83810817054873399,6.5674841606215163E-3,2.9111153199985703E-3,0.88702338240562584,0.83810817054873366,3.9945216622132476E-2,0.83366642787043388,9.5603377585371394E-2,2.866787878275846E-2,1.9043329161218087E-3,2.024877656764757E-4,1.0278457506016965E-5,1.0000000000000004]
[13,3.25,53.25,0.85936051778332745,0,9.9010962959395418E-2,4.1628519257277681E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$46*(365.2425/4))","v":247.13397610806399},{"$f":"DZ16*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9014488098414377},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.032163602852421},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.2088743138710361},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":153.53935286483511},81.494103581829563,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.792115370686737},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":17.554449749019629},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":9.9038113336893649E-2},626.64828218676507,24.887218425978617,14.704055072747337,6.6877824417489578,1197.6828606415768,0.89038189287598191,1066.3951325231681,2.9509113426653266E-4,0.17037535952845004,null,1.1006098456931373E-3,9.8024124567433851E-5,null,null,null,7.2357912974783635E-5,1.387342016744183E-2,4.2552250240555131E-4,0.1862403852157993,0.16582506671839542,4.1628519257277681E-2,0.82922468519213355,0,9.6970199958050826E-2,2.9912355914796258E-2,2.0291865813907837E-3,2.2347667639770725E-4,1.1576419953811581E-5,1.0000000000000004,2.8350778032059844E-3,0.81980274762387084,6.0862584229123993E-3,4.887888656064153E-4,1.1812476537894826E-5,null,null,null,null,9.76179693191574E-4,9.3524661827405361E-2,2.4110900387294067E-3,5.8268398724484445E-5,1.0701579404229938E-4,2.953864317102858E-2,2.666969497253786E-4,2.0427417240630907E-5,1.9570856705604395E-3,5.0454176182282896E-5,1.2193174074303347E-6,7.9952023982185634E-7,2.2068465018143196E-4,1.9925059764534426E-6,1.1805225315886809E-7,1.1458367700652713E-5,0.95837148074272294,1.3754088492800881E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9526857021041616E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3713089299503571E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.730701550328326E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD18","v":0.87990321131020088},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95995530713824551},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94794057519693187},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96526598605254244},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95480679314562455},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95669057175179351},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94372537597729611},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96242569132928268},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95113310182686106},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97771315201701292},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97094541220856723},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98069247300235907},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97481774108308494},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97168339819694094},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96311945822824097},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97545861718083027},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96801752910510142},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96517935697519852},0.84926441569279187,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82922468519213355,2.9912355914796258E-2,2.2347667639770725E-4,0.95837148074272227,0.8292246851921331,6.5823065028660964E-3,2.3011788537347405E-3,0.88005690721378982,0.82922468519213277,4.3598328397364418E-2,0.8245137164080022,9.8290560104184299E-2,3.117543899508033E-2,2.1615250384694907E-3,2.4730775138071106E-4,1.3123305519174036E-5,1.0000000000000007]
[14,3.5,53.5,0.85251240852559895,0,0.10191945393695048,4.5568137537451155E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$46*(365.2425/4))","v":244.3280316017705},{"$f":"DZ17*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.8230901694051571},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9863826564682903},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.2078308508218185},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":151.79607615939923},83.477876405071981,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.847987118641267},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":19.003408502421046},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":0.10622842396005622},644.11716783222107,24.785701254439637,14.587791298119775,6.66050238394042,1214.7280746566803,0.88275712587216437,1072.3098639001589,2.8420798633029465E-4,0.16887001660564202,null,1.1025322285912037E-3,9.7852716717460497E-5,null,null,null,7.4392310087882091E-5,1.4263486671375268E-2,4.3756025437441062E-4,0.18513004877311856,0.16342486976753176,4.5568137537451155E-2,0.81980274762387073,0,9.9610920250317758E-2,3.2438522075364407E-2,2.2938634955481977E-3,2.7113882636371485E-4,1.467019108453649E-5,1.0000000000000007,2.7198479032452287E-3,0.81050172552990551,6.0810049522253091E-3,4.883669581225049E-4,1.1802280372217708E-5,null,null,null,null,1.0027632985241922E-3,9.6071552237261909E-2,2.4767495340641565E-3,5.9855180467496323E-5,1.1605352006849524E-4,3.203324844452491E-2,2.8922011077100313E-4,2.3091867030038876E-5,2.2123581037492113E-3,5.7035165718064453E-5,1.3783590508832926E-6,9.7003849785891134E-7,2.6775132873460935E-4,2.4174591312465787E-6,1.4960144143962688E-7,1.4520589643096863E-5,0.95443186246254952,1.3346598538466287E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9840172941633384E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3964714062635457E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.791511274526138E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD19","v":0.8729017844650051},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95617126133577712},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94267611031460419},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96197377473999324},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95021828667253672},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95260570950833467},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93804875314281311},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95887004876005721},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94618222621226145},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97558576851099554},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9679678940975891},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97884639254611205},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97223135930282789},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96898963495052171},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95935686829118627},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97311900187300315},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96474544658156991},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96186626573648581},0.83961477977806931,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81980274762387073,3.2438522075364407E-2,2.7113882636371485E-4,0.95443186246254885,0.8198027476238704,6.5868597650567094E-3,2.8350778032059844E-3,0.87306626699696654,0.81980274762387007,4.7499575651854781E-2,0.81515223657688818,0.10088173871990248,3.371844350603799E-2,2.433549585454063E-3,2.9796266040819431E-4,1.6493299454881613E-5,1.0000000000000007]
[15,3.75,53.75,0.84582487696106978,0,0.10474410927267237,4.9431013766258407E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$46*(365.2425/4))","v":241.52638935237968},{"$f":"DZ18*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.7448516735408521},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9406719044134304},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.2054895058145574},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":150.05547235936911},85.389196081814248,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.919370472880532},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":20.473653626775299},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":0.11350327960180515},661.05104153800187,24.68332524327834,14.472428670271135,6.6329915356735798,1231.2083852438145,0.87519765340356559,1077.5506896161796,2.9539784932548091E-4,0.16735620430954851,null,1.103377938459183E-3,9.7576255973469352E-5,null,null,null,7.6360231060982082E-5,1.4640808467465124E-2,4.4920956402083194E-4,0.18401893461585359,0.16105293975761922,4.9431013766258407E-2,0.81050172552990551,0,0.10215255718948722,3.4998364936711567E-2,2.5732356753599282E-3,3.2478649445267382E-4,1.8316407825226733E-5,1.0000000000000004,2.8248135310657472E-3,0.80110849522305316,6.0692171008268E-3,4.8742027296511418E-4,1.1779401994665925E-5,null,null,null,null,1.0283494514717589E-3,9.8522879916556144E-2,2.5399453974195916E-3,6.1382424039732651E-5,1.2521172937875121E-4,3.456110967587097E-2,3.1204353146184455E-4,2.5904251132503896E-5,2.4818036514760405E-3,6.3981541822615958E-5,1.5462309287678424E-6,1.1619708155744075E-6,3.2072874479476221E-4,2.8957788423371898E-6,1.8678427546443627E-7,1.8129623549762296E-5,0.9505689862337422,1.4022475075947061E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.012781006282806E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4195716120723821E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8473371450272763E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD20","v":0.86588266287714233},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95251288123397293},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93759458929405914},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95878922308718262},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94578595205285421},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94865778379202037},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93257190266298462},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95543164537279213},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94140174765112339},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97352544108751526},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96508676504946078},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97705798330632199},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96972768203881232},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9663823166840747},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95571910475754485},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97085363033825067},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96158027007464375},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95866220340170538},0.8300889814811373,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81050172552990551,3.4998364936711567E-2,3.2478649445267382E-4,0.95056898623374164,0.81050172552990518,6.5811741907200313E-3,2.7198479032452287E-3,0.86605750641425017,0.81050172552990485,5.1433827625328304E-2,0.80580511037647928,0.10337232710343508,3.6293420141483623E-2,2.7201223421661059E-3,3.5474839053502598E-4,2.0444020573047029E-5,1.0000000000000007]
[16,4,54,0.83908168085592616,0,0.10748167765967609,5.3436641484398209E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$46*(365.2425/4))","v":238.64571665991537},{"$f":"DZ19*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6644061781944037},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8936717154260347},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.201628265496858},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":148.26576853967669},87.223311208313845,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.004968798662372},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":21.963405767474921},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.12085336985573125},677.42412274784169,24.57267482984183,14.353136339430106,6.6032571604016335,1246.9369215805316,0.86770291632177787,1081.9708033247273,3.4170227642035003E-4,0.16576475300498764,null,1.1029524791718165E-3,9.717706900105336E-5,null,null,null,7.8259521509574414E-5,1.5004972585208852E-2,4.6045731408339151E-4,0.18285027425038269,0.15865971621729394,5.3436641484398209E-2,0.80110849522305316,0,0.10459209701738294,3.7588475346255673E-2,2.8670090089722836E-3,3.8471028661737818E-4,2.2571633320867328E-5,1.0000000000000004,3.2809832086490021E-3,0.7912801341904756,6.0497771093100351E-3,4.8585904260967842E-4,1.174167200889599E-5,null,null,null,null,1.0529078131308468E-3,0.10087573819174928,2.6006026939979997E-3,6.2848318504811425E-5,1.3447822523498292E-4,3.7118860305043078E-2,3.3513681597761451E-4,2.8861608782561685E-5,2.7651386522483472E-3,7.1285991629087389E-5,1.7227563122872206E-6,1.3763568779359964E-6,3.7990387360273785E-4,3.4300561367043283E-6,2.3017756626277471E-7,2.2341455754604553E-5,0.94656335851560214,1.6483538310383322E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0393856478056796E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4409378631353924E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8989725968846867E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD21","v":0.85885314109873356},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.9486835721783673},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93228421156590202},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95545411174968553},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94115053138174332},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9445267545904783},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92685103460571627},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95183170113120819},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93640422890883268},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97136504452901062},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9620683848649676},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97518216300646621},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96710365216472083},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9636499884279236},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95191124150649686},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96847875815504558},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95826534898021165},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95530738298476869},0.82046874659127944,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80110849522305316,3.7588475346255673E-2,3.8471028661737818E-4,0.9465633585156018,0.80110849522305283,6.5684167757865805E-3,2.8248135310657472E-3,0.85903885799594104,0.8011084952230525,5.5686060179519006E-2,0.79619431470676438,0.10575880615922112,3.8896898693953214E-2,3.0209372338559763E-3,4.1795007592460172E-4,2.5032950762231714E-5,1.0000000000000004]
[17,4.25,54.25,0.83193664609735818,0,0.11012787502800259,5.7935478874639804E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$46*(365.2425/4))","v":235.77661968396797},{"$f":"DZ20*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.5842839456232198},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8468603923467253},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.196855241611267},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":146.48325647908979},88.98403107878417,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.103494718391328},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":23.470898273371727},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.12827122052729745},693.22768580339039,24.461463841203567,14.235052985187808,6.5733721453543854,1262.0721458088497,0.86027236026664922,1085.7257837017737,2.9376070212247887E-4,0.16428458241646041,null,1.1017828824940869E-3,9.6704620782856802E-5,null,null,null,8.0087288481405736E-5,1.5355424449026276E-2,4.7128602127078858E-4,0.18168362838063826,0.15629740380882046,5.7935478874639804E-2,0.7912801341904756,0,0.10692551530105932,4.0205322041650754E-2,3.1748654587396698E-3,4.5118986523182521E-4,2.74942682035961E-5,1.0000000000000007,2.794619334678504E-3,0.78196414406885228,6.0257466071369703E-3,4.8392914724853061E-4,1.1695032559272136E-5,null,null,null,null,1.0763978703363819E-3,0.10312624562575606,2.6586213593446217E-3,6.4250445622246219E-5,1.4384037403370552E-4,3.9703013187843084E-2,3.5846847977396516E-4,3.196073835856524E-5,3.0620563689111556E-3,7.8940607374067287E-5,1.9077440958816685E-6,1.614197217670098E-6,4.4555288354518552E-4,4.0227844689695696E-6,2.80376862910892E-7,2.7213891340685209E-5,0.94206452112536054,1.4210899287878692E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0641482045765389E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4608247315404163E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9470328500893301E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD22","v":0.85181936921646983},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94420089486899117},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92607891902770323},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95154764359291477},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93572942158007011},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93969264275477382},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92016951692471638},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94761636211691014},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93056224961480605},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96883105943686143},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95853155469218987},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97298124687408005},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96402749294998358},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96044729490749525},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94745349424832703},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96569389847704601},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95438239818618498},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95137877175960439},0.81040286524620608,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.7912801341904756,4.0205322041650754E-2,4.5118986523182521E-4,0.94206452112536021,0.79128013419047527,6.5473778239286094E-3,3.2809832086490021E-3,0.85201802124002879,0.79128013419047494,5.9959835320383674E-2,0.78662213912966394,0.10803875376697618,4.1525442868043494E-2,3.3356678928031544E-3,4.87841678075539E-4,3.0319344054566272E-5,1.0000000000000004]
[18,4.5,54.5,0.82533420125420787,0,0.1126816069796652,6.1984191766127544E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$46*(365.2425/4))","v":232.97272465196428},{"$f":"DZ21*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.5059825386848207},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8011128845685134},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.1915645753362269},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":144.74125307067732},90.674964749176127,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.213731604834063},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":24.994461583098246},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.13574977007157249},708.46607633687393,24.354267693527401,14.121200803392185,6.5445660127452276,1276.7176562749498,0.85290543562527976,1088.9194287956723,3.0506154055559293E-4,0.16279706999577151,null,1.1002086683160192E-3,9.6190928316508109E-5,null,null,null,8.1842971985571965E-5,1.569205679149311E-2,4.8169191548421423E-4,0.18055412281192254,0.15399559277084304,6.1984191766127544E-2,0.7819641440688524,0,0.10915199223289303,4.2845563694436241E-2,3.496470326866639E-3,5.2449349091925285E-4,3.3144419905536448E-5,1.0000000000000007,2.9007509644905153E-3,0.77257084986087432,5.9991099569825235E-3,4.8178995152139352E-4,1.164333498366263E-5,null,null,null,null,1.0988113702482701E-3,0.10527361154029834,2.713981009568375E-3,6.5588312778043303E-5,1.532862216874715E-4,4.2310268741001959E-2,3.8200873174681199E-4,3.5198270524456546E-5,3.3722339961268755E-3,8.6937067052228866E-5,2.1009931630782313E-6,1.8764515760852164E-6,5.1794068370680704E-4,4.67635563636055E-6,3.3799511983010945E-7,3.2806424785706336E-5,0.93801580823387298,1.4928123358308315E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0873196139269487E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.479433745656956E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9920049347893897E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD23","v":0.84478660087041346},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94035242418424125},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9207611733475185},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9481918628181436},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93107979441538302},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93554398393751526},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91444662865584436},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94399640288361597},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92555389374238473},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96665127334140677},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95549213336798211},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9710873517751013},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96138273101739247},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95769411080155686},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9436262753712048},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96329890167876731},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95104670562025651},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94800478175992275},0.80086173719186327,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.7819641440688524,4.2845563694436241E-2,5.2449349091925285E-4,0.93801580823387243,0.78196414406885184,6.5213707869447727E-3,2.794619334678504E-3,0.84499607642733665,0.78196414406885162,6.4079322402950861E-2,0.77726749696486341,0.11021235686508694,4.4175801698263989E-2,3.6639723512510163E-3,5.646856208391443E-4,3.6364096745340783E-5,1.0000000000000007]
[19,4.75,54.75,0.81868176731372511,0,0.11514377964650141,6.6174453039774164E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$46*(365.2425/4))","v":230.04130951905384},{"$f":"DZ22*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.4241200129456262},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7532847971888823},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.1848698692020065},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":142.92002399658011},92.286792445190201,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.334435948077726},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":26.532389244543559},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.14327910096729549},723.11976305762209,24.234240153339357,14.000481640793279,6.5123117823986982,1290.4873015679027,0.84560159749136787,1091.2381237481432,3.8655911949850974E-4,0.1611627849176914,null,1.0974584804165478E-3,9.5564614315809521E-5,null,null,null,8.3527468045539014E-5,1.6015041513418836E-2,4.9167979010892281E-4,0.17933261590349556,0.15164394649030172,6.6174453039774164E-2,0.77257084986087432,0,0.11127272149728086,4.550603970209173E-2,3.8314743756353931E-3,6.0487775075903597E-4,3.9583773585145117E-5,1.0000000000000007,3.7108159680115898E-3,0.76240396846180647,5.9654044582960241E-3,4.7908305488262264E-4,1.1577917877656507E-5,null,null,null,null,1.1201603294496338E-3,0.10731898720586525,2.7667113247210654E-3,6.6862637244915498E-5,1.6280446068211066E-4,4.4937505849274827E-2,4.0572939213479221E-4,3.8570689573674636E-5,3.6953347052670355E-3,9.5266687134169339E-5,2.3022936605137198E-6,2.1640379306926685E-6,5.97320655472925E-4,5.3930573554183221E-6,4.0366138053917774E-7,3.9180112204605939E-5,0.93382554696022657,1.9340357589265694E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1091020514786297E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4969272732090347E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.0342812422739264E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD24","v":0.83775937281042356},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93632577810416795},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9152067727584543},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94467873166042671},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92621937302759194},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93120476665277097},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90847199679412838},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94020785023290387},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.920320708884104},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96436628058277662},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9523090308351384},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96910142940280253},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95861172660600436},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95480987402612816},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93962171485281543},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96078890496108493},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94755449132531699},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94447339240410033},0.79124143685659221,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.77257084986087432,4.550603970209173E-2,6.0487775075903597E-4,0.93382554696022579,0.77257084986087388,6.4925432434875799E-3,2.9007509644905153E-3,0.83798018751683589,0.77257084986087354,6.8691912613288289E-2,0.76748740916134039,0.11227855658072107,4.6844669965485121E-2,4.0054895140798968E-3,6.487325466830652E-4,4.3229618402841551E-5,1.0000000000000007]
[20,5,55,0.811279856033292,0,0.11751077177990621,7.1209372186802414E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$46*(365.2425/4))","v":227.14471449879045},{"$f":"DZ23*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.3432298716141551},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7060248242914176},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.2057297932520976},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":141.12042795589537},89.899620781651379,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.435425100187903},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":28.043262011468606},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.14985186597304706},737.10763242827704,24.110887945466924,13.880926207340945,6.4791641354483618,1299.6268974196576,0.83836030562490627,1089.5556029190927,2.9085752111343083E-4,0.15973615218630749,null,1.1178919885032603E-3,6.74289445111923E-5,null,null,null,1.0987186115686066E-4,1.6271904979970598E-2,5.0044812264029724E-4,0.17809455560420315,0.14930740606647161,7.1209372186802414E-2,0.76240396846180636,0,0.11328439166416128,4.8183300228878519E-2,4.1795046525243996E-3,6.9258734260709432E-4,4.6875463220537978E-5,1.0000000000000007,2.7440116297205897E-3,0.75324301511554592,6.0704268638467167E-3,3.3833828938244177E-4,8.1765633107112035E-6,null,null,null,null,1.4719945997672373E-3,0.10893189249233405,2.8125345332082946E-3,6.7970038851690868E-5,1.7238274872964188E-4,4.7581317777760083E-2,4.2959970238879016E-4,5.4307642807992192E-5,4.0189239205142063E-3,1.0376540840487583E-4,2.5076807973253943E-6,2.4778317235815455E-6,6.8393443954450298E-4,6.1750713390097721E-6,6.1700321451679544E-7,4.6258460006021179E-5,0.92879062781319832,1.4483821501107691E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2041766215268414E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7858639290477044E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.315866674985856E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD25","v":0.83074163833209858},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93113335739576875},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90805873744098453},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94014548320232605},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91995856321173897},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92561157737211652},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90078760909200195},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93532094120434783},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91358310902053697},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96141323194444217},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94819987394622929},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96653394805807613},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95503270884580538},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95108516041881563},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9344575460711545},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95754597110577977},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94304806150599052},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93991780133855074},0.78082885418149162,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76240396846180636,4.8183300228878519E-2,6.9258734260709432E-4,0.92879062781319754,0.76240396846180591,6.456065431056303E-3,3.7108159680115898E-3,0.83097752242597489,0.76240396846180569,7.3432267914784188E-2,0.75782349178867614,0.11414335551017102,4.9457745414614666E-2,4.352087438794899E-3,7.4014359527823661E-4,5.0908337681447157E-5,1.0000000000000007]
[21,5.25,55.25,0.804762905563846,0,0.11958193079338855,7.5655163642765977E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$46*(365.2425/4))","v":224.14426206223058},{"$f":"DZ24*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.2594394142137242},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6570703450356139},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.1971991021684776},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":139.25630739802568},91.248321555142141,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.515006372174824},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":29.524757029290637},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.15706257915677979},749.35324680228427,23.972032341010735,13.75451490462342,6.4418503602596022,1310.4810702656166,0.83118102441222164,1089.2469984561999,4.6519739425100634E-4,0.15794952067491536,null,1.1133890656321965E-3,6.6891455896754898E-5,null,null,null,1.1166874028673584E-4,1.6538033506485351E-2,5.0870409741353678E-4,0.17675340493488093,0.14691407618212257,7.5655163642765977E-2,0.75324301511554581,0,0.11500231935618078,5.0732190600350828E-2,4.5246702250653983E-3,7.8769984794937878E-4,5.494121214235635E-5,1.0000000000000007,4.4883398854648014E-3,0.74238313418937396,6.027477824508882E-3,3.3594450310907032E-4,8.1187130891112182E-6,null,null,null,null,1.4943170066610311E-3,0.11058381569117554,2.8551858719177226E-3,6.9000786426494709E-5,1.8150177391799066E-4,5.0098363355161372E-2,4.523254712714676E-4,5.8792654832527384E-5,4.3508278879341592E-3,1.1233490397425789E-4,2.7147783244536607E-6,2.8181105137761406E-6,7.7785864813612927E-4,7.0230892994733466E-6,7.2316948297229034E-7,5.4218042659384056E-5,0.92434483635723452,2.4008239066096504E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2241125286664597E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7969753069955669E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3427193511715071E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD26","v":0.82373686867374862},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92726273155215622},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9027409397666859},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93676400945474914},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91529650416704744},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92144389384590619},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89507405872918833},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93167694070661555},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90856849307478116},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95920711076642629},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94513343840910113},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96461517628563975},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95236052263913995},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94830460282822815},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93060781259750958},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95512395219212931},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93968646586380244},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93652055527353917},0.77144650964962547,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75324301511554581,5.0732190600350828E-2,7.8769984794937878E-4,0.92434483635723397,0.75324301511554548,6.4169417165398698E-3,2.7440116297205897E-3,0.82398341621752946,0.75324301511554526,7.8768409943202528E-2,0.74781307465245994,0.11580680643593261,5.2010842165269501E-2,4.7024715418933155E-3,8.3894670002988294E-4,5.9448561212833703E-5,1.0000000000000007]
[22,5.5,55.5,0.79656282147167257,0,0.12155552228468897,8.1881656243639078E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$46*(365.2425/4))","v":221.06478362632308},{"$f":"DZ25*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.1734420814263737},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6068265013497682},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.187691501571426},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":137.34308958129091},92.521889996451677,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.600423500680169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":31.014260515378208},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.16429516407900219},760.99039896710894,23.824136211851833,13.623820567225605,6.4021071829039897,1320.5171653976408,0.82406322282635724,1088.1896311151058,3.5421840905595182E-4,0.1564017960719549,null,1.1080719028690308E-3,6.6300193359633181E-5,null,null,null,1.1336955425689196E-4,1.6789936578203643E-2,5.1652188867059559E-4,0.17535021459837061,0.14449966296522665,8.1881656243639078E-2,0.74238313418937396,0,0.11661129351568442,5.328949373018816E-2,4.8802728587212336E-3,8.9019355211038731E-4,6.395591028331107E-5,1.0000000000000007,3.3673214198948146E-3,0.7326948715557291,5.9796103882075874E-3,3.3327658751127978E-4,8.0542380312252636E-6,null,null,null,null,1.5152236932677407E-3,0.11213097146075046,2.8951321992110651E-3,6.9966162455145135E-5,1.9065089697021495E-4,5.2623716585364605E-2,4.7512624785334216E-4,6.341328392992487E-5,4.6927679141844213E-3,1.2116352257356013E-4,2.9281380333269286E-6,3.1847966138737012E-6,8.7907183786657846E-4,7.9369176299351096E-6,8.4182639532533282E-7,6.3114083887985743E-5,0.91811834375636159,1.826273500424308E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2430536420804602E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8075322316653266E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3682320896458473E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD27","v":0.81674813156375237},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92088047638790271},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89399231969399007},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93118414796828108},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90761859661940403},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91457499087509264},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88568047292970631},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92566627556558323},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90031460670608809},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95556040865027936},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94007098218885643},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96144215342346828},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94794637899807099},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94371221050436083},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92425969221666771},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95112162419848567},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93413916800729524},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93091633817537944},0.76032417984691136,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74238313418937396,5.328949373018816E-2,8.9019355211038731E-4,0.91811834375636092,0.74238313418937352,6.3715410407070633E-3,4.4883398854648014E-3,0.81701349542445501,0.74238313418937341,8.4451974202175026E-2,0.73753900287255159,0.11736093768232123,5.4570809551137557E-2,5.0630937106226834E-3,9.452144562752629E-4,6.8967524917279421E-5,1.0000000000000007]
[23,5.75,55.75,0.78954723228825618,0,0.12343047555103343,8.7022292160710987E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$46*(365.2425/4))","v":218.26006643871651},{"$f":"DZ26*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0951177150192031},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5610655795280892},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.1791497983414789},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":135.60057538419125},93.734609628460703,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.690601519410428},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":32.510297307787063},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.1715456841389551},772.06703591762573,23.697945140396989,13.509074809546583,6.3681966663675071,1330.4452815895306,0.817006374387795,1086.9822758328114,2.9360170111716503E-4,0.15499043320839964,null,1.1036141427349852E-3,6.5763661908114799E-5,null,null,null,1.1497363733052119E-4,1.702751569824108E-2,5.2389797358530531E-4,0.17411980002331681,0.14225698652617796,8.7022292160710987E-2,0.7326948715557291,0,0.11811058184895805,5.5852125372086954E-2,5.245914562524134E-3,1.0002353604401386E-3,7.3979139551247773E-5,1.0000000000000007,2.7510256847977838E-3,0.72366836394009293,5.9366059065730893E-3,3.3087971113366461E-4,7.9963131316069248E-6,null,null,null,null,1.5347051443101354E-3,0.11357265564279867,2.9323553342839826E-3,7.0865727565267317E-5,1.9981908354759065E-4,5.5154331755378407E-2,4.9797453316095569E-4,6.8164358685599553E-5,5.0443612995066476E-3,1.3024138320042808E-4,3.1475211314589195E-6,3.5784871519845333E-6,9.8773882883867298E-4,8.9180444494810239E-6,9.7375820470415003E-7,7.3005381346543627E-5,0.91297770783928955,1.5111949246626177E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2610995838066183E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.817590227899968E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3925390763429634E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD28","v":0.80977815309687617},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91605355986849735},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88739219676011316},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92696061735425639},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9018195284951781},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90938265476961189},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.8785988411157567},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9211186543169172},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89408436033427952},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95279486419214621},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93623705054603901},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95903474264511834},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94460129652058811},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94023268917005465},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91945833041858582},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94808742684928138},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92994008776074832},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92667575652036038},0.75040178263470791,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7326948715557291,5.5852125372086954E-2,1.0002353604401386E-3,0.912977707839289,0.73269487155572877,6.3209412137500923E-3,3.3673214198948146E-3,0.81005712204043745,0.73269487155572854,8.9301425419059888E-2,0.72818161774791101,0.11880992169916491,5.7134846086441503E-2,5.4335562179443058E-3,1.0591077862396197E-3,7.9525043239365669E-5,1.0000000000000004]
[24,6,56,0.78320391095292807,0,0.12521553036966371,9.1580558677408788E-2,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$46*(365.2425/4))","v":215.7251197382981},{"$f":"DZ27*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0243269432923556},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5197061518137533},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.1716178105876145},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":134.0256641475473},94.892772443713,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.784630514816818},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":34.011618744258818},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.17880960370502089},782.63640050278286,23.593193427813947,13.409953193886743,6.3400474111086416,1340.3138606336249,0.81000995712551338,1085.6675727865738,1.852481044243732E-4,0.15380924166828405,null,1.1000472519093402E-3,6.5284158595219348E-5,null,null,null,1.1648945667894763E-4,1.7252024937074589E-2,5.3087047341574174E-4,0.17305920605038227,0.14017968007304554,9.1580558677408788E-2,0.72366836394009293,0,0.11950926154937176,5.8417566800796052E-2,5.6211978733644785E-3,1.1179802120391011E-3,8.5070946927483579E-5,1.0000000000000007,1.652794307550083E-3,0.71578017323885945,5.898684988424505E-3,3.2876616971953192E-4,7.9452355393722126E-6,null,null,null,null,1.5528793070131194E-3,0.11491759667587902,2.9670806384545084E-3,7.1704928025115552E-5,2.0899732254502486E-4,5.7687721607875019E-2,5.2084787037600918E-4,7.3040714543848995E-5,5.4052258517198054E-3,1.3955861795774839E-4,3.3726891430754673E-6,3.9997364452246805E-6,1.104012624407114E-3,9.9678511867623716E-6,1.119755285815449E-6,8.3951191641668134E-5,0.90841944132259167,9.185800311178216E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2783354924865747E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8271967481489132E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4157549887821086E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD29","v":0.80282936720290632},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91207759591201554},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88196632697208621},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9234794099615018},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89704783398707244},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90510740435711989},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87278041552745123},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91737161608345474},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88896037889956414},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95051195381914999},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93307563984287423},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95704675486886226},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94184159347330354},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93736249041837838},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91550324595433263},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9455834274998367},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92647890459964299},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92318139225843754},0.74115713296033947,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72366836394009293,5.8417566800796052E-2,1.1179802120391011E-3,0.90841944132259123,0.7236683639400926,6.2754819308383607E-3,2.7510256847977838E-3,0.80311903767590809,0.72366836394009237,9.3326974249100345E-2,0.71972426858947625,0.12016277160683764,5.9700567608422558E-2,5.8134608795123903E-3,1.1807757272019818E-3,9.1181339449494778E-5,1.0000000000000007]
[25,6.25,56.25,0.77800731289727332,0,0.12691929728193535,9.5073389820791901E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$46*(365.2425/4))","v":213.27522241363744},{"$f":"DZ28*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.9559112554060407},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.479734364126807},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.1641397561039957},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":132.50359237199663},95.994833689645048,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.88164692421482},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":35.517039769209546},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.1860810581880015},792.72295034460706,23.49394597072007,13.315832166029086,6.3133772790922889,1349.8043073629767,0.80307345353837845,1083.9920067149646,2.4660497015265779E-4,0.15251811203894947,null,1.0965426990686416E-3,6.4808322756736641E-5,null,null,null,1.1792531943940565E-4,1.7464694664485202E-2,5.3747680864904091E-4,0.17204616482350116,0.13816570775284215,9.5073389820791901E-2,0.71578017323885945,0,0.12081628166430353,6.0983568416049051E-2,6.0057238856603022E-3,1.2435712423648625E-3,9.7291731971505977E-5,1.0000000000000007,2.2634088244855681E-3,0.70732116652284494,5.8610356053863458E-3,3.2666776245112388E-4,7.8945236914370826E-6,null,null,null,null,1.5698624634983508E-3,0.11617439977605497,2.9995302915341781E-3,7.2489133216023231E-5,2.1817756569111188E-4,6.0221664648173905E-2,5.4372620218403147E-4,7.8037168205775221E-5,5.7749779915917459E-3,1.4910532313585479E-4,3.6034027269265901E-6,4.4490565814648892E-6,1.2280345717536095E-3,1.1087614029788045E-5,1.2806126542131849E-6,9.6011119317292794E-5,0.90492661017920872,1.2723959530697049E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2948347220418756E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8363926765886658E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4379786310502214E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD30","v":0.79590395571705508},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90966882423197482},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87868386538234144},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92136938217889019},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89415920270774518},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90251807010899732},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86926191851668122},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91510103580633484},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8858595874480033},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94912671905140411},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9311588612137176},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95584016043167142},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9401677576629961},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93562181998012239},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91310704871263604},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94406433952292701},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92438095705467127},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92106378469902195},0.73307830970967347,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71578017323885945,6.0983568416049051E-2,1.2435712423648625E-3,0.90492661017920806,0.71578017323885912,6.2353963936834095E-3,1.652794307550083E-3,0.79619906465959778,0.7157801732388589,9.7140997666350148E-2,0.71155066988085214,0.12142585852287241,6.226571555910413E-2,6.20240586817177E-3,1.3103555686271634E-3,1.0399693402275671E-4,1.0000000000000004]
[26,6.5,56.5,0.77224616911989352,0,0.12854522536819857,9.9208605511908382E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$46*(365.2425/4))","v":210.74278052049547},{"$f":"DZ29*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8851904327791482},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4384158040944115},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.1558417959264207},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":130.93023732157334},97.036343976487288,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.980753802623234},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":37.025329516973635},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.19335336582758561},802.32265448424323,23.385626051204564,13.217068390215116,6.2842691624909062,1358.5978646249346,0.79619635055686699,1081.7106616887254,2.4972783688760684E-4,0.15123404885342601,null,1.0923458515517996E-3,6.4287545442552279E-5,null,null,null,1.1928470365624776E-4,1.7666040070237983E-2,5.4373239761915809E-4,0.17096946725882134,0.13612526588812532,9.9208605511908382E-2,0.70732116652284494,0,0.12203543538144132,6.3547862702159216E-2,6.3990878506832369E-3,1.3771398948894643E-3,1.1070213607400743E-4,1.0000000000000004,2.2875421922167009E-3,0.69888218851183215,5.8192582845811441E-3,3.2433928249852033E-4,7.8382517164710331E-6,null,null,null,null,1.5857039016837029E-3,0.1173467123929651,3.0297984677618841E-3,7.3220619030641898E-5,2.2735170061942983E-4,6.2753921690002157E-2,5.6658931153763178E-4,8.3148460447811156E-5,6.1532285212434184E-3,1.5887144995610188E-4,3.8394190359052128E-6,4.9269178188009182E-6,1.3599344721492081E-3,1.2278504921455309E-5,1.4571285085799817E-6,1.0924500756542745E-4,0.9007913944880922,1.3014161268018076E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.310660937029615E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8452134969797998E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4592957561418466E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD31","v":0.78900388121962473},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90634223231564937},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87415653647273106},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91845412450560093},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89017267147635304},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89894305530485963},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86441083643175887},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91196466876794546},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88158163073917328},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94721095709717951},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92850987055877021},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95417106392121243},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93785374839296354},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93321564397540335},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90979772905852618},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9419638345294149},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92148231888378229},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91813854516391336},0.7244148756316674,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70732116652284494,6.3547862702159216E-2,1.3771398948894643E-3,0.90079139448809165,0.70732116652284471,6.1955978915289069E-3,2.2634088244855681E-3,0.78930738278481061,0.70732116652284438,0.1013036706625559,0.70310167751733854,0.12260070302949379,6.4827961071210888E-2,6.5999822771057003E-3,1.4479729084973872E-3,1.1803253379839771E-4,1.0000000000000007]
[27,6.75,56.75,0.76650905387419987,0,0.13009221031259721,0.1033987358132034,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$46*(365.2425/4))","v":208.20757254688493},{"$f":"DZ30*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8143923647525799},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3970521135252776},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.1471826419888311},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":129.35516376116689},98.020059777965912,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.081052935896153},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":38.535255380227674},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.20062133230026735},811.44167993498547,23.27510398322044,13.118196390563231,6.2545692766684526,1366.8479024401461,0.78937813950511604,1078.9598542146728,2.5882971470288197E-4,0.14994501155106199,null,1.0878494146343855E-3,6.3747443980795838E-5,null,null,null,1.2056685210562185E-4,1.7855949108240163E-2,5.4963334426182456E-4,0.16988158742898768,0.13410081142086999,0.1033987358132034,0.69888218851183204,0,0.12316597067754625,6.6108059440262559E-2,6.8008767035281636E-3,1.5188059221053099E-3,1.2536293152278798E-4,1.0000000000000004,2.3721122201281674E-3,0.69040472483313753,5.7756624798037332E-3,3.2190944842861553E-4,7.7795303339654833E-6,null,null,null,null,1.600393849930467E-3,0.11843381139685243,3.0578664965043817E-3,7.3898934258985675E-5,2.3651117597513419E-4,6.528213237691291E-2,5.8941588737451787E-4,8.8369223987661732E-5,6.5395802461348197E-3,1.6884674317244007E-4,4.0804902332419742E-6,5.4337485891523272E-6,1.4998305819476391E-3,1.3541591568518422E-5,1.6501027705454079E-6,1.2371282875224258E-4,0.89660126418679709,1.3659621433917468E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3258697600713552E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8536902108697384E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4797812849640141E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD32","v":0.78213091423422765},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90295172791532818},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86954923115271721},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91548137041744926},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88611285461751643},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89530048053118805},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85947620848065587},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90876729892119446},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87722667208500049},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9452551404704177},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92580776000861886},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95246659983672666},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93549241819616658},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93076053728865205},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90642471684431924},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93981986110748306},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91852642723685063},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91515619861380482},0.71577195428893559,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69888218851183204,6.6108059440262559E-2,1.5188059221053099E-3,0.89660126418679664,0.69888218851183181,6.1514358187961353E-3,2.2875421922167009E-3,0.78244292864953913,0.69888218851183159,0.10555097097389396,0.69464345667248473,0.1236877222771012,6.7384983881054239E-2,7.005775650815226E-3,1.5937416236126946E-3,1.3334892103839549E-4,1.0000000000000004]
[28,7,57,0.76073531048010368,0,0.13156148338531246,0.10770320613458452,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$46*(365.2425/4))","v":205.72144553381906},{"$f":"DZ31*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.7449649287292335},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3564892131421717},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.1384749974976951},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":127.81058321122663},98.949207535458513,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.181701420369418},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":40.0456606534865},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.20788021591182859},820.09603643421065,23.166878774578247,13.022152161147416,6.2254866111120508,1374.6669616906895,0.78261831606329801,1075.8395427062176,2.279287100579602E-4,0.14873062876457316,null,1.0833193758794958E-3,6.3205436364833118E-5,null,null,null,1.2177317548904683E-4,1.8034630797676893E-2,5.5518564376094801E-4,0.16881667190380237,0.13211901948876409,0.10770320613458452,0.69040472483313764,0,0.12420947387665615,6.8661908321845905E-2,7.2106745981022893E-3,1.6686773251200792E-3,1.4133491055400298E-4,1.0000000000000007,2.0524711129940171E-3,0.68229324469045372,5.731822542086637E-3,3.1946600748673158E-4,7.7204801165225654E-6,null,null,null,null,1.6139529206141254E-3,0.1194372221636051,3.0837737617498053E-3,7.4525030687129374E-5,2.4564794095296365E-4,6.7804074514827409E-2,6.1218586606552887E-4,9.3694055404838596E-5,6.9336332973942713E-3,1.7902087848970994E-4,4.326366813469543E-6,5.969935282154515E-6,1.6478295529349046E-3,1.4877836903020157E-5,1.8603356243113575E-6,1.3947457492969161E-4,0.89229679386541605,1.1961815627369088E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3405100818799292E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8618500677427729E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4995010708772463E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD33","v":0.77528665596877344},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89940602917061896},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86473861645747818},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91237093136052894},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88187078748104841},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89149239282233772},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85432615272573231},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90542276732522287},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87267799053388018},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94320627316665362},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92297955027671819},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9506805328368152},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93301989524155959},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92819012047090688},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90289718963548293},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93757437246441688},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91543353959967011},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91203635682139628},0.70708961720200336,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69040472483313764,6.8661908321845905E-2,1.6686773251200792E-3,0.89229679386541549,0.69040472483313731,6.1053514585663144E-3,2.3721122201281674E-3,0.77560760052957733,0.69040472483313708,0.10971000428502073,0.68634898476179562,0.12468925929117394,6.9934611302954919E-2,7.4193696361828706E-3,1.747763878272347E-3,1.5000684460009215E-4,1.0000000000000004]
[29,7.25,57.25,0.75532740940594223,0,0.13295578815860135,0.11171680243545694,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$46*(365.2425/4))","v":203.28726469577424},{"$f":"DZ32*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6769881385192242},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3167738509224769},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.1297573174001867},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":126.29827577169448},99.825925160642043,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.281906413602798},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":41.555457329616615},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.21512537042990382},828.30307122423062,23.061220846505439,12.929066462195077,6.1970938343821578,1382.0779264159155,0.77591638023031739,1072.37690186086,2.3517419062658713E-4,0.14751414419699738,null,1.0787858012277346E-3,6.266366520801292E-5,null,null,null,1.2290647757908952E-4,1.8202500468307077E-2,5.6040165599376428E-4,0.16777657645593963,0.13018059389112777,0.11171680243545694,0.68229324469045372,0,0.12516904470569173,7.1207314284063947E-2,7.6280646742634527E-3,1.8268504314246147E-3,1.5867877864618132E-4,1.0000000000000004,2.1182341746789294E-3,0.67416239732485594,5.687932078609243E-3,3.1701975046622712E-4,7.6613618433914484E-6,null,null,null,null,1.6264213909628206E-3,0.12035992532554786,3.1075972210461459E-3,7.510076813491346E-5,2.5475450016156223E-4,7.0317679215758891E-2,6.3488056814349362E-4,9.9117538102499943E-5,7.3349868310615129E-3,1.8938350643674334E-4,4.5767986626963038E-6,6.5358225233846138E-6,1.804026509125564E-3,1.6288099775666072E-5,2.0886261121233412E-6,1.5659015253405797E-4,0.88828319756454399,1.2492908602013464E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3546251137835818E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8697171516496767E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5185133173932665E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD34","v":0.76847255749448207},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89631190656757009},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86054702358165092},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90965528165631238},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87817198495814985},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88817032098474324},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84984074365387596},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90250351399021356},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86871332840994653},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94141538540789393},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92050951168487682},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94911892634880601},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93085966169505874},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92594460796331657},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89981882253367274},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93561202972889501},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91273313642780796},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90931302815889503},0.69878210831231802,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68229324469045372,7.1207314284063947E-2,1.8268504314246147E-3,0.8882831975645431,0.68229324469045338,6.0590090296898909E-3,2.0524711129940171E-3,0.76880084894449707,0.68229324469045316,0.11377037846172759,0.67822782100765489,0.12560845105492441,7.24748052356676E-2,7.8403471017233824E-3,1.9101302234934611E-3,1.6806691480930082E-4,1.0000000000000007]
[30,7.5,57.5,0.74989810352768937,0,0.13427794198431284,0.11582395448799826,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$46*(365.2425/4))","v":200.86014420760327},{"$f":"DZ33*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6092085152224866},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2771736832471867},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.1208034614421616},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":124.7903547850803},100.65035042145222,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.380901748263351},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":43.0635940073794},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.22235190574130123},836.07315782598698,22.954241294619525,12.836334374597373,6.1683459061692583,1389.0069621368048,0.76927183628682816,1068.5239363781686,2.3405247010585071E-4,0.14631215660672631,null,1.0740522918757109E-3,6.2109602658689199E-5,null,null,null,1.2396961815781552E-4,1.8359981743897764E-2,5.6529400757990571E-4,0.16673161634100203,0.12826193666971356,0.11582395448799826,0.67416239732485583,0,0.12604785740415711,7.3742296187271267E-2,8.0526295291833121E-3,1.9934100155623072E-3,1.7745505097242035E-4,1.0000000000000004,2.0994088011452297E-3,0.666098028108847,5.6428525524610113E-3,3.145072204407028E-4,7.6006419619341628E-6,null,null,null,null,1.6378405064062162E-3,0.12120497316474116,3.129415681880392E-3,7.5628051129336321E-5,2.6382376578635376E-4,7.2820990091610582E-2,6.5748232987433751E-4,1.0463424843224879E-4,7.7432394813406495E-3,1.9992426406899216E-4,4.8315353414217873E-6,7.131713606073737E-6,1.9685051659245273E-3,1.7773136031706249E-5,2.3357707713116129E-6,1.7511928020110874E-4,0.88417604551200257,1.253149968685302E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3682532413672216E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8773128569889424E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5368697279873418E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD35","v":0.76168993604868696},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89309120560461019},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85619025290100437},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9068271920430786},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8743248452149982},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88471336085511909},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84518050836103109},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89946416279783514},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86459114366426359},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93954828599700368},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91793641049561514},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94749043827397517},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92860845984742324},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92360478520672185},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89661442053847207},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93356658612024734},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90992084788473704},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90647746737622181},0.6904547641553701,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67416239732485583,7.3742296187271267E-2,1.9934100155623072E-3,0.8841760455120018,0.67416239732485561,6.0126131909188614E-3,2.1182341746789294E-3,0.76202589966641876,0.67416239732485539,0.11788154189107197,0.67013021271685147,0.12644784156067965,7.5003604590601472E-2,8.2682900167447854E-3,2.0809197227779136E-3,1.8758950127332856E-4,1.0000000000000007]
[31,7.75,57.75,0.74453137053277219,0,0.13552950017308268,0.11993912929414569,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$46*(365.2425/4))","v":198.40091562267114},{"$f":"DZ34*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.5405322431133595},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2370496495250016},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.1114101410693309},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":123.26248568580245},101.42193292955781,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.477927788568095},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":44.569028248695332},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.22955483083706518},843.40978464791351,22.842517276596915,12.741678940927049,6.1383230280289949,1395.3831410333059,0.76268419275856636,1064.2366645078996,2.6741268035809307E-4,0.14505576916929097,null,1.0689428786859413E-3,6.1532032451863916E-5,null,null,null,1.2496428085979013E-4,1.8507324061837725E-2,5.6986996540299808E-4,0.16565581506888741,0.12634307159157673,0.11993912929414569,0.666098028108847,0,0.12684782571720218,7.6264912993931677E-2,8.483950504306257E-3,2.1684294299935195E-3,1.9772395157423677E-4,1.0000000000000007,2.4301232244596663E-3,0.65775293609260088,5.5955604770299549E-3,3.1187137286991943E-4,7.536941886547386E-6,null,null,null,null,1.6482351337638681E-3,0.12197420589833996,3.1492766571909339E-3,7.6108027907417016E-5,2.7284879348387714E-4,7.5312090355375574E-2,6.7997384507222655E-4,1.1023874642902069E-4,8.157988674954807E-3,2.1063275726571323E-4,5.0903256567157734E-6,7.757870959293436E-6,2.1413379593565106E-3,1.9333599677715396E-5,2.6025623071563784E-6,1.9512138926708038E-4,0.88006087070585481,1.4685371563583627E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3814287228154501E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8846562777317779E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5546164467316442E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD36","v":0.75493998899304404},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88987160348609518},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85184140236615657},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90399869092699325},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87048206278204732},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88125861868423794},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84053071581792926},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89642515956076485},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86047513686398924},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93767880285068994},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91536212385004456},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94585943334172817},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92635536823099218},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92126325351252392},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8934110084035799},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93151894817965686},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90710807158525453},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90364203070492866},0.68219550471403079,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.666098028108847,7.6264912993931677E-2,2.1684294299935195E-3,0.88006087070585437,0.66609802810884666,5.9649604148636478E-3,2.0994088011452297E-3,0.7552835266941974,0.66609802810884655,0.12217503245984712,0.66192548210072388,0.12720879604628604,7.7519075689684053E-2,8.7027789970636274E-3,2.2602000733078715E-3,2.0863463308787414E-4,1.0000000000000004]
[32,8,58,0.73887814519465955,0,0.13671091917979239,0.12441093562554856,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$46*(365.2425/4))","v":195.90425628819247},{"$f":"DZ35*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4708106821047551},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1963149069544188},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.1015630845726458},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":121.71136161708199},102.14083405869064,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.572231522634418},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":46.07072670537525},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.23672934495990575},850.31518602538313,22.7255490865121,12.644763322452357,6.1068909171959174,1401.1972175621097,0.75615296237999818,1059.5194269382,2.7022706254151591E-4,0.14380621846695779,null,1.0634438112510198E-3,6.0930235242016223E-5,null,null,null,1.2589113089279966E-4,1.8644626031120461E-2,5.7413215192830195E-4,0.1645454688899339,0.12442154374732935,0.12441093562554856,0.65775293609260088,0,0.1275697663753699,7.8773238385436428E-2,8.9216074898209978E-3,2.3519707166222239E-3,2.1954531460151156E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000004},2.4515674597671978E-3,0.64943880626574735,5.5459839992636839E-3,3.0910820298792242E-4,7.47016483474034E-6,null,null,null,null,1.657615885468178E-3,0.12266840887728618,3.1672004241123587E-3,7.6541188503183343E-5,2.8182269156977019E-4,7.7789077755082175E-2,7.0233793878448833E-4,1.1592557327042671E-4,8.5788304431301237E-3,2.2149855587554474E-4,5.3529175449022706E-6,8.4145165469584383E-6,2.3225861561993071E-3,2.0970043875958355E-5,2.8897882929481828E-6,2.1665552630856339E-4,0.87558906437445172,1.500376992421959E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3941822647726473E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8917645283806146E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5717948339501596E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD37","v":0.74822380584380976},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88611265927528182},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84677219758547284},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90069461544898055},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8659994075406362},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87722646258166914},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83511321796031357},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89287619262870876},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85567567590907556},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93549230446175091},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9123539746963395},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94395129572511294},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92372146318541759},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91852628491441712},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88967083494953403},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92912461514688371},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90382226502655838},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.9003305335000179},0.67364873829277105,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65775293609260088,7.8773238385436428E-2,2.3519707166222239E-3,0.8755890643744515,0.65775293609260055,5.9149687917864216E-3,2.4301232244596663E-3,0.74857658822444939,0.65775293609260044,0.12667005358300629,0.65359587117917417,0.12789207962595989,8.0019312383809452E-2,9.1433936125367658E-3,2.448027714348538E-3,2.3126190116546779E-4,1.0000000000000004]
[33,8.25,58.25,0.73324827736000475,0,0.13782255109953181,0.12892917154046399,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$46*(365.2425/4))","v":193.4200083181685},{"$f":"DZ36*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4014357201263348},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.155782664472266},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":1.0915543054324355},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":120.16794847866969},102.80951795727039,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.663088694076876},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":47.567695490016241},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.24387130990290926},856.79956301580842,22.607645488745757,12.548413609521967,6.0752074402615204,1406.5517324924731,0.74967766205827768,1054.4604143789772,2.710602669404308E-4,0.14256725314908653,null,1.0578027815171778E-3,6.0320420484046282E-5,null,null,null,1.2675073613931893E-4,1.8771971845633513E-2,5.7808274919653841E-4,0.16343324194899755,0.12252225072692932,0.12892917154046399,0.64943880626574746,0,0.12821439287654987,8.1265386382182447E-2,9.3651797352525355E-3,2.544084712074852E-3,2.4297848772942404E-4,1.0000000000000007,2.4529806342421826E-3,0.64117653038343336,5.4955933046759962E-3,3.0629965232254342E-4,7.4022910733380241E-6,null,null,null,null,1.6659920325672137E-3,0.12328826818616978,3.1832046968012632E-3,7.6927961011614393E-5,2.9073871267831742E-4,8.0250089873785277E-2,7.2455779571884663E-4,1.2168926180942263E-4,9.0053602010439649E-3,2.3251121384123714E-4,5.6190585579104338E-6,9.1018322444769993E-6,2.5122999579473243E-3,2.2682921883050638E-5,3.1982298987031491E-6,2.397802578307209E-4,0.87107082845953632,1.5205237847288389E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4065415006987808E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.89865301058312E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5884421105401962E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD38","v":0.74154237870405015},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88228779754011588},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8416231404624841},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89733065635494658},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86144242924577141},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87312506117429656},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82961314837036249},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88926401839280578},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85079876150484579},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93326318897731109},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90929015971659299},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9420053466783832},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92103761234112336},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91573777690388292},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88586492730366018},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92668420411389107},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90047679507347156},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.8969597711748184},0.66513368231881531,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64943880626574746,8.1265386382182447E-2,2.544084712074852E-3,0.87107082845953598,0.64943880626574702,5.8625623670863465E-3,2.4515674597671978E-3,0.74190451320327655,0.6494388062657469,0.13120102189218413,0.64530766832459041,0.12849912718369783,8.2502490302545764E-2,9.5897139920501501E-3,2.6444479419317065E-3,2.5553036300055303E-4,1.0000000000000007]
[34,8.5,58.5,0.72766093577813118,0,0.13886619197796526,0.13347287224390428,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$46*(365.2425/4))","v":191.00285266180637},{"$f":"DZ37*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.3339343741337162},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1163450799948063},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":1.0817081673399569},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":118.66621844099517},103.43169014548241,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.749829559835582},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":49.05901552312686},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.25097719507654853},862.88264144908305,22.493577820446728,12.455735526060698,6.044554768027762,1411.5690807114095,0.74325781283751513,1049.1597475986241,2.3796447638018361E-4,0.14140619538939689,null,1.0522941563658799E-3,5.9720523660010656E-5,null,null,null,1.2754498981668377E-4,1.8889641977386289E-2,5.8173000019347948E-4,0.16235509151319943,0.12067169022113523,0.13347287224390428,0.64117653038343347,0,0.12878386149084581,8.3739594222909081E-2,9.8142482488477647E-3,2.7448111717885615E-3,2.6808223827168195E-4,1.0000000000000007,2.1095556004497844E-3,0.63331008107182829,5.4460214507529754E-3,3.0353674015277162E-4,7.3355202496180473E-6,null,null,null,null,1.6733915932009998E-3,0.12383585724904921,3.1973430094121812E-3,7.7269639183425232E-5,2.9959055027530419E-4,8.2693385973442668E-2,7.4661769919111059E-4,1.275243677514427E-4,9.4371750550237433E-3,2.4366032876968558E-4,5.8884973028932981E-6,9.8199602826946997E-6,2.7105186233495442E-3,2.4472588156322682E-5,3.5286606553684931E-6,2.6455357761631345E-4,0.86652712775609642,1.3241927352462657E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.418531390945475E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9053356361166053E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6045918968549671E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD39","v":0.73489661136136775},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87842758065776527},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8364357591414634},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89393360582569803},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85684772622847583},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86898725091306062},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82407497769184701},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88561745635662092},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84588365065799054},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93100906985774134},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9061950279755342},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94003693208482086},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91832508869639484},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91291984900748557},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.882023689913908},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92421702643249293},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89709830159597104},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89355662181964457},0.65667173343476803,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64117653038343347,8.3739594222909081E-2,2.7448111717885615E-3,0.86652712775609575,0.64117653038343303,5.8092952480718781E-3,2.4529806342421826E-3,0.73526810293414446,0.64117653038343281,0.13558457761021209,0.63724330572763088,0.12903287009532399,8.4966929972958349E-2,1.0041323081247831E-2,2.8494950619538956E-3,2.8149845067360567E-4,1.0000000000000007]
[35,8.75,58.75,0.72245852574695513,0,0.13984519127652559,0.13769628297651987,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$46*(365.2425/4))","v":188.49788863033689},{"$f":"DZ38*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2639808966477997},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0754748404866254},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":1.0711535845281206},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":117.1099348316005},104.00285600214274,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.83178692940065},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":50.54377122804604},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.2580417843302395},868.55990141243819,22.36988373411516,12.357822933361586,6.0113152502738254,1415.9538120577083,0.73689293986334925,1043.4063672779209,3.4068674188556203E-4,0.14005175197429634,null,1.0461735791540518E-3,5.9082474946081535E-5,null,null,null,1.2827720224119099E-4,1.8998126766456177E-2,5.8508863514488416E-4,0.16120918737412426,0.11879391201709995,0.13769628297651987,0.63331008107182829,0,0.12928187869980218,8.6194265723007618E-2,1.0268397913647897E-2,2.9541789521192298E-3,2.9491466307552945E-4,1.0000000000000007,3.147464691722801E-3,0.6244618945767233,5.3928828259995369E-3,3.005750322197943E-4,7.2639451628431317E-6,null,null,null,null,1.6798627286452206E-3,0.1243147401407559,3.2097073835130213E-3,7.7568446888037575E-5,3.083724937786612E-4,8.5117389811523433E-2,7.6850341770552124E-4,1.3342549715021922E-4,9.8738758373177297E-3,2.5493559446808839E-4,6.1609847118600968E-6,1.0569003899412204E-5,2.9172706482423327E-3,2.6339299977484919E-5,3.8818452688060926E-6,2.9103281780672337E-4,0.86230371702348063,2.0019632654280251E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4301745594798844E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9118250145627653E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6202746662539146E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD40","v":0.7282873272635777},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87507887300935949},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83194330979436315},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89098505884993129},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85286544798740938},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86539896053419996},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81928104502753929},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8824532763527706},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84162544802552997},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92905003812375397},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90350757489414912},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93832568065635968},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9159688335869508},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91047233719492171},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87869132441255871},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92207332452302315},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8941657684516402},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89060340982620856},0.64861517699415816,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63331008107182829,8.6194265723007618E-2,2.9541789521192298E-3,0.86230371702348019,0.63331008107182774,5.7568937111553654E-3,2.1095556004497844E-3,0.72866639479728645,0.63331008107182762,0.14033807110675242,0.62888598782427574,0.1294947508332788,8.7410968975131925E-2,1.0497804780361015E-2,3.0631925974148252E-3,3.0922388278579891E-4,1.0000000000000004]
[36,9,59,0.71626177304668992,0,0.14075836771632563,0.14297985923698503,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$46*(365.2425/4))","v":185.93446514930341},{"$f":"DZ39*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1923948840286274},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0336507941871367},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":1.0600745222262224},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":115.51733154574434},104.52359202040293,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.908273074880803},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":52.021018844937466},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.26506078218096762},873.82937493556585,22.239048965558318,12.256328915802801,5.9761568628257775,1419.7567712976447,0.73058257234782431,1037.249554082875,2.8899291201855488E-4,0.13881312946801078,null,1.03959698130602E-3,5.8416524431264417E-5,null,null,null,1.2894651805344816E-4,1.9097299622066691E-2,5.8815435515061781E-4,0.16001453638103735,0.11690383160230279,0.14297985923698503,0.6244618945767233,0,0.12970762296675542,8.8627672227256246E-2,1.0727211647074129E-2,3.1722062427104211E-3,3.2353310249606836E-4,1.0000000000000007,2.6147675387371279E-3,0.616205368442997,5.3371036308597405E-3,2.9746615077043132E-4,7.1888133589831241E-6,null,null,null,null,1.6853947640177096E-3,0.12472412688888326,3.2202774226466674E-3,7.7823891207776553E-5,3.1707835867347708E-4,8.7520394329917275E-2,7.901995386654883E-4,1.3938723051861335E-4,1.031506149007526E-2,2.6632665594279763E-4,6.4362705374584022E-6,1.1349028170718965E-5,3.1325739950152851E-3,2.8283219524416918E-5,4.2585384874704399E-6,3.1927456400859794E-4,0.85702014076301558,1.6860644064471575E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4414915789640947E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9181326121981135E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6355181290904902E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD41","v":0.72171527654491707},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.87003918974924321},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82519561753495629},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8865447289082895},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8468785742770264},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86000087247087709},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81208457977133131},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87768986398699989},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83522687583088351},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92609541747541568},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89945873946835186},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93574384155386869},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91241718320097809},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90678366784860653},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87367602011098155},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91884105939155492},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88974939028943612},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88615715737368128},0.63955315789620404,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6244618945767233,8.8627672227256246E-2,3.1722062427104211E-3,0.85702014076301491,0.62446189457672285,5.7007218033821748E-3,3.147464691722801E-3,0.72210732598034522,0.62446189457672263,0.14536597696628759,0.6203336315098601,0.12988442674324921,8.9832905065295302E-2,1.0958742690190818E-2,3.285553446834252E-3,3.3876357828327083E-4,1.0000000000000004]
[37,9.25,59.25,0.71064240699728942,0,0.14160549830712096,0.14775209469559017,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$46*(365.2425/4))","v":183.55721429686409},{"$f":"DZ40*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1260079172317674},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9948642844849482},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":1.049870937034119},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":114.04039355757669},105.00455756154621,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.97869165845124},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":53.489940027337269},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.27203257256963942},878.72890610402828,22.122359417470463,12.165249161472113,5.9447996296677736,1423.4748871257345,0.72432624353456787,1031.0602177575763,2.3115165126768848E-4,0.1377012523003894,null,1.0337526830120995E-3,5.7799829888008337E-5,null,null,null,1.2955296501197119E-4,1.9187164739602285E-2,5.9092689956540955E-4,0.15893160106873686,0.11511832958105268,0.14775209469559017,0.616205368442997,0,0.130061230519743,9.1038137903334371E-2,1.1190273733307507E-2,3.3989006509580828E-3,3.5399405407047325E-4,1.0000000000000004,2.0184753510147659E-3,0.60859943838153163,5.285732156086252E-3,2.9460293582892031E-4,7.1196185354112171E-6,null,null,null,null,1.6899894694381852E-3,0.12506414848745187,3.2290565089741923E-3,7.8036053878747787E-5,3.2570214942643507E-4,8.990074463346738E-2,8.1169112044055544E-4,1.454041661288888E-4,1.0760332269693244E-2,2.7782319213298906E-4,6.7141053523844985E-6,1.2160060313177945E-5,3.3564361760206551E-3,3.0304414624250061E-5,4.659483966136422E-6,3.4933457010433681E-4,0.8522479053044103,1.3184150072095391E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4525012134384837E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9242688872547745E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6503475595945891E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD42","v":0.7151811422440284},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86581614050799116},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81955364996227986},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88282123947603386},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8418676789207814},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85547950070929546},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80607114096501997},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8736969824752715},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82987429377137434},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92361364974797844},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89606196291268192},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93357433670966616},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90943585590551534},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90368782208109555},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86947319918208132},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91612689693209293},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88604583324870045},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.8824297236553712},0.63109709771393074,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.616205368442997,9.1038137903334371E-2,3.3989006509580828E-3,0.85224790530440986,0.61620536844299667,5.6417585949891554E-3,2.6147675387371279E-3,0.71558338072726346,0.61620536844299634,0.14985029003573397,0.61240240341226426,0.13020555558164057,9.223127099080243E-2,1.1423726397927733E-2,3.5165800095558635E-3,3.7017357207572231E-4,1.0000000000000007]
[38,9.5,59.5,0.70565810182795574,0,0.14239341279616705,0.15194848537587774,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$46*(365.2425/4))","v":181.19280694645965},{"$f":"DZ41*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0599796173136138},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.956287325497938},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":1.0395627241377268},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":112.57143497807643},105.442801431872,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.04251059476772},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":54.949804601605933},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.27895312704548719},883.27169085585774,22.004843222998993,12.074627024685153,5.913220257133835,1426.7985227074523,0.71812349066426595,1024.6175356012936,2.9259240981592002E-4,0.13647727862030773,null,1.0278047501117884E-3,5.7178349766322242E-5,null,null,null,1.3010301647894685E-4,1.9268680894507097E-2,5.934354925951589E-4,0.15784707353358296,0.11335369143707566,0.15194848537587774,0.60859943838153163,0,0.13034988064353811,9.342440407827049E-2,1.165717906254796E-2,3.6342593681536442E-3,3.8635309008097136E-4,1.0000000000000004,2.6382325232412636E-3,0.60042861186516472,5.2338339174968808E-3,2.9171036144162883E-4,7.0497141871572834E-6,null,null,null,null,1.6937401310889813E-3,0.12534170838596256,3.2362228840525468E-3,7.820924243403492E-5,3.3423936295232624E-4,9.2257197774547675E-2,8.3296694077049176E-4,1.5147104006578546E-4,1.1209298631093668E-2,2.8941514529561707E-4,6.9942460928901925E-6,1.3002090278226636E-5,3.588854417640727E-3,3.2402860234690426E-5,5.085413180813374E-6,3.8126767690015796E-4,0.84805151462412265,1.7457147923779059E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4632206259811775E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9302434056605224E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6647860755795147E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD43","v":0.70868554583012011},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86252750739439044},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81516786130628416},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87991993284925707},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83796923826042902},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85195982613062693},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80139897089685785},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87058674080013954},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82571185889985443},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92167724996482725},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89341422457306818},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93188103358111107},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90711089624522723},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90127387271089965},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86620019146278249},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91400968975410213},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88315996082171111},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87952599021517741},0.62330735644741986,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60859943838153163,9.342440407827049E-2,3.6342593681536442E-3,0.84805151462412232,0.60859943838153119,5.5874547104505833E-3,2.0184753510147659E-3,0.70909481386932216,0.60859943838153097,0.15436637065628145,0.60451402512334818,0.13046271147349878,9.4604767549156171E-2,1.1892351795516657E-2,3.7562644655449941E-3,4.0350893665435495E-4,1.0000000000000004]
[39,9.75,59.75,0.7000920124481429,0,0.14312373161517253,0.15678425593668513,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$46*(365.2425/4))","v":178.77872585638673},{"$f":"DZ42*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.9925641314774651},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9168999047190574},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":1.028806333677079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":111.07161510640101},105.83673461537317,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.099170988988277},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":56.399845603786808},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.28581852776526029},887.45769841870924,21.881055834585993,11.980855805217791,5.879955666910516,1429.6097467939985,0.71197385494043408,1017.844762485341,2.7597626773129513E-4,0.13529760916774936,null,1.0214603442295004E-3,5.6533224824172892E-5,null,null,null,1.305983604465291E-4,1.9342098155371683E-2,5.9568749569783403E-4,0.15671996301605037,0.11158051621465964,0.15678425593668513,0.60042861186516472,0,0.13057554230345944,9.5785131020041853E-2,1.2127524528485352E-2,3.8782695629363448E-3,4.2066478322773859E-4,1.0000000000000004,2.4620352537552842E-3,0.59249122855435721,5.1796792619714302E-3,2.8869202452339667E-4,6.9767705574249544E-6,null,null,null,null,1.6966723333094202E-3,0.12555869990012511,3.241825431782436E-3,7.8344638242467727E-5,3.4268520616542286E-4,9.4588430759199482E-2,8.5401505467694306E-4,1.5758261444698838E-4,1.1661572955712367E-2,3.0109250742868629E-4,7.2764508973107033E-6,1.3875072159809893E-5,3.8298160488245163E-3,3.4578441952018527E-5,5.5370444504067526E-6,4.1512773877733184E-4,0.84321574406331523,1.6511229034024799E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4736655572560469E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9360649405534027E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6788548789372527E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD44","v":0.70222905213384812},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85819127714780308},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80939544985030365},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8760921280504983},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83283393597902344},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84732066623405733},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79525282972630462},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86648458816801555},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82023126903455545},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91911893934260891},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88991961185098767},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92964315796473607},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90404087761280116},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89808677269859749},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86188439321471444},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91121320074089485},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87935238854326214},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.8756958503807738},0.61493906697043488,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60042861186516472,9.5785131020041853E-2,3.8782695629363448E-3,0.8432157440633149,0.60042861186516427,5.5325939931256674E-3,2.6382325232412636E-3,0.70264864671839133,0.60042861186516405,0.1591234496988288,0.59645992020976102,0.13065696073277799,9.6952039617773586E-2,1.2364216973837277E-2,4.0045890595947738E-3,4.3882370742719985E-4,1.0000000000000007]
[40,10,60,0.69474108532611567,0,0.14379627121291241,0.16146264346097247,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$46*(365.2425/4))","v":176.47088876362611},{"$f":"DZ43*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.9281156092306642},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8792459290363563},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":1.0185045309455156},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":109.63780248654098},105.87649111583497,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.145825792938815},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":57.836156067545033},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.29254618398381471},888.5869417758654,21.752745503388411,11.892751637195785,5.8454756553081575,1429.1634910514399,0.70587688149548244,1008.8134682105872,2.3547148014011843E-4,0.13420921138162539,null,1.0154831219953823E-3,5.5914087935377052E-5,null,null,null,1.946930318730963E-4,1.9281722218530261E-2,5.9575710206243926E-4,0.15558825242416202,0.10982615041849943,0.16146264346097247,0.59249122855435721,0,0.13073837916209655,9.8118948215505306E-2,1.2600909419189203E-2,4.1309085562532023E-3,4.5698263162666106E-4,1.0000000000000007,2.041380821693123E-3,0.58502932627778559,5.1278132963150135E-3,2.8580124888422846E-4,6.9069096792078788E-6,null,null,null,null,2.5239978561538107E-3,0.12490078107236416,3.2354106209669786E-3,7.8189612611598243E-5,3.51034775856072E-4,9.6893090196910489E-2,8.7482324273874853E-4,2.4326956295051471E-4,1.2038266335912583E-2,3.1183739946890281E-4,7.5361208572018779E-6,1.4778924820324576E-5,4.0792986738618546E-3,3.6830957571022893E-5,8.9368649405701898E-6,4.4804576668609086E-4,0.83853735653902817,1.3869197538992184E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4838504797295833E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9417415582352862E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6925734633609494E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD45","v":0.69581217376348514},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85410906589994184},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80397210587837797},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87248617187005961},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82800466810735696},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84295505622151401},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78948168377093997},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86262155087338954},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81507985995346566},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91670519276329221},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88662612559645704},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92753096833298099},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90114605876554355},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89508199955240297},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85782123861923165},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90857546549560719},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87576535600943062},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87208859683894058},0.60680986228085088,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59249122855435721,9.8118948215505306E-2,4.1309085562532023E-3,0.8385373565390275,0.59249122855435676,5.4753480570522515E-3,2.4620352537552842E-3,0.69624114743109244,0.59249122855435654,0.16405434286417969,0.5887602774160714,0.13038348676538786,9.9266625141133505E-2,1.279954776006567E-2,4.2610223147919795E-3,4.7469773837048834E-4,1.0000000000000004]
[41,10.25,60.25,0.68983476441787805,0,0.14351919331473562,0.16664604226738688,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$46*(365.2425/4))","v":174.12533015671326},{"$f":"DZ44*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8626136782091951},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8409765004774292},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":1.007830736539693},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":108.18055425105568},105.5801384006085,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.177513242502719},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":59.251927029989972},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.2991079916624847},886.76968995927336,21.607614703841438,11.801853896386509,5.8064755872268625,1425.3116261344871,0.69983211935707046,997.47885606197065,3.1275796816267312E-4,0.13297433917247456,null,1.0091539936392571E-3,5.5275536082503741E-5,null,null,null,1.9406093954340434E-4,1.9219183483247429E-2,5.9380016416463459E-4,0.15435857125731448,0.10802508606393577,0.16664604226738688,0.58502932627778559,0,0.13002859436867917,0.1004143020667617,1.2998186100942137E-2,4.3911360733307576E-3,4.9241284511431567E-4,1.0000000000000007,2.8253689807661081E-3,0.57684024219873919,5.0740744829731637E-3,2.82806089138905E-4,6.8345261682312404E-6,null,null,null,null,2.5102949533918387E-3,0.12422268887281807,3.2178454249324139E-3,7.7765117536849758E-5,3.5924673735117938E-4,9.9159766835709456E-2,8.9528849370106663E-4,2.5093927324882785E-4,1.2417804220432756E-2,3.2166889044992771E-4,7.7737168106240155E-6,1.5709926525808266E-5,4.3362750147469395E-3,3.9151132058010162E-5,9.6297469252260479E-6,4.8278309818908965E-4,0.83335395773261356,1.9454271592355354E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4937887314397356E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9472806927285963E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7059597945248753E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD46","v":0.68943537507398878},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85069432560320934},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79944367158715279},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86946802840748416},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82396891185986487},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83930459028644699},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78466532311785919},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85938925625558094},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.810776814503534},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91468213407968679},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88386845862965291},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92576007839532826},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89872108316467025},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8925652495812082},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85442230554009846},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90636522069259962},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87276294938777188},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86907004072668159},0.5991676294939664,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58502932627778559,0.1004143020667617,4.3911360733307576E-3,0.83335395773261312,0.58502932627778514,5.4205214548784502E-3,2.041380821693123E-3,0.6898714496270798,0.58502932627778492,0.16963163707649137,0.58093478423826239,0.1296626788622352,0.10153736020827124,1.3197939229390519E-2,4.5245399892638125E-3,5.1106039608601981E-4,1.0000000000000007]
[42,10.5,60.5,0.6841586044537169,0,0.14322416366068788,0.17261723188559586,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$46*(365.2425/4))","v":171.76637499286502},{"$f":"DZ45*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.7967376357305556},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8024884977259559},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.99694057717697127},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":106.71498300505247},105.26856263082661,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.191831339168957},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":60.64386226051883},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.30555513051117661},884.83766498152795,21.459735220183173,11.709455383539209,5.766736882909778,1421.2609285377368,0.69383912141474968,986.12643395773466,2.5672633912094956E-4,0.13185768346880544,null,1.0025880604882615E-3,5.462615759203903E-5,null,null,null,1.9340521288587541E-4,1.9154307173285274E-2,5.9176284943868466E-4,0.15311109926161653,0.10623447059052654,0.17261723188559586,0.57684024219873919,0,0.12929676335579124,0.10266041834978079,1.3397692357838905E-2,4.6579439051968674E-3,5.2970794705772383E-4,1.0000000000000007,2.2455349720769883E-3,0.56928894998785051,5.0192463479158617E-3,2.7975021550079283E-4,6.7606753950386333E-6,null,null,null,null,2.4961664326052543E-3,0.12352353483933146,3.1997346463911338E-3,7.7327437463396251E-5,3.6728254430076594E-4,0.10137782106031565,9.1531474516437516E-4,2.586520270889016E-4,1.2799472127358817E-2,3.3155555720371978E-4,8.012646187467049E-6,1.6664470262356028E-5,4.5997494586582722E-3,4.1529976276239567E-5,1.0359099128014645E-5,5.1934884792970918E-4,0.8273827681144047,1.567409663794872E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5034926324989391E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9526892107098622E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7190304670082227E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD47","v":0.68309907574601691},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84592632575205284},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79313308340644972},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86525105802376856},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81833974084953764},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83420949100064412},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77795729040203787},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85487463919303219},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80477775743443092},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91185123502343679},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88001380698594067},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92328115515893028},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89532975292072337},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88904608478749325},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84967617279937802},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90327322972313417},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86856781026179897},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86485352155062734},0.59078064122692142,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57684024219873919,0.10266041834978079,4.6579439051968674E-3,0.82738276811440414,0.57684024219873875,5.3637150982802995E-3,2.8253689807661081E-3,0.68354651215124407,0.57684024219873853,0.17531456165832698,0.57306459609329485,0.12891977227151927,0.10375886213599418,1.3598283671610267E-2,4.7946244605294296E-3,5.4929970872556982E-4,1.0000000000000007]
[43,10.75,60.75,0.67907756092592009,0,0.14291054764302236,0.17801189143105817,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$46*(365.2425/4))","v":169.15191894609984},{"$f":"DZ46*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.72372649069706},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7598318194373572},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.98441197347609055},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":105.09067421580551},104.9302914221747,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.188688187928818},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":62.011835652833668},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.31188462946872303},882.74722185124392,21.287973144135815,11.601676243837955,5.7205803628565448,1416.510714939996,0.68789744438689293,974.41410075387387,4.9235011287027987E-4,0.13027748507655024,null,9.9458607219956858E-4,5.3888142472353403E-5,null,null,null,1.9272509581027455E-4,1.9087018437843245E-2,5.8964271303521987E-4,0.15168769565078116,0.10434557818310917,0.17801189143105817,0.56928894998785051,0,0.12854278118724732,0.10485730592220757,1.3798874985381626E-2,4.931305015861991E-3,5.6889147039341581E-4,1.0000000000000007,4.6548610633439513E-3,0.55939500941082709,4.9561692199407929E-3,2.7623458010036595E-4,6.6757136383263296E-6,null,null,null,null,2.4816102679259943E-3,0.12280321872122348,3.1810756884649216E-3,7.6876509632927981E-5,3.7514222839434203E-4,0.10354726161771027,9.3490207610295872E-4,2.6639714446249647E-4,1.3182741553321506E-2,3.4148370946029505E-4,8.2525781373283517E-6,1.7642459304791915E-5,4.8696953073829102E-3,4.3967249174288612E-5,1.1125381764841076E-5,5.5776608862857476E-4,0.82198810856894255,3.2994038824634919E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5129735869434305E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9579734682759428E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7318008414810701E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD48","v":0.67680365402326315},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84210327300596066},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78808368054911604},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86186751116882621},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81383121824641314},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83012589335514531},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77259307477075034},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85125359679354407},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79997546432111066},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90957620507944525},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87691959950111109},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92128823491616441},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8926060121064141},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88622010751155722},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84587048045253233},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.9007890876392155},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86520164769085051},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86147120330779792},0.58304685823453506,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56928894998785051,0.10485730592220757,4.931305015861991E-3,0.82198810856894178,0.56928894998785018,5.305757238811693E-3,2.2455349720769883E-3,0.6772592742132546,0.56928894998784985,0.18191528070365637,0.56434197969933886,0.12815108456420579,0.10593093890424157,1.4000035419038673E-2,5.0712420163525982E-3,5.8943869316680376E-4,1.0000000000000007]
[44,11,61,0.67161076031394573,0,0.1425705697098002,0.1858186699762546,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$46*(365.2425/4))","v":166.40288009189592},{"$f":"DZ47*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.6469569941376001},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.714979328552408},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.97097459391653984},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":103.38275184381165},104.56564992031196,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.092600275476855},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":63.252262185786492},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.31760965030116933},880.46329573038054,21.097829465977433,11.482261487023733,5.6694842728704593,1411.0595358404428,0.68200664878790584,962.35198527875832,3.9513534408518381E-4,0.1289010121711511,null,9.8548848119701851E-4,5.3101656057949691E-5,null,null,null,1.9201022040091068E-4,1.9016290540550575E-2,5.8740777947655738E-4,0.15013044619291929,0.1023899624890659,0.1858186699762546,0.55939500941082698,0,0.12775938794116429,0.10700457188627556,1.4201195852695719E-2,5.2111790168432055E-3,6.099859159401917E-4,1.0000000000000004,3.2817448926249315E-3,0.55094569927076964,4.8885167240710599E-3,2.7246393427291356E-4,6.5845890884366089E-6,null,null,null,null,2.4664863013730094E-3,0.12205480475931203,3.1616888883147657E-3,7.6407992164481868E-5,7.3722108678552726E-4,0.10531489406667609,9.5245673281394621E-4,2.741642363684447E-4,1.3567098395522665E-2,3.5144002997984793E-4,8.4931908247615402E-6,3.5903055266779988E-5,5.1288908169700234E-3,4.6385144606402391E-5,1.1929034867261798E-5,5.9805688107292991E-4,0.81418133002374593,2.3645414164074285E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5222421720966686E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9631393607511794E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7442851650724665E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD49","v":0.67054944964933161},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83410928640754145},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77755577591161784},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85478581360752337},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80441845828691672},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82159210926616111},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76141802298919692},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84367866564631488},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78995653875699201},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90480410619634144},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.870439504098942},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91710570012368631},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88689756185485091},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88029864725693086},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83791229356915053},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89558042447626807},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85815595152404056},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85439457566483934},0.57291381249543227,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55939500941082698,0.10700457188627556,5.2111790168432055E-3,0.81418133002374538,0.55939500941082676,5.239079513679485E-3,4.6548610633439513E-3,0.67102656024777918,0.55939500941082643,0.18922239427989757,0.55517035434079831,0.12735135471227368,0.10787680938776967,1.4401871781142625E-2,5.3457549318965385E-3,6.3146056622214277E-4,1.0000000000000004]
[45,11.25,61.25,0.66517507700698331,0,0.14219880440947669,0.19262611858354053,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$46*(365.2425/4))","v":163.76058494258876},{"$f":"DZ48*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.573168415971959},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6718684358422484},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.95801207427816304},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":101.74114718187266},104.18169231356701,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.903040756893255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":64.36441887710248},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.32273285368282251},877.99243742586759,20.910174301763426,11.365020278351865,5.6190569052613926,1405.3633547630438,0.67616629889572033,950.25933819380055,4.7412168131956162E-4,0.12737538097174597,null,9.7646456776569971E-4,5.2342441750921102E-5,null,null,null,1.9125343450874385E-4,1.8941415078001782E-2,5.8503625681330309E-4,0.14859601443190598,0.10047561710907692,0.19262611858354053,0.55094569927076964,0,0.12694332148338308,0.10874904688926375,1.4602547709589528E-2,5.4803308469498708E-3,6.5293521650409384E-4,1.0000000000000004,4.0831037813504447E-3,0.54176401728492496,4.8232549814515094E-3,2.6882653827832215E-4,6.49668476436442E-6,null,null,null,null,2.4507315551147205E-3,0.1212751764769585,3.1414935172091886E-3,7.5919934100673983E-5,7.492398607024021E-4,0.10703182257639361,9.6798445216772857E-4,2.8191262083562043E-4,1.3950529494578342E-2,3.6137237019135576E-4,8.733223984210183E-6,3.775740972289084E-5,5.3937925494461011E-3,4.8780887780878553E-5,1.2768961971417316E-5,6.4016625453267658E-4,0.80737388141646016,2.9894123346958734E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5313082172419387E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9681923665359671E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7564966773385238E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD50","v":0.66433676653942531},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82842472496260633},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77009443851267489},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84974441332160999},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79773703480497993},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81552783789479533},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75350566309188638},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83828932078457252},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78285076443083557},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90139815454443062},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86582307567222594},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91411871253366317},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88282735626127606},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87607760777362087},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83225277433894618},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8918646068981797},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85313986207631853},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84935884591806976},0.56426030932886839,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55094569927076964,0.10874904688926375,5.4803308469498708E-3,0.80737388141645949,0.55094569927076931,5.1675652474324103E-3,3.2817448926249315E-3,0.66482776784794584,0.55094569927076908,0.19643387567838927,0.54635485827784724,0.12652087647089655,0.10959559476057243,1.4801739137600318E-2,5.6177478832936641E-3,6.7530779140092959E-4,1.0000000000000002]
[46,11.5,61.5,0.65796132483644354,0,0.1417970423903189,0.20024163277323803,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$46*(365.2425/4))","v":161.17004014717483},{"$f":"DZ49*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.5008250151304141},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6296018863368928},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.94523053522267442},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":100.13169397062623},103.77740511427251,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.694875173707544},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":65.451042713482451},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.32773238975942737},875.34618275856792,20.725066389370514,11.249959942861988,5.5693140442818843,1399.5189700807953,0.67037596271956501,938.20387691220719,3.7678479266271982E-4,0.126053129795973,null,9.6754100159754343E-4,5.1594386969520237E-5,null,null,null,1.9045731748593085E-4,1.8862647377682982E-2,5.8253625818081931E-4,0.14708469093055254,9.8602041283878838E-2,0.20024163277323803,0.54176401728492496,0,0.12609843145841002,0.11044214263188114,1.5000930565611109E-2,5.7551649196374566E-3,6.9768036629776534E-4,1.0000000000000004,3.0734461166330483E-3,0.53366001682090547,4.7589044126275688E-3,2.6523992701275428E-4,6.4100077461133842E-6,null,null,null,null,2.4344203492898896E-3,0.12046801162822998,3.1205848431238407E-3,7.5414637766304266E-5,7.6090465092025299E-4,0.10869818314057583,9.8305484038505118E-4,2.8960368661883783E-4,1.4331124161590708E-2,3.7123123590350666E-4,8.9714814980562794E-6,3.9650912684313571E-5,5.6642867978766087E-3,5.1227209076534734E-5,1.364400914559157E-5,6.8403635715217378E-4,0.79975836722676252,2.2863571556024365E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5401808731101721E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9731375858361381E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7684477038590527E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD51","v":0.6581658752171724},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82129056562170355},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76076008670482942},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84341080965252313},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78936605379389424},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80792204987028393},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74361607011523334},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83152236641190191},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77395512887144879},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89710879646660058},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86001944661497975},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91035481685189845},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87770626119820083},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87076797767660841},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82514955076070773},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88718705872345605},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84683767898689555},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.8430347973128548},0.55485673521194667,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54176401728492496,0.11044214263188114,5.7551649196374566E-3,0.79975836722676197,0.54176401728492474,5.0985782044941953E-3,4.0831037813504447E-3,0.65867529879087061,0.5417640172849244,0.20354746763588399,0.53771201705291516,0.12566267374963377,0.11126307527129678,1.5198467106549643E-2,5.8953414767087863E-3,7.2095770701226507E-4,1.0000000000000004]
[47,11.75,61.75,0.65177954276539785,0,0.1413671547360725,0.20685330249852996,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$46*(365.2425/4))","v":158.66006370275892},{"$f":"DZ50*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.4307315612968159},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.588649865807084},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.93279046848540226},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":98.572296250204815},103.3553019490534,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.468116231276568},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":66.512151130318557},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.33260886180412746},872.54015629686546,20.54506656015754,11.138732692535301,5.5209438457034956,1393.5976094162675,0.66463521196801245,926.23404253249635,4.3661843191483251E-4,0.12461929791551954,null,9.5885235049719371E-4,5.0866218234608652E-5,null,null,null,1.8962454541897902E-4,1.8780252469547377E-2,5.7991589580479056E-4,0.14561542782693732,9.6781140739569296E-2,0.20685330249852996,0.53366001682090536,0,0.12522691604085756,0.11208400791071244,1.5396003647488178E-2,6.0355180337801143E-3,7.4423504772676481E-4,1.0000000000000004,3.6797333754690401E-3,0.52501593562595494,4.696273037229355E-3,2.6174913585602281E-4,6.3256463959700593E-6,null,null,null,null,2.4175951212305753E-3,0.11963541023706582,3.0990172647558261E-3,7.4893417805339509E-5,7.7221648259135083E-4,0.11031412220620421,9.9766922191688273E-4,2.9723085484650462E-4,1.4708556839151529E-2,3.8100819392727426E-4,9.2077595628695088E-6,4.1582439756928927E-5,5.9402129381968208E-3,5.3722655826364493E-5,1.4554443966278891E-5,7.2968060376048596E-4,0.79314669750147015,2.7806923488701063E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5488686734440597E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9779797749760316E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7801497391613667E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD52","v":0.65203701504275757},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81587364282652541},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75369472710071073},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83859678425174189},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78302067233743378},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80215069707890951},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73613715346485464},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.826381792179952},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76721728137154044},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89384074152298809},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85560529813041286},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90748548043741217},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87380811425724358},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86672725168176579},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81975574851832911},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88362477902066516},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84204725234005717},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83822984608503293},0.54655688676103498,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53366001682090536,0.11208400791071244,6.0355180337801143E-3,0.79314669750147004,0.53366001682090525,5.0305543473864369E-3,3.0734461166330483E-3,0.65255916375396972,0.53366001682090491,0.2104647588574603,0.52933797622343015,0.12477929965757636,0.11287944825876425,1.5591724386378949E-2,6.1783695829521045E-3,7.6842303343824237E-4,1.0000000000000004]
[48,12,62,0.6450120453648952,0,0.14091173941871463,0.21407621521639064,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$46*(365.2425/4))","v":156.12327455831382},{"$f":"DZ51*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.3598893375869778},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.547260377330316},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.92007855188118315},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":96.996240340262574},102.91239682518554,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.222772953428475},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":67.547756510890125},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.337361708001298},869.57261210402555,20.360878858761421,11.025184466329051,5.471448267117772,1387.3971548591142,0.65894362201730039,914.21650639936206,4.089587253778117E-4,0.1232492080458433,null,9.4988335240721376E-4,5.012447190136195E-5,null,null,null,1.8875875493538599E-4,1.8694590504978702E-2,5.7718625093176944E-4,0.14411871010637556,9.4966104837956422E-2,0.21407621521639064,0.52501593562595505,0,0.12433168327429518,0.11367488860681606,1.5787445125269722E-2,6.3212211321240948E-3,7.9261101914972004E-4,1.0000000000000004,3.3862165275370987E-3,0.51673302460260107,4.632272993042758E-3,2.5818206125712505E-4,6.2394415169859118E-6,null,null,null,null,2.4003120127964366E-3,0.11878015050001049,3.0768627480810985E-3,7.4358013407156389E-5,7.8317704974332364E-4,0.11187988177170144,1.0118297853712929E-3,3.0478791236138576E-4,1.508252006733579E-2,3.9069527986805352E-4,9.4418657044937883E-6,4.3550826200108153E-5,6.2214045826865143E-3,5.6265723237472296E-5,1.5500496382837761E-5,7.7711052276688232E-4,0.78592378478360991,2.6004636556302918E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5573795897000479E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9827233768869254E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7916135204011513E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD53","v":0.64595039625502881},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80933123743489199},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74518700112327774},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83277678303466818},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77536923455892404},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79518448043280687},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7271392015577095},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8201702890556728},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75909865134815113},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88988067496231327},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85026531415283291},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90400666238463634},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86908872794497494},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86183633286151695},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81324083973005279},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87930997328208238},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83625545230887066},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83242290531650309},0.53770390554095748,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52501593562595505,0.11367488860681606,6.3212211321240948E-3,0.78592378478360936,0.52501593562595483,4.9643478194813483E-3,3.6797333754690401E-3,0.64648876207583206,0.5250159356259545,0.21754298762890123,0.52087448011427806,0.12387205338367421,0.11444490759392786,1.5981196216450475E-2,6.4666604973393311E-3,8.1771456542928422E-4,1.0000000000000004]
[49,12.25,62.25,0.63856005104619518,0,0.14043018891239334,0.22100976004141182,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$46*(365.2425/4))","v":153.78903528634541},{"$f":"DZ52*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.2947035096441315},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.509175631634871},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.90845125270222937},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":95.546024579184873},102.45878168052597,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.958906585754931},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":68.557942901707861},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.34199341613386358},866.4779705140694,20.192493132511576,10.92246354433253,5.4261990518708263,1381.3841410864184,0.65330077187992308,902.45932563444171,3.1974295254496356E-4,0.1220647172893172,null,9.4177201311000246E-4,4.9443020821678312E-5,null,null,null,1.8785927643530462E-4,1.8605595175314075E-2,5.7434517655045999E-4,0.1427434749040937,9.3254422335666845E-2,0.22100976004141182,0.51673302460260095,0,0.12341242349305324,0.11521492658103966,1.6174947307631228E-2,6.6120998625545675E-3,8.428181117088484E-4,1.0000000000000004,2.4577323309774462E-3,0.50944047872257403,4.5737336174007841E-3,2.5491933976151167E-4,6.1605918871589244E-6,null,null,null,null,2.3825650456703838E-3,0.11790193657827315,3.0541136297371242E-3,7.3808239372589115E-5,7.9378732974383381E-4,0.11339560145783215,1.0255377934636702E-3,3.1226891896253626E-4,1.5452719893541297E-2,4.0028487922285239E-4,9.673615904543531E-6,4.5554870793629408E-5,6.5076901323739816E-3,5.8854859386956871E-5,1.6482358655507687E-5,8.263357530533407E-4,0.77899023995858852,1.9160687338049209E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.565721079792615E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9873725482749014E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8028490930185808E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD54","v":0.63990620184729541},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80325797254537656},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73731453663443924},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82736843424965534},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76827861084849203},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78872199397302611},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71882073826389359},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.814401371851593},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75158103667274756},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88619170553017634},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84529965020147158},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90076411578926718},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86469656805609985},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85728560599327153},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80719267772600012},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87529231813069197},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83087298516771524},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82702874468507348},0.52922082282996197,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51673302460260095,0.11521492658103966,6.6120998625545675E-3,0.77899023995858818,0.51673302460260084,4.8966944958168694E-3,3.3862165275370987E-3,0.64045912040583231,0.51673302460260051,0.22401395546881347,0.51308675166258744,0.12294404684436359,0.11595978050418522,1.6366586912947973E-2,6.7600374370757011E-3,8.6884117002684479E-4,1.0000000000000002]
[50,12.5,62.5,0.63305308816150163,0,0.13992876094228349,0.22701815089621519,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$46*(365.2425/4))","v":151.40010366856478},{"$f":"DZ53*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.2279903464847468},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4701985420795829},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.89638416273990551},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":94.061829567196739},101.9869130420547,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.676596186569803},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":69.542818793444155},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.34650292808442062},863.25071126997602,20.017640907684306,10.815829671946945,5.3792121359734724,1375.0727312227993,0.64770624417349276,890.6431942057061,4.5815249455863545E-4,0.12061084667877535,null,9.3323967510430816E-4,4.8738809831812971E-5,null,null,null,1.8693461587145901E-4,1.8514108846894067E-2,5.7141876199593312E-4,0.14132343988303156,9.1536074460316766E-2,0.22701815089621519,0.50944047872257403,0,0.12247567019567393,0.11670463442733078,1.6558226518264715E-2,6.9079750115968331E-3,8.9486422834484107E-4,1.0000000000000002,3.8772594314027417E-3,0.50079262727285767,4.5129800493246656E-3,2.5153320913877511E-4,6.0787598501592727E-6,null,null,null,null,2.3644803537116519E-3,0.11700701024321644,3.0309315956091871E-3,7.3248003136648683E-5,8.0405085417158345E-4,0.11486178576432317,1.0387978088360391E-3,3.1966839807607043E-4,1.5818885307888123E-2,4.0976997179342751E-4,9.9028405070939029E-6,4.7593338824337419E-5,6.7988932036919534E-3,6.1488469080542128E-5,1.750018533614404E-5,8.7736404300869702E-4,0.77298184910378498,3.0704629404176509E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5739001316407518E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9919311838916976E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8138658693932656E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD55","v":0.63390458929401305},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79881079410293154},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73156533299759696},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82340464384086265},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76309392499675055},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78399238690808082},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71275049654060951},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81017531464822778},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74608779014726878},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88348249975883297},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84165822254593059},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89838160586018367},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8614734900265173},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85394682798523347},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80276362146611091},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87234281359498655},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82692796351797748},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82307660814956751},0.52175203924656088,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50944047872257403,0.11670463442733078,6.9079750115968331E-3,0.77298184910378476,0.50944047872257392,4.8348135490494546E-3,2.4577323309774462E-3,0.63446666340091806,0.50944047872257359,0.23073342717697645,0.50511655299771585,0.12199783024410751,0.11742444249820096,1.6747618198987842E-2,7.0583190935411067E-3,9.2180979047058709E-4,1.0000000000000002]
[51,12.75,62.75,0.62614554101741426,0,0.13940575552484841,0.23444870345773772,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$46*(365.2425/4))","v":149.00343495171501},{"$f":"DZ54*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1610611175540617},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4310952163436226},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.88418035561359676},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":92.572827651670551},101.49797388183393,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.375872694779602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":70.502426643148837},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.35089068800321505},859.88922817343234,19.840377270225567,10.707975349630653,5.3315772166399551,1368.5489212105911,0.64215962508986724,878.82686216173545,3.3897083752604002E-4,0.11940312602039863,null,9.2454140701036895E-4,4.802837471363685E-5,null,null,null,1.859826184446404E-4,1.8419918121301237E-2,5.6840032047579894E-4,0.13988896769987036,8.9831047052357296E-2,0.23444870345773772,0.50079262727285778,0,0.1215199902925411,0.11814425056907113,1.693700987971097E-2,7.2086631754853811E-3,9.4875535259633312E-4,1.0000000000000004,2.638529613427094E-3,0.49344845478601479,4.4515381582514316E-3,2.4810871448816869E-4,5.9960006762892865E-6,null,null,null,null,2.3460302701008877E-3,0.11609400239409468,3.007281180722163E-3,7.2676447623374354E-5,8.1396926567362438E-4,0.11627866934968245,1.0516119537150586E-3,3.2698108160759661E-4,1.6180755617165823E-2,4.1914380462295428E-4,1.0129376314597536E-5,4.9664966709555766E-5,7.0948332889500055E-3,6.416491982581952E-5,1.8554093440302657E-5,9.3020125915603048E-4,0.76555129654226273,2.1230887773681539E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5819233021736396E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9964029382747175E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8246726813829613E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD56","v":0.62794569214342033},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79173298409806148},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72244236275006213},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8170900061819707},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75485542981466902},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77646961372825618},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70312626611341134},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8034463699266432},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73736539595374384},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87915673206189082},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83585347189915549},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89457542444854066},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85633172781582567},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84862165294915815},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79571419757924589},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86763528400783918},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82064287441974038},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81678272989804201},0.51289519665661831,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50079262727285778,0.11814425056907113,7.2086631754853811E-3,0.76555129654226228,0.50079262727285756,4.7705920183135995E-3,3.8772594314027417E-3,0.62852527922214974,0.50079262727285723,0.23754556810321725,0.49712054102943626,0.12103276542244361,0.11883915490698196,1.712402494944576E-2,7.3613201345291701E-3,9.7662545394639031E-4,1.0000000000000004]
[52,13,63,0.62049649112448046,0,0.13886107612682311,0.24064243274869676,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$46*(365.2425/4))","v":146.74429390764121},{"$f":"DZ55*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0979724782846905},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3942357507408789},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.87268650182572904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":91.169268904305909},100.99845795144168,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.056823131110484},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":71.436885868206758},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.35515860233651425},856.41669169767158,19.673372229854341,10.607229960449557,5.2866990242457259,1362.1097760081152,0.63666050436454147,867.20149699319927,3.830086552448709E-4,0.11811409820878169,null,9.1638528348308502E-4,4.7357686219419329E-5,null,null,null,1.8500327815449953E-4,1.8323022397859583E-2,5.6528978103073993E-4,0.13853416529077389,8.8199231545744855E-2,0.24064243274869676,0.49344845478601479,0,0.12054554055234612,0.11953405924489278,1.7311040019180542E-2,7.51397709357296E-3,1.0044955552964475E-3,1.0000000000000002,3.0857114687326695E-3,0.48571827118897676,4.3936706333768836E-3,2.4488343893243244E-4,5.9180559960578441E-6,null,null,null,null,2.3272178213697287E-3,0.11516306279972191,2.9831662646643744E-3,7.2093666590110586E-5,8.2354452254678053E-4,0.11764653196421321,1.0639827581328031E-3,3.3420200079145482E-4,1.6538084940534846E-2,4.2840000845198613E-4,1.035306940225566E-5,5.1768464294149544E-5,7.3953260844788603E-3,6.6882544799950339E-5,1.9644162578199113E-5,9.8485139271824846E-4,0.75935756725130343,2.5211441488141251E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5897967523528827E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0007912452668472E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8352778274967741E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD57","v":0.62202962148934782},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78687385240183572},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71619847864765662},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81275040578952173},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74920880230126485},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77130824274275345},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69654514231790687},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79882455632168858},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73139168273527655},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87617691353964222},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83186165413710778},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89195205434109903},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85279303848473598},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84495756849028736},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79087422742257096},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8643938666848211},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81632332868705026},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81245895911681842},0.50537353881506408,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49344845478601479,0.11953405924489278,7.51397709357296E-3,0.75935756725130321,0.49344845478601462,4.7056428734158894E-3,2.638529613427094E-3,0.62261941052548064,0.49344845478601423,0.24396347696885326,0.48958336298749577,0.12005113699272246,0.1202043204563514,1.7495559720217178E-2,7.6688515932519033E-3,1.033291281108451E-3,1.0000000000000007]
[53,13.25,63.25,0.61441657894971757,0,0.13829889986127306,0.24728452118900976,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$46*(365.2425/4))","v":144.5414711163769},{"$f":"DZ56*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0364565792145646},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3582951568073853},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.86144010452845399},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":89.800699551062721},100.48763430505934,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.71957560872864},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":72.346372276611589},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.35930734184086982},852.84498527030303,19.509659674902824,10.508944470661374,5.2427056003219121,1355.6175470564194,0.63120847524630253,855.67728489461524,3.1592378490154124E-4,0.11696583223974545,null,9.0838411953755448E-4,4.6701560666293054E-5,null,null,null,1.8400227543637098E-4,1.8223984214868868E-2,5.621045877417522E-4,0.13720693278289783,8.6606178835114858E-2,0.24728452118900976,0.48571827118897681,0,0.11955673343309879,0.12087458166781001,1.7680079421253821E-2,7.8237260929308466E-3,1.0620870069204544E-3,1.0000000000000007,2.3837646686969602E-3,0.47874988816384073,4.3370489651914004E-3,2.4172760182483943E-4,5.8417894228726918E-6,null,null,null,null,2.3081281931738983E-3,0.11421840689748848,2.958696043477572E-3,7.1502298958837741E-5,8.3278021575186828E-4,0.11896588659060781,1.0759148614503371E-3,3.4132657022270329E-4,1.6890646367874265E-2,4.3753270543565311E-4,1.0573777721201159E-5,5.3902517913653248E-5,7.7001839282101027E-3,6.9639646807090311E-5,2.0770435196182578E-5,1.0413165717242719E-3,0.75271547881099066,1.9773021025763726E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5975262786898159E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0050993355827849E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8456891153474112E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD58","v":0.61615646733385065},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78114045601779369},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.7088514921683583},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80762535946573144},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74255606899684512},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76522164476115195},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68880746171539875},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79336886707722609},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72435840032758092},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87265032578003732},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82714456230649636},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88884576310374508},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84860844724076923},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84062557614566846},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78516309583511867},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8605591380991604},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81122170075057343},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80735424778005005},0.49745654119913396,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48571827118897681,0.12087458166781001,7.8237260929308466E-3,0.75271547881099021,0.48571827118897659,4.6444721283053743E-3,3.0857114687326695E-3,0.61675914595137926,0.4857182711889762,0.25025485748948739,0.48223407967640874,0.11905609464788934,0.12152044595186011,1.7861992369480068E-2,7.9807213632883019E-3,1.091808501586509E-3,1.0000000000000004]
[54,13.5,63.5,0.60905391503339668,0,0.13772089117663877,0.253225193789965,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$46*(365.2425/4))","v":142.31660793108347},{"$f":"DZ57*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9743251814034872},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3219949584358601},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.84996535820162322},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":88.418436945724395},99.962952551911172,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.364232037381115},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":73.231025717753482},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.36333703142276524},849.17067867657875,19.342454491544693,10.408632130102523,5.1977736247876498,1348.922416636331,0.62580313446714286,844.15987648400915,4.1028428287048497E-4,0.11563552723960932,null,9.0014135433562825E-4,4.6034191773362822E-5,null,null,null,1.8298192236916548E-4,1.8123032530514328E-2,5.5885183523212301E-4,0.13585685335670442,8.5019644669468597E-2,0.253225193789965,0.47874988816384079,0,0.11855545586267989,0.12216631023591021,1.8043905317706315E-2,8.1377166336457571E-3,1.1215299962525633E-3,1.0000000000000004,3.3537011409579469E-3,0.47087263772088978,4.279277639685425E-3,2.3850768798921475E-4,5.7639743184100093E-6,null,null,null,null,2.2887978140048344E-3,0.11326183736207683,2.9339172133694461E-3,7.0903473228784374E-5,8.4167973772574086E-4,0.12023721785163984,1.0874126465446297E-3,3.4835048920154249E-4,1.7238227077781398E-2,4.4653638268107599E-4,1.0791368042298969E-5,5.6065794151160549E-5,8.0092163363624739E-3,7.243450313212333E-5,2.1932916941788197E-5,1.0995970793107751E-3,0.74677480621003556,2.825356791513467E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6051173416732731E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0093302526534005E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8559138999419668E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD59","v":0.61032629985095888},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77667159451524581},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70314023227705114},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80362715163480647},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73737806504886205},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76048006286060188},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68279710459414589},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78911471695235202},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71888783623251507},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86989349019781448},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.8234625128688382},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88641630538441274},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84533981651842105},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83724247627467163},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78071132832560808},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85756252483528761},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80724156113094914},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80337313757965234},0.49031975445864451,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47874988816384079,0.12216631023591021,8.1377166336457571E-3,0.746774806210035,0.47874988816384051,4.584618356439113E-3,2.3837646686969602E-3,0.61093765339128103,0.47874988816384012,0.25668045773645648,0.47481126294236525,0.11804828543222108,0.12278797649445435,1.8223106244789768E-2,8.2967346763446539E-3,1.1521764733688803E-3,1.0000000000000004]
[55,13.75,63.75,0.60273803319293184,0,0.13712624512412067,0.26013572168294807,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$46*(365.2425/4))","v":140.17102292958631},{"$f":"DZ58*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9144077014673364},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2869882390599701},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.83888892720847785},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":87.085428276360716},99.428720789578449,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.990905670264617},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":74.091001607487698},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.36724929230095288},845.40656672683667,19.180580669911535,10.312104694896499,5.1542743118645555,1342.2281398368239,0.62044408221243208,832.77750634075812,2.779770303289228E-4,0.11457626363454479,null,8.921798935212547E-4,4.5389525720934866E-5,null,null,null,1.8194124301715823E-4,1.8020070679373681E-2,5.55528504163192E-4,0.13454935051066991,8.3480348289871414E-2,0.26013572168294807,0.47087263772088978,0,0.11754111500176226,0.1234096427529985,1.8402307171873224E-2,8.4557527190435473E-3,1.1828229504851973E-3,1.0000000000000004,1.9747909129805407E-3,0.46443324671037978,4.2235116922628452E-3,2.353995449080228E-4,5.6888603585667339E-6,null,null,null,null,2.2692152386755877E-3,0.11229278782502278,2.9088151032184185E-3,7.0296834845475918E-5,8.5024582918637301E-4,0.12146091726951118,1.0984796543009512E-3,3.5526969316717564E-4,1.7580625934262011E-2,4.5540582999239814E-4,1.1005714451640975E-5,5.8256942663610662E-5,8.3222304071878389E-3,7.5265369192097418E-5,2.3131577056803481E-5,1.1596913734283939E-3,0.73986427831705237,1.6891347728849371E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6125750914661907E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0134868669478669E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8659591182939736E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD60","v":0.60453917056066353},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77032815486780626},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69505635865566195},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79794645357228744},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73003925314034024},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75375341050363509},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67429684196606876},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78307340872536169},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71113986618135783},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86596798262147212},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81822782994867138},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88295516205901081},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84068948144560518},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83243029763977261},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7743917589897783},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85329727258307297},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80158622942500912},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79771859184964256},0.4822521358576034,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47087263772088978,0.1234096427529985,8.4557527190435473E-3,0.73986427831705193,0.47087263772088961,4.5235493019930495E-3,3.3537011409579469E-3,0.60516510562911086,0.47087263772088911,0.26290117677981312,0.46765294221563475,0.11702870725952394,0.12400738733531806,1.8578699227820114E-2,8.6166944781118915E-3,1.2143927037786648E-3,1.0000000000000004]
[56,14,64,0.59781601486519753,0,0.13651735325812475,0.26566663187667811,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$46*(365.2425/4))","v":138.01761023300972},{"$f":"DZ59*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.8542716257810561},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2518538053661605},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.82766972389401405},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":85.747556417985763},98.882382183303164,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.599720877418278},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":74.926470617164426},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.37104439223583169},841.55171421307944,19.016509356188529,10.214375023465784,5.1101844809991652,1335.3713629498916,0.61513092209134446,821.42821782574219,4.2797719414369381E-4,0.11322331075289908,null,8.8404944846182955E-4,4.4738254016009111E-5,null,null,null,1.8088350242945794E-4,1.7915421988483657E-2,5.5214464599201787E-4,0.13322852578642574,8.1952985915874535E-2,0.26566663187667811,0.46443324671037978,0,0.11651629951728562,0.1246051319176376,1.8755091283767001E-2,8.7776362371802391E-3,1.2459624570721323E-3,1.0000000000000002,3.5245905080519995E-3,0.45650376514921098,4.1670269362484936E-3,2.3225133866903511E-4,5.6127781992721297E-6,null,null,null,null,2.2494304432517042E-3,0.11131373136672384,2.8834537753187044E-3,6.9683931991370245E-5,8.5848229801811825E-4,0.12263752881528359,1.1091208043358931E-3,3.6208044260289431E-4,1.7917657886224802E-2,4.6413625383461476E-4,1.1216701104690277E-5,6.0474598534532542E-5,8.6390311570698416E-3,7.8130481575865149E-5,2.4366348804633645E-5,1.2215961082674986E-3,0.73433336812332239,3.0618186185018881E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6199043911787909E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0175718889450861E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8758313207712271E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD61","v":0.59879511342123715},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76655926175126343},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69026629862451072},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79456833350661715},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72568524469279094},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7497590189678589},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66926393352868863},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77948254381682136},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70654617379767581},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8636288128807097},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81511315609984458},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88089169552523161},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83792059403666164},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82956561357272551},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77063682775031828},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85075659339121201},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79822302310303206},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79435705891651187},0.47565712519087311,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.46443324671037978,0.1246051319176376,8.7776362371802391E-3,0.73433336812332195,0.46443324671037961,4.464600097529435E-3,1.9747909129805407E-3,0.59942720545574246,0.46443324671037911,0.26920634419631007,0.46046850592979538,0.11599852891012898,0.12517918292345445,1.8928583342259171E-2,8.9404018240423471E-3,1.2784528740100933E-3,1.0000000000000004]
[57,14.25,64.25,0.59136016648938672,0,0.13589377699467173,0.27274605651594197,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$46*(365.2425/4))","v":135.78112542926681},{"$f":"DZ60*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.7918156833400589},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2153639921644275},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.81588262284236857},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":84.358073535597413},98.320345366828462,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.190754758424333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":75.737538549514682},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.37472208080074698},837.59160604377644,18.84367401560462,10.111133808068788,5.0637395494569493,1328.1957754356861,0.60986326110753875,810.01780699646372,3.4452612458325626E-4,0.11204442912865954,null,8.7539797663517679E-4,4.4057445757230967E-5,null,null,null,1.7980820406363678E-4,1.7809037261869935E-2,5.4869873660082571E-4,0.13184595487816961,8.0408004005837919E-2,0.27274605651594197,0.45650376514921098,0,0.11548075830297233,0.12575323392927132,1.9102075400751341E-2,9.1031674109044568E-3,1.310943290948054E-3,1.0000000000000004,2.6515387431634034E-3,0.44951006677159411,4.1076830141929619E-3,2.2894377537507755E-4,5.5328448854086831E-6,null,null,null,null,2.2294385799470121E-3,0.11032442809304632,2.8578270154895626E-3,6.9064614489429136E-5,8.663922872628472E-4,0.12376750148468924,1.1193401573192402E-3,3.6877921899128785E-4,1.8249148818794154E-2,4.7272314396276969E-4,1.1424219003131903E-5,6.2717385374805082E-5,8.959421963479524E-3,8.1028062050127349E-5,2.5637130002613992E-5,1.2853061609454401E-3,0.72725394348405825,2.3413253232800413E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6271098379891141E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0215878809053222E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8855366995440865E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD62","v":0.59309414584710451},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75977213176092273},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68166456792369412},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78847925402335606},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71785628688552217},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74256993768784729},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6602334272184669},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7730132076952434},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69829202616480712},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85940332177135481},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80949555567103448},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87716232210450007},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83292303501024911},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82439622903858512},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76387442324205646},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84616888187617845},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7921605019567638},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.7882998280878013},0.46753601321115384,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.45650376514921098,0.12575323392927132,9.1031674109044568E-3,0.72725394348405803,0.45650376514921082,4.4048910531168002E-3,3.5245905080519995E-3,0.59374197178005483,0.45650376514921032,0.27584830818831296,0.45300691596040255,0.1149564347051058,0.1263037531024126,1.9272580918119786E-2,9.2676562591733746E-3,1.3443508664733768E-3,1.0000000000000004]
[58,14.5,64.5,0.58579648415459029,0,0.13525295598472623,0.27895055986068396,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$46*(365.2425/4))","v":133.74301168991258},{"$f":"DZ61*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.7348994395183785},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1821107415684664},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.80520726494892225},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":83.091834592925494},97.753883813838428,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.764139805448501},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":76.524387221774944},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.37828554839935968},833.5581199373845,18.686562010531766,10.018517284823862,5.0215198489291728,1321.2624792000045,0.60464070963008976,798.88908303110236,3.1330904268856634E-4,0.11093380121754567,null,8.6762098787293628E-4,4.3437805264031147E-5,null,null,null,1.7871205167887879E-4,1.7700590039343937E-2,5.4518062758870283E-4,0.13058265177198275,7.8955587232790544E-2,0.27895055986068396,0.44951006677159411,0,0.1144321111072393,0.12685427227555388,1.9443086435488231E-2,9.4321451074422941E-3,1.3777584419986993E-3,1.0000000000000004,2.3204848255517505E-3,0.44290423698913012,4.0539363292389765E-3,2.2594817690149916E-4,5.4604507717616841E-6,null,null,null,null,2.2091936963033938E-3,0.1093226040329973,2.8318759191361714E-3,6.8437458802429651E-5,8.7397802562832246E-4,0.12485115365728362,1.1291405926419265E-3,3.7536268075758026E-4,1.8574933373153083E-2,4.8116221694750308E-4,1.1628164630064443E-5,6.4983917455579943E-5,9.28320486967164E-3,8.3956320315074195E-5,2.6943783559222764E-5,1.3508146584394766E-3,0.72104944013931638,2.0802241281395295E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6341957823486926E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0255372675745818E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8950811144545653E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD63","v":0.5874362696587041},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75462064173290566},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67515676406142944},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78385268957497423},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71192428005008335},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73711693315041282},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65340752773699173},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76810050096383387},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69204284335095878},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85618482534912554},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80522429784106153},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87432005090257803},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82912008368858603},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82046345844354029},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75874133921718412},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84267603651264589},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78755383677458024},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.7836991399831047},0.46037329932640958,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.44951006677159411,0.12685427227555388,9.4321451074422941E-3,0.72104944013931604,0.449510066771594,4.3421596344534481E-3,2.6515387431634034E-3,0.58809443364353697,0.44951006677159344,0.28188603332531187,0.44620715188036209,0.11390432573473779,0.12738162501443759,1.9610529155428717E-2,9.598256097030718E-3,1.4120787926916573E-3,1.0000000000000004]
[59,14.75,64.75,0.58057758182907049,0,0.13460091138099012,0.28482150678993984,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$46*(365.2425/4))","v":131.41132126887231},{"$f":"DZ62*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.6697847906359016},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1440675821579327},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.79267362656934215},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":81.643202381500572},97.164098804922759,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.319950227489386},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":77.287118469966799},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.38173134898462713},829.40380477809458,18.502427457017827,9.908333072531434,4.9720385524326396,1313.6005523611759,0.59946288136466874,787.45477208065097,5.4567701454242819E-4,0.10936612806215233,null,8.5825524190669719E-4,4.2719094691659118E-5,null,null,null,1.7760308971588113E-4,1.7590876954436015E-2,5.4161513266554463E-4,0.12912287459011054,7.7404370451876439E-2,0.28482150678993984,0.44290423698913012,0,0.11337654036223629,0.12790897775332127,1.9777971875369203E-2,9.7643670866191436E-3,1.4463991433846153E-3,1.0000000000000004,4.7339792081586441E-3,0.43395161734395088,3.9908338534214655E-3,2.2243112872634587E-4,5.3754548727652928E-6,null,null,null,null,2.1888151485924497E-3,0.10831416556700907,2.8057534842287411E-3,6.7806162406031841E-5,8.8124454802873632E-4,0.12588920459010422,1.1385286151883176E-3,3.8182788353685528E-4,1.8894865846532119E-2,4.8944969852668591E-4,1.1828446773543465E-5,6.7272801418436201E-5,9.6101808289868786E-3,8.6913456213828731E-5,2.8286138027987552E-5,1.4181130053566278E-3,0.71517849321006044,4.3191990461203922E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6411663454744336E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.029422345933801E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9044701165770308E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD64","v":0.5818214719701007},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75007146444556538},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66942497455086203},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77976351795403132},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70669323300299702},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.73230407315315327},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64740011263888597},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76376043491563694},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68653569879653242},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85333443308255985},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80144704205525452},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87180164999901544},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82575470212862967},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81698387061669442},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75420815507453121},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83958379557471086},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7834820503949077},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77963404488074528},0.45360782759051876,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.44290423698913012,0.12790897775332127,9.7643670866191436E-3,0.71517849321006022,0.44290423698913001,4.2853449569122369E-3,2.3204848255517505E-3,0.58248791289639867,0.44290423698912945,0.28896221965382141,0.4384279271665405,0.11284076989133342,0.12841318347819028,1.9942273977184219E-2,9.9319988070663539E-3,1.4816270258643078E-3,1.0000000000000004]
[61,15.25,65.25,0.56773229761516553,0,0.13248161789105534,0.29978608449377964,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$46*(365.2425/4))","v":127.30874582185193},{"$f":"DZ64*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.5552165111867708},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0771311954419347},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.79851639073434288},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":79.094355035074884},89.916309288080271,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.274251225473193},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":78.596693034384344},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.38635351492204445},814.68163074641848,18.143179758859457,9.7134680037148851,4.8755002247312875,1286.4213507508739,0.58923986580438525,758.0107440843409,2.4056896244458673E-4,0.10731164515554222,null,8.6410088022922027E-4,1.5354804480636105E-5,null,null,null,2.3529968693039658E-4,1.7150056111343053E-2,5.2062992349267544E-4,0.12633765552446277,7.4443183187275094E-2,0.29978608449377964,0.42756389799797728,0,0.11061171757221722,0.12973239192480854,2.0291202417266566E-2,1.0436007692379687E-2,1.5786979015715453E-3,1.0000000000000004,1.5445115273352548E-3,0.42191709042684133,4.0202501229246656E-3,8.010991824520462E-5,1.9360026308089704E-6,null,null,null,null,2.8828971805164652E-3,0.10498102520310079,2.6829566365152925E-3,6.4838552084665478E-5,8.9380718300280696E-4,0.12768382576305698,1.1547589787487382E-3,5.2885400861653114E-4,1.9258278228773563E-2,4.9217585065286517E-4,1.1894329223605563E-5,7.1900151526750456E-5,1.0271215754875145E-2,9.2891785977791981E-5,4.1670343244527676E-5,1.5370275583270177E-3,0.70021391550622081,1.4545674813786436E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7861323741000437E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5444747386519914E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8232602481748753E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD66","v":0.5707209919474614},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73624959831184222},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.65209749698520825},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76731865251411691},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69084249093116634},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71769603463653098},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62926560940735543},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75056371376642084},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66986918423790442},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84462610370227154},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78993908657140244},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86410054423842075},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81548832938859572},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80637304991396319},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74043336455643216},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83014315214660139},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77108891397823709},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76726941437411056},0.43789676126254018,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42756389799797728,0.12973239192480854,1.0436007692379687E-2,0.70021391550622036,0.42756389799797717,4.1527126316615827E-3,2.2350067143120499E-3,0.57141870333140998,0.42756389799797656,0.30276790469090081,0.42474049421240928,0.10980649644912134,0.13008964212131299,2.0385507089752172E-2,1.059969964895385E-2,1.6102557875499802E-3,1.0000000000000004]
[62,15.5,65.5,0.56312737435018678,0,0.13112290076179164,0.30574972488802199,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$46*(365.2425/4))","v":125.19293627578897},{"$f":"DZ65*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.4961305388591852},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0426102834388344},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.78665821338102693},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":77.779845255384785},87.478750916548606,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.677088158093262},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":79.14950079805827},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.38843374287599758},806.50972721925052,17.950813437854041,9.6092015393928456,4.823806858201384,1272.8855032371278,0.5841939223479129,743.61197483589467,5.172494275356602E-4,0.10577828328299363,null,8.5482380413745454E-4,1.5111605807431477E-5,null,null,null,2.3260882965378966E-4,1.695752795711216E-2,5.0576122288723338E-4,0.12486136613012735,7.2943251229277944E-2,0.30574972488802199,0.42191709042684133,0,0.10900127532602544,0.1304468923178175,2.0479811762237777E-2,1.0763391605528009E-2,1.6418136735284153E-3,1.0000000000000004,4.4297781520375237E-3,0.41344593640071742,3.9605483566046411E-3,7.8920264996587306E-5,1.9072524851400675E-6,null,null,null,null,2.8415324593619932E-3,0.10349727847161481,2.5996393573354307E-3,6.2825037713194827E-5,8.9872982085796864E-4,0.12838704368986026,1.161118807099277E-3,5.3388411933679109E-4,1.9445687902850558E-2,4.8843579608304493E-4,1.1803943967383256E-5,7.4155703041912038E-5,1.0593430044643932E-2,9.5805857842165191E-5,4.3336308518167407E-5,1.598477365010248E-3,0.69425027511197834,4.2423998787129991E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7930183614202286E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5581961705129572E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8265762830383718E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD67","v":0.56523521752653927},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73313951045264869},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64821686309630289},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76451407807537375},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68728483777989724},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71441218275343032},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62520970041020574},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74759215354157893},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66613278576831325},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84265654637343479},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78734306025250667},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86235730722856552},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81316960407445016},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80397735709266394},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73733355166771597},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82800934622324029},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76829574970733261},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76448436839076339},0.43211348826299212,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42191709042684133,0.1304468923178175,1.0763391605528009E-2,0.69425027511197801,0.42191709042684122,4.1022960438006793E-3,1.5445115273352548E-3,0.56593618084294384,0.42191709042684061,0.31016043316959918,0.41768151341377935,0.10822955107712244,0.13075624781500489,2.0575675381192975E-2,1.0922628723127492E-2,1.673950420174106E-3,1.0000000000000004]
[65,16.25,66.25,0.5437142107232612,{"$f":"AR68","v":0},0.12744267386834143,{"$f":"AP68","v":0.32884311540839789},{"$f":"SUM(D68:G68)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$46*(365.2425/4))","v":118.97776911719306},{"$f":"DZ68*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.3225661481381734},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9412054859391339},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.75156649122946562},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":73.918487304908908},80.598560402820368,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.641970724510259},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":80.473596308069531},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.3932001364445275},784.30585690306145,17.379551422816601,9.2937018317664126,4.6702952841711776,1234.6683275610692,0.56931388000423711,{"$f":"Z68*AA68","v":702.91381608213464},3.0698766067403999E-4,0.10220014755163263,null,8.2660894531275055E-4,1.4393864431554187E-5,null,null,null,2.2526671697572159E-4,1.6432723368473359E-2,4.6389822032229906E-4,0.12047002632782235,6.858525811290514E-2,0.32884311540839789,0.39998937949461549,0,0.10454372139288498,0.13203254073736448,2.1061289773419672E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.1692290491281164E-2},1.8376627020367823E-3,1.0000000000000007,2.2259925770178311E-3,0.39390229116627762,3.783873836293652E-3,7.5399742405861628E-5,1.8221726205394648E-6,null,null,null,null,2.727081471491559E-3,9.939358088349913E-2,2.3658831463705928E-3,5.7175891523697227E-5,9.0965433960059361E-4,0.12994765360014579,1.1752327976180972E-3,5.4939552889033099E-4,2.0023746818215626E-2,4.7662881952040547E-4,1.1518606793311951E-5,8.0555465538010014E-5,1.1507660960456738E-2,1.040740652864159E-4,4.8505819565168115E-5,1.7891568824716143E-3,0.67115688459160228,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.243163678047555E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8130622893898312E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5981369050906738E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8362286917428995E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD70","v":0.54903495848761552},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71268189895758671},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62285959712578109},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74602567698197886},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66396631914748716},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69284073006308067},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59875745742090092},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72802582414188621},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64168295010066789},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82960657526750214},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77020519007893828},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85079293052547134},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79783627350139652},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78814282035779859},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71694056876888124},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81388404566001393},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74988025494327504},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74613801502994104},{"$f":"CS68*DJ68","v":0.40965585410799554},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.39998937949461549,0.13203254073736448,1.1692290491281164E-2,{"$f":"1-G68","v":0.67115688459160205},0.39998937949461549,3.9156284849272442E-3,2.6038805363022906E-3,0.5497805584133717,0.39998937949461477,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.33211370800944962},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.39694583533044658},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":0.10386058805633888},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.13221073861314336},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":2.1159633726698816E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.1838290135629153E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.8712061282940623E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000007}]
[66,16.5,66.5,0.53827551743517699,0,0.12634018195432209,0.3353843006105014,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$46*(365.2425/4))","v":116.88106117273693},{"$f":"DZ69*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.2640136060080516},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.906996229921051},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.73956714643155164},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":72.615844964878804},78.436299739557498,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.887912673407669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":80.811099172762937},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.39433026289561723},777.61780546969544,17.185211214137492,9.1839094189907549,4.6180714874782822,1222.5421225589021,0.56443857231682404,690.04993025432645,4.8617392632183522E-4,0.10071101497202807,null,8.16717235871315E-4,1.4149697760236822E-5,null,null,null,2.2304783614492403E-4,1.6274305347405846E-2,4.507841880195115E-4,0.11897619320355174,6.7154752631503362E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.3353843006105014},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.39390229116627767},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":0.10317745471979278},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.13238893648892222},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":2.1257977679977957E-2},1.1984289779977144E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.904749554551342E-3},1.0000000000000004,4.1039654760149603E-3,0.38599887534192234,3.7234613413735847E-3,7.4195926752343327E-5,1.7930802144645165E-6,null,null,null,null,2.692018370516267E-3,9.8137020662219895E-2,2.2930011228731641E-3,5.5414564183456797E-5,9.1210977172519832E-4,0.13029842161089031,1.1784051063067225E-3,5.5464506844000929E-4,2.0219481091897942E-2,4.7243428152576162E-4,1.1417238114245241E-5,8.2567230354767932E-5,1.1795049374002704E-2,1.0667317561967299E-4,5.027660304989552E-5,1.8544729515014464E-3,0.66461569938949905,4.2098728884035763E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.819549419623413E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6110635503681603E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8393526518982637E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD71","v":0.54372027618791985},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.708036540098547},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61714281860790277},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74181755386629478},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65869163111095486},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68794958312625432},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.5928060798895961},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72357796371926597},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.636162187758889},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82661997867256809},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76629849894319291},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84814288378239333},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7943345247558472},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78452851716287353},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71230916029783053},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81065453699088552},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74568815859093318},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74196545140869341},0.4034216601618294,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39390229116627767,0.13238893648892222,1.1984289779977144E-2,0.6646156993894986,0.39390229116627756,{"$f":"BA68+BB68+BC68","v":3.8610957513200532E-3},{"$f":"AY68","v":2.2259925770178311E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.54447352905941659},{"$f":"DX68-(DU69+DV69)","v":0.3939022911662769},0.33958209187055194,0.38995058325410004,0.10251896836169314,0.13252727757471902,2.1356535761290273E-2,1.2125886717752806E-2,1.9386564598933534E-3,1.0000000000000007]
[69,17.25,67.25,0.51889920236965303,0,0.1233237674733408,0.35777703015700696,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$46*(365.2425/4))","v":111.13888538804562},{"$f":"DZ72*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.1036579444383547},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8133086173764748},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.70673175882911365},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":69.04834701133106},72.279000359896912,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.41912632298633},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":81.540076597317025},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.39646261058376081},759.32818919796978,16.644027043524538,8.8772185649865563,4.4726425394926883,1188.7676739567783,0.55006171981085716,653.89559119221781,1.8865991152130278E-4,9.7341280850572393E-2,null,7.889994434904763E-4,1.3480188862852642E-5,null,null,null,2.1692758110752628E-4,1.5837788779616804E-2,4.1350235983696057E-4,0.11480063911500832,6.3147436986987035E-2,0.35777703015700696,0.37309836690167841,0,9.9365182570524013E-2,0.13299345307704497,2.184861597448412E-2,1.2807382390929566E-2,2.1099689283326697E-3,1.0000000000000007,9.8007688857952601E-4,0.36848752810023855,3.5581466746031467E-3,7.0901767425241903E-5,1.7134708319651898E-6,null,null,null,null,2.5942190261793912E-3,9.4633592065034078E-2,2.0869368353601844E-3,5.0434643950361505E-5,9.1627466270340237E-4,0.13089339245482171,1.1837859595198654E-3,5.7042209142488351E-4,2.0808224348075218E-2,4.5887986414585224E-4,1.1089670838165062E-5,8.8238027578426635E-5,1.2605144770876453E-2,1.1399959247468585E-4,5.5693447993682505E-5,2.0542754803389873E-3,0.64222296984299376,1.057290355362217E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8384683955505733E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6487626379489419E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8484633256243424E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD74","v":0.52803098111906299},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68769019334089398},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59228546552271666},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72334196357631819},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63567888783712223},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66655842617565919},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56698258640006105},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7040748472594992},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6121193147615781},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81343406869058432},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7491196407728955},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83642732412156806},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77890751826492621},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76861421663014229},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69202068519619253},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79641050017738946},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72728039679756362},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72366013491094838},0.38211497103378156,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37309836690167841,0.13299345307704497,1.2807382390929566E-2,0.6422229698429931,0.37309836690167814,3.6808192482327743E-3,3.1635869072241221E-3,0.52882697405863099,0.37309836690167747,0.3603794922292366,0.37079294750095848,9.8778460655080613E-2,0.13302234206732605,2.1946387198430766E-2,1.2935703512975936E-2,2.1446668359922541E-3,1.0000000000000007]
[70,17.5,67.5,0.51460278379286795,0,0.12241526190566647,0.36298195430146624,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$46*(365.2425/4))","v":109.75468620237865},{"$f":"DZ73*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.0650028797930648},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7907244399054507},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.69904471070681107},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":68.188371986648889},70.337329811218737,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.53180702576784},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":81.694706826746867},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.39678300559253948},753.88580027335104,16.508154407223405,8.8026394782748749,4.4361303581867881,1179.0911814057949,0.54535127760079627,643.01888218748252,1.9380321756246415E-4,9.6421863315213671E-2,null,7.8222602476593509E-4,1.3319910389442866E-5,null,null,null,2.1506519063647079E-4,1.5705128237619888E-2,4.0172792857386645E-4,0.11373313382476173,6.202450983687615E-2,0.36298195430146624,0.36848752810023855,0,9.8191738739637227E-2,0.13305123105760711,2.2044158422377412E-2,1.3064024635022306E-2,2.1793647436518381E-3,1.0000000000000007,1.0341052719169436E-3,0.36386215233663499,3.5194450818528782E-3,7.0130576246488143E-5,1.69483358724408E-6,null,null,null,null,2.5641323305596467E-3,9.3556446491958198E-2,2.0222876391858052E-3,4.887227793358211E-5,9.1667273116787472E-4,0.130950258080234,1.1843002462052349E-3,5.7565066100595964E-4,2.1003529974878428E-2,4.5400590381675316E-4,1.0971882676270898E-5,9.0006195711524818E-5,1.2857734452543387E-2,1.162839867673933E-4,5.7525177446926824E-5,2.1218395662049114E-3,0.63701804569853449,1.1296450860042606E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8446026242638522E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6609860704641476E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8514173415596129E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD75","v":0.52288572813053857},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68557008949419496},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58971246566324953},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72141258233001426},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63328946158536015},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66433245949136321},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56431467343930619},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70204053838649261},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60962704069474682},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81205008253137601},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74732313701062925},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83519618501644899},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77729147560438971},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76694794260323818},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.6899063050760772},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79491681797351099},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72535785782657103},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72174986345962033},0.37739270288320037,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.36848752810023855,0.13305123105760711,1.3064024635022306E-2,0.63701804569853371,0.36848752810023822,3.6307619128603539E-3,9.8007688857952601E-4,0.52368075792305824,0.3684875281002376,0.3656010004853707,0.36617484021843677,9.763381515672416E-2,0.13304695367663671,2.2141277877490949E-2,1.3187882495691222E-2,2.2142300896502072E-3,1.0000000000000009]
[73,18.25,68.25,0.49634693111851536,0,0.11996037424063459,0.38369269464085071,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$46*(365.2425/4))","v":103.38236190723536},{"$f":"DZ76*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.8870497281656657},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6867555138472481},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.66149332144169437},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":64.229375478239447},64.744745033678143,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.693565569856347},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":81.916685924917232},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.39666071971912681},738.72417906422925,15.902381863198666,8.4442418033717708,4.2733449912454473,1146.9428409191455,0.53146059885106978,609.55492908283634,6.8546041289234926E-4,9.1718909047266303E-2,null,7.4954891437470047E-4,1.2565501745124646E-5,null,null,null,2.09971377671878E-4,1.5342833578471113E-2,3.681580987259894E-4,0.10908744693114747,5.7975679873161927E-2,0.38369269464085071,0.34972912723889343,0,9.4949470358750968E-2,0.13283761008873154,2.2621712032986206E-2,1.3780193790890356E-2,2.3891918488974213E-3,1.0000000000000007,6.2302236391603245E-3,0.34010054951829055,3.3303869998137061E-3,6.6363291368020153E-5,1.6037902608310302E-6,null,null,null,null,2.4810602341640356E-3,9.0584594651862263E-2,1.8393638818081015E-3,4.445159091656727E-5,9.1520096337273805E-4,0.13074001033744165,1.1823987879171535E-3,5.9111261960377364E-4,2.1581780362720571E-2,4.382284587889081E-4,1.0590591872954163E-5,9.4940330712526926E-5,1.3562594791260731E-2,1.226586689170977E-4,6.3063645249338636E-5,2.3261282036480826E-3,0.6163073053591499,7.2257004807214864E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8625224934599217E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6966942779728279E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8600468827191328E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD78","v":0.50770158959024658},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66755456838990579},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56798063941967469},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70498492352589193},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61305125492536383},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64544068983643654},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.5418202931126852},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68473795852821684},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58854942920337761},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80021130595536771},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73200704770484981},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82465324701693965},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76349246201304299},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75272638688219606},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67193703988336917},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78215038428557448},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70898657970694956},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70549507489259122},0.35818097097105861,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34972912723889343,0.13283761008873154,1.3780193790890356E-2,0.61630730535914924,0.3497291272388931,3.472546506731193E-3,3.0106074460750235E-3,0.50853045491069959,0.34972912723889243,0.3888804953569821,0.34491483837859199,9.4432226005213463E-2,0.13274167379967466,2.2715973282400666E-2,1.3890508520469998E-2,2.424284656667778E-3,1.0000000000000009]
[74,18.5,68.5,0.48674711027895806,0,0.11918459364792924,0.39406829607311339,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$46*(365.2425/4))","v":101.19526231469516},{"$f":"DZ77*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.825972914213783},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.651071454893744},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.64850515292991062},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":62.870574631112177},62.940273587961464,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.691882699943797},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":81.914376544923542},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.39627539530959494},733.89865499025655,15.692451308373663,8.3188192755783259,4.2169317009164748,1136.2610519711084,0.52690944695729103,598.70668249320647,2.5003361576860384E-4,9.0690216353066788E-2,null,7.3811939890425877E-4,1.2306035390389209E-5,null,null,null,2.0835358498262006E-4,1.5227815821673391E-2,3.5737526914197775E-4,0.10748422007892802,5.6634450958423718E-2,0.39406829607311339,0.34010054951829061,0,9.3914981651675986E-2,0.13264573751061778,2.2810234531815122E-2,1.400082325004964E-2,2.4593774644381347E-3,1.0000000000000004,1.6334455072882161E-3,0.33513547531293375,3.2649961241072649E-3,6.5060273509266996E-5,1.572300452105777E-6,null,null,null,null,2.4545548728889918E-3,8.9636389244534959E-2,1.7809964978750643E-3,4.3041036376966784E-5,9.1387903377601284E-4,0.13055116756294949,1.1806909138922842E-3,5.9616656828477782E-4,2.1771042546079495E-2,4.3257153547180202E-4,1.0453881979047142E-5,9.6460384358750361E-5,1.3779740355321703E-2,1.2462251036918725E-4,6.4916221785671886E-5,2.3944612426524629E-3,0.60593170392688722,1.935293600715271E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8683421498615284E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7082908748086663E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8628494123527165E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD79","v":0.50272358145892904},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65358790712313752},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55129726102953425},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69220809556368612},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59744363249110877},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63082387181958588},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52459998668184216},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67130382673608013},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57233393483762851},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79093428333448623},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.72006984521195383},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81637694882742129},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7527106337338928},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74162243195251309},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65800325615601263},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77215993383702908},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69625124468595201},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69286525222488093},0.34831970106693633,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34010054951829061,0.13264573751061778,1.400082325004964E-2,0.60593170392688656,0.34010054951829022,3.3983540814425573E-3,6.2302236391603245E-3,0.50358901191272143,0.34010054951828955,0.39694800736730462,0.33761801241561218,9.3408183510159101E-2,0.13252148092247582,2.2903290664307987E-2,1.4106567570421573E-2,2.4944575497194161E-3,1.0000000000000007]
[77,19.25,69.25,0.47267016093828368,0,0.11704640953483561,0.41028342952688135,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$46*(365.2425/4))","v":96.995585171680929},{"$f":"DZ80*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.7086929785415621},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5825507861193759},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.62432422143243305},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":60.261399960213474},57.771862296677618,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.533434960306096},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":81.696940819657229},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.39418547568254109},720.9306657944785,15.263568514829487,8.07143255011637,4.1016807810612077,1109.9363243107971,0.51348850130538137,569.93953971475491,3.0460396533885738E-4,8.7666406673350183E-2,null,7.1540433095801945E-4,1.181024730595038E-5,null,null,null,2.0384610767520885E-4,1.490773930754306E-2,3.2636184627554931E-4,0.10413617247844682,5.3472727137636358E-2,0.41028342952688135,0.32632161044948954,0,9.1016369410963291E-2,0.1317409166650613,2.3360599112200339E-2,1.4607633823732834E-2,2.6694410116719783E-3,1.0000000000000004,2.2225816062471666E-3,0.32089162720020797,3.1432536101736862E-3,6.263435906614033E-5,1.5136737945471564E-6,null,null,null,null,2.3803276069621813E-3,8.698252587561453E-2,1.6144986176749581E-3,3.9017310711626739E-5,9.0764515988307022E-4,0.12966063447806059,1.1726370271176463E-3,6.1094371640854237E-4,2.2325257861824419E-2,4.1438320621656546E-4,1.0014327750813168E-5,1.0064108003107285E-4,1.437696896116019E-2,1.3002378254157166E-4,7.0460930566043073E-5,2.5989800811059352E-3,0.58971657047311909,2.7473279312285825E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8853684444668773E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7422184919257071E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8710486412914628E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD82","v":0.48803739188627659},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64468308278407505},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54073618119914035},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68404266831695992},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58753064991409221},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62151807122978686},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51372136645430011},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66272912529316219},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56205313459835526},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78497299815439314},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71242936433578086},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81105180472512362},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74579700709121532},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73450600213772421},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64911800534453812},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76574653252027947},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6881112346807492},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68479951393325145},0.33420776874497399,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32632161044948954,0.1317409166650613,1.4607633823732834E-2,0.58971657047311865,0.32632161044948915,3.256951736500137E-3,2.2611226777388303E-3,0.48890587133750441,0.32632161044948843,0.41342972957693036,0.32360661882484876,9.0571074448375755E-2,0.13153934205993151,2.3449512492824291E-2,1.4699492995554795E-2,2.7042296015351492E-3,1.0000000000000007]
[78,19.5,69.5,0.46702074682238648,0,0.11640322355063477,0.41657602962697937,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$46*(365.2425/4))","v":95.381048893109863},{"$f":"DZ81*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.6636055338539983},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5562084979384407},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.61480700857783976},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":59.258321147285699},56.112744406870199,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":59.432584369230042},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":81.558544895144195},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.39319367918593551},716.97103238844136,15.100547474872055,7.9746412063835308,4.057873183522509,1101.0751526844156,0.50909125309883196,560.54772923609687,3.0057273462085041E-4,8.6527618065319334E-2,null,7.065118266423049E-4,1.1618051625927147E-5,null,null,null,2.0246953953905801E-4,1.4810158142169762E-2,3.1646514810840904E-4,0.10287541350802565,5.237297317586128E-2,0.41657602962697937,0.32089162720020803,0,9.0125779485788218E-2,0.13133776745480169,2.3538425873448236E-2,1.4791352167376755E-2,2.7390181913983201E-3,1.0000000000000004,2.1846718415212889E-3,0.31554844742039584,3.09533777952506E-3,6.1679559449563231E-5,1.4905993162543354E-6,null,null,null,null,2.3575417512049857E-3,8.6168635961826445E-2,1.5618566513998923E-3,3.7745121356901177E-5,9.0486761408586653E-4,0.12926385127877188,1.169048561943948E-3,6.1572640004792939E-4,2.2504926579008759E-2,4.0791488543769701E-4,9.8580089538512792E-6,1.0190683003199388E-4,1.4557786262308109E-2,1.3165907503665357E-4,7.2297447203137913E-5,2.6667207441951821E-3,0.58342397037302118,2.7461792658753259E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8909058419927721E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7532526427752054E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8737152455698477E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD83","v":0.48322402763034722},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63951349144400049},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53463240157574432},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67929534878626174},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58178954152827722},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61612060212608388},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50744211376454018},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65774777118261363},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55610559769566903},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78149529555063602},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70798301390788987},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80794269530518281},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74176904405228217},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73036124834704585},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6439592739455523},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76200737479859637},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68337829321833465},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68011220724069632},0.32864656002341469,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32089162720020803,0.13133776745480169,1.4791352167376755E-2,0.58342397037302063,0.32089162720020759,3.2074016430343739E-3,2.2225816062471666E-3,0.48410043570344674,0.32089162720020686,0.41969453556902697,0.31822003731030191,8.9694876613569868E-2,0.13111257747221153,2.3625818367537049E-2,1.4878526657561281E-2,2.7736280097920034E-3,1.0000000000000007]
[81,20.25,70.25,0.45024654933932656,0,0.11346791859800007,0.43628553206267395,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$46*(365.2425/4))","v":90.690888625614619},{"$f":"DZ84*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.5326283954377224},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4796852540690124},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.58701236127193079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":56.344419207761639},50.542235207716473,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.987655899788692},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":80.947975475436309},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.38918114447926661},695.64790463862084,14.575275898320323,7.6870538445848728,3.9167203247865756,1064.3286362778883,0.49612415585061009,528.03914622099842,2.8864859424204529E-4,8.3155867474109232E-2,null,6.8006811291818048E-4,1.1057876209289309E-5,null,null,null,2.7236243154411577E-4,1.4240270927663532E-2,2.83462180692331E-4,9.8931737597378736E-2,4.9082424802333588E-2,0.43628553206267395,0.30511741940591458,0,8.673760733066023E-2,0.12984509669690331,2.3814327392124267E-2,1.5284033236508695E-2,2.9159838752155711E-3,1.0000000000000007,2.0746357884894252E-3,0.3000270678284313,2.9554014732139687E-3,5.8891104573536234E-5,1.4232112063406978E-6,null,null,null,null,3.145127419318175E-3,8.2169484319226466E-2,1.389417771542047E-3,3.3577820573536265E-5,8.9458367631617603E-4,0.12779475084714204,1.1557621734450921E-3,8.6351349038324681E-4,2.2560121975239013E-2,3.8147293560681354E-4,9.218990895193186E-6,1.0530121652241534E-4,1.5042687549137535E-2,1.3604447084874483E-4,1.0662223181839004E-4,2.8093616433971808E-3,0.56371446793732671,2.7427297340065104E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9071279602347013E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7855778097769932E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8815272131423582E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD86","v":0.46902746292188824},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.6242521142766605},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51673135396073278},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66525015819041111},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56490062752215231},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60020781056604933},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48906112509916722},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64302723710996312},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53863794421158995},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77115435957220713},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69480977192535676},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79868669576409668},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72981521295868645},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71806679072413737},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62872776676650255},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75089909579714009},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66937389839230566},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66625339529748129},0.31249113965947156,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30511741940591458,0.12984509669690331,1.5284033236508695E-2,0.56371446793732605,0.30511741940591414,3.0626701029489176E-3,2.1107082798618114E-3,0.46992625124380832,0.30511741940591336,0.43988042397409788,0.30257224361717294,8.5931246561550323E-2,0.12954407821008046,2.3782606286294125E-2,1.5354096860626523E-2,2.9353044901783447E-3,1.0000000000000007]
[82,20.5,70.5,0.44469428803643329,0,0.11183039607804554,0.4434753158855218,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$46*(365.2425/4))","v":89.177400843195983},{"$f":"DZ85*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.4903628250811991},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4549916427504221},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.57799646063264409},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":55.404119786609684},48.550428286034645,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.786420578824831},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":80.671822921521525},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.38747584446867328},685.81040940914204,14.389449747214554,7.5918179098811587,3.8667844561285629,1049.1594807114859,0.49187560685877491,516.05595626659931,2.8471784614307979E-4,8.2043294150748416E-2,null,6.7130778359570709E-4,1.0876536388255934E-5,null,null,null,2.6808703889758667E-4,1.4019647306082442E-2,2.7172742774531945E-4,9.7569658089600816E-2,4.799213478382558E-2,0.4434753158855218,0.3000270678284313,0,8.5124885792440444E-2,0.12924305972325764,2.375088518046398E-2,1.5424160484744348E-2,2.9546251051411187E-3,1.0000000000000009,2.0391572150935552E-3,0.29501851308900701,2.9100095738441439E-3,5.7986598327326395E-5,1.4013521592888027E-6,null,null,null,null,3.0873107488362081E-3,8.0676554612984092E-2,1.3289050115215186E-3,3.2115419098619429E-5,8.9043586894521783E-4,0.12720222046282256,1.1504033914898576E-3,8.6139749180765219E-4,2.2509746327772234E-2,3.7078076581917351E-4,8.9605950649219904E-6,1.0626664033946818E-4,1.5180602089083332E-2,1.3729175532154833E-4,1.0803513886835268E-4,2.8465899662727659E-3,0.55652468411447897,2.7415787145274706E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9124106016299655E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7961043182616318E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8840711363625909E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD87","v":0.4643758100716347},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61924635499715297},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51089853859024836},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6606332604221069},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55938065042769125},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59499540683509855},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48308329628812985},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63819397077455731},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53293818229730971},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76773787832955487},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69047338732169361},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79562498711008134},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72587356573417672},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71401480198047551},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62373108258099597},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74723243844641896},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66476983538928125},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66170063936485235},0.3072777704299719,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3000270678284313,0.12924305972325764,1.5424160484744348E-2,0.5565246841144782,0.30002706782843086,3.0157157889938455E-3,2.0746357884894252E-3,0.46528159995415741,0.30002706782843008,0.44702161743746704,0.29752279045871916,8.435572498963434E-2,0.12891608589796452,2.3722275835491989E-2,1.5487771669823427E-2,2.9737337109001774E-3,1.0000000000000007]
[85,21.25,71.25,0.42408089385599407,0,0.10734218952003144,0.46857691662397516,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$46*(365.2425/4))","v":83.579091704757658},{"$f":"DZ88*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.3340247749714678},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3636513151232061},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.5438465291022424},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":51.926003277541525},42.948629080836504,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.538281544959553},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":78.959018329406447},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.37829363996826626},658.50941841109147,13.708948399843568,7.2182865586824674,3.6839176975926402,1002.6914112638771,0.47934701048368128,480.63713042700283,4.950606751723633E-4,7.754334265498318E-2,null,6.3716403622702058E-4,1.0201347346497972E-5,null,null,null,2.5632987575694051E-4,1.3413135306552013E-2,2.389577939870429E-4,9.2594191690025057E-2,4.4384748974766436E-2,0.46857691662397516,0.28199346282998605,0,8.0683399109069978E-2,0.1264082942526053,2.3591566600662865E-2,1.5679136773402737E-2,3.0672238102985973E-3,1.0000000000000007,3.502695175028942E-3,0.27569681190068746,2.7380766391842696E-3,5.4560559419766932E-5,1.3185556656263459E-6,null,null,null,null,2.9281074999905903E-3,7.6566363036300489E-2,1.1608739319123238E-3,2.8054640866573906E-5,1.5950011198506918E-3,0.12369137634546912,1.1219167872854952E-3,8.5616922269903483E-4,2.2387758484240135E-2,3.3943580689579889E-4,8.2030868278956112E-6,1.9783702374699281E-4,1.5342142055453544E-2,1.3915769420220079E-4,1.1215228277500878E-4,2.9550715275235887E-3,0.53142308337602584,5.0247876762464116E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9279049605216165E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8269793082776519E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8915326421544526E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD90","v":0.4506596601928789},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59637899199427602},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48449988460768612},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63947747260060961},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53428973262557933},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57122910533699134},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45610033198965122},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61608300828005447},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50708977017350654},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75197059874427841},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67056344166179516},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78147102070938612},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70773272059525605},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69537895315929299},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60090053090090689},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73033233515886031},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64366914315677792},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64085689470012963},0.28880835039782399,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28199346282998605,0.1264082942526053,1.5679136773402737E-2,0.53142308337602484,0.28199346282998572,2.8540464947251773E-3,3.5854626734928637E-3,0.45161090307337443,0.28199346282998489,0.47317289778602079,0.27884513736533678,7.9993919392277374E-2,0.12565755254470326,2.3565307534360348E-2,1.568035731787604E-2,3.0848280594261415E-3,1.0000000000000009]
[86,21.5,71.5,0.41628520059983798,0,0.10594592045209629,0.47776887894806641,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$46*(365.2425/4))","v":81.712721454320089},{"$f":"DZ89*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.2819046296703074},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3332001796226378},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.53238590718394552},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":50.766465099217314},41.188679480692173,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.921614432615534},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":78.112774254691317},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.37396952928269245},649.96629642343532,13.471704792223722,7.0852948913049527,3.6201647459248489,987.3671758201848,0.47524213223070039,469.23848193138946,4.8521346008791548E-4,7.6036664234552229E-2,null,6.2506630488091258E-4,9.9757121712952573E-6,null,null,null,2.5266573613052455E-4,1.32241287190672E-2,2.2870586734977208E-4,9.0862420034239832E-2,4.3181650236713644E-2,0.47776887894806641,0.2756968119006874,0,7.930443967548477E-2,0.1249068108368012,2.3539048468057829E-2,1.5681577862349343E-2,3.1024323085536852E-3,1.0000000000000007,3.4218227635236906E-3,0.26953991115234305,2.6803764251242248E-3,5.3410790303481618E-5,1.2907693929311479E-6,null,null,null,null,2.878679761335789E-3,7.5290296946687402E-2,1.1086699316991563E-3,2.679303576242073E-5,1.5760556246693471E-3,0.12222216460300564,1.1085906091262115E-3,8.5444626685947345E-4,2.2347575447915272E-2,3.2907407661077176E-4,7.9526766723123309E-6,1.9786782504548761E-4,1.5344530677603481E-2,1.3917935970037597E-4,1.1343967283736084E-4,2.9889926357163244E-3,0.52223112105193414,5.020891766302249E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9329564543659636E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8370452182711416E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8939652533286688E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD91","v":0.44616652429345111},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58762471962070195},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47450223638758354},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63134963392272281},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52473959011998439},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56215062717059161},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44591299899515829},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60760429351796441},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49727761475665838},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74586285906534411},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66289664849214192},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77597749806375915},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7007278639807083},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68818867054596511},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59215829188615476},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72379548155882023},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63556082051333296},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63285682365898766},0.282359529387324,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.2756968119006874,0.1249068108368012,1.5681577862349343E-2,0.52223112105193359,0.27569681190068712,2.7939557542696631E-3,3.502695175028942E-3,0.44713639905945157,0.27569681190068629,0.482290034905202,0.2726183615265152,7.8637556523648192E-2,0.12414552808090473,2.3511649165127331E-2,1.5677591308281797E-2,3.1192784903213491E-3,1.0000000000000007]
[89,22.25,72.25,0.39354513101916078,0,0.10199635709979361,0.50445851188104629,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$46*(365.2425/4))","v":76.358607968521284},{"$f":"DZ92*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.1323859729229055},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2458440747965689},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.49937827919411065},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":47.440062421930357},36.190950883624033,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.001451837960204},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":75.477760670068321},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.36060533642412929},625.76455961075408,12.782811494402445,6.6974009699434855,3.435042872417343,943.38686239295942,0.4631372081967936,436.91755769820793,4.5659543221501775E-4,7.1652008067444775E-2,null,5.8978113051446788E-4,9.3271365950174395E-6,null,null,null,2.4228906602153169E-4,1.2688857240131395E-2,1.9969437454613926E-4,8.5838552447468353E-2,3.9755027536174541E-2,0.50445851188104629,0.25763324900459783,0,7.542998765260038E-2,0.12028454260979113,2.3367552220601818E-2,1.5627339404771786E-2,3.1988172265914124E-3,1.0000000000000007,3.1901553002975824E-3,0.25187758902228108,2.5141945883787689E-3,5.0099351226693131E-5,1.2107424136899116E-6,null,null,null,null,2.7398008696932607E-3,7.1704857485799092E-2,9.6207890158504924E-4,2.3250395522978257E-5,1.5177325293224656E-3,0.11769924368063094,1.0675663998377289E-3,8.4876641093285961E-4,2.221353938817008E-2,2.9804365177239756E-4,7.2027697264790839E-6,1.9718345222733772E-4,1.5291457977680665E-2,1.3869797486378341E-4,1.1696396361350764E-4,3.0818532629779049E-3,0.49554148811895432,5.0091825661002565E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9477889050466439E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8666012502361603E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9011080087944036E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD94","v":0.43292088257789846},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56212541090735058},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44573015944300215},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6075807175354353},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49710123425688774},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53577175603675942},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41669603330642291},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58286186716585864},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46896571169391477},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72783568534032761},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6404182148102523},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75972755370610789},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68012654376185433},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66706084470531191},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56668732228111318},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70453388013218077},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61184356704383991},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60948648607332589},0.26385942747016627,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25763324900459783,0.12028454260979113,1.5627339404771786E-2,0.49554148811895371,0.25763324900459755,2.6208739684818474E-3,3.2655939959557066E-3,0.43394390082454748,0.25763324900459666,0.5087638131440898,0.25475541901343945,7.4824519863389116E-2,0.1194979822716169,2.3336559573273147E-2,1.5608420517112424E-2,3.2132856170797898E-3,1.0000000000000007]
[90,22.5,72.5,0.38617851258517683,0,0.10075237300769052,0.51306911440713321,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$46*(365.2425/4))","v":74.652622215845355},{"$f":"DZ93*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.084744715626647},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2180097245091086},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.48881994002067747},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":46.380167895942741},34.612014196435226,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.341047494442201},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":74.571496574851764},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.35603801468826562},618.13089919228162,12.560550190129241,6.5717559389923723,3.3753160189475744,929.34348211271276,0.45917114225188449,426.72770822603809,4.4735903584552895E-4,7.0234980287389143E-2,null,5.7835355664513253E-4,9.1200865190454823E-6,null,null,null,2.390171732450927E-4,1.2520071725098917E-2,1.9056184981908187E-4,8.4219463714561946E-2,3.8671147353656544E-2,0.51306911440713321,0.25187758902228108,0,7.4219052074177866E-2,0.11871142193344268,2.3305566925944481E-2,1.5589501629453061E-2,3.2277540075681677E-3,1.0000000000000004,3.1164469777460076E-3,0.24624987974692139,2.4610370516614083E-3,4.9040102227169138E-5,1.1851437251045194E-6,null,null,null,null,2.6963943948477382E-3,7.0584220137229065E-2,9.1629363133793103E-4,2.2143910763133603E-5,1.4978831258060951E-3,0.11615993439111377,1.0536044165228178E-3,8.4669634375091985E-4,2.2164191273686677E-2,2.877258864424725E-4,6.9534220644122829E-6,1.9670602078691797E-4,1.5254433456982117E-2,1.3836215168402602E-4,1.1802202987910162E-4,3.1097319776890661E-3,0.48693088559286729,5.0052723872754168E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9526296730553551E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8762472552747675E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9034391422595983E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD95","v":0.42858286447921862},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55387394829507064},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43653252394963243},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59985829060483598},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48821581622062704},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52725679742574172},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40738882401267257},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5748403514756355},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45989125443018641},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72192397695369559},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63309608286870067},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75438688155040534},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67339492209146934},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66016337394936642},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55844283627511204},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6982279360996051},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60413615229256434},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60190150568753398},0.25796467144191798,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25187758902228108,0.11871142193344268,1.5589501629453061E-2,0.48693088559286679,0.2518775890222808,2.5655046820191518E-3,3.1901553002975824E-3,0.42962269960692373,0.25187758902227991,0.5173051888535416,0.24906373438460125,7.3632154631534164E-2,0.11791834502906078,2.3273345835321108E-2,1.5565830486438824E-2,3.2414007795028362E-3,1.0000000000000004]
[93,23.25,73.25,0.36470767614496247,0,9.7211848838660853E-2,0.53808047501637712,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$46*(365.2425/4))","v":69.758954467517668},{"$f":"DZ96*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.9480844393290346},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1381661138085248},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.45842073952320461},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":43.339830864804632},30.110339272642939,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.310198223662645},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":71.784589137054098},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.34206620164748092},596.37699256610915,11.914917610369024,6.2055812074267926,3.2018193204883265,888.88996016438341,0.44747556347516287,397.75653579197257,4.2053636411083209E-4,6.6114646670787869E-2,null,5.4506188101043638E-4,8.5251310585701977E-6,null,null,null,2.2969624038450101E-4,1.20392026402809E-2,1.6461954646529474E-4,7.952228847409841E-2,3.5584280843781638E-2,0.53808047501637712,0.23536718222863115,0,7.0802388906258645E-2,0.11392064828076666,2.3104847510151544E-2,1.5419845635564649E-2,3.3046124222506647E-3,1.0000000000000004,2.9053186081769494E-3,0.23010677409697833,2.3079877330063631E-3,4.5990349592370269E-5,1.1114408771473549E-6,null,null,null,null,2.5739204110073488E-3,6.7422237331955431E-2,7.8720687011327617E-4,1.9024293182591373E-5,1.4374338539750898E-3,0.11147212976276444,1.0110846640271347E-3,8.3994395553981741E-4,2.2001807232953058E-2,2.5688814987573323E-4,6.2081717829344946E-6,1.9456532660350743E-4,1.5088423912170277E-2,1.368563967908649E-4,1.2083233887193352E-4,3.1837800833787312E-3,0.46191952498362332,4.9935207144339522E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9668573770153613E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9045982326070893E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9102906742426143E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD98","v":0.41579728422942613},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.5298392160513774},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41006279123875872},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57727495359548453},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46250118991691602},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50251531633243673},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38069602671819008},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55143211487767607},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43370789883875782},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70447539536711878},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6116281687596179},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73858907184596867},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65359718728334071},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63989594237407643},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53442209603754853},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67964673664098041},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58159157466672184},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57974226775102466},0.24105526048388487,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23536718222863115,0.11392064828076666,1.5419845635564649E-2,0.46191952498362288,0.23536718222863087,2.4060751428699118E-3,2.9740663585879194E-3,0.41688495948599474,0.23536718222862996,0.54211648226346443,0.23273697816280475,7.0266306985610219E-2,0.11311298763161837,2.3068937570595738E-2,1.5382578848805329E-2,3.3157285371015976E-3,1.0000000000000002]
[94,23.5,73.5,0.35775741314149445,0,9.6090097347954248E-2,0.54615248951055184,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$46*(365.2425/4))","v":68.199787192158752},{"$f":"DZ97*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.9045432261525661},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1127272096259944},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.4486997842710358},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":42.371151696376749},28.682815063821412,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.619136295466319},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":70.836254046222919},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.33733349286728437},589.47640757738259,11.706542346057473,6.0870572313820555,3.1458239733946991,875.92827913517988,0.44364361570230387,388.59998885142812,4.1188536585107423E-4,6.4784057493028846E-2,null,5.3429156882740315E-4,8.3352598024652457E-6,null,null,null,2.2674055390945545E-4,1.1886703997979121E-2,1.5642429134726007E-4,7.8008438530745614E-2,3.46079457250709E-2,0.54615248951055184,0.23010677409697833,0,6.9730225064961793E-2,0.11230532698247007,2.3033027631039933E-2,1.5345312062046009E-2,3.3268446519525304E-3,1.0000000000000004,2.8381502903866013E-3,0.22496347469352654,2.2590461308038875E-3,4.5015109835800735E-5,1.0878724255030899E-6,null,null,null,null,2.5354867563883369E-3,6.6429960289078521E-2,7.4673187848123648E-4,1.8046141013695718E-5,1.417051969266218E-3,0.10989152687742539,9.967481357784642E-4,8.3751252005313413E-4,2.1942896490607641E-2,2.46657686448213E-4,5.9609339309440555E-6,1.9362487302068207E-4,1.5015492303156996E-2,1.3619488586833126E-4,1.2164525487234754E-4,3.2051993970801827E-3,0.45384751048944877,4.9895964951889304E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9715052070740768E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9138597778999581E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.912528895981584E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD99","v":0.41161082764381113},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.5220616838549399},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4016011513804173},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56993771671593163},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45423422912205297},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49452889847490494},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37219290378262865},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54384314464173944},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42531567805413378},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69875342653974493},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60463520377633062},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73339699730388908},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64712814261808838},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6332793592176732},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52664702269667429},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67356354546445873},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5742652453184186},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57254986784901529},0.23566772497268787,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23010677409697833,0.11230532698247007,1.5345312062046009E-2,0.45384751048944816,0.23010677409697802,2.355089523475881E-3,2.9053186081769494E-3,0.412713598843089,0.23010677409697713,0.55012422534254546,0.22753512439525245,6.9209615742422098E-2,0.11149430042410624,2.2995903135432618E-2,1.530373102582561E-2,3.3370999344159943E-3,1.0000000000000004]
[97,24.25,74.25,0.33751306950846,0,9.2880490600229487E-2,0.56960643989131121,{"$f":"SUM(D100:G100)","v":1.0000000000000007},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$46*(365.2425/4))","v":63.727551643405803},{"$f":"DZ100*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.7796518405513595},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.03975955990397},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.42071952359785103},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":39.592641987479489},24.599663600399843,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.512792183790225},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":67.945746042574712},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.32296388973426166},569.71143201356938,11.101070657950435,5.7418507100262959,2.9831194535327481,838.4789631065164,0.43234353958952942,362.51096278082974,3.8677759612106331E-4,6.0917626203174112E-2,null,5.0294452766583991E-4,7.7898299382433715E-6,null,null,null,2.1827773619635806E-4,1.1450014367930847E-2,1.3307375137428052E-4,7.3616504012400746E-2,3.1827619916928132E-2,0.56960643989131121,0.21501797956359814,0,6.6694215518041985E-2,0.10742429005057313,2.2803112905174342E-2,1.5070799894288722E-2,3.3831621770131701E-3,1.0000000000000007,2.6457687360732273E-3,0.21021080743339049,2.1181753262517256E-3,4.2208033586624455E-5,1.0200342960638306E-6,null,null,null,null,2.4266532269039704E-3,6.3620067530910665E-2,6.3221610230200357E-4,1.5278657925352946E-5,1.3554637687573916E-3,0.10511539901596621,9.5342726584952899E-4,8.2968585933554764E-4,2.1752045086274714E-2,2.1615810380679745E-4,5.2238557572824469E-6,1.9016111917783256E-4,1.4746880278493295E-2,1.3375849661759439E-4,1.2370449129799809E-4,3.259457685715172E-3,0.43039356010868957,4.9778030767389847E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9851781118773556E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9411052291150272E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9191132573672112E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD102","v":0.39927445251623106},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49940740877164924},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37724952910668924},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5484808230920093},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43030943384063752},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.47132317130088441},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34780620206298279},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52169715407362349},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40110084132952878},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68186486685604208},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58413238126133205},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.7180387421637674},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62810264816583095},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61383728383532721},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50399394075642956},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65563871327248535},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5528353617536379},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55153611944461667},0.22021428213417593,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.21501797956359814,0.10742429005057313,1.5070799894288722E-2,0.43039356010868879,0.21501797956359786,2.2083253364816157E-3,2.7084099012883176E-3,0.40042003983788615,0.21501797956359692,0.57339215849208425,0.21261439349849431,6.6216229187602185E-2,0.10660705660121399,2.276244197476E-2,1.5016919138294407E-2,3.3908011075516097E-3,1.0000000000000007]
[98,24.5,74.5,0.33096366896754548,0,9.1858453939598086E-2,0.57717787709285706,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$46*(365.2425/4))","v":62.302742253039177},{"$f":"DZ101*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.739862697729909},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0165127985508222},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.41177454996992613},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":38.707436662020825},23.300966211102434,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.801587593584813},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":66.969769444627332},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.31812860904439738},563.4115287287965,10.905605922979625,5.6301773363319025,2.9305934701084873,826.44668627788622,0.42864117459159801,354.24907834348704,3.7868411183197706E-4,5.9669794260100766E-2,null,4.9281232717493496E-4,7.6158143185115508E-6,null,null,null,2.155812973263215E-4,1.1310856795355626E-2,1.2567655434225224E-4,7.2201021160450393E-2,3.0948330516928278E-2,0.57717787709285706,0.21021080743339052,0,6.5738242857162385E-2,0.10578982315185484,2.2721771044345661E-2,1.4963038382300094E-2,3.3984400380900489E-3,1.0000000000000004,2.5845687846780983E-3,0.20551078913899606,2.0731405195220207E-3,4.1310642982807828E-5,9.9834721151913705E-7,null,null,null,null,2.3923832116466075E-3,6.2735263399479324E-2,5.9618826662605608E-4,1.4407979410396868E-5,1.3348403077002797E-3,0.10351606203029678,9.3892081385777825E-4,8.2690350734630194E-4,2.1683821006091578E-2,2.0606655585602744E-4,4.9799750517520187E-6,1.8880140039264593E-4,1.4641434905515584E-2,1.3280207639186371E-4,1.2426312252338773E-4,3.2741769155666613E-3,0.42282212290714344,4.9738650732711776E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9896485956043601E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9500133834570837E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9212660757222478E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD103","v":0.39523588372583862},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49207658635762014},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36946499044521586},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5415095632134137},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42261788342568746},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46383248660013032},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34003769730766109},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51451740507529775},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3933395650734387},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67632654779154366},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57745378551246584},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71299113069004527},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6218859382955868},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.607490149615459},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49666155333870898},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64977040637046579},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54587127542223501},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54471505439101753},0.21529093590100207,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.21021080743339052,0.10578982315185484,1.4963038382300094E-2,0.42282212290714294,0.21021080743339021,2.161403394134414E-3,2.6457687360732273E-3,0.39639493814666193,0.21021080743338927,0.58090375726000076,0.20786079828619328,6.5273323388081866E-2,0.10497169204588025,2.2679959595458467E-2,1.4905269921835853E-2,3.4051995025501632E-3,1.0000000000000007]
[102,25.5,75.5,0.30571056838614641,0,8.5430805705180912E-2,0.60885862590867312,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$46*(365.2425/4))","v":56.91422805620298},{"$f":"DZ105*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.589383368759345},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.92859542207307022},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.37780753165780839},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":35.359661517079068},17.757337043143018,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.912433527668718},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":63.005021754536969},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.29843046108513699},520.91536932117606,10.071985269649243,5.1994217510612941,2.7065799434460356,761.03625496753875,0.41414606240734109,315.18016834403545,3.4761698828069781E-4,5.4873118651578956E-2,null,4.5364138184038501E-4,6.9566656223130708E-6,null,null,null,2.7996380376327392E-4,1.0300196970083612E-2,9.4243889579023588E-5,6.6355738350748261E-2,2.7480967756094186E-2,0.60885862590867312,0.19203032736641787,0,6.0356183277978551E-2,9.9229225365978141E-2,2.17318338662147E-2,1.4451015653750397E-2,3.3427885609876641E-3,1.0000000000000004,2.3535381094426308E-3,0.18773584181942471,1.9021284887995272E-3,3.7902954560138484E-5,9.1599419087228331E-7,null,null,null,null,3.0893486009799763E-3,5.6811276404005552E-2,4.4480865856265633E-4,1.0749614430363749E-5,1.2520596572909602E-3,9.7096472441005249E-2,8.8069326768193531E-4,1.1123501670427065E-3,2.0455455489179528E-2,1.6015770622236099E-4,3.8705037701044167E-6,1.823407734990199E-4,1.414041718046097E-2,1.2825769979040669E-4,1.7176204625013651E-4,3.1710265147375277E-3,0.39114137409132738,4.9580792153120168E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0071174914619236E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9848229544089862E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9296784449290095E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD107","v":0.37944311801835001},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46381371077339795},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33990036805292762},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51449938905821679},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39320214977285722},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43504146327775689},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31066050538627449},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48677300198352125},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36376748244975277},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65461947215454441},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55149430982524983},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69315303213878232},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59762834403266474},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58275116109218283},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46838335343042825},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62681774249482158},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51888121692942746},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51831508322749087},0.19667109129577973,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19203032736641787,9.9229225365978141E-2,1.4451015653750397E-2,0.39114137409132688,0.19203032736641762,1.9832119312480499E-3,2.4092929437970942E-3,0.38065216560515341,0.19203032736641662,0.61293932558592579,0.1898830845929213,5.9534794085391814E-2,9.8404204710053095E-2,2.1539824115848698E-2,1.4375795270216863E-2,3.3229716396428514E-3,1.0000000000000002]
[103,25.75,75.75,0.29961560076023608,0,8.3364373976585818E-2,0.61702002526317845,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ106*(Costs!$C$46*(365.2425/4))","v":55.596833242964827},{"$f":"DZ106*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.5525938790700031},{"$f":"DZ106*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.90710120464421018},{"$f":"0","v":0},{"$f":"BA106*Costs!$C$126*c_Explant","v":0.36945315732515799},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ106)","v":34.541190701056472},16.419457334956402,{"$f":"(EB106+ED106)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.177480143461466},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB106+ED106)","v":61.996455002512313},{"$f":"Costs!$C$127*c_Explant*(BC106+BK106+BN106+BR106+BU106)","v":0.2934345874495623},508.48249209348955,9.8580921478317389,5.0929025764114222,2.6491018179272445,742.93658788910034,0.41059953113051489,305.04941464696918,3.6755051637301088E-4,5.3664648895210137E-2,null,4.4401205128501885E-4,6.7952459922537132E-6,null,null,null,2.7281161620915204E-4,1.0039079594073484E-2,8.6714917329577449E-5,6.4881612836472632E-2,2.6640359809647258E-2,0.61702002526317845,0.18773584181942471,0,5.8713404892805084E-2,9.7579184054128035E-2,2.1347814365482699E-2,1.4300574886683333E-2,3.3031547182980391E-3,1.0000000000000004,2.5979421245188061E-3,0.18323987199847896,1.8600671424984089E-3,3.7064814914485152E-5,8.9573901405380874E-7,null,null,null,null,3.0059054094831719E-3,5.528887102582241E-2,4.0875026018759596E-4,9.8781973119090864E-6,1.2312396805974877E-3,9.5481895786076479E-2,8.6604858745407086E-4,1.0929277700552935E-3,2.0102675995222495E-2,1.4861895153685513E-4,3.5916486680554777E-6,1.8044253419943995E-4,1.3993209865885488E-2,1.2692248659840395E-4,1.6972554594599684E-4,3.1334291723520424E-3,0.38297997473682194,5.6026725894954055E-2,{"$f":"(LN($CS106)-LN($CS107))/cycle_length*(1-VLOOKUP($C106,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0113854329326654E-2},{"$f":"(LN($CS106)-LN($CS107))/cycle_length*VLOOKUP($C106,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9933275108878669E-4},{"$f":"(LN($CS106)-LN($CS107))/cycle_length*VLOOKUP($C106,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9317337264818603E-5},null,null,null,0.21099999999999999,2.8692288395865299E-2,6.9340160413470446E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,2.8692288395865299E-2,6.9340160413470446E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.78974090889575299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD108","v":0.37558411738524983},{"$f":"CT105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I310*($B106-$B105))","v":0.45700536975331824},{"$f":"CU105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.33288652879798497},{"$f":"CV105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.50796003745740081},{"$f":"CW105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.38617387216515592},{"$f":"CX105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.4281273995703137},{"$f":"CY105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.30372167681142648},{"$f":"CZ105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.48007388939278989},{"$f":"DA105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.35672860435885523},{"$f":"DB105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.64930244868134213},{"$f":"DC105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.54518887689381457},{"$f":"DD105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.68828036024433026},{"$f":"DE105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.59171325668836694},{"$f":"DF105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.57672546025314997},{"$f":"DG105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.46156904887309846},{"$f":"DH105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.62120739824557647},{"$f":"DI105*EXP(-VLOOKUP($C106,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I310*($B106-$B105))","v":0.51234485214448022},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU106+Analysis!$D$30*CW106+Analysis!$C$31*CY106+Analysis!$D$31*DA106+Analysis!$C$32*DC106+Analysis!$D$32*DE106+Analysis!$C$33*DG106+Analysis!$D$33*DI106)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT106+Analysis!$D$30*CV106+Analysis!$C$31*CX106+Analysis!$D$31*CZ106+Analysis!$C$32*DB106+Analysis!$D$32*DD106+Analysis!$C$33*DF106+Analysis!$D$33*DH106)","v":0.51193011832599111},0.19227282165439388,4.9809030543770415E-2,2.9385690000000003E-2,{"$f":"VLOOKUP(C106,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18773584181942471,9.7579184054128035E-2,1.4300574886683333E-2,0.38297997473682155,0.18773584181942446,1.9409474375505378E-3,2.3535381094426308E-3,0.37680472204995069,0.18773584181942346,0.62115911679557856,0.18548785690895184,5.7931171530562951E-2,9.6753447457653297E-2,2.1163656442242613E-2,1.4221201852052837E-2,3.2835490129582705E-3,1.0000000000000004]
[106,26.5,76.5,0.28064645468371929,0,7.7699838758741979E-2,0.64165370655753928,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$46*(365.2425/4))","v":51.697812029569945},{"$f":"DZ109*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.4437100431179435},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.84348594756387318},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.34462047305935445},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":32.118807492811797},12.762828392632779,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.778403376567169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":58.704233870345846},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.27727252756106208},474.29708434176183,9.2219669645406892,4.7681963952031179,2.4781599810875199,691.7365818358229,0.40014112309888034,276.79225274436675,3.5828250385917625E-4,5.0067252818890857E-2,null,4.1476852269829826E-4,6.3172074976548774E-6,null,null,null,2.53205929480858E-4,9.3232302725780175E-3,6.6243472677645284E-5,6.0489300727682514E-2,2.4204256728640801E-2,0.64165370655753928,0.17456936463275907,0,5.4231211804888914E-2,9.2320738189160284E-2,2.0282579110272918E-2,1.3756351861799887E-2,3.1860478435801485E-3,1.0000000000000004,2.4091920072122448E-3,0.17038972029714317,1.7350432818355917E-3,3.4573514385872298E-5,8.3553218220101282E-7,null,null,null,null,2.7782164524841227E-3,5.1134356572377367E-2,3.1111999652393965E-4,7.518783503485603E-6,1.3163590011401936E-3,9.0185682663481329E-2,8.1869652453875623E-4,1.0390583781476762E-3,1.9124349206201041E-2,1.1635948621225109E-4,2.8120397119489391E-6,1.9614550263916873E-4,1.3438215594349977E-2,1.2199076481074067E-4,1.6370825946062002E-4,3.0223395841195285E-3,0.35834629344246122,5.5874682358068473E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0239628871358658E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0183901014517153E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9377905596842088E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD111","v":0.36421735091276675},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43464139677408203},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31015016529062084},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48638576697817987},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36325051246977297},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40547718138105271},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.2813134371989145},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45802397143157986},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33384579244193363},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63158203069868157},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52432749041246496},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67200166637520475},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57207676701152887},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55674131502251512},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43917901411314025},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60254356769976136},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49077503728360317},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49088312796626959},0.17878815247564739,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17456936463275907,9.2320738189160284E-2,1.3756351861799887E-2,0.35834629344246072,0.17456936463275877,1.8120100985832767E-3,2.4705328015492845E-3,0.36547949534815088,0.1745693646327578,0.64560504635808125,0.17247954246495112,5.3550305829550934E-2,9.1426057181775711E-2,2.01169895783492E-2,1.3655463471181057E-2,3.1665951161111835E-3,1.0000000000000004]
[107,26.75,76.75,0.27447567155209657,0,7.5967942289280679E-2,0.64955638615862332,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ110*(Costs!$C$46*(365.2425/4))","v":50.460086501285012},{"$f":"DZ110*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.40914539317132},{"$f":"DZ110*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.82329159021946052},{"$f":"0","v":0},{"$f":"BA110*Costs!$C$126*c_Explant","v":0.33671407261311698},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ110)","v":31.34983359602127},11.650677345010635,{"$f":"(EB110+ED110)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.96899364411351},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB110+ED110)","v":57.593491662119312},{"$f":"Costs!$C$127*c_Explant*(BC110+BK110+BN110+BR110+BU110)","v":0.27184554796791138},463.82607956897959,9.018617347731773,4.6631014403316744,2.4235151439846545,675.79539285354917,0.39671452283141534,268.09784680756462,3.4982921037663063E-4,4.8911312282554492E-2,null,4.0532147813180459E-4,6.1653189926931884E-6,null,null,null,2.4721228192052974E-4,9.1043623202530528E-3,6.0047170835533345E-5,5.9084250063064739E-2,2.343958007062075E-2,0.64955638615862332,0.17038972029714317,0,5.2869399854212969E-2,9.0531376174391165E-2,1.9951400046425486E-2,1.3554575080562228E-2,3.1471423886422181E-3,1.0000000000000007,2.3493753469500099E-3,0.16631051094302579,1.6952373270240112E-3,3.3780317025478167E-5,8.1636311786901045E-7,null,null,null,null,2.7090316117342711E-3,4.9871857531340109E-2,2.817028468375081E-4,6.807864301077831E-6,1.2908453100601515E-3,8.8437702328841822E-2,8.0282853548919357E-4,1.022311083030315E-3,1.8820213269109303E-2,1.0630660092549138E-4,2.5690933603771395E-6,1.9326846019547569E-4,1.3241105203786671E-2,1.2020141658008188E-4,1.6170918580444567E-4,2.9854332028377726E-3,0.35044361384137723,5.5823907101428816E-2,{"$f":"(LN($CS110)-LN($CS111))/cycle_length*(1-VLOOKUP($C110,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0280822381795658E-2},{"$f":"(LN($CS110)-LN($CS111))/cycle_length*VLOOKUP($C110,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0265985677223177E-4},{"$f":"(LN($CS110)-LN($CS111))/cycle_length*VLOOKUP($C110,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9397742856251282E-5},null,null,null,0.21099999999999999,2.1941161714485229E-2,5.3024828551477402E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.1941161714485229E-2,5.3024828551477402E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78645302957195307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD112","v":0.36049770692203065},{"$f":"CT109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I314*($B110-$B109))","v":0.42743263950515203},{"$f":"CU109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.30292186065543425},{"$f":"CV109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.47939992472716358},{"$f":"CW109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.35591586890791904},{"$f":"CX109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.39819660309981914},{"$f":"CY109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.27421763013270617},{"$f":"CZ109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.45090139837654886},{"$f":"DA109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.32654915516207911},{"$f":"DB109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.62578335428564469},{"$f":"DC109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.51755261691135368},{"$f":"DD109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.66666144737057664},{"$f":"DE109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.56567716519971567},{"$f":"DF109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.55023501824231202},{"$f":"DG109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.43195968218043185},{"$f":"DH109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.59644774326621475},{"$f":"DI109*EXP(-VLOOKUP($C110,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I314*($B110-$B109))","v":0.48378881932824619},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU110+Analysis!$D$30*CW110+Analysis!$C$31*CY110+Analysis!$D$31*DA110+Analysis!$C$32*DC110+Analysis!$D$32*DE110+Analysis!$C$33*DG110+Analysis!$D$33*DI110)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT110+Analysis!$D$30*CV110+Analysis!$C$31*CX110+Analysis!$D$31*CZ110+Analysis!$C$32*DB110+Analysis!$D$32*DD110+Analysis!$C$33*DF110+Analysis!$D$33*DH110)","v":0.48407381251722253},0.17450749939346369,4.9809030543770415E-2,2.2471410000000004E-2,{"$f":"VLOOKUP(C110,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17038972029714317,9.0531376174391165E-2,1.3554575080562228E-2,0.35044361384137668,0.17038972029714286,1.770452328403665E-3,2.4091920072122448E-3,0.36177286546561588,0.17038972029714189,0.65341965665751067,0.16835011562008448,5.2218247356288543E-2,8.9642280833547985E-2,1.9791033039221466E-2,1.3450993442637196E-2,3.1276730507102252E-3,1.0000000000000007]
[110,27.5,77.5,0.25659733215088804,0,7.1174845179661231E-2,0.67222782266945158,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$46*(365.2425/4))","v":46.922535763041409},{"$f":"DZ113*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.3103559603434787},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.76557397666173443},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31405270315692696},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":29.152024700497584},8.5901517015704218,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.559281834147988},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":54.286676201824733},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.25574075432250881},434.80186351463078,8.4351552424886922,4.3586638090982524,2.2667251180331247,631.01880127981769,0.38660978077186509,243.95804042571541,3.2542605359077925E-4,4.5570489094866863E-2,null,3.7799524723898059E-4,5.7308599987923261E-6,null,null,null,2.3062709254201318E-4,8.4986526129487878E-3,4.3078702602748642E-5,5.5051999663788966E-2,2.1283641521070241E-2,0.67222782266945158,0.15844383190410979,0,4.9127056957620437E-2,8.5234827879795388E-2,1.9017709447959587E-2,1.2918672366982839E-2,3.0300787740812039E-3,1.0000000000000009,2.1786981687659081E-3,0.15465172018910375,1.5811452753153334E-3,3.1506850287005504E-5,7.6142063779722225E-7,null,null,null,null,2.5188902634779384E-3,4.6401812279794626E-2,2.0148515717102348E-4,4.8692571768466431E-6,1.2153242607344918E-3,8.3263644656886335E-2,7.5585896217455584E-4,9.7509450247430633E-4,1.7962732523488029E-2,7.7997470527503711E-5,1.884951469748022E-6,1.8420141548495159E-4,1.2619908694133425E-2,1.1456225736446224E-4,1.556941221497776E-4,2.8743846519314262E-3,0.32777217733054914,5.5671304088561691E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0402301104486026E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.050805147526305E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9456242481778253E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD115","v":0.34954323887023947},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40651583494879262},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28223210320847925},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45903867013801797},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33478863044787699},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37712988335358105},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.2539861655020007},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43019138047623517},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30560224255709312},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60870480695064877},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49774871843980689},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65089406790875182},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54690470457066898},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53116879475582179},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41100595418993241},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57852780277420879},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46342121883222331},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.4642427566114653},0.16227291676801986,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15844383190410979,8.5234827879795388E-2,1.2918672366982839E-2,0.32777217733054842,0.15844383190410949,1.6513344367859244E-3,2.2341647210735549E-3,0.35085502768617499,0.15844383190410846,0.67584177403599521,0.15654777604660677,4.8555007256365197E-2,8.4365732272069879E-2,1.8870965805718409E-2,1.2808289265821884E-2,3.01045531742342E-3,1.0000000000000009]
[111,27.75,77.75,0.25084626301810908,0,6.9698011579352834E-2,0.67945572540253896,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ114*(Costs!$C$46*(365.2425/4))","v":45.799574800646724},{"$f":"DZ114*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.2789962188807005},{"$f":"DZ114*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.74725208344697036},{"$f":"0","v":0},{"$f":"BA114*Costs!$C$126*c_Explant","v":0.30683879065113373},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ114)","v":28.454351712858038},7.6530568260690135,{"$f":"(EB114+ED114)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.764111566705871},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB114+ED114)","v":53.195474622005193},{"$f":"Costs!$C$127*c_Explant*(BC114+BK114+BN114+BR114+BU114)","v":0.25044152087273641},425.84520858384883,8.249115646019316,4.2607473596846468,2.2167318915727829,617.0219016232619,0.38329905587576368,236.50391234686464,3.1760454736985894E-4,4.4498494245199173E-2,null,3.6921979025389022E-4,5.5928428456092559E-6,null,null,null,2.2551788221876568E-4,8.3120340773415562E-3,3.7910024051029182E-5,5.376637340927988E-2,2.0608600165640742E-2,0.67945572540253896,0.15465172018910378,0,4.7982957555109965E-2,8.349663666434437E-2,1.872422216347723E-2,1.2697906164660929E-2,2.9908318607656365E-3,1.0000000000000009,2.124610534703906E-3,0.15095075684363898,1.5448257545456823E-3,3.0783125705052107E-5,7.4393051016590624E-7,null,null,null,null,2.4607554898514235E-3,4.5340769396756964E-2,1.7715147914099032E-4,4.2811893605844207E-6,1.1905401905781894E-3,8.1565651720088936E-2,7.4044475367724294E-4,9.6025203175637572E-4,1.7693170294323709E-2,6.9129203805638661E-5,1.6706335915085928E-6,1.8105361160822628E-4,1.2404248041327214E-2,1.1260451172548957E-4,1.5367750338460753E-4,2.837154357381029E-3,0.32054427459746199,5.5620345243101887E-2,{"$f":"(LN($CS114)-LN($CS115))/cycle_length*(1-VLOOKUP($C114,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0442114168581449E-2},{"$f":"(LN($CS114)-LN($CS115))/cycle_length*VLOOKUP($C114,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0587385377688396E-4},{"$f":"(LN($CS114)-LN($CS115))/cycle_length*VLOOKUP($C114,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9475414969676401E-5},null,null,null,0.21099999999999999,1.5190035033105157E-2,3.6709496689484353E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.5190035033105157E-2,3.6709496689484353E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78314573024815304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD116","v":0.34595910032693389},{"$f":"CT113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I318*($B114-$B113))","v":0.39977355498680012},{"$f":"CU113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.27565445196683386},{"$f":"CV113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.45244560768756092},{"$f":"CW113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.32802868052736361},{"$f":"CX113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.37035829727172953},{"$f":"CY113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.24757965735282203},{"$f":"CZ113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.42350162245874584},{"$f":"DA113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.29892290507154684},{"$f":"DB113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.60311617074030199},{"$f":"DC113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.49131727117749124},{"$f":"DD113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.64572158539067226},{"$f":"DE113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.54078669289796422},{"$f":"DF113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.52496134845030651},{"$f":"DG113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.40424973789938723},{"$f":"DH113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.5726749414963096},{"$f":"DI113*EXP(-VLOOKUP($C114,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I318*($B114-$B113))","v":0.45682438444998008},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU114+Analysis!$D$30*CW114+Analysis!$C$31*CY114+Analysis!$D$31*DA114+Analysis!$C$32*DC114+Analysis!$D$32*DE114+Analysis!$C$33*DG114+Analysis!$D$33*DI114)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT114+Analysis!$D$30*CV114+Analysis!$C$31*CX114+Analysis!$D$31*CZ114+Analysis!$C$32*DB114+Analysis!$D$32*DD114+Analysis!$C$33*DF114+Analysis!$D$33*DH114)","v":0.45782626209580451},0.15838916174070755,4.9809030543770415E-2,1.5557130000000001E-2,{"$f":"VLOOKUP(C114,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15465172018910378,8.349663666434437E-2,1.2697906164660929E-2,0.32054427459746104,0.15465172018910342,1.6134135462401362E-3,2.1786981687659081E-3,0.34728231521366976,0.15465172018910242,0.68299117008348031,0.1528012385163714,4.7434276353206302E-2,8.2635111494639674E-2,1.8581431165674466E-2,1.2585641704896891E-2,2.9711306817318318E-3,1.0000000000000009]
[114,28.5,78.5,0.23420381341304863,0,6.5581930067981867E-2,0.70021425651897029,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$46*(365.2425/4))","v":42.590072598492398},{"$f":"DZ117*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.1893678500822484},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.69488681110925443},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28616530954655123},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":26.460352753679885},5.0591538697645113,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.40940017117012},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":49.964135498759205},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.23478666092598136},400.84675713342881,7.7147473547770229,3.9774324522080429,2.0731345310952798,577.50039299503942,0.37353602006943487,215.71719838790156,2.9505117555837503E-4,4.1403995604816134E-2,null,3.4386921471581339E-4,5.1981265812049168E-6,null,null,null,2.1128149093505689E-4,7.7919661915329952E-3,2.3677872847963199E-5,5.0075039676987537E-2,1.8704831025760964E-2,0.70021425651897029,0.1438135826111159,0,4.4820640318639693E-2,7.8375818633448516E-2,1.7889203581249888E-2,1.2014412168484196E-2,2.8720861680922825E-3,1.0000000000000009,1.9702840745846753E-3,0.14037315361421321,1.4407420238716688E-3,2.8709090781850542E-5,6.9380766451004691E-7,null,null,null,null,2.3000559191647292E-3,4.2407528257479024E-2,1.1038840439245855E-4,2.6677376034820393E-6,1.1175247983663209E-3,7.6563260285939516E-2,6.9503354914267975E-4,9.1801831240427643E-4,1.692606131867672E-2,4.4059179546455089E-5,1.0647706224357283E-6,1.7130798465874242E-4,1.1736560868860182E-2,1.0654331496527238E-4,1.4757600974094767E-4,2.7245101583513349E-3,0.29978574348103065,5.5467200605877398E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0559596400459696E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.082148752813329E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9531990034171177E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD119","v":0.33540535973642477},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38021027286089393},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25682707602893651},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43322916702768755},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30855683124876992},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35076437207603473},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22931351203389466},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40405008335615872},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27974811356104817},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58665624415397055},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47251725541526157},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63044945993073609},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52284024300448928},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50677088426775396},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38464017849463605},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55546924160267008},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43759199174557994},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43913758822960758},0.1472891007539375,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1438135826111159,7.8375818633448516E-2,1.2014412168484196E-2,0.29978574348102971,0.14381358261111565,1.5047367841321939E-3,2.0204363698698678E-3,0.33676058333215769,0.14381358261111463,0.70352664006843013,0.14209336811266457,4.433445529999519E-2,7.753908820728117E-2,1.7756829997168638E-2,1.1897516108445416E-2,2.8521022060156629E-3,1.0000000000000009]
[115,28.75,78.75,0.22885613144373362,0,6.4304844938377126E-2,0.70683902361788986,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ118*(Costs!$C$46*(365.2425/4))","v":41.571257896708268},{"$f":"DZ118*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.1609164909376744},{"$f":"DZ118*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.67826413694975884},{"$f":"0","v":0},{"$f":"BA118*Costs!$C$126*c_Explant","v":0.27958515683635454},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ118)","v":25.827383736369551},4.2605060813594378,{"$f":"(EB118+ED118)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.636055479241492},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB118+ED118)","v":48.902884865870071},{"$f":"Costs!$C$127*c_Explant*(BC118+BK118+BN118+BR118+BU118)","v":0.22965627569418948},393.07983866210986,7.5441935548593593,3.8864060530275579,2.0273027033297364,565.08425109329335,0.37033725205387796,209.27174872881383,2.8783017129796636E-4,4.0412133438127877E-2,null,3.3573799908709156E-4,5.0727549284131081E-6,null,null,null,2.0686574562878854E-4,7.6306315394007182E-3,1.9320149205098192E-5,4.889759179767595E-2,1.8108599778403553E-2,0.70683902361788986,0.14037315361421318,0,4.3848270281350687E-2,7.6702357781113825E-2,1.7624456413087394E-2,1.1780620048406635E-2,2.8321182439390432E-3,1.0000000000000007,1.9213791296402406E-3,0.13701543442179676,1.40761326152065E-3,2.8048947168304874E-5,6.7785408721860258E-7,null,null,null,null,2.2506386907909476E-3,4.1505442336490062E-2,9.001390352811064E-5,2.1753505415696597E-6,1.0936636887257881E-3,7.49285007255341E-2,6.8019336685394083E-4,9.0462595794397354E-4,1.668277573258126E-2,3.6180358064837474E-5,8.7436449732401034E-7,1.6797445020379499E-4,1.1508175542181618E-2,1.0447005602122159E-4,1.4552234337477396E-4,2.6865959005642694E-3,0.29316097638211075,5.5416064368603468E-2,{"$f":"(LN($CS118)-LN($CS119))/cycle_length*(1-VLOOKUP($C118,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0598123453716169E-2},{"$f":"(LN($CS118)-LN($CS119))/cycle_length*VLOOKUP($C118,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0898258848131649E-4},{"$f":"(LN($CS118)-LN($CS119))/cycle_length*VLOOKUP($C118,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9550543227176889E-5},null,null,null,0.21099999999999999,8.4389083517250867E-3,2.0394164827491307E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,8.4389083517250867E-3,2.0394164827491307E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77981901092435302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD120","v":0.33195286753333791},{"$f":"CT117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I322*($B118-$B117))","v":0.37390428454834401},{"$f":"CU117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.25084150983598669},{"$f":"CV117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.42700680028739946},{"$f":"CW117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.30232654581738155},{"$f":"CX117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.34446619406150597},{"$f":"CY117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.22352934311800829},{"$f":"CZ117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.39776683964819171},{"$f":"DA117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.27363385194508516},{"$f":"DB117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.58127004005032767},{"$f":"DC117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.46641182571518547},{"$f":"DD117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.62543944528964179},{"$f":"DE117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.51699143116775048},{"$f":"DF117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.50084856148759793},{"$f":"DG117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.37831736926656684},{"$f":"DH117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.54984965962294463},{"$f":"DI117*EXP(-VLOOKUP($C118,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I322*($B118-$B117))","v":0.4313628382687158},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU118+Analysis!$D$30*CW118+Analysis!$C$31*CY118+Analysis!$D$31*DA118+Analysis!$C$32*DC118+Analysis!$D$32*DE118+Analysis!$C$33*DG118+Analysis!$D$33*DI118)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT118+Analysis!$D$30*CV118+Analysis!$C$31*CX118+Analysis!$D$31*CZ118+Analysis!$C$32*DB118+Analysis!$D$32*DD118+Analysis!$C$33*DF118+Analysis!$D$33*DH118)","v":0.43309018105143238},0.14376552750055546,4.9809030543770415E-2,8.6428500000000005E-3,{"$f":"VLOOKUP(C118,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14037315361421318,7.6702357781113825E-2,1.1780620048406635E-2,0.29316097638211014,0.14037315361421293,1.4701449223180295E-3,1.9702840745846753E-3,0.33331802350829609,0.14037315361421193,0.71008092574822967,0.13869429401800495,4.3380662939680702E-2,7.5874460678672179E-2,1.7495139358575693E-2,1.1662487974326546E-2,2.8120292825109293E-3,1.0000000000000007]
[118,29.5,79.5,0.21339549666040503,0,6.0722628674720197E-2,0.72588187466487519,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$46*(365.2425/4))","v":38.65943414992838},{"$f":"DZ121*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.0796010730896048},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.63075569673207998},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26073037475987504},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":24.018326395174391},2.0391581100454479,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.355152551619341},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":45.772832121264059},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.21455256709381926},371.26640385062416,7.0538927607387008,3.6232669095890349,1.8955473184582436,529.8696538791171,0.36090436721684538,191.23227214065165,2.6702735973605218E-4,3.7551683603093577E-2,null,3.1227317724344492E-4,4.7142570777994974E-6,null,null,null,1.9448428723304782E-4,7.1781907221202465E-3,7.2677570615620996E-6,4.5515641163565726E-2,1.6426793672605688E-2,0.72588187466487519,0.13054022832437395,0,4.1146212004299174E-2,7.1789746047269065E-2,1.6865482454606007E-2,1.1065522288762002E-2,2.7109342158150142E-3,1.0000000000000004,1.7818430824755626E-3,0.12741890968787442,1.3126860429434892E-3,2.6157370403939576E-5,6.3214067653980003E-7,null,null,null,null,2.1133048209249546E-3,3.8998281635371314E-2,3.3808503702454006E-5,8.1704430044882502E-7,1.0236170144703955E-3,7.0129500505565767E-2,6.3662852723289827E-4,8.6622567770807323E-4,1.5985064059175508E-2,1.3857818210595986E-5,3.348995118290769E-7,1.5777819970724159E-4,1.0809615490673607E-2,9.8128598381152048E-5,1.3929556107500823E-4,2.5716386547400059E-3,0.27411812533512525,5.5262397431051546E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0711877785866921E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1124932561706597E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9605323074095857E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD123","v":0.32178828490692435},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35560693867476373},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23370887376639021},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40887080625924771},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2843803804893692},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32624209893900702},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20703760260873369},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37949730577909091},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25608125904489992},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56540632647369082},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44856480467698545},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.61064701788414144},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49983464654886856},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4834936307950472},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35996575087089022},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53332973261972505},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41320238145847543},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41547495003825297},0.1336949715945995,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13054022832437395,7.1789746047269065E-2,1.1065522288762002E-2,0.27411812533512481,0.13054022832437379,1.3710222201191444E-3,1.8271884159360406E-3,0.32318110608282608,0.13054022832437276,0.72892290684305583,0.12897956900612417,4.0728589841306985E-2,7.0989606213470613E-2,1.67443121129957E-2,1.0944497798823102E-2,2.6905181842240005E-3,1.0000000000000004]
[119,29.75,79.75,0.20843184937643081,0,5.9604211602333194E-2,0.73196393902123646,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ122*(Costs!$C$46*(365.2425/4))","v":37.735118537323252},{"$f":"DZ122*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.0537886899240376},{"$f":"DZ122*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.61567484128116901},{"$f":"0","v":0},{"$f":"BA122*Costs!$C$126*c_Explant","v":0.25472985760778233},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ122)","v":23.444067755236524},1.3521201582434117,{"$f":"(EB122+ED122)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.608755215893048},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB122+ED122)","v":44.748560986809309},{"$f":"Costs!$C$127*c_Explant*(BC122+BK122+BN122+BR122+BU122)","v":0.20961834012079752},364.44773828972831,6.8972833016241504,3.5387937739139672,1.8534626638796998,518.75971241158538,0.35781377010036514,185.61936847417056,2.6037247915632858E-4,3.6635651695945161E-2,null,3.0475418969239576E-4,4.6004058077399218E-6,null,null,null,1.9062037141079021E-4,7.0369731659952837E-3,3.5622385105288612E-6,4.4436534546518233E-2,1.5900003956284808E-2,0.73196393902123646,0.12741890968787445,0,4.031096767831481E-2,7.0189466379672161E-2,1.6623141771385398E-2,1.0823473308884205E-2,2.6701021526329871E-3,1.0000000000000004,1.7376259343962024E-3,0.12437263524077669,1.2824755424475291E-3,2.5555377828632484E-5,6.1759242539872792E-7,null,null,null,null,2.0708493758443735E-3,3.8223153335145303E-2,1.6564652220832006E-5,4.0031510430215772E-7,1.0007993617295061E-3,6.8566229705249948E-2,6.2243731269270245E-4,8.5396170681271695E-4,1.5762184175532181E-2,6.8308100281281962E-6,1.6507901237065739E-7,1.5432693448093787E-4,1.0573164256460649E-2,9.5982117942617482E-5,1.3719749277161315E-4,2.5329046598613738E-3,0.26803606097876398,5.5211090486013248E-2,{"$f":"(LN($CS122)-LN($CS123))/cycle_length*(1-VLOOKUP($C122,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0749203737439448E-2},{"$f":"(LN($CS122)-LN($CS123))/cycle_length*VLOOKUP($C122,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.119931049435931E-4},{"$f":"(LN($CS122)-LN($CS123))/cycle_length*VLOOKUP($C122,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9623297861293747E-5},null,null,null,0.21099999999999999,1.6877816703450173E-3,4.0788329654982609E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-3,4.0788329654982609E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77647287160055301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD124","v":0.31846358825881493},{"$f":"CT121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I326*($B122-$B121))","v":0.34970900966229523},{"$f":"CU121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.22826209628701366},{"$f":"CV121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.4029982928193116},{"$f":"CW121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.27863825857826102},{"$f":"CX121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.32038423258048743},{"$f":"CY121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.20181531782138057},{"$f":"CZ121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.37359587386025339},{"$f":"DA121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.25048426754846187},{"$f":"DB121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.56021522196193341},{"$f":"DC121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.44276886632870865},{"$f":"DD121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.60579436799769959},{"$f":"DE121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.49424318943311979},{"$f":"DF121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.47784333510401633},{"$f":"DG121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.35404854591247176},{"$f":"DH121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.52793413205319439},{"$f":"DI121*EXP(-VLOOKUP($C122,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I326*($B122-$B121))","v":0.40732041583830197},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU122+Analysis!$D$30*CW122+Analysis!$C$31*CY122+Analysis!$D$31*DA122+Analysis!$C$32*DC122+Analysis!$D$32*DE122+Analysis!$C$33*DG122+Analysis!$D$33*DI122)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT122+Analysis!$D$30*CV122+Analysis!$C$31*CX122+Analysis!$D$31*CZ122+Analysis!$C$32*DB122+Analysis!$D$32*DD122+Analysis!$C$33*DF122+Analysis!$D$33*DH122)","v":0.40977438362849666},0.13049822058687524,4.9809030543770415E-2,1.72857E-3,{"$f":"VLOOKUP(C122,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12741890968787445,7.0189466379672161E-2,1.0823473308884205E-2,0.26803606097876354,0.12741890968787428,1.3394755540239688E-3,1.7818430824755626E-3,0.3198649391304848,0.12741890968787323,0.73494131942425411,0.12589577246432557,3.9908298277953821E-2,6.9398908057485789E-2,1.6504390583569992E-2,1.0701734187686491E-2,2.6495770047246744E-3,1.0000000000000004]
[122,30.5,80.5,0.19411482759090581,0,5.4739240539505574E-2,0.75114593186958911,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ125*(Costs!$C$46*(365.2425/4))","v":35.093384814748966},{"$f":"DZ125*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.98001579012815476},{"$f":"DZ125*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57257310864067545},{"$f":"0","v":0},{"$f":"BA125*Costs!$C$126*c_Explant","v":0.2375379673924703},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ125)","v":21.802811896398612},0.6582496357794112,{"$f":"(EB125+ED125)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.432282125916547},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB125+ED125)","v":41.761815919168882},{"$f":"Costs!$C$127*c_Explant*(BC125+BK125+BN125+BR125+BU125)","v":0.1955020693654696},332.42058643310042,6.3932978441689352,3.2955413670028118,1.7180298872803086,475.56162885909168,0.34869987170709699,165.82827897198334,2.4124369572841564E-4,3.39998998559174E-2,null,2.8310526581801329E-4,4.2748940217430831E-6,null,null,null,2.2526093372754054E-4,6.3303653226321373E-3,0,4.1084149967845249E-2,1.432603782298277E-2,0.75114593186958911,0.11849804652609336,0,3.6824328842588461E-2,6.5520483952615588E-2,1.5444360160590391E-2,1.009629711219686E-2,2.4705515363267218E-3,1.0000000000000004,1.6114671302459123E-3,0.1156662524555445,1.1959204014968788E-3,2.3830628110768049E-5,5.7591069529070277E-7,null,null,null,null,2.4466069015564272E-3,3.437772194103203E-2,0,0,9.3422648585595792E-4,6.4005224498975125E-2,5.8103296778450118E-4,1.0261226571310269E-3,1.4418237503459363E-2,0,0,1.4395846309845202E-4,9.8628050998807882E-3,8.9533549217620626E-5,1.64143342985716E-4,2.3064081933410058E-3,0.24885406813041139,5.5056922021189614E-2,{"$f":"(LN($CS125)-LN($CS126))/cycle_length*(1-VLOOKUP($C125,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0859472125078698E-2},{"$f":"(LN($CS125)-LN($CS126))/cycle_length*VLOOKUP($C125,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1419037905557914E-4},{"$f":"(LN($CS125)-LN($CS126))/cycle_length*VLOOKUP($C125,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.967639900725164E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77395052273270304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD127","v":0.30867664038060216},{"$f":"CT124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I329*($B125-$B124))","v":0.33259568154778191},{"$f":"CU124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.21267164865047383},{"$f":"CV124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.38588199718419047},{"$f":"CW124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.2620982348048429},{"$f":"CX124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.30343420139904437},{"$f":"CY124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.18692561338311434},{"$f":"CZ124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.356436518704145},{"$f":"DA124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.23441663430452564},{"$f":"DB124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.54492612531124995},{"$f":"DC124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.42582653160057138},{"$f":"DD124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.59146657131209579},{"$f":"DE124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.47784132387163486},{"$f":"DF124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.46128555975971652},{"$f":"DG124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.33687417239447548},{"$f":"DH124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.51207264487866855},{"$f":"DI124*EXP(-VLOOKUP($C125,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I329*($B125-$B124))","v":0.39017214954478202},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU125+Analysis!$D$30*CW125+Analysis!$C$31*CY125+Analysis!$D$31*DA125+Analysis!$C$32*DC125+Analysis!$D$32*DE125+Analysis!$C$33*DG125+Analysis!$D$33*DI125)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT125+Analysis!$D$30*CV125+Analysis!$C$31*CX125+Analysis!$D$31*CZ125+Analysis!$C$32*DB125+Analysis!$D$32*DD125+Analysis!$C$33*DF125+Analysis!$D$33*DH125)","v":0.39316797120795111},0.12136176845772767,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C125,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11849804652609336,6.5520483952615588E-2,1.009629711219686E-2,0.24885406813041089,0.11849804652609316,1.2490896956625277E-3,1.652464925336046E-3,0.31010158088515494,0.11849804652609211,0.75430919436002586,0.11708214949081892,3.6198985592558686E-2,6.4774769539850743E-2,1.5222103271264772E-2,9.979551106038825E-3,2.4332466394426742E-3,1.0000000000000007]
[123,30.75,80.75,0.18955811268251122,0,5.2969430467026693E-2,0.75747245685046261,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$46*(365.2425/4))","v":34.115063919300745},{"$f":"DZ126*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.95269525862591498},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55661111924261963},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23111151413604877},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":21.195000863909971},0.64044107000851902,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.738060113598831},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":40.809144286936686},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.19104169146551789},321.74434675717805,6.2188450307076915,3.2101746925894221,1.671150302635287,461.27368662033535,0.34571378753658477,159.46867329247979,3.1915081756098791E-4,3.2995767829299485E-2,null,2.7549391341480947E-4,4.1543515704523841E-6,null,null,null,2.1760693819535706E-4,6.1152699348312476E-3,0,3.9927443784872341E-2,1.3803467817522289E-2,0.75747245685046261,0.1156662524555445,0,3.5573642342528911E-2,6.4029055127085899E-2,1.4999846381939155E-2,9.8628050998807882E-3,2.3959417425586265E-3,1.0000000000000004,2.5088432435909896E-3,0.1119700975160155,1.1635654620192576E-3,2.3185904156504437E-5,5.6032976225592669E-7,null,null,null,null,2.3635113416669491E-3,3.321013100086196E-2,0,0,9.1296088727480993E-4,6.2548287201758174E-2,5.6780703805291415E-4,9.9658917986565837E-4,1.4003257202073497E-2,0,0,1.4062920774223037E-4,9.634712940521652E-3,8.7462951616905458E-5,1.5918627134058096E-4,2.2367554712180455E-3,0.24252754314953792,8.8177964859481595E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0895673607245636E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1491175152944868E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9693832291890998E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD128","v":0.30547591055385681},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32707940639597322},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20771516100110393},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38033966650172873},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.2568060271836779},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29798586408702871},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.1822106303325132},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35089369714391921},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22929315157205438},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53992305347560199},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42032439612653505},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58676634334724498},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47249589756113675},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45589479627363061},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33133655244470794},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50689209842902549},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38461802093237907},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38779338996523538},0.11846153890639716,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1156662524555445,6.4029055127085899E-2,9.8628050998807882E-3,0.24252754314953739,0.11566625245554432,1.2203269403029376E-3,1.6114671302459123E-3,0.30690806567981055,0.11566625245554327,0.76101331691620322,0.11381817498578001,3.4973669402705063E-2,6.3300264116500291E-2,1.478573547591391E-2,9.7487590202012201E-3,2.3600800826967887E-3,1.0000000000000004]
[126,31.5,81.5,0.17269501614913763,0,4.8041832978074309E-2,0.77926315087278852,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$46*(365.2425/4))","v":30.951311378693447},{"$f":"DZ129*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.864344492171773},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50499228461872125},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21022745862203232},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":19.229425246347315},0.58256854509554334,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.153081357597436},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":37.261812328182344},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.17442793129977199},291.85319605877277,5.6528723583657721,2.9197649378446981,1.5190600997122101,418.87708447732382,0.33690808860589083,141.12307789206344,3.3998334456628878E-4,2.9853614972324753E-2,null,2.49885842345517E-4,3.7655732888179362E-6,null,null,null,1.9635137921743492E-4,5.5179384258100305E-3,0,3.6161539537552842E-2,1.2183115166643277E-2,0.77926315087278852,0.10493590324356414,0,3.2102690709510093E-2,5.8723595101123308E-2,1.3751704334995259E-2,9.0355178044501799E-3,2.1874379335689552E-3,1.0000000000000007,2.2659058943126529E-3,0.10158997534618361,1.0584215630065166E-3,2.1090743682318543E-5,5.0969637903894071E-7,null,null,null,null,2.132901457190492E-3,2.9969789252319599E-2,0,0,1.3368507692915641E-3,5.6868237526878772E-2,5.1850680495297338E-4,9.136626733370726E-4,1.2838041661658186E-2,0,0,2.0569481325225929E-4,8.7500428370739514E-3,7.9780154123968984E-5,1.4533328680268068E-4,2.0421046467662745E-3,0.22073684912721192,8.7779960058723461E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1002674806222147E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1704392167808394E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9745360081551891E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD131","v":0.29605515837095225},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30179492929720053},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18543897439989551},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35477024250603184},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.2328030988068393},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27311261864034098},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16113864858373872},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32541058998686223},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20616844989489228},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51648987290461101},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39483333488289074},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56467226563014727},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44760519903573753},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.4308295610693994},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30594330989646723},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48269376923919666},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3589846102125514},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36301299994204644},0.10747187118855704,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10493590324356414,5.8723595101123308E-2,9.0355178044501799E-3,0.22073684912721148,0.10493590324356396,1.11464346686782E-3,2.3441050024290595E-3,0.29754531045996502,0.1049359032435629,0.78276332531988191,0.10326293929487387,3.1565450762418103E-2,5.7806461685842199E-2,1.3554381248992728E-2,8.8927803207620656E-3,2.1546613672295996E-3,1.0000000000000004]
[127,31.75,81.75,0.16722934645381865,0,4.6507153779206549E-2,0.78626349976697518,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$46*(365.2425/4))","v":29.964772926186036},{"$f":"DZ130*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.83679447765680026},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.48889622003197519},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20370117781806871},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":18.616508811465735},0.56448334377231535,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.30363913006655},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":36.096134059515691},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.16897125174091371},282.53764441162974,5.4736486408892722,2.8273772164069073,1.4708984606584405,405.55347012783841,0.33402298312713508,135.46417990966205,3.2854080871872539E-4,2.8874868331697508E-2,null,2.417663766966751E-4,3.6443424300201475E-6,null,null,null,1.8975144630331813E-4,5.3324646920388762E-3,0,3.4971035997885119E-2,1.1681129767060015E-2,0.78626349976697518,0.10158997534618361,0,3.1028210815326113E-2,5.688932827056109E-2,1.3357058162990199E-2,8.7500428370739514E-3,2.1218848008902435E-3,1.0000000000000004,2.190359721036881E-3,9.8353121720228739E-2,1.0255640268196301E-3,2.0436004684199835E-5,4.938734141599706E-7,null,null,null,null,2.0615130569855214E-3,2.8966697758340591E-2,0,0,1.2950934310478742E-3,5.5091923906630202E-2,5.0231093288301157E-4,8.8744239781683764E-4,1.2469615765173362E-2,0,0,1.9919593611278567E-4,8.473587381225698E-3,7.7259519735467961E-5,1.409779393497519E-4,1.9809068615404915E-3,0.21373650023302521,8.7646980879565461E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1037821224579003E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1774427031687253E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9762285286780888E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD132","v":0.29297460027836064},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29380883499106308},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17855771654627517},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34663496890167739},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22531145476714162},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26529178445744939},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15467081925240986},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31733432725217497},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19899060830970036},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50890703783462954},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38668460638520391},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55749401799951004},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43960317023847167},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42278455579163426},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29791897478127932},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47488714839277146},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35082556331497944},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35513345773892441},0.10404508282653346,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10158997534618361,5.688932827056109E-2,8.7500428370739514E-3,0.21373650023302482,0.10158997534618346,1.080022003067874E-3,2.2659058943126529E-3,0.29448291263163989,0.10158997534618237,0.78965079100815005,9.9971548533206181E-2,3.0510236300243167E-2,5.6000844090937744E-2,1.3164739367230366E-2,8.6118151091498247E-3,2.0900255910831014E-3,1.0000000000000007]
[130,32.5,82.5,0.15186209797582648,0,4.219853039458648E-2,0.80593937162958751,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$46*(365.2425/4))","v":27.193829611082844},{"$f":"DZ133*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.75941327841693984},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44368634255304551},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18533250582044811},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":16.894977639887575},0.51358128468292485,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.911466479483146},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":32.813387354316838},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.15360432732634219},256.38194415197705,4.9698945889242792,2.5676170803789709,1.3355278681709075,368.12426251302134,0.32551506145496695,119.82999193499053,2.9649042341676021E-4,2.6128838575306741E-2,null,2.1896644568535309E-4,3.3038552765028108E-6,null,null,null,1.7127786596267172E-4,4.8133133663379249E-3,0,3.1632190531985953E-2,1.0296754444974632E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.80593937162958751},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":9.2192277995731847E-2},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.8029933800272539E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":5.1723215849459894E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.2232531659271521E-2},7.946604130634723E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.9360649350424219E-3},1.0000000000000004,1.9787427231180966E-3,8.9261408535784084E-2,9.3308420209307051E-4,1.8593196159444177E-5,4.4933857714910247E-7,null,null,null,null,1.8623076547861954E-3,2.6167626145486345E-2,0,0,1.1774861668382665E-3,5.0089033539515715E-2,4.5669614310591539E-4,8.1272890292214436E-4,1.1419802756349377E-2,0,0,1.8090554277204563E-4,7.6955331235223868E-3,7.0165464340290248E-5,1.2863207506603471E-4,1.8074328599763873E-3,0.19406062837041299,8.7247158986087037E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1141753688491815E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1981529100774947E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9812335288002023E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD135","v":0.28390872085601898},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27109629909158572},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15940848837390703},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32333143978754675},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20425223442653545},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24314755392484788},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13678371423330679},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29428841696139352},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17892198252576544},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48681998221686951},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36323366926574169},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53650215931478573},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41644523376178677},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39953973172640683},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27508681596714935},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45221669134591369},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32744429861587054},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33257264043919638},9.4420272938800967E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2192277995731847E-2,5.1723215849459894E-2,7.946604130634723E-3,0.19406062837041249,9.2192277995731695E-2,{"$f":"BA132+BB132+BC132","v":9.8257948176100536E-4},{"$f":"AY132","v":2.046864625444904E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.28546812650078673},{"$f":"DX132-(DU133+DV133)","v":9.2192277995730612E-2},0.80900977316233891,9.0726843265757959E-2,2.7565322073925976E-2,5.0915421292567528E-2,1.2054739948651982E-2,7.8210686270785545E-3,1.9068316296795497E-3,1.0000000000000004]
[131,32.75,82.75,0.14706456839498164,0,4.0855256909928535E-2,0.81208017469509031,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$46*(365.2425/4))","v":26.329634684301439},{"$f":"DZ134*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.73527982197022845},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.42958639812446553},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.17959179991035157},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":16.358070768980149},0.49767301698189553,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.163441575549417},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":31.786882729662643},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.14879913993198376},248.22686538328631,4.8126707047404516,2.4865210230921226,1.2932781030878564,356.4482951496193,0.32272751992959914,115.03567427677039,2.8652329913373998E-4,2.52734081810774E-2,null,2.1185787346362955E-4,3.1976759727518425E-6,null,null,null,1.6553631067883672E-4,4.6519620753469803E-3,0,3.0592485415673342E-2,9.8730369466826888E-3,0.81208017469509031,8.9261408535784084E-2,0,2.7100710347579417E-2,5.0107626735675162E-2,1.1876948238032441E-2,7.6955331235223877E-3,1.8775983243166775E-3,1.0000000000000004,1.9129275788554213E-3,8.6425846507817677E-2,9.0418176012877253E-4,1.8017268743972253E-5,4.3542023824759703E-7,null,null,null,null,1.8005700866104036E-3,2.5300140260969013E-2,0,0,1.1407070570800344E-3,4.8524488567254769E-2,4.4243111134035682E-4,7.8910395496446621E-4,1.1087844283067975E-2,0,0,1.7518987654917647E-4,7.4523946432575126E-3,6.7948603715698629E-5,1.2474755584170104E-4,1.7528507684749764E-3,0.18791982530491017,8.7113602243873878E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1175908109993761E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2049587252147941E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9828782784515854E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD136","v":0.28094458282376039},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26392255162130179},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15349316816624015},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31591709266254259},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1976793621474334},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23618479727636729},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13129345024796274},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28698456561699986},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1726927381999086},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47967274501517565},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35573710732285729},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52968201675007953},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40900026493607849},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39207901050189892},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26787179041931997},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44490297719682315},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32000210384554967},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32539717527675427},9.1418573660157765E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.9261408535784084E-2,5.0107626735675162E-2,7.6955331235223877E-3,0.18791982530490969,8.9261408535783959E-2,9.5212673682966377E-4,1.9787427231180966E-3,0.28251992040735818,8.9261408535782849E-2,0.81505179775004089,8.7843627521800888E-2,2.6652516184338601E-2,4.9325066285836952E-2,1.1703829526339511E-2,7.5739638833899501E-3,1.8491988482536763E-3,1.0000000000000004]
[134,33.5,83.5,0.13357445422945313,0,3.7082638778755041E-2,0.82934290699179236,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$46*(365.2425/4))","v":23.901920763527059},{"$f":"DZ137*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.66748362650968418},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38997654818135541},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.1634327487270352},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":14.849781094663342},0.45289411417018444,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.056878629305078},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":28.896074422247597},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.13526693487597147},225.32138379178909,4.3706819123236009,2.2584850612482392,1.1745052922907411,323.63876493985902,0.31450730575359132,101.78675599865491,2.5860353169310999E-4,2.2873161912939591E-2,null,1.9189599111365225E-4,2.899441807981415E-6,null,null,null,1.4946024323753026E-4,4.2001865358837868E-3,0,2.7676207656675653E-2,8.7043695035779745E-3,0.82934290699179236,8.1028121139138681E-2,0,2.4505024799119896E-2,4.5557412413525046E-2,1.0865572072877954E-2,6.9889206767894249E-3,1.712041906757185E-3,1.0000000000000007,1.7285445764182389E-3,7.8459957581432135E-2,8.2282660166254371E-4,1.6396136999857294E-5,3.9624262590891045E-7,null,null,null,null,1.6281128449787067E-3,2.2876911954141189E-2,0,0,1.0371207983277749E-3,4.4118037149819524E-2,4.0225446537774979E-4,7.2190816393419288E-4,1.0143663908943761E-2,0,0,1.5910374641052826E-4,6.7681074433498479E-3,6.1709487029048372E-5,1.1374799423313868E-4,1.5982939125240463E-3,0.17065709300820822,8.6712136115512095E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1276952446705727E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2250934265533468E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9877441971313019E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD139","v":0.27222239621654626},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24352033863623965},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13703196023321115},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29467866080484534},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17920283485078173},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21647016265290936},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11610985101278144},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26614275940171245},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15527630851020574},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45885448586404787},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33416301723203662},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50973739010931884},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38745446455161081},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37052238669921445},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24734241237225324},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42366392310008455},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29867511209618514},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30484748857885385},8.2986313821531821E-2,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.1028121139138681E-2,4.5557412413525046E-2,6.9889206767894249E-3,0.17065709300820764,8.1028121139138584E-2,8.6640974086272886E-4,1.7879036113947629E-3,0.2738423555522318,8.1028121139137446E-2,0.83203717605394367,7.9744039360285415E-2,2.4102381677461815E-2,4.4845922850172214E-2,1.0705943344912688E-2,6.8785140600696364E-3,1.6860226531551399E-3,1.0000000000000007]
[135,33.75,83.75,0.12936249831160138,0,3.5906056572304244E-2,0.83473144511609476,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$46*(365.2425/4))","v":23.14464124533902},{"$f":"DZ138*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.64633588344407333},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.37762100339342131},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.15838212892257206},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":14.379298609852984},0.43889816782424645,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.398163403065173},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":27.992128280201367},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.13103546066794011},218.17722785055795,4.2327130491898792,2.1872854954772398,1.1374298054050476,313.40116038334094,0.31181402891748705,97.722878486545071,2.4992032030314695E-4,2.2125384056706974E-2,null,1.8567205988115717E-4,2.806431943225807E-6,null,null,null,1.4446228261668869E-4,4.0597320146558659E-3,0,2.6767977166107057E-2,8.3466308061351385E-3,0.83473144511609476,7.8459957581432135E-2,0,2.3699738555803734E-2,4.4134433286819381E-2,1.054631461694742E-2,6.7681074433498488E-3,1.6600033995530948E-3,1.0000000000000004,1.6711916879178204E-3,7.5975093953367559E-2,7.9739850134381927E-4,1.5889441402474416E-5,3.8399740046067098E-7,null,null,null,null,1.5746096599227675E-3,2.2125128895880967E-2,0,0,1.0047264815808781E-3,4.274001669936961E-2,3.8969010586889518E-4,7.00696711625261E-4,9.8456179053221585E-3,0,0,1.5407690259272173E-4,6.5542707498249357E-3,5.9759790932191054E-5,1.102905579437643E-4,1.5497128416093306E-3,0.1652685548839056,8.6578061721140465E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1310172354737648E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2317130249245397E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9893439440967526E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD140","v":0.26937097818027966},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23707630594708765},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13194698683102715},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28792135355698234},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17343605658843281},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2102713379479938},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11144940048376753},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25953744624964326},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14987029830356247},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45211782350151064},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32726642704873993},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50325748763223144},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38052777605547572},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36360351476961378},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24085507193736824},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41681199373052941},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2918867869774916},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29831010912606443},8.0356085896353943E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.8459957581432135E-2,4.4134433286819381E-2,6.7681074433498488E-3,0.16526855488390524,7.8459957581432024E-2,8.3961898128830992E-4,1.7285445764182389E-3,0.27100478217190443,7.84599575814309E-2,0.8373392411168864,7.7217525767399847E-2,2.331113297651426E-2,4.3445169713795737E-2,1.0391003312769468E-2,6.6611890965873922E-3,1.6347380160473082E-3,1.0000000000000004]
[138,34.5,84.5,0.11751769145084301,0,3.2600524739979701E-2,0.84988178380917789,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$46*(365.2425/4))","v":21.016913041851392},{"$f":"DZ141*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.58691707139370297},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34290563016155978},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14416414114993409},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":13.057384008791018},0.39949821262722429,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.543112426833765},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":25.446466503358291},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.11911893285022958},198.10482199246749,3.8447945372834194,1.9870563635653804,1.0331869539801841,284.62633981631359,0.30387179299863898,86.489916214623122,2.2559526066629314E-4,2.002702045104952E-2,null,1.681937471407013E-4,2.545167256573886E-6,null,null,null,1.3046431074628786E-4,3.6663558785933882E-3,0,2.4220174815452761E-2,7.3598279479121101E-3,0.84988178380917789,7.1244342034283065E-2,0,2.1448116302349225E-2,4.0126697158124947E-2,9.6396277980282004E-3,6.146652258434992E-3,1.5127806396022761E-3,1.0000000000000007,1.5104941390321428E-3,6.8993219408773121E-2,7.2581591674825065E-4,1.4463043834066485E-5,3.4952589548965473E-7,null,null,null,null,1.4250119695331275E-3,2.0023104332816098E-2,0,0,9.1348981397671315E-4,3.8858904010012331E-2,3.5430333413590572E-4,6.4045647647527327E-4,8.9991713215529269E-3,0,0,1.3992938930435759E-4,5.9524502889490242E-3,5.4272580181609845E-5,1.005090837965619E-4,1.4122715558057143E-3,0.15011821619082272,8.6175137765232002E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1408493420607491E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2513050709609307E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9940787202019142E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD143","v":0.26098146992640309},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21874940944684221},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.117796475688995},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26856501548625972},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1572254820551649},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19271973154811325},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8560691802939651E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24068894424495815},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1347555601843646},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43249547448478554},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30741897443412503},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48430784921222814},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36048188316365054},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34361248242338077},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22239622332693573},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39691396441458737},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27243358019288216},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27958341957589833},7.2966091807968245E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.1244342034283065E-2,4.0126697158124947E-2,6.146652258434992E-3,0.15011821619082211,7.1244342034282981E-2,7.6420230786600142E-4,1.562231697614692E-3,0.26265383828827799,7.1244342034281857E-2,0.85224672924523703,7.0118780721528093E-2,2.1098518275956785E-2,3.9500032105985676E-2,9.4967259898062605E-3,6.0495512736920077E-3,1.4896623877948001E-3,1.0000000000000007]
[139,34.75,84.75,0.11381903675156853,0,3.1569288567135992E-2,0.85461167468129617,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$46*(365.2425/4))","v":20.353091330612425},{"$f":"DZ142*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.5683792255210911},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33207491483462087},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.13971974738072143},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":12.644964973713906},0.38718220010948279,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.963044449340718},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":24.650446934518953},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.11539267699247426},191.84236137627474,3.723685270498617,1.9245320409161386,1.0006420381895542,275.64551717890339,0.30126959315699237,83.043612816036969,2.1802945615363693E-4,1.9373234257164359E-2,null,1.6274395682416536E-4,2.4636801374461429E-6,null,null,null,1.2611123128931288E-4,3.5440240441953867E-3,0,2.3426606625764308E-2,7.057724247192915E-3,0.85461167468129617,6.8993219408773107E-2,0,2.0748920249564349E-2,3.8873367053846392E-2,9.3538241815843207E-3,5.9524502889490251E-3,1.466544135987324E-3,1.0000000000000007,1.4605016502674123E-3,6.6814921889101361E-2,7.0343995201624149E-4,1.4017166923294875E-5,3.3875046479169012E-7,null,null,null,null,1.3785574123951828E-3,1.9370362837169166E-2,0,0,8.8495758070326002E-4,3.764517256276418E-2,3.4323691037895112E-4,6.2146769589300013E-4,8.7323564856913206E-3,0,0,1.3550835459321325E-4,5.7643840830245109E-3,5.2557851331301135E-5,9.7437132388248648E-5,1.3691070035990753E-3,0.14538832531870452,8.6040610029012754E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1440831360358331E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2577489230359195E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9956359948619054E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD144","v":0.25823913027276135},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21296086483039509},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11342529144314344},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.2624065229754306},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15216593881212381},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.1872010225565158},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4604634463735626E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23471536129814854},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13006398849034312},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.4261458013864764},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30107433851719051},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47815121308414221},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35403739499375814},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33719610693665603},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21656317594004756},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39049466293133017},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26624167587712039},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27362455339007452},7.0660566688725598E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,6.8993219408773107E-2,3.8873367053846392E-2,5.9524502889490251E-3,0.14538832531870383,6.8993219408773024E-2,7.4062848647780683E-4,1.5104941390321428E-3,0.25992339108132045,6.8993219408771914E-2,0.85690088959441635,6.7904070648937234E-2,2.0411361519374879E-2,3.8266278391766932E-2,9.2148781640596922E-3,5.858417185986768E-3,1.4441044954588503E-3,1.0000000000000007]
[142,35.5,85.5,0.10341660014643224,0,2.6924525443876302E-2,0.86965887440969236,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$46*(365.2425/4))","v":18.487625025733408},{"$f":"DZ145*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.51628432375017053},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30163852783782968},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.12720699351252471},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":11.485988398526056},0.35250767726687043,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.329477804930463},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":22.408725159816495},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":0.10489893077061767},161.57000718843796,3.3284813471443795,1.7486805121591755,0.89444142491572087,237.65596331480168,0.29359593526438554,69.774824820567702,1.9683311488642792E-4,1.7538463936449044E-2,null,1.4739833383647596E-4,2.2347627832230462E-6,null,null,null,1.5602795165203933E-4,2.9059956647211312E-3,0,2.0946953764328338E-2,6.14994048137782E-3,0.86965887440969236,6.2667270912522124E-2,0,1.7645862120492836E-2,3.5343439578931227E-2,8.024098153474133E-3,5.405889654978885E-3,1.2545651699093336E-3,1.0000000000000009,1.3204076530635648E-3,6.069335037946582E-2,6.4044262239288546E-4,1.2761844301198449E-5,3.0841329865635741E-7,null,null,null,null,1.7111271610133752E-3,1.593473495947946E-2,0,0,8.0459829322677675E-4,3.42267722800422E-2,3.1206900566224947E-4,7.7810039539532466E-4,7.2459977580788086E-3,0,0,1.2306582612183411E-4,5.2350918981381531E-3,4.7731930718897962E-5,1.2165574698671986E-4,1.1329094229226137E-3,0.13034112559030853,8.5636427477696841E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1536580054594749E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2768283828526742E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.000246895136025E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD147","v":0.25017147010878177},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19649818327831942},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10126111938508919},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24476549250677518},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13794342164320478},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17157512366971772},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.366396032671429E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21766952447619292},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11694675881226518},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40765066314561593},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28281533553578642},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.4601469253771468},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33538699377124398},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31865696194223642},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19996602958511731},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37185298666577188},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24849762370829806},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25655099701855766},6.4181740082006264E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.2667270912522124E-2,3.5343439578931227E-2,5.405889654978885E-3,0.13034112559030764,6.2667270912522083E-2,6.7426055632495918E-4,1.3655150650228674E-3,0.25188863424792302,6.2667270912520931E-2,0.87208835194759615,6.1680310645993976E-2,1.7110519851182591E-2,3.4791486851637313E-2,7.7912366652569242E-3,5.3204907765585195E-3,1.2176032617754226E-3,1.0000000000000009]
[144,36,86,9.6135238470865539E-2,0,2.3824382548532863E-2,0.8800403789806025,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ147*(Costs!$C$46*(365.2425/4))","v":16.95398302594398},{"$f":"DZ147*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.47345592791057389},{"$f":"DZ147*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.27661608637210139},{"$f":"0","v":0},{"$f":"BA147*Costs!$C$126*c_Explant","v":0.11681929631495229},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ147)","v":10.533167568778897},0.3237219720933,{"$f":"(EB147+ED147)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.200487087070787},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB147+ED147)","v":20.859426216719694},{"$f":"Costs!$C$127*c_Explant*(BC147+BK147+BN147+BR147+BU147)","v":9.7634676802882223E-2},143.18180653199624,3.0454062960567345,1.6131395395650923,0.8183724836641354,213.49403670928939,0.28858906009671698,61.612043390187814,3.0940084270311062E-4,1.6010654789858168E-2,null,1.3561939524544671E-4,2.0471856120022937E-6,null,null,null,1.3756120597958641E-4,2.5620554777389059E-3,0,1.9157338897137218E-2,5.5285984262791067E-3,0.8800403789806025,5.7895527294297817E-2,0,1.5583949893891436E-2,3.3170020722063105E-2,7.1280547702977561E-3,5.0696904545046197E-3,1.1123778843436724E-3,1.0000000000000009,2.0636735961782706E-3,5.5231706546886125E-2,5.8814420820875121E-4,1.1719714693203572E-5,2.8322833146482273E-7,null,null,null,null,1.5111826079804128E-3,1.4072767285911024E-2,0,0,1.2827788870992769E-3,3.1596751676401212E-2,2.9049015856261358E-4,6.9121066680457503E-4,6.4368441034931808E-3,0,0,1.9605932518581713E-4,4.8292327493379044E-3,4.4398379980897913E-5,1.0786778215843225E-4,1.0045101021852402E-3,0.11995962101939842,0.14596344777203996,{"$f":"(LN($CS147)-LN($CS148))/cycle_length*(1-VLOOKUP($C147,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1599386926443917E-2},{"$f":"(LN($CS147)-LN($CS148))/cycle_length*VLOOKUP($C147,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2893436573137913E-4},{"$f":"(LN($CS147)-LN($CS148))/cycle_length*VLOOKUP($C147,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0032714400129596E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75511951645180309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD149","v":0.24492361679209704},{"$f":"CT146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I351*($B147-$B146))","v":0.18271028620681298},{"$f":"CU146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":9.1388807491465565E-2},{"$f":"CV146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.22983693715073175},{"$f":"CW146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.12623075512635953},{"$f":"CX146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.15857146476215023},{"$f":"CY146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":7.4864362358841863E-2},{"$f":"CZ146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.20332419398496676},{"$f":"DA146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.1062282696478479},{"$f":"DB146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.39161854818283615},{"$f":"DC146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.26725992737533166},{"$f":"DD146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.44445097569603609},{"$f":"DE146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.3193697404724905},{"$f":"DF146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.30277211535739212},{"$f":"DG146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.18605596474480948},{"$f":"DH146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.35576367262498915},{"$f":"DI146*EXP(-VLOOKUP($C147,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I351*($B147-$B146))","v":0.23347296538606982},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU147+Analysis!$D$30*CW147+Analysis!$C$31*CY147+Analysis!$D$31*DA147+Analysis!$C$32*DC147+Analysis!$D$32*DE147+Analysis!$C$33*DG147+Analysis!$D$33*DI147)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT147+Analysis!$D$30*CV147+Analysis!$C$31*CX147+Analysis!$D$31*CZ147+Analysis!$C$32*DB147+Analysis!$D$32*DD147+Analysis!$C$33*DF147+Analysis!$D$33*DH147)","v":0.24209457353355257},5.929467855557799E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C147,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.7895527294297817E-2,3.3170020722063105E-2,5.0696904545046197E-3,0.1199596210193975,5.7895527294297776E-2,6.2864766663391265E-4,2.1691754185340891E-3,0.2466800682253156,5.7895527294296624E-2,0.88296676541330588,5.6563616920591968E-2,1.5122430694005606E-2,3.2389246056578759E-2,6.9278361303425073E-3,4.9494616019212616E-3,1.0806431832549052E-3,1.0000000000000009]
[147,36.75,86.75,8.3364386958536846E-2,0,1.9932860666219805E-2,0.89670275237524444,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$46*(365.2425/4))","v":14.72580623314138},{"$f":"DZ150*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.41123199449204767},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2402618241773698},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10169271367667529},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":9.1488462859547166},0.28180417839684424,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.151278190359498},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":18.047324108494955},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":8.4472703210555417E-2},119.96133183997277,2.6230453606229585,1.3989601134676422,0.70487414087118827,180.88092968683861,0.2812383889070853,50.870661249142266,2.6602482290616385E-4,1.3834135615738206E-2,null,1.1727250097854317E-4,1.775436113337406E-6,null,null,null,1.1446026105834788E-4,2.1318040703385745E-3,0,1.6465472707133173E-2,4.6307230167477184E-3,0.89670275237524444,5.0279881778897854E-2,0,1.2998660833842778E-2,2.8702513733480102E-2,6.0003764262770397E-3,4.381991446158885E-3,9.338234060999865E-4,1.0000000000000011,1.7778376944621406E-3,4.797960819978777E-2,5.1198716695498574E-4,1.020216375430888E-5,2.4655393865001519E-7,null,null,null,null,1.2604859687619463E-3,1.1738174865080832E-2,0,0,1.1100077064315819E-3,2.7341140559554604E-2,2.5136546749391465E-4,5.8185919221158747E-4,5.4185172340654522E-3,0,0,1.6946405182205213E-4,4.1741516151752598E-3,3.8375779161573515E-5,9.0553274351612241E-5,8.4327013174837428E-4,0.10329724762475664,0.14477279093247031,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.169211357851562E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3078209268604229E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0077368099991017E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD152","v":0.23724334205923267},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15919067915719959},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5250787551694814E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20401080437931821},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10670240134936304},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13658125086705453},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.065397355065659E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17869287529524541},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.854514180333066E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36295987235803973},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24010284402908461},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41617368860553638},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29109807333540083},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27482257669588095},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16230582547644584},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32717220847333023},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20745957104024845},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21705556242994462},5.1494987043426484E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0279881778897854E-2,2.8702513733480102E-2,4.381991446158885E-3,0.10329724762475556,5.0279881778897806E-2,5.4710477351876746E-4,1.8682697010909267E-3,0.23908208420768592,5.0279881778896654E-2,0.89919785631926485,4.9129744989342812E-2,1.2624411432939298E-2,2.8026928228394508E-2,5.835252840887528E-3,4.2780715306670724E-3,9.0773465850496713E-4,1.0000000000000009]
[148,37,87,7.9505102538271949E-2,0,1.8801937198443783E-2,0.90169296026328527,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ151*(Costs!$C$46*(365.2425/4))","v":14.052738067902141},{"$f":"DZ151*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.39243593269153937},{"$f":"DZ151*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22928024648879813},{"$f":"0","v":0},{"$f":"BA151*Costs!$C$126*c_Explant","v":9.7115792049131275E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ151)","v":8.7306826155755122},0.26912091337023086,{"$f":"(EB151+ED151)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.53156694268827},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB151+ED151)","v":17.196902607366578},{"$f":"Costs!$C$127*c_Explant*(BC151+BK151+BN151+BR151+BU151)","v":8.0492325251103697E-2},113.2049907823731,2.4965206881007509,1.3342329512748743,0.67087397786145708,171.28695384299351,0.27883000975528216,47.759943010994448,2.5298507896736412E-4,1.31778756019448E-2,null,1.1173765064614729E-4,1.6934006448971737E-6,null,null,null,1.0776708431761004E-4,2.0071447231776699E-3,0,1.5659203539698491E-2,4.3662558757340793E-3,0.90169296026328527,4.7979608199787777E-2,0,1.2250162032035819E-2,2.7351342723308913E-2,5.6701292554980172E-3,4.1741516151752598E-3,8.8164591090994775E-4,1.0000000000000011,1.6919220830227347E-3,4.5788763697467746E-2,4.8894397091134691E-4,9.7429911917268276E-6,2.354571942190301E-7,null,null,null,null,1.1879037043754169E-3,1.1062258327660402E-2,0,0,1.0577540868384134E-3,2.6054056199901667E-2,2.3953243656883109E-4,5.498349760010607E-4,5.1202942794969569E-3,0,0,1.614262953998278E-4,3.9761697211305952E-3,3.6555598644836568E-5,8.5493599250239155E-5,7.9615231165970862E-4,9.8307039736715729E-2,0.14437533860456853,{"$f":"(LN($CS151)-LN($CS152))/cycle_length*(1-VLOOKUP($C151,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.172263726995723E-2},{"$f":"(LN($CS151)-LN($CS152))/cycle_length*VLOOKUP($C151,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.313903260922141E-4},{"$f":"(LN($CS151)-LN($CS152))/cycle_length*VLOOKUP($C151,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0092067172219383E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.7516325821280031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD153","v":0.23473345370668633},{"$f":"CT150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I355*($B151-$B150))","v":0.15204396320309641},{"$f":"CU150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":7.0531598914829269E-2},{"$f":"CV150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.19606389034379371},{"$f":"CW150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.10088901093083061},{"$f":"CX150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.12995104268811575},{"$f":"CY150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":5.654410054607225E-2},{"$f":"CZ150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.1711643425212328},{"$f":"DA150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":8.3330940086102728E-2},{"$f":"DB150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.35388085429562294},{"$f":"DC150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.23167817515371375},{"$f":"DD150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.40715353048450997},{"$f":"DE150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.28224170450560981},{"$f":"DF150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.26609165286079123},{"$f":"DG150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.15508303008422039},{"$f":"DH150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.31816177985572386},{"$f":"DI150*EXP(-VLOOKUP($C151,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I355*($B151-$B150))","v":0.19944926228761622},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU151+Analysis!$D$30*CW151+Analysis!$C$31*CY151+Analysis!$D$31*DA151+Analysis!$C$32*DC151+Analysis!$D$32*DE151+Analysis!$C$33*DG151+Analysis!$D$33*DI151)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT151+Analysis!$D$30*CV151+Analysis!$C$31*CX151+Analysis!$D$31*CZ151+Analysis!$C$32*DB151+Analysis!$D$32*DD151+Analysis!$C$33*DF151+Analysis!$D$33*DH151)","v":0.20934009350595092},4.913912314793252E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C151,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.7979608199787777E-2,2.7351342723308913E-2,4.1741516151752598E-3,9.830703973671473E-2,4.7979608199787721E-2,5.2243588464794466E-4,1.7778376944621406E-3,0.23659788862592659,4.7979608199786569E-2,0.90406012763572907,4.6884185948627762E-2,1.1900682165303784E-2,2.6707570957201152E-2,5.5150957143790119E-3,4.0751606681529275E-3,8.5717691060724647E-4,1.0000000000000009]
[151,37.75,87.75,6.8989778298863616E-2,0,1.5825942534709276E-2,0.91518427916642808,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$46*(365.2425/4))","v":12.219276242538806},{"$f":"DZ154*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.34123478612393632},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19936603495109864},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.4628336395721024E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":7.5915897777474548},0.23451649528119484,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.842254083986724},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":14.878681044386958},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.9641937130431208E-2},95.405882036664465,2.1543766968565796,1.157863319975446,0.5789318195202845,145.7582426115591,0.27172791198752205,39.606582919809618,2.1763637651909409E-4,1.1393671695885498E-2,null,9.6682238411969346E-5,1.4700798856636953E-6,null,null,null,9.0205450815074298E-5,1.6800621057143444E-3,0,1.3479727947231644E-2,3.6628183292611014E-3,0.91518427916642808,4.1714096632281976E-2,0,1.0287304191748241E-2,2.3667750011421927E-2,4.794981167731127E-3,3.607931655159719E-3,7.4365717522990849E-4,1.0000000000000011,1.4590187226394117E-3,3.9820308512773538E-2,4.2607400893164262E-4,8.4902065737863749E-6,2.0518136359408851E-7,null,null,null,null,9.975644995924703E-4,9.2897396921557702E-3,0,0,9.1529909716340271E-4,2.2545177951987953E-2,2.0727296227057135E-4,4.6497147357418015E-4,4.3300096941569464E-3,0,0,1.3952896177292994E-4,3.4368058292373106E-3,3.1596864149478652E-5,7.2112769686700893E-5,6.7154440554320757E-4,8.4815720833572888E-2,0.14318188047056424,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1813087708773615E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3319269585460892E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0135624732607927E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD156","v":0.22735140786723318},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13247191642322867},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8076678220325799E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17403274023158186},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.528111651796462E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11192982286216045},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5811174648468289E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.1504289672256155},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9459381490342073E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32798382584556718},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20813666044200738},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.3812492172958824},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25725673407546701},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24152816579607447},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13528660180140781},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29259224641782866},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17722676512058202},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18791259944068797},4.2722194038831866E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1714096632281976E-2,2.3667750011421927E-2,3.607931655159719E-3,8.4815720833571917E-2,4.1714096632281941E-2,4.55140973844188E-4,1.5327262232299999E-3,0.22928791476504307,4.1714096632280775E-2,0.91720852692864263,4.0767202572527757E-2,1.0001558946417827E-2,2.3110709084991833E-2,4.6662345027611192E-3,3.522368742198515E-3,7.2339922246129733E-4,1.0000000000000009]
[152,38,88,6.5810782500572582E-2,0,1.495644280857121E-2,0.91923277469085707,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ155*(Costs!$C$46*(365.2425/4))","v":11.665054062891478},{"$f":"DZ155*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.32575761029262834},{"$f":"DZ155*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19032351260811528},{"$f":"0","v":0},{"$f":"BA155*Costs!$C$126*c_Explant","v":8.0847507417057374E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ155)","v":7.2472627202279361},0.22403930998964267,{"$f":"(EB155+ED155)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.331380214893546},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB155+ED155)","v":14.17761563001195},{"$f":"Costs!$C$127*c_Explant*(BC155+BK155+BN155+BR155+BU155)","v":6.6360612396018953E-2},90.199554430462229,2.0516829367171261,1.1045404792263853,0.55133558461036369,138.2157546117445,0.26940097560896831,37.235459136933727,2.0700618473392377E-4,1.0855489788066013E-2,null,9.2138638875047596E-5,1.4026218859046704E-6,null,null,null,8.5090187195552692E-5,1.5847911382700875E-3,0,1.2825918559026529E-2,3.4553149728829198E-3,0.91923277469085707,3.9820308512773538E-2,0,9.7158137010874123E-3,2.2553668158561739E-2,4.5374878377911114E-3,3.4368058292373106E-3,7.0314126969268627E-4,1.0000000000000009,1.3889718548484597E-3,3.8015990882088048E-2,4.0703886032028927E-4,8.1109007713077246E-6,1.9601474543287563E-7,null,null,null,null,9.4214681049611601E-4,8.7736668905912963E-3,0,0,8.7221438849456199E-4,2.1483937503965139E-2,1.9751626610203915E-4,4.40002229927623E-4,4.0974856078634884E-3,0,0,1.3291104017529041E-4,3.2737965784323236E-3,3.0098210629696744E-5,6.8183924162215011E-5,6.3495734553047122E-4,8.076722530914382E-2,0.14278384110310771,{"$f":"(LN($CS155)-LN($CS156))/cycle_length*(1-VLOOKUP($C155,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1842872302911512E-2},{"$f":"(LN($CS155)-LN($CS156))/cycle_length*VLOOKUP($C155,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3378620156405406E-4},{"$f":"(LN($CS155)-LN($CS156))/cycle_length*VLOOKUP($C155,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0149967883119815E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74812622780420301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD157","v":0.22493922818247297},{"$f":"CT154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I359*($B155-$B154))","v":0.12652471421525491},{"$f":"CU154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":5.4434526306154987E-2},{"$f":"CV154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.16725357365658161},{"$f":"CW154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":8.0634806600120804E-2},{"$f":"CX154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.1064962950368058},{"$f":"CY154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":4.2707039849471176E-2},{"$f":"CZ154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.1440912248391451},{"$f":"DA154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":6.5369092414415395E-2},{"$f":"DB154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.31977969281100638},{"$f":"DC154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.20083361306603773},{"$f":"DD154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.37298601297114664},{"$f":"DE154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.24942995427299558},{"$f":"DF154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.23385498244648356},{"$f":"DG154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.12926619285272914},{"$f":"DH154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.28453416115834085},{"$f":"DI154*EXP(-VLOOKUP($C155,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I359*($B155-$B154))","v":0.17038378795289708},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU155+Analysis!$D$30*CW155+Analysis!$C$31*CY155+Analysis!$D$31*DA155+Analysis!$C$32*DC155+Analysis!$D$32*DE155+Analysis!$C$33*DG155+Analysis!$D$33*DI155)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT155+Analysis!$D$30*CV155+Analysis!$C$31*CX155+Analysis!$D$31*CZ155+Analysis!$C$32*DB155+Analysis!$D$32*DD155+Analysis!$C$33*DF155+Analysis!$D$33*DH155)","v":0.18130514360137093},4.0782639067204807E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C155,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.9820308512773538E-2,2.2553668158561739E-2,3.4368058292373106E-3,8.0767225309142932E-2,3.9820308512773503E-2,4.347693968690231E-4,1.4590187226394117E-3,0.22689813825158958,3.9820308512772337E-2,0.92115498981490918,3.8918149697430793E-2,9.4482597259994989E-3,2.2022858281649092E-2,4.4163428632510359E-3,3.3553012038348173E-3,6.8409841292642706E-4,1.0000000000000009]
[155,38.75,88.75,5.7145517445548515E-2,0,1.2657052630485556E-2,0.93019742992396681,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$46*(365.2425/4))","v":10.154305579287554},{"$f":"DZ158*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.28356853743289756},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16567459486485614},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.0525542706876443E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":6.3086651701579717},0.19543575837391924,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.9387524891918204},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":12.266531128230286},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.7415804993394916E-2},76.416991384870769,1.7734996220501114,0.95918653111721841,0.47658116828412722,118.0671333115618,0.26253904539857204,30.997232472563383,1.7817984750172553E-4,9.391747628370908E-3,null,7.9774957278702554E-5,1.2188721328994836E-6,null,null,null,7.1603083781286337E-5,1.3335959925508795E-3,0,1.1056120381616401E-2,2.9026632908012657E-3,0.93019742992396681,3.4658482461672968E-2,0,8.2092764351638283E-3,1.9516428813543114E-2,3.8522472027267903E-3,2.9706061703324376E-3,5.9552899259493789E-4,1.0000000000000007,1.1989758451234043E-3,3.3097188875560866E-2,3.5507138616892338E-4,7.0753656731464397E-6,1.7098914662750824E-7,null,null,null,null,7.960572163919615E-4,7.4132192187718665E-3,0,0,7.5475571882705655E-4,1.8590755791162757E-2,1.7091730355329966E-4,3.7355413833073219E-4,3.4786930643960581E-3,0,0,1.1488177559848917E-4,2.8297089796494178E-3,2.6015415084530455E-5,5.7748713406113294E-5,5.3778027918882458E-4,6.9802570076034076E-2,0.14158969717701986,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1931161706354525E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3554550923782436E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0192484769410929E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD160","v":0.21784527215632807},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.1102376642511438},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4822129612799147E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14845975812241702},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8160310757561945E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1727709084678394E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4600597451702374E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12663557035039469},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4487525557719657E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29637819001154014},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18042630688166253},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34925553841653773},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22734958864163426},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21226733106927637},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11276529707572831},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26166716012741675},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15139974558711691},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16294164982975348},3.5496068052763757E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4658482461672968E-2,1.9516428813543114E-2,2.9706061703324376E-3,6.9802570076033188E-2,3.4658482461672954E-2,3.7916222987377008E-4,1.2591228044685919E-3,0.21986672608315116,3.4658482461671775E-2,0.93184541662780573,3.3877835668616921E-2,7.9887835200523095E-3,1.9057129985189509E-2,3.7510142799113879E-3,2.9001575749909277E-3,5.7966234343414646E-4,1.0000000000000009]
[156,39,89,5.4524729012046191E-2,0,1.198186765631013E-2,0.93349340333164466,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ159*(Costs!$C$46*(365.2425/4))","v":9.6973109946393965},{"$f":"DZ159*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.27080653367286062},{"$f":"DZ159*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1582184087105363},{"$f":"0","v":0},{"$f":"BA159*Costs!$C$126*c_Explant","v":6.7398301166857771E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ159)","v":6.0247436556231575},0.18676975172534677,{"$f":"(EB159+ED159)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.5175999282024897},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB159+ED159)","v":11.688589071398974},{"$f":"Costs!$C$127*c_Explant*(BC159+BK159+BN159+BR159+BU159)","v":5.4710751047639138E-2},72.365648621272953,1.6898616015683603,0.9152223043499722,0.45410565996228874,112.09098558334084,0.26029079768982444,29.176252051326397,1.6950810171807419E-4,8.9500523655652569E-3,null,7.6042256230200226E-5,1.1633318641968165E-6,null,null,null,6.7655166723866716E-5,1.260066668272334E-3,0,1.0524487890373928E-2,2.7394273482623274E-3,0.93349340333164466,3.3097188875560866E-2,0,7.7682906049407899E-3,1.8597831156835904E-2,3.6497813570959851E-3,2.8297089796494178E-3,5.6379569427335503E-4,1.0000000000000011,1.1417989580944491E-3,3.1609138059090137E-2,3.3932682120875609E-4,6.7616300166077997E-6,1.6340715091783536E-7,null,null,null,null,7.5329462272756087E-4,7.0149959822132287E-3,0,0,7.1923093909789901E-4,1.7715727635687534E-2,1.6287258205046891E-4,3.5392093450817302E-4,3.2958604225878122E-3,0,0,1.0943288115931388E-4,2.6954946062784438E-3,2.4781492211660097E-5,5.4671521240844119E-5,5.0912417303251086E-4,6.650659666835633E-2,0.14119179506905066,{"$f":"(LN($CS159)-LN($CS160))/cycle_length*(1-VLOOKUP($C159,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.196024410592953E-2},{"$f":"(LN($CS159)-LN($CS160))/cycle_length*VLOOKUP($C159,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3612502259671785E-4},{"$f":"(LN($CS159)-LN($CS160))/cycle_length*VLOOKUP($C159,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0206489769191013E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74460045348040305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD161","v":0.21552745980470098},{"$f":"CT158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I363*($B159-$B158))","v":0.10528864790158268},{"$f":"CU158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":4.2011207739011097E-2},{"$f":"CV158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.14267674609458339},{"$f":"CW158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":6.4446781422970556E-2},{"$f":"CX158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I363*($B159-$B158))","v":8.7274873844499376E-2},{"$f":"CY158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":3.2256083925470226E-2},{"$f":"CZ158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.12130027066279661},{"$f":"DA158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":5.1278891593796463E-2},{"$f":"DB158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.28896463511099502},{"$f":"DC158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.17409555349958294},{"$f":"DD158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.34168576582539395},{"$f":"DE158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.22043270393937228},{"$f":"DF158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.20552374427038511},{"$f":"DG158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.10774711201841068},{"$f":"DH158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.25446076176338195},{"$f":"DI158*EXP(-VLOOKUP($C159,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I363*($B159-$B158))","v":0.14555398633319705},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU159+Analysis!$D$30*CW159+Analysis!$C$31*CY159+Analysis!$D$31*DA159+Analysis!$C$32*DC159+Analysis!$D$32*DE159+Analysis!$C$33*DG159+Analysis!$D$33*DI159)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT159+Analysis!$D$30*CV159+Analysis!$C$31*CX159+Analysis!$D$31*CZ159+Analysis!$C$32*DB159+Analysis!$D$32*DD159+Analysis!$C$33*DF159+Analysis!$D$33*DH159)","v":0.15727482235216075},3.3897042952796816E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C159,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.3097188875560866E-2,1.8597831156835904E-2,2.8297089796494178E-3,6.6506596668355344E-2,3.3097188875560846E-2,3.6231774098869734E-4,1.1989758451234043E-3,0.21756825223620405,3.3097188875559673E-2,0.93505957826005881,3.2353163467325502E-2,7.5613067041813871E-3,1.8160160211270024E-2,3.5543388844425923E-3,2.7626017929639306E-3,5.4885067975876298E-4,1.0000000000000011]
[159,39.75,89.75,4.7378082015517062E-2,0,1.0188148074128933E-2,0.94243376991035488,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$46*(365.2425/4))","v":8.4507351895826979},{"$f":"DZ162*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.23599473142020805},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13787965291295956},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":5.8855176023634666E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":5.2502712604488346},0.16309560364840742,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.3695473501613247},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":10.113131791156031},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.7336823200712703E-2},61.592347171499398,1.4629531899111767,0.79532987250576359,0.39313001915777063,96.070607831628905,0.25366091342857205,24.369358136209115,1.4598469949413768E-4,7.7482652629423717E-3,null,6.5881272472122069E-5,1.0119505996392499E-6,null,null,null,5.7198864385950536E-5,1.065319708248388E-3,0,9.0836617581426093E-3,2.3041699388466432E-3,0.94243376991035488,2.8838700486893923E-2,0,6.6000165030441352E-3,1.6093520059324736E-2,3.1089481429292421E-3,2.445861469298398E-3,4.7918342815555598E-4,1.0000000000000009,9.8661970159164263E-4,2.7549718355976426E-2,2.963151807393373E-4,5.9045542386732146E-6,1.4269434784387482E-7,null,null,null,null,6.4000655929300192E-4,5.9600099437511333E-3,0,0,6.2238211800328454E-4,1.5330197143212324E-2,1.4094079810912668E-4,3.0147609525806154E-4,2.8074720476711805E-3,0,0,9.4588408004782666E-5,2.3298531564948798E-3,2.1419904798735598E-5,4.646663186108884E-5,4.3271679629446714E-4,5.7566230089645988E-2,0.13999918748567186,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2046478978936111E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3784339046319726E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0248017270193061E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD164","v":0.20871168657263903},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1735236778208232E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4592600069255346E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12664455982499589},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4476631548189866E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5171856782843577E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6133391103840189E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10660558251335908},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2742828653260539E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26781818063149382},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15640518179653493},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31994670567404465},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20091927094261214},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18655140981493784},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3993137940174942E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23401065314413955},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12933646308021279},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14151407087881718},2.9535640406877915E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8838700486893923E-2,1.6093520059324736E-2,2.445861469298398E-3,5.7566230089645121E-2,2.8838700486893906E-2,3.1630874840012362E-4,1.0357601243413297E-3,0.21080615388877688,2.8838700486892729E-2,0.94377953966736083,2.8194209421435176E-2,6.4281708137673031E-3,1.5714810878387865E-2,3.0287518415286967E-3,2.3878573128966389E-3,4.6666006462437934E-4,1.0000000000000009]
[160,40,90,4.52156732099223E-2,0,9.6590173657118261E-3,0.94512530942436679,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ163*(Costs!$C$46*(365.2425/4))","v":8.0733818120510339},{"$f":"DZ163*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.22545678330288085},{"$f":"DZ163*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13172286873355044},{"$f":"0","v":0},{"$f":"BA163*Costs!$C$126*c_Explant","v":5.626513386120998E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ163)","v":5.0158292209526669},0.15591824868160126,{"$f":"(EB163+ED163)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.0223572325905472},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB163+ED163)","v":9.6366874115017804},{"$f":"Costs!$C$127*c_Explant*(BC163+BK163+BN163+BR163+BU163)","v":4.5106821552197189E-2},58.411261463168671,1.3946297370906735,0.75905131178718921,0.37476989629021645,91.302437941564207,0.25148869342012026,22.961530823995595,1.3890576239494615E-4,7.3854699330953193E-3,null,6.2812370497118168E-5,9.6616435345372498E-7,null,null,null,5.4124208585775773E-5,1.0080547353303079E-3,0,8.650333174256921E-3,2.1754609876425946E-3,0.94512530942436679,2.7549718355976423E-2,0,6.256325124490471E-3,1.5336101697450998E-2,2.9485555401281508E-3,2.3298531564948798E-3,4.5413670109320276E-4,{"$f":"SUM(AP163:AW163)","v":1.0000000000000011},9.3989159236785506E-4,2.6320770410199854E-2,2.8327522634054016E-4,5.6447122763903073E-6,1.3641479178398098E-7,null,null,null,null,6.0667865222711133E-4,5.6496464722633599E-3,0,0,5.9309059927153138E-4,1.4608703475909528E-2,1.343076222699392E-4,2.8592275265544397E-4,2.6626327874727067E-3,0,0,9.0102037144803725E-5,2.2193471702983462E-3,2.0403949051729983E-5,4.4037839508625172E-5,4.1009886158457757E-4,5.4874690575634127E-2,0.13960217776388362,{"$f":"(LN($CS163)-LN($CS164))/cycle_length*(1-VLOOKUP($C163,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2074893343890009E-2},{"$f":"(LN($CS163)-LN($CS164))/cycle_length*VLOOKUP($C163,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.38409592163053E-4},{"$f":"(LN($CS163)-LN($CS164))/cycle_length*VLOOKUP($C163,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0261700569396214E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74105525915660297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD165","v":0.20648497860301837},{"$f":"CT162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I367*($B163-$B162))","v":8.7616869523874014E-2},{"$f":"CU162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":3.2423200778193932E-2},{"$f":"CV162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.12171132389634974},{"$f":"CW162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":5.1508620295666635E-2},{"$f":"CX162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I367*($B163-$B162))","v":7.1522709798879092E-2},{"$f":"CY162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":2.4362609861846001E-2},{"$f":"CZ162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.10211416884888905},{"$f":"DA162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":4.0225810485758767E-2},{"$f":"DB162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.26111902106985968},{"$f":"DC162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.15091727567715413},{"$f":"DD162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.31301217339942816},{"$f":"DE162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.19480650232105479},{"$f":"DF162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.18062480010912324},{"$f":"DG162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":8.9810335495332266E-2},{"$f":"DH162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.22756592394249486},{"$f":"DI162*EXP(-VLOOKUP($C163,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I367*($B163-$B162))","v":0.12434259850673934},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU163+Analysis!$D$30*CW163+Analysis!$C$31*CY163+Analysis!$D$31*DA163+Analysis!$C$32*DC163+Analysis!$D$32*DE163+Analysis!$C$33*DG163+Analysis!$D$33*DI163)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT163+Analysis!$D$30*CV163+Analysis!$C$31*CX163+Analysis!$D$31*CZ163+Analysis!$C$32*DB163+Analysis!$D$32*DD163+Analysis!$C$33*DF163+Analysis!$D$33*DH163)","v":0.1366467810741071},2.8215507666258341E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C163,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.7549718355976423E-2,1.5336101697450998E-2,2.3298531564948798E-3,5.4874690575633212E-2,2.7549718355976412E-2,3.0236242932585441E-4,9.8661970159164263E-4,0.20859593429737677,2.7549718355975233E-2,0.94640517116095446,2.6935244383088138E-2,6.0946234115471856E-3,1.4975224942818458E-2,2.8728161823312901E-3,2.274600163396613E-3,4.4231975586475516E-4,1.0000000000000009]
[163,40.75,90.75,3.9316527287071815E-2,0,8.2474216104105533E-3,0.95243605110251839,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$46*(365.2425/4))","v":7.0433307710443973},{"$f":"DZ166*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.1966916388133077},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11491686584380174},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":4.9184913216784573E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":4.3758792928021437},0.13629800560386829,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.0759217226526552},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":8.3379065516946529},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.9027856182039314E-2},49.91747863379873,1.2090216801544365,0.66007673372965703,0.32489263467830554,78.480627300214763,0.24508300814354791,19.234268219729284,1.1969660341089818E-4,6.3979674562906668E-3,null,5.4455107681443236E-5,8.4128965204158809E-7,null,null,null,4.5947263103185125E-5,8.5576043247320276E-4,0,7.4746681526114377E-3,1.8319141557167871E-3,0.95243605110251839,2.4031520579918086E-2,0,5.3416042009095891E-3,1.3271196062463303E-2,2.5186928076004604E-3,2.0138106446904247E-3,3.8712460190050451E-4,1.0000000000000007,8.1299379138470725E-4,2.2965844342380533E-2,2.4762879722978854E-4,4.9344001230463855E-6,1.1924880001052497E-7,null,null,null,null,5.1797775416961411E-4,4.823626446739975E-3,0,0,5.1323483509793015E-4,1.2641737246656907E-2,1.1622398070846655E-4,2.4423877076139208E-4,2.2744540368390682E-3,0,0,7.7879775815346133E-5,1.9182946973938201E-3,1.7636171481258431E-5,3.7539646206299524E-5,3.4958495569420499E-4,4.7563948897482368E-2,0.13841340657532619,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2159172374917675E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4008898674771144E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0302286209792367E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD168","v":0.19993771889458856},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6338279878481852E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6697704680451798E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10803496338746321},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3540050681297515E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1604155478949173E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9738217859954089E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9743744127869299E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3529681933283394E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24201031079233812},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13558211834847117},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29309741210055673},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17756158556214838},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16395094020654058},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8346000134312102E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20927725801847419},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11048843323500719},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12309976499217827},2.4612286208996054E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4031520579918086E-2,1.3271196062463303E-2,2.0138106446904247E-3,4.7563948897481612E-2,2.4031520579918079E-2,2.6424461414072326E-4,8.5319120396063495E-4,0.20209410877247821,2.40315205799169E-2,0.95353798338923601,2.349868246114931E-2,5.2064297224396761E-3,1.2958933854621628E-2,2.4547450369740028E-3,1.9660526710421223E-3,3.7717286453798395E-4,1.0000000000000007]
[164,41,91,3.7530810686554304E-2,0,7.8292736374927733E-3,0.95463991567595363,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ167*(Costs!$C$46*(365.2425/4))","v":6.731296513503338},{"$f":"DZ167*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.18797778858012548},{"$f":"DZ167*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10982580877461924},{"$f":"0","v":0},{"$f":"BA167*Costs!$C$126*c_Explant","v":4.7036922921436901E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ167)","v":4.1820187045940527},0.13034563577814612,{"$f":"(EB167+ED167)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.7897029320303295},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB167+ED167)","v":7.9451323129070426},{"$f":"Costs!$C$127*c_Explant*(BC167+BK167+BN167+BR167+BU167)","v":3.7189465923481546E-2},47.399240514902331,1.1530606771791949,0.63011477630918222,0.30985459359574674,74.652796646999036,0.24298424485035774,18.139453419238379,1.1391392970174853E-4,6.0997378228437203E-3,null,5.1929958991924842E-5,8.0349561132355544E-7,null,null,null,4.3532972101346301E-5,8.1079464839135308E-4,0,7.1207128276414167E-3,1.7302210292207052E-3,0.95463991567595363,2.2965844342380533E-2,0,5.0712552439697639E-3,1.2646671646779952E-2,2.3907972663475452E-3,1.9182946973938203E-3,3.672211271754634E-4,1.0000000000000007,7.7475777871061958E-4,2.1949439197313767E-2,2.3681441902902175E-4,4.7189063286190116E-6,1.1404099850388222E-7,null,null,null,null,4.917618946093077E-4,4.5794933493604559E-3,0,0,4.8908270261572933E-4,1.2046834305728955E-2,1.1075463843526714E-4,2.3183668278654529E-4,2.158960583561E-3,0,0,7.4185902917284501E-5,1.8273091145642136E-3,1.6799679912322108E-5,3.5609597338865103E-5,3.3161152983659831E-4,4.5360084324047076E-2,0.13801806540577211,{"$f":"(LN($CS167)-LN($CS168))/cycle_length*(1-VLOOKUP($C167,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2186950389801151E-2},{"$f":"(LN($CS167)-LN($CS168))/cycle_length*VLOOKUP($C167,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4064250815391451E-4},{"$f":"(LN($CS167)-LN($CS168))/cycle_length*VLOOKUP($C167,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0315663066517373E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73749064483280302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD169","v":0.19779893236227519},{"$f":"CT166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I371*($B167-$B166))","v":7.2911144536106712E-2},{"$f":"CU166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":2.5023416494805523E-2},{"$f":"CV166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.10382663447329986},{"$f":"CW166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":4.1167889321738919E-2},{"$f":"CX166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I371*($B167-$B166))","v":5.8613639775511074E-2},{"$f":"CY166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":1.8400769313842279E-2},{"$f":"CZ166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I371*($B167-$B166))","v":8.5962738769860811E-2},{"$f":"DA166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":3.1555202909883645E-2},{"$f":"DB166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.23595670500748894},{"$f":"DC166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.13082484670045666},{"$f":"DD166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.28674481203381746},{"$f":"DE166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.17215945124458801},{"$f":"DF166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.15874233184239336},{"$f":"DG166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":7.4859513268493938E-2},{"$f":"DH166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.20351369453163981},{"$f":"DI166*EXP(-VLOOKUP($C167,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I371*($B167-$B166))","v":0.10622231786915938},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU167+Analysis!$D$30*CW167+Analysis!$C$31*CY167+Analysis!$D$31*DA167+Analysis!$C$32*DC167+Analysis!$D$32*DE167+Analysis!$C$33*DG167+Analysis!$D$33*DI167)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT167+Analysis!$D$30*CV167+Analysis!$C$31*CX167+Analysis!$D$31*CZ167+Analysis!$C$32*DB167+Analysis!$D$32*DD167+Analysis!$C$33*DF167+Analysis!$D$33*DH167)","v":0.11891295709239251},2.3520855956916279E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C167,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.2965844342380533E-2,1.2646671646779952E-2,1.9182946973938203E-3,4.5360084324046368E-2,2.2965844342380529E-2,2.5268244615284547E-4,8.1299379138470725E-4,0.19996916484361238,2.2965844342379346E-2,0.95568853295544276,2.2457641769847148E-2,4.9437815061796203E-3,1.2349112429418763E-2,2.3303132646711583E-3,1.872801905979017E-3,3.578161684621919E-4,1.0000000000000004]
[167,41.75,91.75,3.26572388967332E-2,0,6.7095446718863456E-3,0.96063321643138111,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$46*(365.2425/4))","v":5.8789451933543946},{"$f":"DZ170*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.16417507599221126},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.5919101068654256E-2},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.1161205285273679E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":3.6524700275156268},0.11406323243688682,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0094713624609941},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.8744309094480514},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":3.2178007884268764E-2},40.650571322709027,1.000856859360219,0.5483384498683872,0.26895383872012912,64.331534586104112,0.23679517695028779,15.233397115800082,9.8216905817842266E-5,5.2876529530325117E-3,null,4.5050724541321705E-5,7.0035211508395901E-7,null,null,null,3.7088498001965154E-5,6.9076734818059342E-4,0,6.159476781689318E-3,1.4585343944413113E-3,0.96063321643138111,2.0055099391326398E-2,0,4.3486856785293331E-3,1.0944059780298018E-2,2.0470478629603232E-3,1.6580797251087881E-3,3.1381113039668953E-4,1.0000000000000007,6.708575509443139E-4,1.9172780370637472E-2,2.072322403497183E-4,4.1294340711590637E-6,9.9795323733147126E-8,null,null,null,null,4.2169399989812426E-4,3.9269916786312089E-3,0,0,4.2323786719797573E-4,1.0424978088113135E-2,9.5843824986906965E-5,1.9850314902653023E-4,1.8485447139337929E-3,0,0,6.4122651062505402E-5,1.5794362557962076E-3,1.4520818250075205E-5,3.0430406005863557E-5,2.8338072439082598E-4,3.936678356861955E-2,0.13683547874888369,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2269365203599314E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4228475522653225E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0355350969372231E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD172","v":0.19151075876843177},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3525567486078086E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0604621617849952E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2159926413411447E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4799068140859452E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0485276467731009E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4908024861333826E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5548948002598273E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6302413901223849E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21868937497709473},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11753134138338427},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26850125804252833},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15691932645101711},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14408848917986705},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5303658028232001E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18715802095024328},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4387101579819596E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10725124616915942},2.053976753271558E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0055099391326398E-2,1.0944059780298018E-2,1.6580797251087881E-3,3.936678356861889E-2,2.0055099391326391E-2,2.210600065248223E-4,7.0378074859320304E-4,0.19371878275975649,2.0055099391325208E-2,0.96153763924344882,1.9613939880981934E-2,4.2414547987551302E-3,1.0686583651241156E-2,1.9957680986023782E-3,1.618757990452498E-3,3.0585633651879538E-4,1.0000000000000007]
[168,42,92,3.1181324148617975E-2,0,6.3766137958662615E-3,0.96244206205551641,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ171*(Costs!$C$46*(365.2425/4))","v":5.6205532677949783},{"$f":"DZ171*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.15695923835139697},{"$f":"DZ171*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.1703256149556406E-2},{"$f":"0","v":0},{"$f":"BA171*Costs!$C$126*c_Explant","v":3.9377407083335085E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ171)","v":3.4919363378114499},0.10912008785406729,{"$f":"(EB171+ED171)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.7735145310442784},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB171+ED171)","v":6.5506304886408495},{"$f":"Costs!$C$127*c_Explant*(BC171+BK171+BN171+BR171+BU171)","v":3.066244393024848E-2},38.642432547997132,0.95491389473615251,0.5235719322271335,0.25660788077193214,61.241983314392506,0.23476738632884811,14.377620356314855,9.3489838242211983E-5,5.0422979396361018E-3,null,4.297130410038137E-5,6.6911432625114173E-7,null,null,null,3.5178752847112404E-5,6.5519864986748097E-4,0,5.8698055990195393E-3,1.3780389187402558E-3,0.96244206205551641,1.9172780370637472E-2,0,4.1342239189809272E-3,1.0429107522184294E-2,1.9444883342444328E-3,1.5794362557962076E-3,2.9790154264090117E-4,1.0000000000000007,6.3953087374090138E-4,1.8330952107428411E-2,1.9825144167879628E-4,3.9504772835697343E-6,9.547050579345581E-8,null,null,null,null,4.0089754692483376E-4,3.7333263720560933E-3,0,0,4.0332320117749293E-4,9.9344502478938852E-3,9.1334073112916346E-5,1.8855790554632166E-4,1.755930428698111E-3,0,0,6.1081284797234549E-5,1.5045228817087604E-3,1.383208929021266E-5,2.8887646148421409E-5,2.6901389649247977E-4,3.755793794448424E-2,0.13644259328171948,{"$f":"(LN($CS171)-LN($CS172))/cycle_length*(1-VLOOKUP($C171,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2296536313043587E-2},{"$f":"(LN($CS171)-LN($CS172))/cycle_length*VLOOKUP($C171,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4282618307048669E-4},{"$f":"(LN($CS171)-LN($CS172))/cycle_length*VLOOKUP($C171,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0368435563056131E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73390661050900297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD173","v":0.18945679186804043},{"$f":"CT170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I375*($B171-$B170))","v":6.0673646826842259E-2},{"$f":"CU170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":1.9312447816491787E-2},{"$f":"CV170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I375*($B171-$B170))","v":8.856998413091402E-2},{"$f":"CW170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":3.2903135465065632E-2},{"$f":"CX170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I375*($B171-$B170))","v":4.8034516273140739E-2},{"$f":"CY170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":1.3897866988031507E-2},{"$f":"CZ170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I375*($B171-$B170))","v":7.2365985446648781E-2},{"$f":"DA170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":2.4753530597884463E-2},{"$f":"DB170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.21321911521373152},{"$f":"DC170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.11340743090811638},{"$f":"DD170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.26268175558586621},{"$f":"DE170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.15214521229887257},{"$f":"DF170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.13951089719427606},{"$f":"DG170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":6.2397570345197988E-2},{"$f":"DH170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I375*($B171-$B170))","v":0.18200362841839085},{"$f":"DI170*EXP(-VLOOKUP($C171,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I375*($B171-$B170))","v":9.0742681502552047E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU171+Analysis!$D$30*CW171+Analysis!$C$31*CY171+Analysis!$D$31*DA171+Analysis!$C$32*DC171+Analysis!$D$32*DE171+Analysis!$C$33*DG171+Analysis!$D$33*DI171)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT171+Analysis!$D$30*CV171+Analysis!$C$31*CX171+Analysis!$D$31*CZ171+Analysis!$C$32*DB171+Analysis!$D$32*DD171+Analysis!$C$33*DF171+Analysis!$D$33*DH171)","v":0.10364434796045147},1.9636125659842015E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C171,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9172780370637472E-2,1.0429107522184294E-2,1.5794362557962076E-3,3.7557937944483588E-2,1.9172780370637472E-2,2.1146146974461053E-4,6.708575509443139E-4,0.19167620706764929,1.9172780370636282E-2,0.96330320128468405,1.8751866239032942E-2,4.032900866357908E-3,1.0183754123680874E-2,1.8959241532806267E-3,1.5419795687524839E-3,2.9037376421179684E-4,1.0000000000000007]
[171,42.75,92.75,2.7151536865194625E-2,0,5.4820856052618773E-3,0.96736637752954402,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$46*(365.2425/4))","v":4.9142298513527853},{"$f":"DZ174*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.1372344923713599},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.0179095787343668E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.4494635915976388E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.0531118508603208},9.5589272642545214E-2,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.1302938299801744},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":5.6679472773689037},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.6530989741435276E-2},33.243182314481409,0.82982577224616505,0.45594671275864057,0.22299375263029006,52.891559848137341,0.22878761057998823,12.100933597503786,8.065381316915422E-5,4.3739200441980063E-3,null,3.7304070994024957E-5,5.8380802853469763E-7,null,null,null,3.0064318399187067E-5,5.5994312561169501E-4,0,5.0824691804006025E-3,1.1628059796302849E-3,0.96736637752954402,1.6761139990335797E-2,0,3.5588252615908287E-3,9.0252097446460663E-3,1.6681606614703753E-3,1.3651871302127626E-3,2.5509968220067324E-4,1.0000000000000004,5.5435208979777472E-4,1.6029575247056584E-2,1.7366840041181059E-4,3.4606208403382751E-6,8.3632229290513574E-8,null,null,null,null,3.4510088114858957E-4,3.2137243804422392E-3,0,0,3.490304877733746E-4,8.5971399752348826E-3,7.9039281637808235E-5,1.6176228723112539E-4,1.50639837423925E-3,0,0,5.2795662753739162E-5,1.3004356887983438E-3,1.1955778660679678E-5,2.4737130552126341E-5,2.303625516485469E-4,3.2633622470456501E-2,0.13526855707072905,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.237717213451285E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4443298087361388E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0407266769505635E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD176","v":0.18341852158092795},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2863356770051911E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.590213230299261E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8617623130615349E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7812901558985779E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1373234000329329E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1259841533974455E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3599347227667413E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0632971658003065E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19761572377347841},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1018837614844906},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.2459691644963638},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13867681422129643},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12663234921362421},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4432488506845636E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16737664253475432},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0632195459682518E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3590349725022476E-2},1.7166203580805627E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6761139990335797E-2,9.0252097446460663E-3,1.3651871302127626E-3,3.2633622470455981E-2,1.6761139990335794E-2,1.8519193460574151E-4,5.8135192497967393E-4,0.18566865406593705,1.6761139990334611E-2,0.96811026679917234,1.6395357618696191E-2,3.4731090212224394E-3,8.8129051703606433E-3,1.6268409747883621E-3,1.3328114095055533E-3,2.4870900625494991E-4,1.0000000000000004]
[172,43,93,2.5930611531930148E-2,0,5.2152323992696245E-3,0.96885415606880076,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ175*(Costs!$C$46*(365.2425/4))","v":4.6999492413552053},{"$f":"DZ175*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.13125050472170852},{"$f":"DZ175*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.6682957821872455E-2},{"$f":"0","v":0},{"$f":"BA175*Costs!$C$126*c_Explant","v":3.3011251815273888E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ175)","v":2.9199836314684058},9.1478615913740749E-2,{"$f":"(EB175+ED175)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9357706481274835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB175+ED175)","v":5.4010057026644267},{"$f":"Costs!$C$127*c_Explant*(BC175+BK175+BN175+BR175+BU175)","v":2.5281549068356345E-2},31.631398512817483,0.79202848746319798,0.43545683211153258,0.21283673093382571,50.386134666282516,0.22682839258825901,11.429005935088417,7.6786929696052246E-5,4.1718979107442187E-3,null,3.5590286885399635E-5,5.5795496312043093E-7,null,null,null,2.8543804544058431E-5,5.316237980529622E-4,0,4.8450006848858125E-3,1.0989837174416629E-3,0.96885415606880076,1.6029575247056584E-2,0,3.3873927808540497E-3,8.6006005960752221E-3,1.5855212881063488E-3,1.3004356887983436E-3,2.4231833030922658E-4,1.0000000000000007,5.2865323098369693E-4,1.5331330096239949E-2,1.662000814362797E-4,3.3118026314543837E-6,8.0035765204386043E-8,null,null,null,null,3.2847699663302748E-4,3.0589157842210225E-3,0,0,3.3260964632682153E-4,8.1926702301196135E-3,7.5320719628787906E-5,1.5374871014621263E-4,1.4317725779601361E-3,0,0,5.0291540653495379E-5,1.2387554374592308E-3,1.1388710685617454E-5,2.3497717128934908E-5,2.1882061318029167E-4,3.1145843931199773E-2,0.13487891533645424,{"$f":"(LN($CS175)-LN($CS176))/cycle_length*(1-VLOOKUP($C175,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2403763751227466E-2},{"$f":"(LN($CS175)-LN($CS176))/cycle_length*VLOOKUP($C175,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4496286139743222E-4},{"$f":"(LN($CS175)-LN($CS176))/cycle_length*VLOOKUP($C175,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0420072301087715E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73030315618520303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD177","v":0.18144635435229428},{"$f":"CT174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I379*($B175-$B174))","v":5.0490106041955619E-2},{"$f":"CU174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":1.4904864838985543E-2},{"$f":"CV174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I379*($B175-$B174))","v":7.5555199576151963E-2},{"$f":"CW174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":2.6297591187430074E-2},{"$f":"CX174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I379*($B175-$B174))","v":3.9364809324784852E-2},{"$f":"CY174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":1.0496882142406664E-2},{"$f":"CZ174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I379*($B175-$B174))","v":6.0919834856409331E-2},{"$f":"DA174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":1.9417947614226279E-2},{"$f":"DB174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I379*($B175-$B174))","v":0.19267259682696269},{"$f":"DC174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":9.8308889401009167E-2},{"$f":"DD174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I379*($B175-$B174))","v":0.24063802315466107},{"$f":"DE174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":0.13445771032681933},{"$f":"DF174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I379*($B175-$B174))","v":0.12260932676279375},{"$f":"DG174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":5.2010180336325575E-2},{"$f":"DH174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I379*($B175-$B174))","v":0.16276703557317487},{"$f":"DI174*EXP(-VLOOKUP($C175,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I379*($B175-$B174))","v":7.7518871847780696E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU175+Analysis!$D$30*CW175+Analysis!$C$31*CY175+Analysis!$D$31*DA175+Analysis!$C$32*DC175+Analysis!$D$32*DE175+Analysis!$C$33*DG175+Analysis!$D$33*DI175)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT175+Analysis!$D$30*CV175+Analysis!$C$31*CX175+Analysis!$D$31*CZ175+Analysis!$C$32*DB175+Analysis!$D$32*DD175+Analysis!$C$33*DF175+Analysis!$D$33*DH175)","v":9.0478308570412724E-2},1.6416959238063331E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C175,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6029575247056584E-2,8.6006005960752221E-3,1.3004356887983436E-3,3.1145843931199235E-2,1.6029575247056581E-2,1.772126534814394E-4,5.5435208979777472E-4,0.18370561128517598,1.6029575247055398E-2,0.96956279498973685,1.5680452671648266E-2,3.3062543232556759E-3,8.3982913144131453E-3,1.5463473107302386E-3,1.2695955631287872E-3,2.3626382708756785E-4,1.0000000000000007]
[175,43.75,93.75,2.2595591294452395E-2,0,4.4961160678043339E-3,0.97290829263774392,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$46*(365.2425/4))","v":4.1137871843693858},{"$f":"DZ178*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.11488137776366499},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.7119314049484624E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":2.894804377596959E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":2.5558129726182863},8.0218920289803153E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4054954780668507},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.6733161410682911},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":2.1875530634287557E-2},27.28532416747219,0.68902112408200711,0.37948468148931902,0.18515622343795859,43.600441159117494,0.22105083147824955,9.6379137710414167,6.6282998805554554E-5,3.6213375027772474E-3,null,3.0917630388889495E-5,4.8730732333682039E-7,null,null,null,2.4459982861658029E-5,4.5556327185304271E-4,0,4.1990486940097294E-3,9.2820320522850862E-4,0.97290829263774392,1.4028563496679651E-2,0,2.9258553381607006E-3,7.4429950553928361E-3,1.3624031493228018E-3,1.1240327423799096E-3,2.0785758032083112E-4,1.0000000000000007,4.5873198378133703E-4,1.3421113907554336E-2,1.457432532370999E-4,2.9041675877421549E-6,7.0184519137435442E-8,null,null,null,null,2.8372150389345329E-4,2.6421338342672474E-3,0,0,2.8784175306503681E-4,7.0899704424213028E-3,6.5182859906496148E-5,1.3211284419756633E-4,1.2302903051252356E-3,0,0,4.3469537821969929E-5,1.0707193623638249E-3,9.8438421941148679E-6,2.015604275273345E-5,1.8770153756809767E-4,2.7091707362256728E-2,0.13371578314055732,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2482699992727718E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4653579234944185E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0458085053164811E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD180","v":0.17564905070914769},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3990704838807335E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2272868508432665E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7065273457163177E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.222925884103084E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3905815941012343E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5044150750680364E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3539818551097504E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6185568405953407E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17857280120081739},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8319428095084029E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22532791959379381},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12255506850248357},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11129099873719754},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5371054156981075E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14968602640682355},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8881773418482811E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1797136520214989E-2},1.4367589380502319E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4028563496679651E-2,7.4429950553928361E-3,1.1240327423799096E-3,2.7091707362256079E-2,1.4028563496679648E-2,1.5535994418454111E-4,4.8090299884391623E-4,0.1779324902698072,1.4028563496678463E-2,0.97352130947049997,1.3724838702116994E-2,2.8568662128325237E-3,7.2679348327009405E-3,1.3289732494368356E-3,1.0973760523718672E-3,2.0270148004152184E-4,1.0000000000000007]
[176,44,94,2.1584707879927206E-2,0,4.2809658168174282E-3,0.97413432630325603,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ179*(Costs!$C$46*(365.2425/4))","v":3.9358291847878215},{"$f":"DZ179*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.10991173318562887},{"$f":"DZ179*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.4215804867746529E-2},{"$f":"0","v":0},{"$f":"BA179*Costs!$C$126*c_Explant","v":2.7712775706103664E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ179)","v":2.4452512581864103},7.6795826432408495E-2,{"$f":"(EB179+ED179)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2451283450847295},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB179+ED179)","v":4.4532464578492075},{"$f":"Costs!$C$127*c_Explant*(BC179+BK179+BN179+BR179+BU179)","v":2.0845470369162254E-2},25.984260914744411,0.65786671465196145,0.36251793159432499,0.17678429899051509,41.560366716450424,0.21915786723503292,9.1082813310831234,6.3117512587091356E-5,3.4548553806165567E-3,null,2.9504002483925199E-5,4.6588219880098397E-7,null,null,null,2.3242419287234837E-5,4.328863448580204E-4,0,4.0040715420316293E-3,8.7752377940814139E-4,0.97413432630325603,1.3421113907554336E-2,0,2.7878770875043473E-3,7.0928746100090449E-3,1.2955433495508688E-3,1.0707193623638249E-3,1.9754537976221254E-4,1.0000000000000007,4.3762232660403855E-4,1.2841120038598693E-2,1.3952411150457212E-4,2.7802412347754158E-6,6.7189612256669423E-8,null,null,null,null,2.7034169106736263E-4,2.5175353964369848E-3,0,0,2.7430160128028426E-4,6.7564563676994777E-3,6.2116641029282728E-5,1.2562941943835285E-4,1.1699139301125159E-3,0,0,4.1407758034203785E-5,1.0199346600112762E-3,9.3769443183447721E-6,1.9156064041283748E-5,1.783893157209288E-4,2.5865673696744633E-2,0.13333016411767318,{"$f":"(LN($CS179)-LN($CS180))/cycle_length*(1-VLOOKUP($C179,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2508737681724716E-2},{"$f":"(LN($CS179)-LN($CS180))/cycle_length*VLOOKUP($C179,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4705463497690664E-4},{"$f":"(LN($CS179)-LN($CS180))/cycle_length*VLOOKUP($C179,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0470623833802099E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72668028186140299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD181","v":0.17375574537144148},{"$f":"CT178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I383*($B179-$B178))","v":4.2015783481801933E-2},{"$f":"CU178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":1.1503202389430884E-2},{"$f":"CV178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I383*($B179-$B178))","v":6.4452853176019245E-2},{"$f":"CW178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":2.1018158071757501E-2},{"$f":"CX178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I383*($B179-$B178))","v":3.2259890041677071E-2},{"$f":"CY178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":7.9281615521622183E-3},{"$f":"CZ178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I383*($B179-$B178))","v":5.1284125491088017E-2},{"$f":"DA178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":1.5232440805072906E-2},{"$f":"DB178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I383*($B179-$B178))","v":0.17410601076190271},{"$f":"DC178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":8.5220497967987835E-2},{"$f":"DD178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I383*($B179-$B178))","v":0.22044415706995868},{"$f":"DE178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":0.11882645265772078},{"$f":"DF178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I383*($B179-$B178))","v":0.1077553604166938},{"$f":"DG178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":4.3351990208145723E-2},{"$f":"DH178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I383*($B179-$B178))","v":0.14556362474475887},{"$f":"DI178*EXP(-VLOOKUP($C179,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I383*($B179-$B178))","v":6.6222150294110993E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU179+Analysis!$D$30*CW179+Analysis!$C$31*CY179+Analysis!$D$31*DA179+Analysis!$C$32*DC179+Analysis!$D$32*DE179+Analysis!$C$33*DG179+Analysis!$D$33*DI179)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT179+Analysis!$D$30*CV179+Analysis!$C$31*CX179+Analysis!$D$31*CZ179+Analysis!$C$32*DB179+Analysis!$D$32*DD179+Analysis!$C$33*DF179+Analysis!$D$33*DH179)","v":7.9107943349651946E-2},1.3745459661520541E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C179,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3421113907554336E-2,7.0928746100090449E-3,1.0707193623638249E-3,2.5865673696743974E-2,1.3421113907554336E-2,1.4871760534397948E-4,4.5873198378133703E-4,0.17604621774645995,1.3421113907553147E-2,0.97471855573348876,1.3131116973076513E-2,2.7224682977229522E-3,6.9260556094716489E-3,1.2638205551524621E-3,1.0453270111875504E-3,1.9265581990074307E-4,1.0000000000000007]
[179,44.75,94.75,1.8822213430306437E-2,0,3.6996690678424609E-3,0.97747811750185165,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$46*(365.2425/4))","v":3.4486780298110582},{"$f":"DZ182*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":9.6307578825011328E-2},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.626759318467988E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.4326880635751152E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.1425940749839558},6.7413056084944897E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8079605481722156},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.8533269058120259},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.8037470532242781E-2},22.467156903615276,0.57289005103489377,0.31614949046604851,0.15394906569246983,36.025057648850577,0.21357568258768075,7.6940762776138119,5.4515793737676879E-5,3.0009609904600434E-3,null,2.5648108949020594E-5,4.0729596475320491E-7,null,null,null,1.9963993982421567E-5,3.718261974804149E-4,0,3.4733223805743303E-3,7.4181719827823083E-4,0.97747811750185165,1.1758396706128047E-2,0,2.4152640647864786E-3,6.1383394925367532E-3,1.1147141166802002E-3,9.2547723164163823E-4,1.6969088637578192E-4,1.0000000000000004,3.8014990032020666E-4,1.1253269952047484E-2,1.2247731668514893E-4,2.4405565640282866E-6,5.8980511178835181E-8,null,null,null,null,2.3420923920039593E-4,2.1810548255860825E-3,0,0,2.3738701789945948E-4,5.8471952814344533E-3,5.3757193202840052E-5,1.0809432765551101E-4,1.0066197890246892E-3,0,0,3.5790832426321742E-5,8.8158142906717165E-4,8.1049701481448689E-6,1.6455001329565263E-5,1.5323588504621665E-4,2.2521882498148901E-2,0.13218024787651927,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2586048464191624E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4859517605607483E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0507853825387036E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD184","v":0.1681907183577101},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.660724990720584E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4718933634411473E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.721046662033423E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7766573098228326E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.778618549897886E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4232765222154726E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.507140867693437E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2696795641755498E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16136491934851974},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6560987397684063E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20641884706331903},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10830754153091801},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.780823365306697E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7818086436684328E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13386519267054789},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8843724671339824E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1600620871010948E-2},1.2042559859153382E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1758396706128047E-2,6.1383394925367532E-3,9.2547723164163823E-4,2.2521882498148349E-2,1.1758396706128044E-2,1.3051393583563112E-4,3.9837983501240137E-4,0.17049935011258538,1.1758396706126861E-2,0.97798416066126737,1.1505833329087766E-2,2.3593981035288552E-3,5.9939876652676171E-3,1.0875750397094542E-3,9.0352933035440499E-4,1.6551587078507171E-4,1.0000000000000004]
[180,45,95,1.7984487219113138E-2,0,3.5253089602043006E-3,0.97849020382068297,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ183*(Costs!$C$46*(365.2425/4))","v":3.3006700932149236},{"$f":"DZ183*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":9.2174317935695887E-2},{"$f":"DZ183*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.3852740220005926E-2},{"$f":"0","v":0},{"$f":"BA183*Costs!$C$126*c_Explant","v":2.3296797450697973E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ183)","v":2.0506397303741597},6.455855712283394E-2,{"$f":"(EB183+ED183)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.6757502216830598},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB183+ED183)","v":3.6718964335717823},{"$f":"Costs!$C$127*c_Explant*(BC183+BK183+BN183+BR183+BU183)","v":1.7188258598216533E-2},21.411651905803563,0.5471670681852463,0.30208747564852806,0.14703669364241748,34.357970293451132,0.21174673162805116,7.2751879150119514,5.1922605936684416E-5,2.8636499316701245E-3,null,2.4481069026702507E-5,3.8951654760936956E-7,null,null,null,1.8984131686480751E-5,3.5357641881012957E-4,0,3.3130036736777309E-3,7.0151769977298611E-4,0.97849020382068297,1.1253269952047484E-2,0,2.3035321422712313E-3,5.8496358379984828E-3,1.060435962738708E-3,8.8158142906717165E-4,1.613408551943615E-4,1.0000000000000002,3.6278685349452053E-4,1.0770798191487581E-2,1.172912089240743E-4,2.3372150663484677E-6,5.6483074959171534E-8,null,null,null,null,2.2337454458119403E-4,2.0801575976900372E-3,0,0,2.2622202780876106E-4,5.5721849714635684E-3,5.1228838726153069E-5,1.028309507332188E-4,9.576050120054892E-4,0,0,3.4093257099293082E-5,8.3976762420996784E-4,7.7205477579107734E-6,1.5645295062324068E-5,1.4569556013203743E-4,2.1509796179317434E-2,0.13179941194411526,{"$f":"(LN($CS183)-LN($CS184))/cycle_length*(1-VLOOKUP($C183,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2611556106568908E-2},{"$f":"(LN($CS183)-LN($CS184))/cycle_length*VLOOKUP($C183,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4910345665628432E-4},{"$f":"(LN($CS183)-LN($CS184))/cycle_length*VLOOKUP($C183,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0520137355326271E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72303798753760307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD185","v":0.16637341932018709},{"$f":"CT182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I387*($B183-$B182))","v":3.4963801821345779E-2},{"$f":"CU182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":8.8778842774944362E-3},{"$f":"CV182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I387*($B183-$B182))","v":5.4981924550970583E-2},{"$f":"CW182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":1.6798609636176305E-2},{"$f":"CX182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I387*($B183-$B182))","v":2.6437331295438446E-2},{"$f":"CY182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":5.9880395668396574E-3},{"$f":"CZ182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I387*($B183-$B182))","v":4.317249929493152E-2},{"$f":"DA182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":1.1949113134390182E-2},{"$f":"DB182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I387*($B183-$B182))","v":0.15732856401290723},{"$f":"DC182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":7.387463451333931E-2},{"$f":"DD182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I387*($B183-$B182))","v":0.20194492021342667},{"$f":"DE182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":0.10501239249796479},{"$f":"DF182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I387*($B183-$B182))","v":9.4700933486041208E-2},{"$f":"DG182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":3.6135138214364974E-2},{"$f":"DH182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I387*($B183-$B182))","v":0.13017850189516564},{"$f":"DI182*EXP(-VLOOKUP($C183,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I387*($B183-$B182))","v":5.6571684869036104E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU183+Analysis!$D$30*CW183+Analysis!$C$31*CY183+Analysis!$D$31*DA183+Analysis!$C$32*DC183+Analysis!$D$32*DE183+Analysis!$C$33*DG183+Analysis!$D$33*DI183)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT183+Analysis!$D$30*CV183+Analysis!$C$31*CX183+Analysis!$D$31*CZ183+Analysis!$C$32*DB183+Analysis!$D$32*DD183+Analysis!$C$33*DF183+Analysis!$D$33*DH183)","v":6.9273239924285801E-2},1.1525225793591127E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C183,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1253269952047484E-2,5.8496358379984828E-3,8.8158142906717165E-4,2.1509796179317031E-2,1.1253269952047479E-2,1.2497685376035604E-4,3.8014990032020666E-4,0.16868715812095497,1.1253269952046297E-2,0.97897268028507267,1.1012034071767532E-2,2.2504904744426713E-3,5.7120790122642002E-3,1.0346631482726547E-3,8.6067452663856974E-4,1.5737848154215485E-4,1.0000000000000004]
[183,45.75,95.75,1.5694169103139533E-2,0,3.0531475218228106E-3,0.98125268337503802,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$46*(365.2425/4))","v":2.895214597967585},{"$f":"DZ186*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.0851591740027692E-2},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7237450342591636E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.047137916407285E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":1.7987384121655048},5.6728943278312884E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3153363800598514},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":3.177305313316269},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.4873242346182864E-2},18.552052440682704,0.47694997655716059,0.2636402472582367,0.12816770537449601,29.827567680252997,0.20635331650983646,6.1550175142418153,4.4873485284132895E-5,2.4891289605260907E-3,null,2.1296425410359074E-5,3.4086715237328186E-7,null,null,null,1.633992887281154E-5,3.0432856397510319E-4,0,2.8763082312208703E-3,5.9353574281696816E-4,0.98125268337503802,9.8696384271749812E-3,0,2.0009739248851226E-3,5.0625349849194737E-3,9.1342179243957781E-4,7.6199569104507567E-4,1.3875180449811038E-4,1.0000000000000004,3.1548351143657828E-4,9.448985305282832E-3,1.0306621824646001E-4,2.0537593595195935E-6,4.9632849591835486E-8,null,null,null,null,1.9403533859499762E-4,1.8069385862901249E-3,0,0,1.9578260285911081E-4,4.8224166669029751E-3,4.4335715157387677E-5,8.8574920728284043E-5,8.2484687171129371E-4,0,0,2.9468537048066391E-5,7.2585389168673047E-4,6.6732623102788559E-6,1.3454824688934125E-5,1.2529697980917626E-4,1.8747316624962342E-2,0.1306649541419187,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2687310723248315E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5061298864144068E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0556617955463795E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD188","v":0.16103222516815155},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0463043287872648E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3101707092156762E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8803759713392715E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4199804047090363E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.277108169073036E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8514190472428434E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7942449845706203E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9600221336190141E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14581524745793725},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6368011180934994E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.1890965864317303},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5716347726848838E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5958888669182693E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1522469299128261E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11971651755935699},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0268507347508741E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2771015384151807E-2},1.0108156283374239E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.8696384271749812E-3,5.0625349849194737E-3,7.6199569104507567E-4,1.8747316624961985E-2,9.8696384271749812E-3,1.0979178418537142E-4,3.3049310226823599E-4,0.16335858410402768,9.8696384271737929E-3,0.98167108324271601,9.6593118662289066E-3,1.9554893647108539E-3,4.9435027055909839E-3,8.9132700607892548E-4,7.4392479136590312E-4,1.3536102330878274E-4,1.0000000000000004]
[184,46,96,1.4999309623232055E-2,0,2.9112072663743131E-3,0.98208948311039412,{"$f":"SUM(D187:G187)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ187*(Costs!$C$46*(365.2425/4))","v":2.7719364401861211},{"$f":"DZ187*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.7408933192227275E-2},{"$f":"DZ187*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5226081008996805E-2},{"$f":"0","v":0},{"$f":"BA187*Costs!$C$126*c_Explant","v":1.9611199460510396E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ187)","v":1.7221481801536247},5.4345269700609378E-2,{"$f":"(EB187+ED187)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2063374455350422},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB187+ED187)","v":3.0277275254863483},{"$f":"Costs!$C$127*c_Explant*(BC187+BK187+BN187+BR187+BU187)","v":1.4173115279391808E-2},17.69201508423264,0.4556781239907986,0.25197508269692503,0.12245145699101703,28.461033937914252,0.20458621413338277,5.8227351836795993,4.2747569663382285E-5,2.3757801036130947E-3,null,2.0332121454282078E-5,3.2609321150370813E-7,null,null,null,1.554792109078954E-5,2.8957754560556074E-4,0,2.7443113546386129E-3,5.6144827044876894E-4,0.98208948311039412,9.4489853052828303E-3,0,1.910004804536585E-3,4.8244704262624949E-3,8.6923221971827325E-4,7.2585389168673036E-4,1.3197024211945513E-4,1.0000000000000007,3.0118281869436641E-4,9.0470519611207875E-3,9.8735514958323307E-5,1.9674631650667762E-6,4.7547344286761025E-8,null,null,null,null,1.8521402221051203E-4,1.724790782326073E-3,0,0,1.8657597039509628E-4,4.5956436176527136E-3,4.2250838214684847E-5,8.428983804993837E-5,7.8494238166833491E-4,0,0,2.8070831042781151E-5,6.9142631417531888E-4,6.3567464686302985E-6,1.2797213544690446E-5,1.1917302857476468E-4,1.7910516889606373E-2,0.13028963411588634,{"$f":"(LN($CS187)-LN($CS188))/cycle_length*(1-VLOOKUP($C187,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2712310662109461E-2},{"$f":"(LN($CS187)-LN($CS188))/cycle_length*VLOOKUP($C187,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5111115243649462E-4},{"$f":"(LN($CS187)-LN($CS188))/cycle_length*VLOOKUP($C187,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0568656994310972E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71937627321380304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD189","v":0.1592881587601328},{"$f":"CT186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I391*($B187-$B186))","v":2.9095433584662656E-2},{"$f":"CU186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":6.8517293338243692E-3},{"$f":"CV186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I391*($B187-$B186))","v":4.6902687443065236E-2},{"$f":"CW186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":1.342616630559181E-2},{"$f":"CX186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I391*($B187-$B186))","v":2.1665680977889318E-2},{"$f":"CY186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":4.5226901114619527E-3},{"$f":"CZ186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I391*($B187-$B186))","v":3.6343891555579856E-2},{"$f":"DA186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":9.3735013663013098E-3},{"$f":"DB186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I391*($B187-$B186))","v":0.14216784903660301},{"$f":"DC186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":6.4039306910990745E-2},{"$f":"DD186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I391*($B187-$B186))","v":0.18499810265810268},{"$f":"DE186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":9.2804273219461816E-2},{"$f":"DF186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I391*($B187-$B186))","v":8.3228034024914896E-2},{"$f":"DG186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":3.0119683260260217E-2},{"$f":"DH186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I391*($B187-$B186))","v":0.1164194858803813},{"$f":"DI186*EXP(-VLOOKUP($C187,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I391*($B187-$B186))","v":4.83275688679368E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU187+Analysis!$D$30*CW187+Analysis!$C$31*CY187+Analysis!$D$31*DA187+Analysis!$C$32*DC187+Analysis!$D$32*DE187+Analysis!$C$33*DG187+Analysis!$D$33*DI187)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT187+Analysis!$D$30*CV187+Analysis!$C$31*CX187+Analysis!$D$31*CZ187+Analysis!$C$32*DB187+Analysis!$D$32*DD187+Analysis!$C$33*DF187+Analysis!$D$33*DH187)","v":6.0753651652971682E-2},9.6773373097563588E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C187,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.4489853052828303E-3,4.8244704262624949E-3,7.2585389168673036E-4,1.7910516889605876E-2,9.448985305282832E-3,1.0516961045557144E-4,3.1548351143657828E-4,0.16161785583099469,9.4489853052816437E-3,0.98248854845736278,9.2480186332018089E-3,1.8667655509104907E-3,4.7110407535401379E-3,8.4823649347278991E-4,7.0864010293102456E-4,1.2875000858142505E-4,1.0000000000000004]
[187,46.75,96.75,1.3098728777810688E-2,0,2.5260740451925703E-3,0.98437519717699729,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$46*(365.2425/4))","v":2.433983537807423},{"$f":"DZ190*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.7971280415241017E-2},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9712143128379916E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.7250186239410051E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.5121848608756288},4.7802584714626208E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9091968070035299},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.6199653801068687},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.2264498344712159E-2},15.357489074252246,0.39756918921614226,0.22006673705643992,0.10683621598485381,24.742292495145499,0.19937518503365842,4.9329991443765318,3.6966538120542055E-5,2.066484815758433E-3,null,1.7699568643302745E-5,2.8564080882497671E-7,null,null,null,1.3406555658578477E-5,2.4969495664184344E-4,0,2.3845380756315243E-3,4.7541772004883892E-4,0.98437519717699729,8.2959141723738423E-3,0,1.6630741125064821E-3,4.175422149610232E-3,7.4939902099454474E-4,6.2739245582661262E-4,1.1360091169154364E-4,1.0000000000000004,2.6219628079706591E-4,7.945096829334487E-3,8.6848640997443959E-5,1.7305981760535193E-6,4.1823068792276256E-8,null,null,null,null,1.6126904229763842E-4,1.5018050702088437E-3,0,0,1.6147543057409169E-4,3.9773799935441858E-3,3.6566725491954539E-5,7.2669559044745831E-5,6.7672946194979888E-4,0,0,2.42630477382978E-5,5.976349486334603E-4,5.4944594548545277E-6,1.1015931337553325E-5,1.0258498035399031E-4,1.5624802823003256E-2,0.12917278198014692,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2786573992320401E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5259096815191256E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0604419446463183E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD192","v":0.15416259876297941},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5350087993802884E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6418071601325882E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1632363846443553E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1349089881372232E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8661149490453433E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6642150918691249E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1941080666304272E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8131556733840868E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13176399478313555},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7532080734971604E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17322797558870279},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4588931598560069E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5545076986565499E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6274890253320821E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10706326484594114},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2942944979437833E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5113238704198993E-2},8.4964001048837366E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2959141723738423E-3,4.175422149610232E-3,6.2739245582661262E-4,1.5624802823002715E-2,8.2959141723738423E-3,9.2484893415164783E-5,2.7457128146158758E-4,0.15649983409579221,8.2959141723726575E-3,0.98472164182289201,8.1205055008541655E-3,1.6258639118563848E-3,4.0772663706652359E-3,7.313685157525452E-4,6.1251370223003646E-4,1.1084017575019424E-4,1.0000000000000004]
[188,47,97,1.2521842369688185E-2,0,2.410071161525678E-3,0.98506808646878663,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$46*(365.2425/4))","v":2.3311534239217626},{"$f":"DZ191*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.5099652732685018E-2},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8034397927106472E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.6530881829810846E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.4482985859503315},4.580929551193258E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.819332574363222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.4966458891231187},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.1687272366394209E-2},14.65404655480522,0.37995258217472011,0.21038098887803633,0.10210221826609585,23.619074317850437,0.19766783974239879,4.6687313971246676,3.5222399363656575E-5,1.9728350444726183E-3,null,1.6902078330435425E-5,2.7334774415545635E-7,null,null,null,1.2763959471750504E-5,2.377267053553502E-4,0,2.2757235347379665E-3,4.4983735496258967E-4,0.98506808646878663,7.945096829334487E-3,0,1.5886537112062876E-3,3.9791105917202389E-3,7.1333801051054566E-4,5.976349486334603E-4,1.0807943980884485E-4,1.0000000000000007,2.5040169111905335E-4,7.6097694285896045E-3,8.322719543331212E-5,1.65843507694241E-6,4.0079115574163975E-8,null,null,null,null,1.5405246261857648E-4,1.4346012485877112E-3,0,0,1.5388350520675694E-4,3.7903795813999824E-3,3.4847505113499774E-5,6.9172706690839102E-5,6.4416530381970652E-4,0,0,2.3112240439142563E-5,5.6928885342992746E-4,5.2338547643902499E-6,1.0480511733640332E-5,9.759892807520452E-5,1.4931913531213863E-2,0.12880367491029965,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2811087163111466E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5307943231408131E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0616224075948884E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD193","v":0.15248907272059087},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4212019614030935E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2879935575414648E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.0010641812701572E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0730765555573667E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7755261565174162E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4159303084082991E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0595366841752868E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3530584969673908E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12846807206627883},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5513409394933141E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16947342845231128},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2015397639468399E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3145061961542343E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5105627500762038E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10411470784605502},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1284856869509855E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3361886686121615E-2},8.137104619387929E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.945096829334487E-3,3.9791105917202389E-3,5.976349486334603E-4,1.493191353121337E-2,7.9450968293344887E-3,8.862106224228975E-5,2.6219628079706591E-4,0.15482802538970666,7.9450968293333021E-3,0.98539863802769068,7.7774331289620453E-3,1.5532410776136554E-3,3.885574304098582E-3,6.9619544927966299E-4,5.8346190103169388E-4,1.0545611132421981E-4,1.0000000000000004]
[189,47.25,97.25,1.1971096298496455E-2,0,2.2997141149093984E-3,0.98572918958659461,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$46*(365.2425/4))","v":2.2328592964462586},{"$f":"DZ192*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.2354696738517755E-2},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6430660515430001E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.5842881975942455E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.3872304278578027},4.3902755440900915E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7337019046724942},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.3791360602557701},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":1.1137238397264472E-2},13.984717162584165,0.36314343922566439,0.20113386655826182,9.7585205189287011E-2,22.549175595857758,0.19597511526738115,4.4190772865826418,3.3562274408740951E-5,1.8835376801585603E-3,null,1.6141465275567786E-5,2.6160438319477923E-7,null,null,null,1.2153760374696706E-5,2.2636184468852804E-4,0,2.1720186292892886E-3,4.2566160123786752E-4,0.98572918958659461,7.6097694285896054E-3,0,1.5178284440210232E-3,3.7920380164769242E-3,6.7905288804878054E-4,5.6928885342992746E-4,1.0283278283959476E-4,1.0000000000000004,2.3915931596887833E-4,7.2892189316675834E-3,7.9763357334080472E-5,1.5894125588255014E-6,3.8411060237365603E-8,null,null,null,null,1.471845047064498E-4,1.3706439393145733E-3,0,0,1.4664887753232207E-4,3.6121799427878704E-3,3.3209196156731449E-5,6.5848062994634273E-5,6.1320482505414621E-4,0,0,2.2016016449309119E-5,5.4228722630866627E-4,4.9856106719520392E-6,9.9717410550925393E-6,9.2861041784502227E-5,1.4270810413405855E-2,0.12843622509352493,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2835481759398969E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5356553368948391E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0627971604372753E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD194","v":0.15083277057705985},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3125043744760432E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9563686015710656E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.845209136259637E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0146128950629406E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6893349115981515E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1844691371406973E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9306349461398418E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9200552913604215E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12525459301374298},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3565568692810622E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16580025745710866},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9520160886801139E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0821293759609411E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3988398281791379E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10124735506121016},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9690789896967754E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1670955781979715E-2},7.7936734189607507E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.6097694285896054E-3,3.7920380164769242E-3,5.6928885342992746E-4,1.4270810413405388E-2,7.609769428589608E-3,8.4925709625828698E-5,2.5040169111905335E-4,0.15317305752605007,7.6097694285884197E-3,0.98604460384594794,7.4494941801285944E-3,1.4841178703348386E-3,3.70290368591181E-3,6.6275266015994772E-4,5.5578803986929687E-4,1.0033971764802452E-4,1.0000000000000007]
[190,47.5,97.5,1.1445275513322946E-2,0,2.194706381376223E-3,0.98636001810530127,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$46*(365.2425/4))","v":2.1388925415645801},{"$f":"DZ193*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.973058669563458E-2},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4897527213085595E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.518476692475512E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.3288507790432149},4.2079030174997409E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6521052476606004},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":2.2671620533229051},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":1.0613114765834195E-2},13.34771850492276,0.34710340180110405,0.19230499286752237,9.3274868902729818E-2,21.529917415859721,0.19429688640354667,4.1831959184270371,3.1982041640817469E-5,1.7983857512977139E-3,null,1.5415983538452749E-5,2.5038520331598641E-7,null,null,null,1.1574209899974016E-5,2.1556780971467213E-4,0,2.073176181294946E-3,4.0281167699160279E-4,0.98636001810530127,7.2892189316675834E-3,0,1.4504072966486539E-3,3.6137693553466963E-3,6.46452432271115E-4,5.4228722630866638E-4,9.7846652456454273E-5,1.0000000000000004,2.2844236985665537E-4,6.9827663794223456E-3,7.6449978740810402E-5,1.5233881871803917E-6,3.6815460591249462E-8,null,null,null,null,1.4064664581875242E-4,1.3097606508299016E-3,0,0,1.3975472221522259E-4,3.4423666446710649E-3,3.1647988460408851E-5,6.2686782182075094E-5,5.8376565008903987E-4,0,0,2.0971786857814111E-5,5.165662985420525E-4,4.7491409087997225E-6,9.4882337564019706E-6,8.8358418700052301E-5,1.363998189469917E-2,0.12807047269698479,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2859758989340475E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5404929635259389E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0639662613538453E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD195","v":0.1491935303654929},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2086866635742615E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6455407797548233E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.695425174829578E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5933446826010054E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6073277394808985E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9686916212664032E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8071639839975349E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5125505604553043E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12212149539337958},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1686073340797334E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16220669885473518},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7100839226068779E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8571350071751913E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2920887044483841E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8458970101016327E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8158272114749509E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0038203499600385E-2},7.4653762332523438E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2892189316675834E-3,3.6137693553466963E-3,5.4228722630866638E-4,1.3639981894698727E-2,7.2892189316675834E-3,8.1391180953143332E-5,2.3915931596887833E-4,0.15153477713408273,7.2892189316663978E-3,0.98666101337564471,7.1359926555449645E-3,1.418308963109683E-3,3.5288296941024706E-3,6.3095144314057744E-4,5.2942676242535944E-4,9.5477106032653151E-5,1.0000000000000007]
[191,47.75,97.75,1.0943222710822643E-2,0,2.0947686431896039E-3,0.98696200864598793,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$46*(365.2425/4))","v":2.0490545081036871},{"$f":"DZ194*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.7221775083118522E-2},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3431756887299012E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.4555183735610405E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.2730362215409985},4.0334370533860464E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5743524611957989},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":2.1604629388066066},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":1.0113680227138801E-2},12.741370899144444,0.33179601072578169,0.18387495858523789,8.916141196631043E-2,20.558766176535894,0.19263302901802748,3.9602974014594805,3.047778492089888E-5,1.7171823300075456E-3,null,1.4723971552672165E-5,2.3966590816673585E-7,null,null,null,1.102366293855509E-5,2.0531396054105277E-4,0,1.9789613758688911E-3,3.8121332414330766E-4,0.98696200864598793,6.9827663794223456E-3,0,1.3862106295707119E-3,3.4438900328582454E-3,6.1545045401003998E-4,5.1656629854205261E-4,9.310755960885203E-5,1,2.182254059171053E-4,6.6897652101668382E-3,7.3280248071634445E-5,1.4602262303362052E-6,3.5289036431845108E-8,null,null,null,null,1.3442146623084052E-4,1.2517891633398715E-3,0,0,1.3318500644480204E-4,3.2805447750798721E-3,3.0160251333571443E-5,5.9680506450946913E-5,5.5576994755909305E-4,0,0,1.9977085546889951E-5,4.9206532598197869E-4,4.5238870131839334E-6,9.0286817982871618E-6,8.4078877810564868E-5,1.3037991354012249E-2,0.12770645712637752,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2883920042404884E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.545307440054827E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.065129767624987E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD196","v":0.14757119136774238},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1095297512490542E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.354205845288478E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5514758076456696E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0706773634568975E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5293015282924071E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7675350467018653E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6888949930227449E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1290427629153441E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11906676855737248},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.987252525424659E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15869102712435296},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4755123016241071E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6392885544042338E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1900881281630685E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5747378165998598E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6684927021180452E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8461475634538093E-2},7.1515176948276056E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.9827663794223456E-3,3.4438900328582454E-3,5.1656629854205261E-4,1.3037991354012068E-2,6.9827663794223456E-3,7.8010182388582041E-5,2.2844236985665537E-4,0.14991303196313058,6.9827663794211608E-3,0.98724926772218236,6.8362657947945923E-3,1.355640020491109E-3,3.3629475170842268E-3,6.0070797096956811E-4,5.0431581226201565E-4,9.085516221630042E-5,1.0000000000000002]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.0463835537459025E-2},0,{"$f":"AS195+AU195+AW195","v":1.999637664164351E-3},0.98753652679837689,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$46*(365.2425/4))","v":1.963156016194769},{"$f":"DZ195*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4822978875134751E-2},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.203026293624632E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.3952843037056701E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.2196692217157963},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":3.8665203495889672E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5002623677155593},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":2.0587900891480273},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":9.6377711137275654E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.164090712468525},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.31718660702088941},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.17582527562122097},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_CsA_Aza_ST","v":8.5235520695150488E-2},{"$f":"SUM(I195:Y195)","v":19.633324870037992},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},3.7496395304551915,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":2.9045783195392492E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.6397400359866368E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4063847977089031E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.2942336700732526E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0500570910852386E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9557145512033011E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":1.8891511165573082E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":3.6079654121432252E-4},0.98753652679837689,6.6897652101668374E-3,0,1.3250694114115059E-3,3.2820050013102078E-3,5.8596548792909636E-4,4.920653259819788E-4,8.8602764823748797E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000004},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.0848424734976436E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":6.4095996630280346E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.0247673793257876E-5},{"$f":"$AQ195*CA195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":1.3997973341021263E-6},{"$f":"$AQ195*CB195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.3828661678647025E-8},null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.2849257489443131E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.1965768365170746E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.2692445260471669E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":3.1263380236036076E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.874252510188345E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":5.6821336071049851E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":5.2914415185804648E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.9029563367847229E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":4.6872644560268359E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":4.3093170114479986E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":8.5918498283359946E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":8.0010914995412799E-5},{"$f":"SUM(AY195:BW195)","v":1.2463473201623375E-2},0.12734421700365495,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2907966089749311E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5500989998533018E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0662877356492625E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AD197","v":0.14596559411054424},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0148243953279424E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0811413443549585E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4131337574367607E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5764861530673187E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4550630260340191E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5800087081647703E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5756088082915306E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7681187794139397E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11608845215191714},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8122610491909669E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15525155414410305},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2480772884815178E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4283629332831216E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0926266945131802E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3110464351364566E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.526846987469185E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6938702633344334E-2},6.8514356166542731E-3,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":6.6897652101668374E-3},{"$f":"AT195","v":3.2820050013102078E-3},{"$f":"AV195","v":4.920653259819788E-4},1.246347320162311E-2,{"$f":"DK195*(1-p_PNF)","v":6.6897652101668391E-3},7.4775763338402499E-5,2.182254059171053E-4,0.14830767087981353,6.6897652101656525E-3,0.98781069881043493,6.5496824365974364E-3,1.2959469608609191E-3,3.2048714111239589E-3,5.7194299677535245E-4,4.8039588579233119E-4,8.6461498415304794E-5,1.0000000000000002]
[193,48.25,98.25,1.0006063929568428E-2,{"$f":"AR196","v":0},1.9090652479388016E-3,0.98808487082249319,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$46*(365.2425/4))","v":1.8810168908167619},{"$f":"DZ196*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2529166514694324E-2},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0690105678490266E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.3376515944982478E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.1686378404624629},3.7068123658034281E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4296623315663222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.9619065987363691},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":9.1842786209584502E-3},11.614384189439876,0.3032422382751922,0.16813833244552814,8.148833999931987E-2,18.751324952158996,0.18934793745640693,{"$f":"Z196*AA196","v":3.5505247042661643},2.7682500637771429E-5,1.5658805653391908E-3,null,1.3434107754210223E-5,2.1963555712094831E-7,null,null,null,1.0003475444531624E-5,1.8631313150084045E-4,0,1.8035334162336653E-3,3.4149533249755199E-4,0.98808487082249319,6.4095996630280346E-3,0,1.2668245103103323E-3,3.1277378209377095E-3,5.5792050562160854E-4,{"$f":"AV195+BQ195-BS195-BU195","v":4.6872644560268359E-4},8.4320232006860805E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000004},1.9919592244161256E-4,6.1416832621119929E-3,6.7346068904940634E-5,1.3419782125859062E-6,3.2431356902678587E-8,null,null,null,null,1.2284454072164857E-4,1.1439799695886837E-3,0,0,1.2095850270036379E-4,2.9793878051852562E-3,2.7391513052089744E-5,5.4101801563254339E-5,5.0381870405835421E-4,0,0,1.8126982593178564E-5,4.4649453884781925E-4,4.1049241616857487E-6,8.1765707010896179E-6,7.614366130577119E-5,1.1915129177507231E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12698379014566363},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2931898284549824E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5548678727101555E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0674402209593338E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD198","v":0.14437658036150861},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9243707473691495E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8252014866559099E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2801806001536538E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1092196080186085E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3844283619433181E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4051890299053875E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.467095498545855E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4284487056836667E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1131846348591736},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6434096303532638E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1518866283805182},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.027561758996502E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2241382737606349E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9995024064452128E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0546171997484687E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3906704150832426E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5467896111925192E-2},{"$f":"CS196*DJ196","v":6.5644993568720923E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},6.4095996630280346E-3,3.1277378209377095E-3,4.6872644560268359E-4,{"$f":"1-G196","v":1.1915129177506811E-2},6.4095996630280363E-3,7.1681299789038639E-5,2.0848424734976436E-4,0.14671854386513214,6.4095996630268498E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98834657298285378},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":6.2756414625700137E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.2390752744019782E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":3.0542338021677757E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":5.4458157704447756E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":4.5761049222525139E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":8.2284408737158879E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000004}]
[194,48.5,98.5,9.5689075843576523E-3,0,1.8228172724284277E-3,0.98860827514321437,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$46*(365.2425/4))","v":1.8024655189348733},{"$f":"DZ197*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0335545546330913E-2},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9408485127385715E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.2825031134016058E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.1198354580651662},3.5539885120248298E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3623878562674874},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.8695867312396099},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":8.7521462202688315E-3},11.090841727325756,0.28993157024009919,0.16079735171141066,7.7911449627348001E-2,17.910618756559998,0.1877264602932818,3.3622970608314686,2.6384577294954618E-5,1.4954342430139218E-3,null,1.2833318365054983E-5,2.1028150913860444E-7,null,null,null,9.5310025175205539E-6,1.7751339874107043E-4,0,1.7219068214416608E-3,3.2324747254409904E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98860827514321437},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":6.141683262111992E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.2113260384936243E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.9807297833978415E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":5.3124264846734657E-4},4.4649453884781925E-4,{"$f":"AW196+BR196+BU196-BV196","v":8.024858546745694E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000004},1.9033860298227787E-4,5.8854573772990793E-3,6.456953619402169E-5,1.2866513543865857E-6,3.1094282226102062E-8,null,null,null,null,1.1746282902789015E-4,1.0938632094657341E-3,0,0,1.1527328446157603E-4,2.8393524251804233E-3,2.610407375584203E-5,5.1514837794491891E-5,4.7972781067285469E-4,0,0,1.7267211631801668E-5,4.2531710145902936E-4,3.9102257569882165E-6,7.7817413107177593E-6,7.2466844156739174E-5,1.1391724856786084E-2,0.12662521354404888,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2955717762462806E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5596142849230948E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0685872782441794E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD199","v":0.14280399312497019},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8379779309389159E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5853123376267883E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1524064201060693E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6674108110761875E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3172225910908763E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2422150170540354E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3631539771688408E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1087809521898888E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11035345317068991},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4804828281047461E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14859463409550613},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8137551947734021E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0264016909055633E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9105222560062404E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8052501085802315E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2597518136080549E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4047145522186991E-2},6.2901082663249525E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.141683262111992E-3,2.9807297833978415E-3,4.4649453884781925E-4,1.1391724856785634E-2,6.1416832621119946E-3,{"$f":"BA196+BB196+BC196","v":6.8720478474429219E-5},{"$f":"AY196","v":1.9919592244161256E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.14514550201141954},{"$f":"DX196-(DU197+DV197)","v":6.1416832621108081E-3},0.98885809439681871,6.0135703197055357E-3,1.1848793920766899E-3,2.9106844299663258E-3,5.1855281358913468E-4,4.3590582015342428E-4,7.8312827690592163E-5,1.0000000000000004]
[195,48.75,98.75,9.1514135552929199E-3,0,1.740672794284406E-3,0.98910791365042305,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$46*(365.2425/4))","v":1.7273384290144138},{"$f":"DZ198*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8237550873628819E-2},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8182734130553787E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.2297272054300102E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.0731605129578137},3.4077393772798475E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2982822007607142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.7816153929885228},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":8.3403671943910618E-3},10.592132563374925,0.27722480332911148,0.15378634996183549,7.4496841727656263E-2,17.109172412140662,0.18611886861645172,3.1843398123114284,2.5148820212201832E-5,1.4282395976576265E-3,null,1.2260116270545722E-5,2.0134125512671137E-7,null,null,null,9.0818570282941726E-6,1.6914813578208662E-4,0,1.6440798682058814E-3,3.0599428498556371E-4,0.98910791365042305,5.8854573772990793E-3,0,1.1584327456597558E-3,2.84063907653481E-3,5.0586297871092279E-4,4.2531710145902936E-4,7.6377069913727399E-5,1.0000000000000002,1.8189154589121382E-4,5.6403898577105649E-3,6.1912454223354228E-5,1.2337047433717152E-6,2.9814730574289654E-8,null,null,null,null,1.1233374270808057E-4,1.0460990029516751E-3,0,0,1.0985557904171842E-4,2.7059062837380553E-3,2.4877213755036477E-5,4.9053759839715629E-5,4.5680921887120715E-4,0,0,1.6448219994960843E-5,4.0514411947861566E-4,3.7247619854528721E-6,7.4063187117516887E-6,6.8970751201975704E-5,1.0892086349577322E-2,0.1262685233461589,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2979425641888634E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5643384593512987E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0697289613617941E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD200","v":0.14124767663769858},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7554636388216024E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3604673121615213E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0296094785331153E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2496727660052041E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2532792610840759E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0902840151821186E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2635916295500085E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8079376323721112E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10759309019150515},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3232727609720335E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14537399057051878},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.606453482228955E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8349470629941988E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8255018243186014E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5627506678919482E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1338881653173355E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2674614960472375E-2},6.027690214575096E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8854573772990793E-3,2.84063907653481E-3,4.2531710145902936E-4,1.0892086349576946E-2,5.8854573772990811E-3,6.5887281830634366E-5,1.9033860298227787E-4,0.14358839751915881,5.8854573772978962E-3,0.98934640823351683,5.7629236175048221E-3,1.1332221014173924E-3,2.7738895325081186E-3,4.9378961303387032E-4,4.1523061046882251E-4,7.4536291550577984E-5,1.0000000000000004]
[196,49,99,8.7526739656706067E-3,0,1.6624232177192757E-3,0.98958490281661049,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$46*(365.2425/4))","v":1.6554798917544196},{"$f":"DZ199*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.6230833609333756E-2},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7010311855571786E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.1792174286382968E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.0285162536679104},3.2677699966312763E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2371960137498368},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.6977876311862077},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":7.9479822887658248E-3},10.116999840975955,0.26509359372386399,0.14709009931559736,7.1236899647891289E-2,16.345059226028052,0.18452504351784066,3.0160727649845094,2.3972195011763363E-5,1.3641429577452974E-3,null,1.1713203530089291E-5,1.9279577929684679E-7,null,null,null,8.6548177588481459E-6,1.6119459763372105E-4,0,1.5698705674590161E-3,2.8968043477775216E-4,0.98958490281661049,5.6403898577105649E-3,0,1.1080114571750293E-3,2.7071399884814264E-3,4.8171624735681784E-4,4.0514411947861566E-4,7.2695513187428595E-5,1.0000000000000002,1.7383503788670818E-4,5.4059737340951724E-3,5.9369464014110799E-5,1.1830315933109313E-6,2.8590121262758761E-8,null,null,null,null,1.0744436775828373E-4,1.0005670894167454E-3,0,0,1.046927902380328E-4,2.5787391176517499E-3,2.3708080591643633E-5,4.6712240474576872E-5,4.3500400688224094E-4,0,0,1.5668073500898018E-5,3.8592795113345449E-4,3.5480948442631375E-6,7.0493165054460319E-6,6.5646196681982564E-5,1.0415097183389881E-2,0.12591375483712497,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3003023024369522E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5690406154946813E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0708653233583445E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD201","v":0.13970747636448108},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6766537483127123E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1497229509384996E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9115958950841285E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8546940432921101E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1924399998049234E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.948647757192581E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1682239561500956E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5248102224604231E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10490177447416781},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1715788415751909E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14222315134753846},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4054587177323014E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6495748166479336E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7442648993562172E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3269297403644402E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0128842912876218E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1348540111584106E-2},5.7767001903449343E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.6403898577105649E-3,2.7071399884814264E-3,4.0514411947861566E-4,1.041509718338951E-2,5.6403898577105658E-3,6.3175973697300228E-5,1.8189154589121382E-4,0.14204708369367791,5.6403898577093818E-3,0.98981260372979252,5.5231817959028691E-3,1.0839740053029427E-3,2.6435310688632434E-3,4.7022846247598258E-4,3.9553603530603505E-4,7.094490235683715E-5,1.0000000000000004]
[197,49.25,99.25,8.3718238344736885E-3,0,1.5878715225522493E-3,0.99004030464297454,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$46*(365.2425/4))","v":1.5867415409462475},{"$f":"DZ200*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.431125048747242E-2},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5888797604016113E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.1308723027177368E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":0.98581050326365283},3.1337991545033778E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1789869852788553},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.6179081557732022},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":7.5740774736770388E-3},9.6642560246024463,0.25351097880898105,0.14069409103429439,6.8124377897512176E-2,15.616453497742567,0.18294486710763955,2.8569500098371465,2.2851817901801986E-5,1.3029980679072199E-3,null,1.1191344588379419E-5,1.8462697120168411E-7,null,null,null,8.2487326988014703E-6,1.5363132828673007E-4,0,1.4991059183541344E-3,2.7425373301357304E-4,0.99004030464297454,5.4059737340951724E-3,0,1.0599365534308563E-3,2.5799221492450609E-3,4.5874067759514732E-4,3.8592795113345454E-4,6.9194291526245705E-5,1.0000000000000004,1.6615034303549636E-4,5.1817259865816487E-3,5.6935456388466437E-5,1.1345300956586599E-6,2.7417993901879911E-8,null,null,null,null,1.0278252278873569E-4,9.5715403064212067E-4,0,0,9.9772915161613191E-5,2.4575552779176348E-3,2.2593956165812815E-5,4.4484289174124699E-5,4.1425638842102261E-4,0,0,1.4924929706968397E-5,3.6762321432121255E-4,3.3798071052736108E-6,6.7098014712544864E-6,6.2484490054991223E-5,9.9596953570259376E-3,0.12556094242316007,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3026510994932411E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5737209695622291E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0719964164846858E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD202","v":0.13818323899357818},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6013819537829564E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9521949616250058E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7981793417068967E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4812346630971724E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1345541231607288E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8166086780704071E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.076874230603936E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2583554768744212E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10227777888191945},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0252075206943939E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13914060348651455},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2105790186733761E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4700917187968538E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6666431107302839E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0976033975815959E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8965525487309646E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0067225322469834E-2},5.5366189725443967E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.4059737340951724E-3,2.5799221492450609E-3,3.8592795113345454E-4,9.9596953570254554E-3,5.4059737340951741E-3,6.0581085728684488E-5,1.7383503788670818E-4,0.14052141494172199,5.4059737340939893E-3,0.99025771704364363,5.2938498603384105E-3,1.0370130202307217E-3,2.5193059786291772E-3,4.478092200879423E-4,3.7677558272733355E-4,6.7529294343255265E-5,1.0000000000000004]
[198,49.5,99.5,8.0080390089161541E-3,0,1.5168315467715891E-3,0.99047512944431271,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$46*(365.2425/4))","v":1.5209820134199221},{"$f":"DZ201*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.24748538085154E-2},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4815884936935172E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.084595070037065E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":0.94495543565985907},3.0055587224944582E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1235195147355963},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.5417908838333232},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":7.217781811889935E-3},9.2327786360261452,0.24245130667671969,0.13458450087643978,6.5152383204026082E-2,14.921624732914687,0.1813782225055863,2.7064577709514599,2.1784948093302058E-5,1.244665724429004E-3,null,1.0693363221956195E-5,1.7681758128946046E-7,null,null,null,7.8625147018147995E-6,1.4643807981428001E-4,0,1.4316214478416465E-3,2.5966495351039179E-4,0.99047512944431271,5.1817259865816487E-3,0,1.014089487030587E-3,2.4586898080132934E-3,4.3687776258073734E-4,3.6762321432121255E-4,6.5864297160264838E-5,1.0000000000000004,1.5881965303003146E-4,4.9671863744303393E-3,5.4605559938852056E-5,1.088103179822235E-6,2.6296002603317507E-8,null,null,null,null,9.8336712205234798E-5,9.1575277482535225E-4,0,0,9.5084516288763355E-5,2.3420730413177345E-3,2.1532250406795654E-5,4.2364232503352111E-5,3.9451353007738523E-4,0,0,1.4217033558412945E-5,3.5018667943314158E-4,3.2195013296580344E-6,6.3868904246452076E-6,5.9477406735619631E-5,9.5248705556877471E-3,0.1252101196158133,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3049890622411054E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5783797345361738E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0731222922118673E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD203","v":0.13667481243205787},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5294894157379845E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.767054508348792E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6891807484599392E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1281222025130287E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0794782618761425E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6935164793431467E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9893731722278249E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0075915841539852E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9719419480313612E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8839720403166772E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.1361248668388933},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0216283402792933E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2963106752524518E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5924755807273989E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8745927765754245E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7847125400139984E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.882904079990681E-2},5.3069518682439852E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.1817259865816487E-3,2.4586898080132934E-3,3.6762321432121255E-4,9.5248705556872926E-3,5.1817259865816504E-3,5.8097404478026975E-5,1.6615034303549636E-4,0.13901124676790971,5.1817259865804656E-3,0.99068273396331796,5.0744561805059936E-3,9.9222391089739568E-4,2.4009254762554252E-3,4.264749195337608E-4,3.5890494687717709E-4,6.4280602612771249E-5,1.0000000000000004]
[199,49.75,99.75,7.6605341983610369E-3,0,1.4491273193162663E-3,0.99089033848232322,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$46*(365.2425/4))","v":1.4580666070954167},{"$f":"DZ202*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0717881890137482E-2},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3789376095716949E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.0402934685001065E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":0.90586736317213012},2.88279302993481E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0706643945069341},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.4692585054779339},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":6.8782654268198934E-3},8.8215062866369056,0.23189016945951924,0.12874815614971327,6.2314356597872045E-2,14.258932227493446,0.17982499383232048,2.5641123998644848,2.0768980603922307E-5,1.189013428952996E-3,null,1.0218139637482854E-5,1.6935117869582113E-7,null,null,null,7.4951374480069913E-6,1.3959573717260058E-4,0,1.3672607749937045E-3,2.4586766043041666E-4,0.99089033848232322,4.9671863744303393E-3,0,9.7035833476420436E-4,2.3431611444975566E-3,4.1607207648678422E-4,3.5018667943314158E-4,6.2696908065277659E-5,1.0000000000000004,1.5182604004960193E-4,4.7619163245928471E-3,5.2375129592132096E-5,1.0436582852848341E-6,2.5221910472964024E-8,null,null,null,null,9.4096082763927061E-5,8.7626225200027736E-4,0,0,9.0616694828699867E-5,2.2320239544268957E-3,2.05204952419612E-5,4.0346695794984857E-5,3.7572538069179936E-4,0,0,1.3542713243511551E-5,3.3357716726033709E-4,3.0667989292929597E-6,6.0797472840651906E-6,5.6617160781212471E-5,9.1096615176773053E-3,0.12486131901757425,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3073162959749778E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5830171202325232E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0742430012457634E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD204","v":0.13518204580101517},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4608244256333013E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5935247338674684E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5844280207844746E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7942481149089193E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0270760064022586E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5787649263313993E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9055586323245794E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7715945492578428E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7225054456561252E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7476921953478112E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13317449333689535},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8384262980040388E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.128050535679661E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5216085908769396E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6577239403220615E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6771908329122719E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7632419926781138E-2},5.0872275141451637E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.9671863744303393E-3,2.3431611444975566E-3,3.5018667943314158E-4,9.1096615176767815E-3,4.9671863744303411E-3,5.5719959121277611E-5,1.5881965303003146E-4,0.13751643577107864,4.9671863744291563E-3,0.99108859246930558,4.8645513495115932E-3,9.4949785817830695E-4,2.2881143786048688E-3,4.0617158716550885E-4,3.4188192334673933E-4,6.1190433887891546E-5,1.0000000000000004]
[200,50,100,7.328561104565365E-3,0,1.3845924391471481E-3,0.99128684645628795,{"$f":"SUM(D203:G203)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$46*(365.2425/4))","v":1.3978116896142538},{"$f":"DZ203*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9035206625949483E-2},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2806274990047105E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":9.9730311621055237E-3},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":0.86843219872134469},2.7636609852883569E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0202983908430996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.4001419086716109},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":6.5547334956699722E-3},8.4292703612037005,0.22179915694465432,0.12316933185814674,5.9602663584966395E-2,13.626531557568432,0.17828506620081225,2.4294070808285451,1.983371505645312E-5,1.1358553063053189E-3,null,9.7607103250187123E-6,1.6211841350812253E-7,null,null,null,7.1456316883195046E-6,1.3308624825287199E-4,0,1.3058437300414905E-3,2.3281243585836271E-4,0.99128684645628795,4.7619163245928471E-3,0,9.2863738159240932E-4,2.2330676127121805E-3,3.9627109784423354E-4,3.3357716726033703E-4,5.9683959710505433E-5,1.0000000000000004,1.4555179615006935E-4,4.5651291039032994E-3,5.0210716048689203E-5,1.0005288812148495E-6,2.4179609574726469E-8,null,null,null,null,9.0050383230056298E-5,8.3858699836235307E-4,0,0,8.63590653456246E-5,2.1271522085166881E-3,1.955633884986767E-5,3.8426586018621725E-5,3.578445118256118E-4,0,0,1.2900376245328125E-5,3.1775545174234847E-4,2.9213392726604164E-6,5.7875803313044077E-6,5.3896379379201028E-5,8.713153543712512E-3,{"$f":"BY202","v":0.12486131901757425},{"$f":"BZ202","v":4.3073162959749778E-2},{"$f":"CA202","v":8.5830171202325232E-4},{"$f":"CB202","v":2.0742430012457634E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AD205","v":0.13370478943068095},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3952420857369585E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4308774998423217E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4837557677895392E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4785642498052381E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7721756906323839E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4717888624154061E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8252752937048672E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5494947888993589E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4793083065906156E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6161941036850886E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13028806629819573},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6607979953216703E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.965135904764692E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4538952633565324E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4468277420796244E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5738206916658915E-2},{"$f":"p_NODAT_CsA_Aza_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_CsA_Aza_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6475856691794102E-2},4.8769967382800254E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.7619163245928471E-3,2.2330676127121805E-3,3.3357716726033703E-4,8.7131535437120489E-3,4.7619163245928497E-3,5.3444009787889891E-5,1.5182604004960193E-4,0.13603683964052476,4.761916324591664E-3,0.99147638434994845,4.6635227142480737E-3,9.0871754800172578E-4,2.1806101750550416E-3,3.8684806406464386E-4,3.2566630950134275E-4,5.8250839181183439E-5,1.0000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB203+BE203+BF203+BG203","v":1.0005288812148495E-6},{"$f":"AY203+BC203","v":1.4557597575964407E-4}]

{"sheet":"Tac+Aza+ST","index":23,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: Tac","G1: Aza","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Tacrolimus*weight*(SUM(AY3:BC3)*(Costs!$C$18*(365.2425/12)+Costs!$C$19*(365.2425/24))+(AZ3)*(Costs!$C$19*1.5*(365.2425/12)))","v":612.79054614021436},{"$f":"DZ3*(c_Azathioprine*weight*(Costs!$C$59*(365.2425/4)))","v":9.8959810878921903},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6831896959336499},{"$f":"AQ3*p_AR_Tac_Aza_ST*ru_AR*c_AR","v":1154.2596201388521},{"$f":"BA3*Costs!$C$123*c_Explant","v":62.345706928066697},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":359.65451655949187},{"$f":"AQ3*p_CMV_Tac_Aza_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3073.7252945796708},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":84.138686507881189},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.62002445108393922},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.85085130600508174},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":2.1443561047260015E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":311.13389481319336},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.477345181882914},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Tac_Aza_ST","v":6.9764770842856567},{"$f":"SUM(I3:Y3)","v":6012.4211095979636},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":5986.6221364215389},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":4.4666730568764288E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19113100314168455},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":5.3970339740428428E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":5.0066483348059146E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20097151775043584},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20010915985813985},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":4.3882353908189908E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.93887309591403501},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.0623295639540495E-2},{"$f":"$AQ3*CA3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.459364176918769E-3},{"$f":"$AQ3*CB3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":5.9435031528285058E-5},null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":0.99999999999999989},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.8331753669043056E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":0.12792812194460806},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.0273937986113695E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.4828849417874626E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AE5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.3128887004628834E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.9576382610334383},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.848900578937995E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.5230374913338682E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":3.6806985384978427E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.94191917089670285,{"$f":"AR4","v":0},5.3455051702371449E-2,{"$f":"AP4","v":4.6257774009257667E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Tacrolimus*weight*(Costs!$C$20*(365.2425/4)))","v":418.22741096560259},{"$f":"DZ4*(c_Azathioprine*weight*(Costs!$C$59*(365.2425/4)))","v":9.605312412834575},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5456331937667231},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":17.214411119068519},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":336.1072041780792},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1599.9669724265316},70.149336812180167,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7503905844021033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":2.4020377134383408},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.579690729361413E-2},403.17928881947665,20.63982254308544,16.041834372058926,6.9499661963217632,2906.8054182441401,0.98718232020793617,{"$f":"Z4*AA4","v":2869.5469171752507},2.4525213156945781E-4,0.18722151852065355,null,2.6495519260468473E-3,2.4549512254779882E-4,null,null,null,3.967333535499819E-5,7.6066875806973461E-3,2.3276605214562034E-4,0.19824094466901562,0.19569995571857193,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":4.6257774009257667E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.93887309591403512},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":5.3381437731601492E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":3.0460749826677364E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":7.3613970769956854E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,2.4133900175702617E-3,0.92014716574837552,1.5072787096834512E-2,1.2104991268286134E-3,2.9253924426173548E-5,null,null,null,null,5.3738030373766898E-4,5.1484692347427009E-2,1.3272887219310376E-3,3.2076358505775701E-5,5.2119329420686743E-6,3.013678918313124E-3,2.7184131412543935E-5,7.4105718490749437E-7,7.0998324485368073E-5,1.8303552195575812E-6,4.4233880123707732E-8,0,0,0,0,0,0.99537422259907427,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.0385993945801614E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.4865551939129282E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2093679476214625E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2589390018570877E-4},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,2.385E-3,{"$f":"'Survival curves'!$AE6","v":0.96597957671873724},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99465295002737375},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99465295002737375},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99537309167712151},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99537309167712151},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99420852372515955},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99420852372515955},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99498836987682648},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99498836987682648},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99704756377769344},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99704756377769344},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99744561249673636},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99744561249673636},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99623873028088328},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99623873028088328},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99674564820576783},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Aza_ST*($B4-$B3))","v":0.99674564820576783},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.9954275472205476},{"$f":"CS4*DJ4","v":0.96156268071827544},{"$f":"0.5*p_NODAT_6m*p_NODAT_Tac_Aza_ST","v":3.9750000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.93887309591403512,3.0460749826677364E-3,0,{"$f":"1-G4","v":0.99537422259907427},0.93887309591403501,{"$f":"BA3+BB3+BC3","v":3.3142094847987545E-2},{"$f":"AY3","v":4.3882353908189908E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.96605696583985601},{"$f":"DX3-(DU4+DV4)","v":0.93887309591403501},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":6.1041390566432202E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.92951013083120526},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":5.9969458587931505E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":4.2987708748702556E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":1.1656335479990907E-4},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":9.151776097787906E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":2.2116940061853866E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.92570046287066798,0,6.671703641697152E-2,7.5825007123606738E-3,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ5*(c_Tacrolimus*weight*(Costs!$C$21*(365.2425/4)))","v":335.10025432214724},{"$f":"DZ5*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.5562240929453939},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4698992573288177},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":10.956401608555066},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":62.904018298551797},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":696.37669329487937},67.102393711431333,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7431931299865839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":3.7644474394402039},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":3.1538214084988671E-2},452.05348726901985,41.165380752468067,15.817689843661835,6.9307283066785246,1706.972349541179,0.97872860473809353,1670.6626659929434,1.8930299257757758E-4,0.18453724427302262,null,1.68455849774314E-3,1.5565600133343944E-4,null,null,null,4.925744223988554E-5,9.4442772186427108E-3,2.8923630073340802E-4,0.19634953272629277,0.19217290420618116,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":7.5825007123606738E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.92014716574837563},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":6.6557479444261533E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":5.5514667670727757E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.5951273882986128E-4},1.8303552195575812E-6,{"$f":"AW4+BR4+BU4-BV4","v":4.4233880123707732E-8},1.0000000000000002,1.8644647817409998E-3,0.90790031031255247,9.5933289643718965E-3,7.7044253727903136E-4,1.8619152431211336E-5,null,null,null,null,6.7002089189885697E-4,6.4192563899031538E-2,1.6549009464806503E-3,3.9993706850482017E-5,9.4987394219580086E-6,5.4924249917809951E-3,4.9543035869822544E-5,1.605782977847245E-6,1.5384494373198857E-4,3.9661625510672472E-6,9.5849568958233758E-8,3.1317970564679562E-9,1.8108887567088378E-6,1.6334665792275542E-8,4.5108152912538689E-10,4.3782798594582345E-8,0.99241749928763923,8.1594934515680506E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1983471948682974E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.3717026458754537E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":8.1483358561674579E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,4.7699999999999999E-3,{"$f":"'Survival curves'!$AE7","v":0.9491743376500037},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99163571135737227},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99163571135737227},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99276073410214283},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99276073410214283},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99094164807372487},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99094164807372487},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99215965497439862},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99215965497439862},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99537841817121786},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99537841817121786},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99600105013606777},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99600105013606777},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99411366624553321},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99411366624553321},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99490625260312826},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Aza_ST*($B5-$B4))","v":0.99490625260312826},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99284627368743261},0.94238420421554314,{"$f":"p_NODAT_6m*p_NODAT_Tac_Aza_ST","v":7.9500000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92014716574837563,5.5514667670727757E-3,1.8303552195575812E-6,0.99241749928763934,0.92014716574837552,{"$f":"BA4+BB4+BC4","v":1.6312540148089298E-2},{"$f":"AY4","v":2.4133900175702617E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.94927211695113367},{"$f":"DX4-(DU5+DV5)","v":0.92014716574837541},8.8552976018197969E-3,0.91402373803046399,7.0171686153832485E-2,6.7346176213067266E-3,2.1075678885668287E-4,3.8037032636668337E-6,1.0010045673439968E-7,1.0000000000000002]
[3,0.75,50.75,0.91582385583940107,0,7.4048049669320298E-2,1.0128094491278923E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ6*(c_Tacrolimus*weight*(Costs!$C$21*(365.2425/4)))","v":330.90040003241717},{"$f":"DZ6*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.4615209712330177},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4138774389970825},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":8.1777186848471572},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":687.6489152497129},66.740082495300172,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7003138187900237},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":5.0778914280590346},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":3.7607644346692982E-2},482.43152737650723,47.875591269133544,15.66128462597524,6.9089825939598795,1667.0357136292794,0.97034728248658753,1617.6035745282604,2.952897893760983E-4,0.18251874712229588,null,1.2605092816527096E-3,1.1596508421961939E-4,null,null,null,5.4530883931358692E-5,1.0455370209962057E-2,3.2033074718633469E-4,0.19502074311862411,0.18923784811367175,1.0128094491278923E-2,0.90790031031255258,0,7.3785892863403452E-2,7.9177684755406784E-3,2.6200083888350452E-4,5.7770513077760844E-6,1.5596703334509162E-7,1.0000000000000002,2.9150128622790045E-3,0.89723601323464441,7.1603386152413696E-3,5.7504850203630824E-4,1.3897098351510203E-5,null,null,null,null,7.4278789038717942E-4,7.1164137855426177E-2,1.8346299312435007E-3,4.4337186346597122E-5,1.3547558277505701E-5,7.8335602605301945E-3,7.0660656732977547E-5,2.6375102725154303E-6,2.5269144402792276E-4,6.5144509658022952E-6,1.5743361726404256E-7,9.8847218766260493E-9,5.7156103626215749E-6,5.1556223277883806E-8,1.5904968702202333E-9,1.5437653647487138E-7,0.98987190550872139,1.2918899200093072E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1733545332117807E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.5485285945405652E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.1589852689904209E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,5.5649999999999996E-3,{"$f":"'Survival curves'!$AE8","v":0.93845351528885457},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.9892714494849284},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.9892714494849284},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99071298105835937},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99071298105835937},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.98838235331955027},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.98838235331955027},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.98994273924621978},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.98994273924621978},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99406890901802736},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99406890901802736},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99486750630336596},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99486750630336596},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99244715594680477},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99244715594680477},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99346339687278318},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Aza_ST*($B6-$B5))","v":0.99346339687278318},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99082305727448938},0.92984138112849468,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Tac_Aza_ST","v":9.2749999999999999E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90790031031255258,7.9177684755406784E-3,5.7770513077760844E-6,0.98987190550872106,0.90790031031255236,1.0382390654082139E-2,1.8644647817409998E-3,0.93856109775541807,0.90790031031255225,1.1965093139496398E-2,0.90256816177359855,7.6055184667035494E-2,9.0805035846753413E-3,3.2179361217125608E-4,9.0035563180999768E-6,2.5966670518094467E-7,1.0000000000000004]
[4,1,51,0.90749148198978291,0,7.8706426222503567E-2,1.3802091787713872E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ7*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":268.11672129687884},{"$f":"DZ7*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.3893144360350771},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3711635207641795},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.5400294201049471},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":448.16127397335481},61.699694268140021,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6033956804453293},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":6.3171786530637988},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":4.2359109503711058E-2},489.72342115104112,54.505115379533692,15.549347245870303,6.8824848534359413,1368.9014989881716,0.96203773351558419,1316.9348954926663,3.1324643550581364E-4,0.1812715141890224,null,6.1529965747956887E-4,5.5706315950544968E-5,null,null,null,5.7813490090798758E-5,1.1084754502729848E-2,3.3975114279606534E-4,0.19373808573357501,0.18638334889477645,1.3802091787713872E-2,0.89723601323464441,0,7.8324476470667551E-2,1.0243238693810006E-2,3.815863854590076E-4,1.2230061328423869E-5,3.6336637701679777E-7,1.0000000000000004,3.0749038144378973E-3,0.89043166819711617,3.4460036901355034E-3,2.7674937827744237E-4,6.6881546774259462E-6,null,null,null,null,7.8847690778819529E-4,7.5541456838251878E-2,1.9474783499344897E-3,4.7064374692984737E-5,3.747253356450851E-5,1.0114441701100768E-2,9.1324459144729502E-5,3.841354156685222E-6,3.6802788561263254E-4,9.4878543438394523E-6,2.2929134585036279E-7,4.4740867349142869E-8,1.2076282317035368E-5,1.0903814403935809E-7,3.70548232529211E-9,3.5966089469150567E-7,0.98619790821228637,1.3760582890975523E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.5421301699931543E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2384884177292046E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9930336810619657E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE9","v":0.93043052393960379},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98553916683845666},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98553916683845666},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98747900156440593},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98747900156440593},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98434322497881099},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98434322497881099},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98644238234605042},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98644238234605042},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99199882495931302},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99199882495931302},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99307517848431548},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99307517848431548},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98981395035742736},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.98981395035742736},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99118291451886531},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Aza_ST*($B7-$B6))","v":0.99118291451886531},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98762813361328594},0.91891936181530265,{"$f":"p_NODAT_Tac_Aza_ST","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89723601323464441,1.0243238693810006E-2,1.2230061328423869E-5,0.98619790821228615,0.89723601323464419,7.7492842156291876E-3,2.9150128622790045E-3,0.93055011172795898,0.89723601323464408,1.5754463315862353E-2,0.89383384071588035,7.8655968499527468E-2,1.1290954061561352E-2,4.4734562979339016E-4,1.6897098994649346E-5,5.306783807990122E-7,1.0000000000000004]
[5,1.25,51.25,0.90279190176308977,0,7.9501263392899743E-2,1.7706834844010828E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ8*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":266.0850524221139},{"$f":"DZ8*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.3333215085036363},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3380407941073402},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.7600049335743038},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":444.76530781800841},63.337269285584092,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.4669202527435647},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":7.5021819361165258},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":4.82427184915908E-2},497.3104044798888,54.304927233891334,15.469432691947588,6.8572066410951917,1374.578312716066,0.95379934319607373,1311.071891840151,2.5389213224950933E-4,0.18017602831168952,null,7.0346879508891296E-4,6.3607975305231057E-5,null,null,null,5.8327310610566428E-5,1.1183271445863049E-2,3.4283485860887072E-4,0.19278143082941568,0.183874802105496,1.7706834844010828E-2,0.89043166819711617,0,7.8987460528387385E-2,1.23386694293127E-2,5.1310487412777278E-4,2.1564136660874822E-5,6.9799038458122647E-7,1.0000000000000002,2.479653893649611E-3,0.88368986523902393,3.9382257355449982E-3,3.1627984814649004E-4,7.6434807511505583E-6,null,null,null,null,7.9515103627649192E-4,7.6180883794389254E-2,1.9639629427072817E-3,4.7462755014360867E-5,4.5138185114313527E-5,1.2183524795468598E-2,1.1000644872978795E-4,5.1653245926875627E-6,4.9487326885530678E-4,1.2757961222810357E-5,3.0831945696809141E-7,7.8887435797292592E-8,2.129299234457864E-5,1.9225688049888903E-7,7.1178600907535622E-9,6.9087252449047293E-7,0.98229316515598952,1.1181492509595353E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7758624167617192E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4261993425948899E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4466714481848968E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE10","v":0.92655645536344289},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98174310608679394},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98019095073439422},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98418806269523329},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98284195002538177},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98023638284934755},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97855753435154202},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98288135528689502},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98142505262994606},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9898897569738756},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98902633575556975},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99124857812452982},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99050064345980682},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98713270675014775},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98603549737512119},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98885998724996416},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98790916138133233},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98423638631125931},0.91195057734028462,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89043166819711617,1.23386694293127E-2,2.1564136660874822E-5,0.98229316515598919,0.89043166819711583,3.7294412230903717E-3,3.0749038144378973E-3,0.92668219749397918,0.89043166819711583,1.9369432066475324E-2,0.8870607667180701,7.9553285029160814E-2,1.3401218507817534E-2,5.8654541373918945E-4,2.780754511413191E-5,9.4471962326933992E-7,1.0000000000000002]
[6,1.5,51.5,0.89818768377891367,0,8.0780286932146825E-2,2.1032029288939817E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ9*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":264.05244115917225},{"$f":"DZ9*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.2773026086921941},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3049027034970688},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.8453148936651351},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":441.36776644615242},64.638823840590106,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.3412456645688353},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":8.7020070675680756},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":5.4125926217921241E-2},506.11593850702042,54.124027646630616,15.389919946893237,6.8343640388798734,1381.0481804495482,0.94563150216240932,1305.9626654371684,2.4061518827803662E-4,0.17907458645919172,null,7.391979430901094E-4,6.6633013535798009E-5,null,null,null,5.9194413189827835E-5,1.1349524498306411E-2,3.4799624461674835E-4,0.19187774776020866,0.18144564284602599,2.1032029288939817E-2,0.88368986523902393,0,8.0119109529934257E-2,1.446376758632237E-2,6.5998595335060612E-4,3.4050953567388999E-5,1.1914488619574533E-6,1.0000000000000002,2.3418868742081933E-3,0.87687923683028812,4.1291171779034722E-3,3.3161038541272108E-4,8.0139712113741248E-6,null,null,null,null,8.0654312142851249E-4,7.727232312547011E-2,1.9921005317413156E-3,4.8142751294319279E-5,5.2912368104361606E-5,1.4281902277502668E-2,1.2895294071534017E-4,6.6439471686275913E-6,6.3653538019572303E-4,1.6410047195049254E-5,3.9657879120624953E-7,1.2456758439384775E-7,3.3622801832429248E-5,3.035841505659027E-7,1.2149975833533573E-8,1.1792988861239197E-6,0.97896797071106045,1.0641552454574682E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8762741071599216E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5068402106503647E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6415548485501987E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE11","v":0.92211519428720412},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97866868333146051},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97586564851296109},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98152147827407099},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97908929514965992},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97691122860856183},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97388035375073467},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97999665133646252},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97736609165338206},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9881789445619843},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98661704851142829},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98976650902191798},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98841314301328986},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98495891406575564},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98297523926074948},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98697607093083528},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98525643035160138},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98148892025143619},0.90504584638839125,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88368986523902393,1.446376758632237E-2,3.4050953567388999E-5,0.97896797071106023,0.8836898652390236,4.2621490644426385E-3,2.479653893649611E-3,0.92224653128605827,0.8836898652390236,2.2636090803174778E-2,0.88028455103465597,8.0760274916653926E-2,1.5534690390489537E-2,7.4081549838368136E-4,4.2041901297433747E-5,1.5354553449267626E-6,1.0000000000000002]
[7,1.75,51.75,0.89353488287397231,0,8.2224964808618226E-2,2.4240152317409742E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ10*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":261.93684694318932},{"$f":"DZ10*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.2189966932485801},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.270411724281324},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":1.8971969987054065},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":437.83151777632133},65.888087557839512,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2233746119046902},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":9.9125408869899641},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":6.0048378725602918E-2},515.49609726516451,53.935813021226387,15.305984051624673,6.8105977501651429,1387.7875136593864,0.93753360626723448,1301.0974324137235,2.7721622323192063E-4,0.17788127441038809,null,7.6191151808483414E-4,6.8446570300512993E-5,null,null,null,6.0180377389760829E-5,1.1538567588511081E-2,3.5385794413586574E-4,0.19094145463204204,0.17901403054708992,2.4240152317409742E-2,0.87687923683028812,0,8.1401440303373582E-2,1.6605613194656702E-2,8.216450434167566E-4,5.0032849027478501E-5,1.879461827896072E-6,1.0000000000000002,2.7007088144142002E-3,0.86958414520543836,4.245209716842494E-3,3.4093380490469522E-4,8.2392886884104727E-6,null,null,null,null,8.1945208997274196E-4,7.8509090214623989E-2,2.0239847080710878E-3,4.8913290705764885E-5,6.0747817794390278E-5,1.6396816630845582E-2,1.4804874601672885E-4,8.2713370369651983E-6,7.9245041116712757E-4,2.0429577132052286E-5,4.9371808061151753E-7,1.8303367426585035E-7,4.9403743264736807E-5,4.4607208847584143E-7,1.9166089723288153E-8,1.8602957381727839E-6,0.9757598476825905,1.2371170444536853E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9446084931319794E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5617197190121047E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7741812135411421E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE12","v":0.91744593899695259},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97575115383119171},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97176622242430721},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97898992849993283},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97553053865552164},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97375656797021337},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96944901973763487},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97725863191712214},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97351805356607923},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9865532074910992},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98432915452054792},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98835781931118549},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98643018533407634},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98289417675823954},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9800710719521385},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98518614760161272},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98273797272772001},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97888124904109086},0.89807062669301341,0.106,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87687923683028812,1.6605613194656702E-2,5.0032849027478501E-5,0.97575984768259028,0.8768792368302879,4.4687415345275672E-3,2.3418868742081933E-3,0.91758281209955694,0.87687923683028779,2.6034843446900886E-2,0.87323169101786324,8.2077870117420029E-2,1.7683674169239032E-2,9.0964838999739418E-4,5.9933084712133796E-5,2.3397738675781074E-6,1.0000000000000002]
[8,2,52,0.88841571366965644,0,8.3754751753951778E-2,2.7829534576392027E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ11*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":259.72004512444744},{"$f":"DZ11*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.1579014896304498},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2342707361475815},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.85861100756180098},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":564.32361989960987},67.110245833154806,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.1126238969406579},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":11.132845851115494},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":6.6010917219324561E-2},525.17150208637622,53.733449991055792,15.216552447374907,6.785044910209729,1523.6227241908439,0.92950505653679638,1416.2150263897581,2.8843886171280459E-4,0.17665491358264976,null,7.7793462712715835E-4,6.9636596678373142E-5,null,null,null,6.12258780119887E-5,1.173902618437239E-2,3.6007130860056307E-4,0.18995124703915306,0.17656064461836293,2.7829534576392027E-2,0.86958414520543825,0,8.2754299931466477E-2,1.8761735143821366E-2,9.9765173657803186E-4,6.9833320396789104E-5,2.8000859072601428E-6,1.0000000000000002,2.8070690089963737E-3,0.86209871531586901,4.3228054536493359E-3,3.471655370353793E-4,8.3898898881592131E-6,null,null,null,null,8.3307105845227786E-4,7.9813880132269532E-2,2.0576225305619666E-3,4.9726210182697755E-5,6.8635494194830996E-5,1.8525827816386765E-2,1.6727183323977032E-4,1.0043161368606916E-5,9.6220324723830374E-4,2.4805849273539414E-5,5.9947869758184192E-7,2.5546914610816486E-7,6.8955246388473514E-5,6.2260486220742792E-7,2.8554289815791991E-8,2.7715316174443508E-6,0.9721704654236083,1.2968132013995895E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9970549927373883E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6038396279378384E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8759716737935915E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE13","v":0.91263157742772405},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97236973459838461},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96702126842826874},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97605458117510779},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97140886055018505},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97010129730907102},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96432183869862398},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97408462070675861},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96906279798447603},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98466624664568247},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98167557899625768},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98672238801518275},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98412950554819811},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98049884785762265},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97670504221142129},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98310899784871586},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97981773281133888},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97585844920289622},0.89059923584221168,0.106,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86958414520543825,1.8761735143821366E-2,6.9833320396789104E-5,0.97217046542360797,0.86958414520543803,4.594382810435599E-3,2.7007088144142002E-3,0.91277516411110626,0.86958414520543803,2.9689085949616036E-2,0.86584143026065363,8.3445492758692674E-2,1.984617551390274E-2,1.0926214585634815E-3,8.1797208029401014E-5,3.3968505422468817E-6,1.0000000000000002]
[9,2.25,52.25,0.88312309229551511,0,8.5328270381645033E-2,3.1548637322840037E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ12*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":257.55030076743986},{"$f":"DZ12*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.0981031927462022},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1988969357487855},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.86969262754896592},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":559.60916673055783},68.313883883546225,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.0085677705390044},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":12.36233771006672},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":7.2012590309615709E-2},534.98775738447387,53.542464058763798,15.130098333871084,6.760928682272846,1529.5042106678848,0.9215452591266412,1409.5073541552247,2.3242612592595501E-4,0.17553453171996211,null,7.9017464423312685E-4,7.047339408858677E-5,null,null,null,6.2300471624131184E-5,1.1945063345030748E-2,3.6645730584870893E-4,0.18900142700671338,0.17417336902620664,3.1548637322840037E-2,0.8620987153158689,0,8.4136685585918872E-2,2.0930615883984111E-2,1.1875911805489308E-3,9.3761095662012924E-5,3.9936151772336198E-6,1.0000000000000002,2.2425941855587759E-3,0.85511737921923014,4.3785975258379024E-3,3.516462116600745E-4,8.4981735820041753E-6,null,null,null,null,8.4698725955962369E-4,8.1147146959641717E-2,2.0919944951714496E-3,5.0556871546080377E-5,7.6569845698548102E-5,2.0667437365744716E-2,1.8660867254084785E-4,1.1955243928204612E-5,1.1453937766251507E-3,2.9528548633942407E-5,7.1361136163317911E-7,3.4300341027521511E-7,9.258215728955382E-5,8.3593496218388481E-7,4.0725480917496662E-8,3.9528896963161235E-6,0.96845136267716003,1.0447638119456676E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.039869839816982E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6382243337471796E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9590686015706487E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE14","v":0.90771366521082286},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96883701100679798},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96207121877426982},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97298641707475175},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96710611634548194},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96628360023602755},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9589752753762314},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97076784423884488},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96441350310813867},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98269170599740885},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97890107414390148},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98501059813660119},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98172308069001391},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97799369283553239},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97318828476624697},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98093587753216704},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97676527562874094},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97269980688181124},0.8829329068545485,0.106,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8620987153158689,2.0930615883984111E-2,9.3761095662012924E-5,0.96845136267715992,0.8620987153158689,4.6783608805728745E-3,2.8070690089963737E-3,0.90786443563924912,0.86209871531586879,3.3137882454658207E-2,0.85860804726754947,8.4831215035699251E-2,2.2020846978280176E-2,1.2893243374215071E-3,1.0793590079275457E-4,4.748025598683404E-6,1]
[10,2.5,52.5,0.87835056799773004,0,8.6922304415793836E-2,3.4727127586476385E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ13*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":255.38143931889255},{"$f":"DZ13*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.0383292288770667},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1635375295930448},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.87771712684033876},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":554.89663195828609},69.497251885090549,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9108362074070033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":13.600508683056896},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":7.8050659298771669E-2},544.84180589516416,53.353194873965414,15.043961671988825,6.7370292319455434,1535.4202942704064,0.91365362527769012,1402.8423181850947,2.7853178913154726E-4,0.17431898925023356,null,7.9975021495916408E-4,7.1060996314269246E-5,null,null,null,6.3387104854581338E-5,1.2153409449482849E-2,3.7291553804546081E-4,0.18805804434302142,0.17181991397663413,3.4727127586476385E-2,0.85511737921923026,0,8.5525744485479629E-2,2.311107807257624E-2,1.3910574942940831E-3,1.2211070592349623E-4,5.5024360201331881E-6,1.0000000000000002,2.6970776588396517E-3,0.84763783611998211,4.418998066937482E-3,3.5489078875190603E-4,8.5765847191422985E-6,null,null,null,null,8.6097063889662448E-4,8.2486849918859781E-2,2.1265323849292126E-3,5.1391542794014417E-5,8.4546565268456785E-5,2.2820482740084864E-2,2.0604876722291784E-4,1.4003498792198767E-5,1.3416305400278878E-3,3.458758329098293E-5,8.3587218301368902E-7,4.4671394107697566E-7,1.2057530367712932E-4,1.0886883052899454E-6,5.6111904425630538E-8,5.4463241157075573E-6,0.965272872413524,1.2671674619980061E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0761769861177642E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6673826895392317E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0295350990531323E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE15","v":0.90271767641691381},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96599971557848829},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95810095635436576},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97052113754673808},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96365287537628586},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9632182692158987},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95468863948668481},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96810343538635057},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96068337864218634},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98110352079376861},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9766711103288328},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98363341472891519},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97978828788574079},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97597971995593313},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9703637293713967},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97918829291751308},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97431255422151009},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97016251801347086},0.87578285400790268,0.106,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85511737921923026,2.311107807257624E-2,1.2211070592349623E-4,0.96527287241352366,0.85511737921923003,4.7387419110799809E-3,2.2425941855587759E-3,0.90287413096263625,0.85511737921923003,3.6555678180297604E-2,0.85137760766960624,8.6215796235638451E-2,2.4206491993171111E-2,1.4993524645290227E-3,1.3863679644580425E-4,6.4366603120721898E-6,1.0000000000000002]
[11,2.75,52.75,0.87309490492071629,0,8.852086630516523E-2,3.8384228774118817E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ14*(c_Tacrolimus*weight*(Costs!$C$22*(365.2425/4)))","v":253.09120563592938},{"$f":"DZ14*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.9752102382615027},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1261993662715977},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.88308317613682086},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":549.92037776979441},70.653791696068225,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.81900261285841},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":14.846773359873099},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":8.4121024348526585E-2},554.64927730528859,53.142199883297998,14.951122887020359,6.7103864147107295,1540.8527513698596,0.90582957127269037,1395.7499871677053,3.072879736229306E-4,0.17304580530879315,null,8.0701460479785643E-4,7.1432303307958884E-5,null,null,null,6.4474071624454014E-5,1.2361820132264842E-2,3.7937698903184265E-4,0.18703721138344304,0.16942383699950378,3.8384228774118817E-2,0.84763783611998211,0,8.6905847985797258E-2,2.5301905913765986E-2,1.6076474347639623E-3,1.5516288696811227E-4,7.3708846040111923E-6,1.0000000000000004,2.978881489623191E-3,0.83984725090289047,4.4460142441808351E-3,3.5706046439007617E-4,8.6290188975250835E-6,null,null,null,null,8.7486386601274353E-4,8.3817915681432834E-2,2.1608476055172991E-3,5.2220832834380959E-5,9.2561205195050808E-5,2.498376343081531E-2,2.2558127775562412E-4,1.6183866593108041E-5,1.550524622399856E-3,3.997292691388802E-5,9.6601885711017236E-7,5.6762774584099438E-7,1.5321189140714257E-4,1.3833678151286946E-6,7.5165684965586648E-8,7.2957189190456059E-6,0.96161577122588149,1.4122329976289788E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1077736880210255E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6927580762005311E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0908593600312806E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE16","v":0.89766100035362484},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96256894568717788},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95330662056797055},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96753889167052243},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95948029841846072},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95951276819932774},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9495142371050681},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96488105706567018},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9561777279646968},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97918033934654003},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97397276046473713},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98196533877573999},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97744630969042745},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97354213702721737},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9669482650936293},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97707247779899498},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97134542531303936},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96709398507189503},0.86812255407561079,0.106,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84763783611998211,2.5301905913765986E-2,1.5516288696811227E-4,0.96161577122588116,0.84763783611998189,4.7824654404085305E-3,2.6970776588396517E-3,0.8978245735178908,0.84763783611998189,4.0365795384546266E-2,0.84374254351143629,8.7584888955705459E-2,2.6401788707244335E-2,1.7223015933256743E-3,1.7417385264457142E-4,8.507995097647832E-6,1.0000000000000002]
[12,3,53,0.86754210722193414,0,9.0110530783092363E-2,4.2347361994973721E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ15*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":222.97255005978644},{"$f":"DZ15*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.913280378057693},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0895646353892872},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.88687857369674095},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":155.72510678197506},71.786400238678311,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.73261877633829},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":16.100516667133363},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":9.0221409257956769E-2},564.36037700096165,52.939211998663225,14.86098510218609,6.6847546729613221,1129.1424662950856,0.89807251839304003,1014.0518183301558,2.4593099582473382E-4,0.17189675652970451,null,8.129179611452036E-4,7.1675797013258255E-5,null,null,null,6.5551586645510866E-5,1.2568419309660833E-2,3.8578388731073433E-4,0.18604703606730477,0.16708373022052514,4.2347361994973721E-2,0.83984725090289047,0,8.8263929925613688E-2,2.7501671500722691E-2,1.8369557518873865E-3,1.9318481832103059E-4,9.6451055912844733E-6,1.0000000000000002,2.3594775530562904E-3,0.83265538943155271,4.4651227404920819E-3,3.5859507228649034E-4,8.6661055029017637E-6,null,null,null,null,8.8853540646447533E-4,8.5127742351999505E-2,2.1946152768048312E-3,5.3036890344873645E-5,1.0060854180950448E-4,2.7155869485398089E-2,2.4519347351509703E-4,1.8492267759163757E-5,1.7716851729860895E-3,4.5674503268822514E-5,1.1038078733106993E-6,7.0672223942832671E-7,1.9075574052829447E-4,1.7223555533077949E-6,9.8357389551286239E-8,9.5467482017331877E-6,0.95765263800502665,1.1286043030209386E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1357934649170126E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7152608258569953E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1452413685136794E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE17","v":0.89255634290589081},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95875895823406332},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94799055158621959},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96422532329033428},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95485033604457514},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95539897256396222},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94377927766268643},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9613016489321663},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95118009296415396},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97704097412810487},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97097364266731123},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98010923557341822},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97484225796953528},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97083209033339535},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96315514728689544},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9747193251518701},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96804855731304562},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96368560031032613},0.86014369512405264,0.106,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83984725090289047,2.7501671500722691E-2,1.9318481832103059E-4,0.95765263800502631,0.83984725090289025,4.8117037274684367E-3,2.978881489623191E-3,0.89272797959190031,0.83984725090289025,4.4031321419332928E-2,0.83625132016722159,8.892839750905264E-2,2.8605375667606049E-2,1.9577686971181743E-3,2.148075310590738E-4,1.1009008609818078E-5,1.0000000000000002]
[13,3.25,53.25,0.86260089950983931,0,9.168381964646892E-2,4.5715280843692134E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ16*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":220.97941411055206},{"$f":"DZ16*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.8514830507860234},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.053008304624238},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.88932283821711289},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":154.3330910004706},72.892360342503864,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.65124344763071},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":17.361133083036339},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":9.6348417299725056E-2},573.93653735251451,52.736716978509321,14.771334074184535,6.6591851663305972,1138.2111781666597,0.89038189287598191,1013.4426233086319,3.0178662225696136E-4,0.17063858703938886,null,8.17653286800541E-4,7.1809538809855487E-5,null,null,null,6.6614233478542607E-5,1.2772168553010532E-2,3.9210412901522743E-4,0.1850607234027605,0.16477471720034842,4.5715280843692134E-2,0.83265538943155271,0,8.9592865092491605E-2,2.9709079834489407E-2,2.0785816423489617E-3,2.36430243797117E-4,1.2372911628351683E-5,1.0000000000000004,2.9128199314173552E-3,0.82489686738372558,4.4774287555626666E-3,3.5958337129197499E-4,8.6899895551708924E-6,null,null,null,null,9.0191353215706522E-4,8.6409457890655406E-2,2.2276582358207214E-3,5.3835433858408017E-5,1.0868383765588899E-4,2.9335522188004684E-2,2.6487380882883285E-4,2.092466748320226E-5,2.0047256297856049E-3,5.1682346687141239E-5,1.2489983930132915E-6,8.6492568524311367E-7,2.3345740431764822E-4,2.1079137942256704E-6,1.2617459470978774E-7,1.2246737033641896E-5,0.95428471915630808,1.4058518841104706E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1609992379155656E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7355036422716161E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1941618351576896E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE18","v":0.88741343538256967},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95572438410908478},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94376260609769014},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96158486475514982},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95116555884137122},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95212339619426389},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93922009538036111},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95845008647520702},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94720414459872193},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97533428587105353},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96858301259686874},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97862812745659411},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97276576177546692},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96867130580569938},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9601339129391383},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97284246536336572},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96542133407078501},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96097038333041374},0.85277802917214729,0.106,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83265538943155271,2.9709079834489407E-2,2.36430243797117E-4,0.95428471915630786,0.83265538943155248,4.8323839182814734E-3,2.3594775530562904E-3,0.88759132607860736,0.83265538943155248,4.7687947378188864E-2,0.82877612840763915,9.0239875869354835E-2,3.0815921814803394E-2,2.205353252188489E-3,2.6078499740095324E-4,1.3988280424616271E-5,1.0000000000000002]
[14,3.5,53.5,0.85710477092984771,0,9.3234615157466977E-2,4.9660613912685593E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ17*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":218.92496680362402},{"$f":"DZ17*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.7877847603420616},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0153274553473608},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.89040392008400648},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":152.89825507038177},73.967301877878086,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.574388697876412},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":18.627953029299405},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":0.10249800900148928},583.34083184392443,52.520692001502518,14.677923582003015,6.6319072012834592,1146.9602342525479,0.88275712587216437,1012.4873198784436,2.91104652228038E-4,0.16940574018551999,null,8.2121194757653348E-4,7.1832846487841017E-5,null,null,null,6.7657609784720364E-5,1.2972223872433459E-2,3.9831155025176845E-4,0.18402808266428236,0.16245210133248697,4.9660613912685593E-2,0.82489686738372558,0,9.0886886646218079E-2,3.1922763795117381E-2,2.3321248620280168E-3,2.8513975100478945E-4,1.5603649220880858E-5,1.0000000000000002,2.8001613234743088E-3,0.81724511339379002,4.4828716238102086E-3,3.6002048933913932E-4,8.7005533119168919E-6,null,null,null,null,9.1494018945844702E-4,8.7657500364136914E-2,2.2598330944828748E-3,5.4612998139839104E-5,1.1678209144020958E-4,3.1521371608653634E-2,2.84610095023538E-4,2.3477036587361822E-5,2.2492599701228752E-3,5.7986505404149206E-5,1.4013499136303445E-6,1.0431182177331732E-6,2.8155444527004457E-4,2.5421875170117203E-6,1.5912051872471171E-7,1.5444528702156145E-5,0.95033938608731472,1.3641605280190594E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1839300722113198E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7539194499879552E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.238667001269801E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE19","v":0.88223999272151021},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95195701617318995},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93852134390567654},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95830520856145207},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9465945510154391},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94805803480462869},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93357057235622898},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95490913161640423},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94227372014757593},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97321207848503777},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9656127390616831},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97678593297691152},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97018482429691977},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96598589287564185},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95638298654243203},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97050912483617202},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96215802717800814},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.95759885657511568},0.84483200825495652,0.106,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82489686738372558,3.1922763795117381E-2,2.8513975100478945E-4,0.95033938608731439,0.82489686738372525,4.8457021164098118E-3,2.9128199314173552E-3,0.88242592005124421,0.82489686738372536,5.1588895352533984E-2,0.82107099038875786,9.1513629317082595E-2,3.3031994493796513E-2,2.4646542393130929E-3,3.1234035083949161E-4,1.7495857676839534E-5,1.0000000000000004]
[15,3.75,53.75,0.8517258795369399,0,9.4756943670678093E-2,5.3517176792382375E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ18*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":216.86944033627142},{"$f":"DZ18*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.7240530104494542},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9776268130676815},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.89054568093831932},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":151.46266544943592},75.011821195249482,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.501544924093356},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":19.900277184529589},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":0.10866703654384537},592.54938560698497,52.303311371348656,14.584612817964253,6.6044580548309382,1155.4884094817078,0.87519765340356559,1011.280744513409,3.0304540693818589E-4,0.16815372640676637,null,8.2396263890285567E-4,7.178017782347721E-5,null,null,null,6.8677439748893298E-5,1.3167765538834475E-2,4.0438070615320077E-4,0.18299333831516745,0.16015534028191936,5.3517176792382375E-2,0.81724511339379002,0,9.2140371987947126E-2,3.4141225192475651E-2,2.5971836165981691E-3,3.3954095067419376E-4,1.938806613279821E-5,1.0000000000000004,2.9142516735963199E-3,0.80947849663359184,4.4835853400201579E-3,3.6007780805819218E-4,8.7019385235525007E-6,null,null,null,null,9.2755877678567277E-4,8.8866446955373532E-2,2.2910000511607376E-3,5.5366204627180182E-5,1.2489782237834642E-4,3.3711938395238658E-2,3.0438897485864682E-4,2.6145330288168507E-5,2.5049006761984601E-3,6.4576989110469107E-5,1.5606210010715395E-6,1.2421324984208994E-6,3.3527161217143106E-4,3.027206004341811E-6,1.9771266941783443E-7,1.9190353463380375E-5,0.94648282320761801,1.4331992474778898E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2049815372980366E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7708259318099436E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2795246054242688E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE20","v":0.8770422947857115},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94831476007685456},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93346221926561834},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95513280145851798},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94217911946869337},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9441289562164944},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92811986798715174},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95148493164590142},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93751298887076706},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97115676402793438},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96273862006588007},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97500128831648736},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96768641724262872},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96338665695734094},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9527564996034934},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96824982896239942},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95900133958299005},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95433862268349645},0.83699533564096895,0.106,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81724511339379002,3.4141225192475651E-2,3.3954095067419376E-4,0.94648282320761767,0.81724511339378969,4.8515926664612647E-3,2.8001613234743088E-3,0.87723597292973998,0.8172451133937898,5.5514323516490549E-2,0.81336180501369093,9.274520214167041E-2,3.5252120723466618E-2,2.7352707054030044E-3,3.6969477597804696E-4,2.1583123300795968E-5,1.0000000000000002]
[16,4,54,0.84624136148933138,0,9.6247168270070335E-2,5.7511470240598717E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ19*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":214.73563099501371},{"$f":"DZ19*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.6578940942713078},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9384903757872589},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.88956914654509722},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":149.97240269094553},76.021385858928198,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.432179925658399},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":21.177375216891637},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.11485114254802398},601.53541237029697,52.068244966359721,14.48640517030452,6.5747756853758412,1163.6046176389264,0.86770291632177787,1009.6631201707836,3.5117225953896635E-4,0.16681116765114881,null,8.2575111145641886E-4,7.1637322753765248E-5,null,null,null,6.967116072048269E-5,1.3358302295074714E-2,4.1029621813546628E-4,0.18189799801882858,0.15783342335403053,5.7511470240598717E-2,0.80947849663359184,0,9.3350032295393695E-2,3.6363016254457585E-2,2.8733577942078397E-3,3.9984860128190015E-4,2.3778180468793723E-5,1.0000000000000004,3.3919045610892105E-3,0.80123954788239926,4.4786688316554631E-3,3.5968296209876383E-4,8.6923963490881907E-6,null,null,null,null,9.3973618621970561E-4,9.0033125700275746E-2,2.3210773317973916E-3,5.6093077100847049E-5,1.3302573412892925E-4,3.5905792979728908E-2,3.2419754059974479E-4,2.8925520739287203E-5,2.7712618529061482E-3,7.1443849330176E-5,1.726571232228414E-6,1.4627541718140593E-6,3.9482096315654583E-4,3.5648839535402741E-6,2.4248150909859236E-7,2.3535698959695129E-5,0.94248852975940167,1.6846817629246391E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2244528308444096E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7864633740989403E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3173153435423087E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE21","v":0.87182556062039585},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94450232838183912},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92817524658481765},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95181040884264889},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93756137635589432},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94001764826668599},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92242631096391092},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94789985811686206},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93253611396617642},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96900162391322853},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95972758387836776},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97312941659519947},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96506791091901989},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96066279856407522},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94896044023418991},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96588132611774846},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95569530901112165},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.9509253477243016},0.82904102438788407,0.106,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80947849663359184,3.6363016254457585E-2,3.9984860128190015E-4,0.94248852975940123,0.8094784966335915,4.8523650866019018E-3,2.9142516735963199E-3,0.87202741415343998,0.80947849663359162,5.9759118859527741E-2,0.80535902225799549,9.3930913413662442E-2,3.747478476404132E-2,3.016801330581834E-3,4.3305670688431098E-4,2.6302667307128771E-5,1.0000000000000002]
[17,4.25,54.25,0.84029236596851109,0,9.770086655303252E-2,6.2006767478456758E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ20*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":212.60627100645925},{"$f":"DZ20*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.5918731306022487},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8994355445855242},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.8879244428361095},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":148.4852473818907},76.997949287882221,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.365749188789064},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":22.458499897365552},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.12104723673233182},610.28503148821096,51.832423457923518,14.388608011276146,6.5449979672914944,1171.4650580418452,0.86027236026664922,1007.7790104515653,3.0226733150194406E-4,0.16557266489966482,null,8.2696720142620879E-4,7.1440739838758162E-5,null,null,null,7.0635655510707391E-5,1.3543236562279798E-2,4.1603942377341983E-4,0.18080325181399565,0.15554004018191137,6.2006767478456758E-2,0.80123954788239937,0,9.4511794531931217E-2,3.858655327362507E-2,3.1602448669558283E-3,4.6626481248672182E-4,2.8827154145463816E-5,1.0000000000000004,2.8951598512565293E-3,0.79350630542832934,4.4703883249996744E-3,3.5901795263421462E-4,8.6763251796115292E-6,null,null,null,null,9.5143141531189434E-4,9.1153608285059792E-2,2.3499636634446335E-3,5.6791168114899828E-5,1.4116003306243274E-4,3.8101371567993141E-2,3.4402167256949632E-4,3.1813555772492367E-5,3.0479552749370083E-3,7.8577077514114447E-5,1.8989587322130639E-6,1.7057226096289603E-6,4.6040206658676372E-4,4.1570232903291161E-6,2.9396916426736237E-7,2.8533184981196453E-5,0.93799323252154376,1.4523605945355983E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2425759471221125E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8010180920078663E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3524894802529651E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE22","v":0.86659420092491546},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94003940809919073},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92199730335643293},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94791883832377},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93216094040270936},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93520661415127093},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91577669039274034},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94370193189858331},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92671826682224501},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96647380424018781},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95619935913914145},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97093313336409437},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96199822698144422},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95747003297778899},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9445165114138192},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96310393535291405},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9518227721788951},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94692875339103266},0.82060296637772823,0.106,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80123954788239937,3.858655327362507E-2,4.6626481248672182E-4,0.93799323252154321,0.80123954788239893,4.847044190103315E-3,3.3919045610892105E-3,0.8668058357804983,0.80123954788239904,6.4017549752045377E-2,0.7973729266553643,9.5067895570995348E-2,3.9698453228848532E-2,3.3088446538784219E-3,5.026219782938E-4,3.1708160574601225E-5,1.0000000000000002]
[18,4.5,54.5,0.83485563775650207,0,9.9116030217864207E-2,6.602833202563399E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ21*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":210.5302903365552},{"$f":"DZ21*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.5275071966492728},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8613597494748033},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.88590304166772449},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":147.03537244700996},77.943350276580617,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.301742991452329},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":23.742951741186285},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.12725242838367062},618.79434501191554,51.605871014543951,14.294352337357235,6.5163906751279717,1179.1666892479045,0.85290543562527976,1005.7176787678029,3.1439401595817777E-4,0.16431621735291213,null,8.2786231183783632E-4,7.1214004660170171E-5,null,null,null,7.1569566327492692E-5,1.3722308097285606E-2,4.2160200969751485E-4,0.17974516735867896,0.15330563026759289,6.602833202563399E-2,0.79350630542832923,0,9.5623996610059464E-2,4.0810353184071994E-2,3.4574444408010164E-3,5.3897914410087813E-4,3.4589167003738635E-5,1.0000000000000002,3.01148545972061E-3,0.78566775148518897,4.4602112786798027E-3,3.5820063161689022E-4,8.6565731230070993E-6,null,null,null,null,9.6262773215834759E-4,9.2226291679398262E-2,2.3776177195648563E-3,5.7459478938004375E-5,1.4929529372323633E-4,4.0297209741980117E-2,3.6384814836863878E-4,3.4805404700702966E-5,3.3345947750220294E-3,8.5966718169931873E-5,2.0775429083522258E-6,1.9717312728536953E-6,5.3220209877681069E-4,4.8053140512137808E-6,3.527281418583358E-7,3.4236438861880297E-5,0.93397166797436637,1.5256127997268804E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2595345410936819E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8146375792751793E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3854034611399261E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE23","v":0.86135199490725733},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93620789922831493},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9167029951972393},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94457585509522735},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92752904497396671},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93107776074832937},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9100811228022484},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94009692605611095},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92173059955373027},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96429932176506106},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95316733300694534},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96904322489091255},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95935903224006291},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95472538338516288},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94070115641836949},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96071536186682538},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94849602584401649},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94349678271703108},0.81268283598189384,0.106,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79350630542832923,4.0810353184071994E-2,5.3897914410087813E-4,0.93397166797436604,0.79350630542832901,4.8380826028135001E-3,2.8951598512565293E-3,0.86157184771139916,0.79350630542832901,6.8108601200492794E-2,0.7895870284567591,9.6155249784068766E-2,4.1921690638616928E-2,3.6110017081263479E-3,5.7857398052381034E-4,3.7854231412592465E-5,1.0000000000000004]
[19,4.75,54.75,0.82931894839529763,0,0.10049218122935119,7.0188870375351584E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ22*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":208.32930024524453},{"$f":"DZ22*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.4592653363553598},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8209911424967116},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.88282465496740936},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":145.4981903279396},78.849624878608509,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.239612884070183},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":25.029978118293975},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.13346154359308812},627.04140572073732,51.35134187296363,14.192121606763306,6.4842507016688513,1186.3123690337022,0.84560159749136787,1003.1476343786677,3.9928064332501182E-4,0.16289722801892839,null,8.278489197354362E-4,7.0902563544934628E-5,null,null,null,7.24726465540106E-5,1.3895469706969211E-2,4.2698220180281563E-4,0.17859018470085983,0.15101614547932551,7.0188870375351584E-2,0.78566775148518897,0,9.6686502958078069E-2,4.3033028093161875E-2,3.7645589754516802E-3,6.1816881694674245E-4,4.1119295821446302E-5,1.0000000000000004,3.8606349093646551E-3,0.77699682146682814,4.4447126807124274E-3,3.5695593551748623E-4,8.6264927662199674E-6,null,null,null,null,9.7332377198575419E-4,9.3251045128714641E-2,2.4040361292711645E-3,5.8097928106516204E-5,1.5742643882524329E-4,4.2491937060213404E-2,3.8366459412322786E-4,3.7897065564964888E-5,3.630796938242377E-3,9.3602886761577189E-5,2.2620848827613817E-6,2.2614284831190697E-6,6.1039605220022909E-4,5.5113362633942803E-6,4.1932009545226403E-7,4.0699975725994038E-5,0.92981112962464862,1.9764571867841751E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2754765802059606E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8274406689103629E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4163444678955812E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE24","v":0.85610221808009646},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93219900025532432},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91117307516595802},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9410761215523773},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92268715920324229},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9267592585910327},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90413501342565961},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93632402322485375},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91651903202685736},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9620198886042598},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94999197525572687},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96706148286068472},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95659386075874353},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95185008736930865},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93670900951771829},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95821209688779307},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94501317756687997},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.93990510952868811},0.80465484905232587,0.106,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.78566775148518897,4.3033028093161875E-2,6.1816881694674245E-4,0.9298111296246484,0.78566775148518853,4.8270684834197004E-3,3.01148545972061E-3,0.85633072198393012,0.78566775148518875,7.2704851842511173E-2,0.7813322864760085,9.7191130383752572E-2,4.4142978609081965E-2,3.9228724643450104E-3,6.6108387795427441E-4,4.4796346346797998E-5,1.0000000000000002]
[20,5,55,0.82295374953079203,0,0.10182541715953755,7.5220833309670762E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ23*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":206.1531238366172},{"$f":"DZ23*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.3917928261251928},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7810776460654045},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.90031896861621374},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":143.97833820480139},76.774637842839553,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.157077805342464},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":26.289003024672528},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.13892089715624759},634.84695235823438,51.09150793267812,14.090628535633103,6.4514408792151006,1190.0448207579968,0.83836030562490627,997.68633963801096,3.00556694044027E-4,0.16168316640071959,null,8.4503242185607005E-4,5.013628355343109E-5,null,null,null,9.4648644769401464E-5,1.4017376598497531E-2,4.3148498928431136E-4,0.17742240203272436,0.1487438991928598,7.5220833309670762E-2,0.77699682146682825,0,9.7695757809427061E-2,4.5252929125002055E-2,4.08118595323834E-3,7.0399893896180637E-4,4.8473396872149702E-5,1.0000000000000004,2.8608949072274777E-3,0.76934439334856264,4.532790417642046E-3,2.5263734996426747E-4,6.105443431790123E-6,null,null,null,null,1.2694390268870519E-3,9.3942189478344373E-2,2.4255123636233002E-3,5.8616940572342724E-5,1.6554743633512137E-4,4.4683925379525861E-2,4.0345630914107099E-4,5.3030109404853448E-5,3.9243827235912821E-3,1.0132443014705951E-4,2.4486900951452341E-6,2.5754182498516302E-6,6.9514695875133169E-4,6.276561960623087E-6,6.3803618426027135E-7,4.7835360687889433E-5,0.92477916669032956,1.4800967520229635E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3450593581064234E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.307030608419581E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1586784157024509E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE25","v":0.85084773704926397},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92702946470854553},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90405654421854909},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93656016101044337},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91645022550100474},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92119277081463213},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89648731046646268},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93145730112546055},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90980926395847594},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95907402500523731},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9458928163239807},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96449940603248496},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95302237678673485},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94813691989063942},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93156084898887215},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95497786048735689},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94051883386207902},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93527235897421246},0.79577437015793551,0.106,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77699682146682825,4.5252929125002055E-2,7.0399893896180637E-4,0.92477916669032922,0.7769968214668278,4.8102951089961333E-3,3.8606349093646551E-3,0.85108778885366521,0.77699682146682791,7.7396895776815064E-2,0.77317060740769539,9.8085368852706745E-2,4.6307502109057742E-2,4.2368736849874135E-3,7.502351639300988E-4,5.2517004807903728E-5,1.0000000000000002]
[21,5.25,55.25,0.81750293983057432,0,0.10292410192546655,7.957295824395938E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ24*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":203.87208733304755},{"$f":"DZ24*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.3210691209088639},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7392408988311407},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.89589270829795065},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":142.38525128447546},77.488236745417538,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.052974482363599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":27.518430116388707},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.14482055909517971},641.38554568473944,50.799247635674988,13.981469291090301,6.4145365069671341,1194.9988023672979,0.83118102441222164,993.26032872302869,4.8236334164658909E-4,0.16009251600215532,null,8.4368422537518405E-4,4.9844583362632437E-5,null,null,null,9.55497186702037E-5,1.4150837949742446E-2,4.3564926874750562E-4,0.17615044508969988,0.14641290740032553,7.957295824395938E-2,0.76934439334856253,0,9.8474979895986414E-2,4.736207509311343E-2,4.3925614167364862E-3,7.9647138889839123E-4,5.6560612743657754E-5,1.0000000000000002,4.6895023130281979E-3,0.75988691455722646,4.5105057484792384E-3,2.5139530273874164E-4,6.0754270898829114E-6,null,null,null,null,1.2795640819505516E-3,9.4691473076144617E-2,2.4448582681675371E-3,5.9084469723706754E-5,1.7326326190992346E-4,4.6766551253163431E-2,4.2226057804007228E-4,5.7076059548877521E-5,4.2237948316165858E-3,1.0905501183635794E-4,2.6355137346645673E-6,2.9137074460347684E-6,7.8645667355928131E-4,7.1010078930750963E-6,7.4448501369872847E-7,5.5816127729959024E-5,0.92042704175604084,2.4532911810460356E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.359649966278847E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3151627571478814E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1783312398183491E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE26","v":0.84559108140161887},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92317589832582381},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89876218429440113},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93319158279136194},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91180594560225547},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9170449835254022},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89080103620350226},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92782835332862512},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90481536247584693},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95687327152323065},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94283384170693219},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96258467325093588},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95035581549903747},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94536498166761296},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92772304918922621},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95256233735842888},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93716625392224262},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93181801990865465},0.78793700712407455,0.106,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76934439334856253,4.736207509311343E-2,7.9647138889839123E-4,0.92042704175604062,0.76934439334856231,4.7915332110381034E-3,2.8608949072274777E-3,0.84583935630782447,0.76934439334856231,8.2674490198408015E-2,0.76461565395289444,9.883847936030514E-2,4.8412439958591569E-2,4.5518883616033666E-3,8.4599153714701517E-4,6.1056631050678217E-5,1.0000000000000002]
[22,5.5,55.5,0.81024523106669177,0,0.1039787467804518,8.5776022152856665E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ25*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":201.50923019532337},{"$f":"DZ25*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.2478085608892462},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6959034701372366},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.89071409471404694},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":140.7350204377457},78.165182113260087,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.947853312602078},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":28.746460430505504},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.15070607909398284},647.64035154556996,50.487357847081967,13.866995477907214,6.3751534741823095,1199.4587370390127,0.82406322282635724,988.42983249160102,3.6745671647278654E-4,0.15873987152339944,null,8.416863670143342E-4,4.9511433557820424E-5,null,null,null,9.6407197900858407E-5,1.427784454394446E-2,4.3961288332425655E-4,0.17481239066561396,0.14405646204188605,8.5776022152856665E-2,0.75988691455722646,0,9.9201978824623852E-2,4.9462804824069707E-2,4.7112153064702489E-3,8.9551168539563921E-4,6.5552649357698701E-5,1.0000000000000002,3.5257436980653972E-3,0.75162075516746263,4.4844332443467663E-3,2.4994213862920709E-4,6.0403087225111586E-6,null,null,null,null,1.2890105598039471E-3,9.5390539981770495E-2,2.46290761779427E-3,5.9520665255136317E-5,1.8094829861621347E-4,4.8840866714187144E-2,4.4098981126635344E-4,6.1216584099457012E-5,4.5302057214913977E-3,1.1696629648777109E-4,2.8267043916233433E-6,3.2760235987350602E-6,8.8425165178101313E-4,7.9840100158910572E-6,8.6284364132046342E-7,6.4689805716378236E-5,0.9142239778471436,1.8660990842921665E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3735125089882892E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3228891149345754E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1970033959374274E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE27","v":0.84033449928173187},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91682177241941354},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89005212303570802},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92763300056600029},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90415731838708147},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9102088722290147},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88145229474212472},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92184251714813104},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89659557140511603},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95323544216919254},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93778370290892221},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95941832956270778},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94595096357582575},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94078682516376888},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92139460715745702},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94857074349278436},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93163383375825226},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92612045766638107},0.77825097106764674,0.106,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75988691455722646,4.9462804824069707E-2,8.9551168539563921E-4,0.91422397784714338,0.75988691455722623,4.7679764783078631E-3,4.6895023130281979E-3,0.84059730581630221,0.75988691455722623,8.8306551156769206E-2,0.7557538348623446,9.9538476025370554E-2,5.0508260647340167E-2,4.873985906602824E-3,9.4836481683221172E-4,7.0526584740795669E-5,1.0000000000000004]
[23,5.75,55.75,0.804175689586342,0,0.10498723025297654,9.0837080160681719E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ26*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":199.39354150273195},{"$f":"DZ26*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.1822114767609584},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6570993857134146},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.88626782877090204},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":139.25741322787673},78.815491984658493,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.841260712577554},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":29.972471520446909},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.15657662445351117},653.64028460724955,50.224196883853033,13.768384374256659,6.3419235409764658,1204.137123670326,0.817006374387795,983.78770567564095,3.0468337854045298E-4,0.15751971626111905,null,8.403130360242916E-4,4.9219403298381911E-5,null,null,null,9.7219266949131574E-5,1.4398127589399077E-2,4.4336723132883869E-4,0.17365264616665924,0.1418753188474689,9.0837080160681719E-2,0.75162075516746263,0,9.9874973226117256E-2,5.1553716470610612E-2,5.0367565067353974E-3,1.001217948268784E-3,7.5500520123892637E-5,1.0000000000000002,2.8867318226938141E-3,0.74401727085652858,4.4620478538752624E-3,2.4869447765096618E-4,6.0101567140065611E-6,null,null,null,null,1.2977553136938626E-3,9.6037677267979848E-2,2.4796161860890752E-3,5.992445835447243E-5,1.8859741811811217E-4,5.0905487541960157E-2,4.5963151053234394E-4,6.5446600977798447E-5,4.8432393045664372E-3,1.2504857379250472E-4,3.0220273986572269E-6,3.6627256567361453E-6,9.8862877948748245E-4,8.926443124565386E-6,9.9378353649466355E-7,7.4506736587397977E-5,0.90916291983931852,1.544093766969179E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3867198971941967E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3302503190690156E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2147930914986897E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE28","v":0.83508000108361113},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91201613013237082},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88348108959371541},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92342557673364833},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89838036548651989},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90504132398206161},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87440447015559331},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91731368129274116},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89039106104382859},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95047662653543186},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93395909957489587},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95701598635431884},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94261292245565187},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93731808989389043},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91660812895764021},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9455446837731728},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92744601532356008},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92180993895819396},0.76978504482409216,0.106,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75162075516746263,5.1553716470610612E-2,1.001217948268784E-3,0.9091629198393183,0.7516207551674623,4.7404156916984845E-3,3.5257436980653972E-3,0.83535339309382439,0.75162075516746241,9.3058673993020133E-2,0.7478190130119956,0.10018734917398618,5.2593757338155404E-2,5.2027809684513293E-3,1.0574476507743855E-3,8.0977863617256614E-5,1.0000000000000002]
[24,6,56,0.79876474641550876,0,0.10595498575913298,9.5280267825358519E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ27*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":197.52192722420853},{"$f":"DZ27*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.1241819378623843},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6227718975876932},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.88259112681371121},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":137.9502687686167},79.443145972084707,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.732851951867286},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":31.195990317239737},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.16243080801693455},659.41875305051485,50.009375448487241,13.685422087867945,6.3147975498689659,1209.0645081410364,0.81000995712551338,979.35429040130077,1.9164710212733705E-4,0.1565314576392102,null,8.3959275308233034E-4,4.8970447409293371E-5,null,null,null,9.7991107752570461E-5,1.4512454603474676E-2,4.4693564602727966E-4,0.17266904929908364,0.13986364921965388,9.5280267825358519E-2,0.74401727085652858,0,0.10049972512185511,5.3633798205700196E-2,5.3688054301672603E-3,1.1136773532799873E-3,8.645520711062059E-5,1.0000000000000002,1.7381881009643568E-3,0.73758189782076788,4.4435369483173184E-3,2.4766276303486647E-4,5.9852234441347907E-6,null,null,null,null,1.3058732141672726E-3,9.6638425573559769E-2,2.4951270279238375E-3,6.0299306204226152E-5,1.9620691887905494E-4,5.2959414632012439E-2,4.7817665480870273E-4,6.9761177902033774E-5,5.1625305776016959E-3,1.3329241965818545E-4,3.2212550053449534E-6,4.0741325325198338E-6,1.0996741363055039E-3,9.9290844419636204E-6,1.1379757560581608E-6,8.531723135456243E-5,0.90471973217464174,9.3855291977831268E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3993344418088113E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3372810988510203E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2317842562043338E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE29","v":0.82982939430870528},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.9080576899057351},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87807913387467551},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91995764521185497},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89362686822822124},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90078648332353062},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86861382133431664},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91358212139025385},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88528824584111176},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94819927069362853},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93080538087513687},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9550321832677835},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93985902854920411},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93445678838573742},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91266530474178031},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9430474000776099},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92399411495565387},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91825839581030111},0.76199780841414555,0.106,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74401727085652858,5.3633798205700196E-2,1.1136773532799873E-3,0.90471973217464152,0.74401727085652825,4.716752488240235E-3,2.8867318226938141E-3,0.83011118128907269,0.74401727085652836,9.6937888585459167E-2,0.74079958433864823,0.10079084382186609,5.4668001314335669E-2,5.5378985961130099E-3,1.1733219546218383E-3,9.24613889562458E-5,1.0000000000000002]
[25,6.25,56.25,0.79451706879970274,0,0.10688742185473772,9.8595509345559815E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ28*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":195.72230075058778},{"$f":"DZ28*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.0683843861701261},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5897647458936559},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.87895000595242823},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":136.69340094028033},80.046129177358111,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.622301112769371},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":32.416569568357382},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.16826611923576421},664.98740128938982,49.807299475141278,13.607007507109483,6.2892809572315143,1213.8970560354771,0.80307345353837845,974.84850103048109,2.5622004657341573E-4,0.1554194710134906,null,8.3889373660251288E-4,4.8723762077704389E-5,null,null,null,9.8727854261056335E-5,1.462158599597326E-2,4.5034126170563388E-4,0.17173396367068416,0.13791498729485074,9.8595509345559815E-2,0.73758189782076788,0,0.10108196252187709,5.5702204422971142E-2,5.7069917620587588E-3,1.2329665559636892E-3,9.8467570801870997E-5,1.0000000000000002,2.3857017087339366E-3,0.73051838936667979,4.4252051811050084E-3,2.4664103278441101E-4,5.9605314647121647E-6,null,null,null,null,1.3134386898345266E-3,9.7198292832698485E-2,2.5095823537637984E-3,6.0648645580278268E-5,2.037737074425746E-4,5.5001813010508077E-2,4.9661770502048912E-4,7.4155503077342666E-5,5.4877234537500175E-3,1.416886402065877E-4,3.4241650248110154E-6,4.5105246527337028E-6,1.2174634139139823E-3,1.0992617396973089E-5,1.2960897564804327E-6,9.7171481045390569E-5,0.90140449065444073,1.3000311428661038E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.411409828792865E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3440113764203755E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2480492023754985E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE30","v":0.82458431174190738},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90565953468616633},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87481113946088063},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91785566419388742},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89074925298206642},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89820951038055463},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86511212138836702},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91132092046579727},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88220026319303291},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94681740632965228},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92889326594491972},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95382812869698352},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93818871614260835},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93272151379986756},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9102765354004605},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94153238625074787},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92190179404536055},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91610633632854066},0.75540691282387007,0.106,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73758189782076788,5.5702204422971142E-2,1.2329665559636892E-3,0.90140449065444017,0.73758189782076766,4.6971849347963194E-3,1.7381881009643568E-3,0.82487046190299151,0.73758189782076766,0.10058694745730862,0.73405014359372378,0.10135273026784029,5.6730120410013712E-2,5.878971048937128E-3,1.2960593050421296E-3,1.0502791713452284E-4,1.0000000000000002]
[26,6.5,56.5,0.78963557781785654,0,0.10778603661308618,0.10257838556905741,1,{"$f":"0","v":0},{"$f":"DZ29*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":193.83785827528553},{"$f":"DZ29*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.0099571080832392},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5552019743670482},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.87466844887501605},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":135.37729720638015},80.620194415759897,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.509240229853241},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":33.633704319734534},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.17407931430644161},670.33617241462002,49.585338907931153,13.523022400817897,6.261253491712977,1218.297988507727,0.79619635055686699,970.00441234062419,2.5981700007047175E-4,0.15430632468544198,null,8.3763637644469876E-4,4.844190283513145E-5,null,null,null,9.9431008094868014E-5,1.4725744234453638E-2,4.5359064556851149E-4,0.1707309858529093,0.13593538786306247,0.10257838556905741,0.73051838936667979,0,0.10162349801380351,5.7758036397056289E-2,6.0509503358154972E-3,1.3591520541205702E-3,1.1158826346717466E-4,1.0000000000000002,2.4165522358538414E-3,0.72344681700182278,4.4036490420369719E-3,2.4543959054953209E-4,5.9314964166377027E-6,null,null,null,null,1.3204752930945868E-3,9.7719021991594379E-2,2.5230271650888776E-3,6.0973564025662405E-5,2.1129449602855661E-4,5.7031795252521895E-2,5.1494664850583666E-4,7.8624831602445514E-5,5.8184667964813093E-3,1.5022816937272212E-4,3.6305383590204259E-6,4.9721452842919E-6,1.3420622739799299E-3,1.211763485634844E-5,1.4687922535862607E-6,1.1011947121358841E-4,0.89742161443094282,1.3296446325387901E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4229926526956259E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3504671214830792E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2636506905544907E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE31","v":0.81934623449374533},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90234760444652806},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87030376437620549},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9149515240957159},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88677792471569183},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89465156245332922},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86028419803854672},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90819750918714526},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87793997794248835},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94490630560070343},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92625072052820712},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95216254561406855},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93587957783351505},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93032279662839523},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90697747420766517},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93943751475091719},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91901092993826616},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91313375259094043},0.74817270177453032,0.106,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73051838936667979,5.7758036397056289E-2,1.3591520541205702E-3,0.89742161443094259,0.73051838936667957,4.6778067453541313E-3,2.3857017087339366E-3,0.81963906370553896,0.73051838936667957,0.10459507946611606,0.72698260318425123,0.10187308452371743,5.8779149202608294E-2,6.2256344206224716E-3,1.4257212487366112E-3,1.1872795394806597E-4,1.0000000000000002]
[27,6.75,56.75,0.78473936945333589,0,0.10864885718348974,0.10661177336317471,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ30*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":191.94292170341976},{"$f":"DZ30*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.9512044597575553},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5204467294342967},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.87009636693812997},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":134.05386434471291},81.166666370289093,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.393284428292176},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":34.846866412766495},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.17986819731619483},675.46306604375195,49.358818890437469,13.438239009649202,6.2326502940397956,1222.417993250805,0.78937813950511604,964.9500412098979,2.6972726718126283E-4,0.15317949919074597,null,8.3611998405466465E-4,4.8144329916528746E-5,null,null,null,1.0009886647684262E-4,1.4824677220061073E-2,4.5667573558383167E-4,0.1697149425940202,0.13396926563108524,0.10661177336317471,0.72344681700182289,0,0.10212267103363133,5.9800262008160306E-2,6.400318505429446E-3,1.492290443352652E-3,1.2586764442895727E-4,1.0000000000000004,2.511536664125688E-3,0.71630459300985438,4.3806302121393364E-3,2.4415662450680861E-4,5.9004911967054026E-6,null,null,null,null,1.3269614469127965E-3,9.8199016286767526E-2,2.535420234740288E-3,6.1273065210715308E-5,2.1876550886404191E-4,5.9048342215982666E-2,5.3315428331359468E-4,8.3164451328054985E-5,6.1544118930084071E-3,1.5890200367070745E-4,3.8401574222767511E-6,5.4592014691915704E-6,1.473526600480504E-3,1.3304641402956391E-5,1.6567461072533452E-6,1.2421089832170392E-4,0.89338822663682571,1.3955505090685716E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4341236223682203E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3566710233217168E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2786435535407192E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE32","v":0.81411651104281635},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89897204341184178},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8657167653704918},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91199010684999304},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88273359030264587},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89102637708325794},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85537312766481433},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90501334709159786},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87360300882758157},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94295524765592464},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92355518446188789},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95046166940543331},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93352321820762385},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92787530045365285},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90361491789344051},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93729929140373536},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91606296590729708},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91010343345844291},0.74093023193527552,0.106,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72344681700182289,5.9800262008160306E-2,1.492290443352652E-3,0.89338822663682527,0.72344681700182256,4.6550201290031417E-3,2.4165522358538414E-3,0.8144161474920617,0.72344681700182256,0.10868554537257821,0.71987570500583864,0.1023511587662691,6.081409054169503E-2,6.5775291190794342E-3,1.5623595237519317E-3,1.3361167078794717E-4,1.0000000000000002]
[28,7,57,0.7797649406892353,0,0.10947574192878322,0.11075931738198173,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ31*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":190.08630714449518},{"$f":"DZ31*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.8936399882726676},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4863943528539019},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.8654737920779455},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":132.7571957621274},81.687274113285966,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.27407617597747},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":36.055565210896752},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.18563083182080437},680.37392588106286,49.137855109486985,13.355787416623027,6.2047486949887709,1226.3638744739696,0.78261831606329801,959.77483032167993,2.3740893997629343E-4,0.15212332952079011,null,8.3454889883435629E-4,4.7844358155327666E-5,null,null,null,1.0073142126994835E-4,1.4918383825947016E-2,4.5959620710014129E-4,0.1687218431720732,0.13204480478642378,0.11075931738198173,0.71630459300985427,0,0.10257964649890686,6.1827919075229769E-2,6.7547397327294223E-3,1.6324286041512115E-3,1.4135569714693707E-4,1.0000000000000002,2.1780356292601926E-3,0.70952047157924925,4.3573571680722081E-3,2.4285948970970061E-4,5.8691435629201782E-6,null,null,null,null,1.3328992941945815E-3,9.8638434299467823E-2,2.5467656571593494E-3,6.1547248085096884E-5,2.2618322603087788E-4,6.1050503818161524E-2,5.5123203103736964E-4,8.7769729468887238E-5,6.4952159037118167E-3,1.6770129125516471E-4,4.0528082935535274E-6,5.971864708930961E-6,1.6119026844385066E-3,1.455405500377382E-5,1.8606092300269713E-6,1.3949508791691009E-4,0.88924068261801847,1.2220585089513736E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4448385197406584E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3626430251746503E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2930759878156944E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE33","v":0.80889637312261009},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89544197203890907},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86092735305868362},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9088915297084641},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87850770063840489},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88723646892547492},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85024765792490786},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90168263114515368},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86907311704965329},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94091136543501064},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92073385602474223},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94867936205450176},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93105589988330484},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92531285159435317},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90009832556101077},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93505982509630825},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91297837330536535},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90693372775448944},0.73361540304317518,0.106,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71630459300985427,6.1827919075229769E-2,1.6324286041512115E-3,0.88924068261801825,0.71630459300985405,4.6306873278428506E-3,2.511536664125688E-3,0.80920317751949133,0.71630459300985405,0.11267567755842849,0.71291253229455176,0.10278771898322345,6.2834024020130178E-2,6.9343020295633126E-3,1.7060162899224414E-3,1.4972882418058724E-4,1.0000000000000002]
[29,7.25,57.25,0.77514020451997345,0,0.11026775774515146,0.11459203773487525,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ32*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":188.27074145975919},{"$f":"DZ32*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.83734824016289},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4530948582949001},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.86082924840989605},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":131.48919591170011},82.182936421059637,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.151281948557415},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":37.259343023094353},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.19136526732527481},685.07587702702313,48.923030314931033,13.27582923628912,6.1776222797086922,1230.1484952363157,0.77591638023031739,954.49236756953394,2.4533924934535943E-4,0.15105710254398655,null,8.329463532570833E-4,4.7543571853431133E-5,null,null,null,1.0132977597529276E-4,1.5007027555601835E-2,4.6235681721229651E-4,0.16775364586723185,0.13016280167174107,0.11459203773487525,0.70952047157924925,0,0.10299579146754002,6.3840128965030579E-2,7.1138643263972037E-3,1.7796039756936713E-3,1.5810195121423743E-4,1,2.2529516923309547E-3,0.70268615253093714,4.3339735187582175E-3,2.4155619027362094E-4,5.837646949364052E-6,null,null,null,null,1.3383065982154594E-3,9.9038590563878565E-2,2.557097372569637E-3,6.1796932876359077E-5,2.3354443325139917E-4,6.3037412473630774E-2,5.6917205814840271E-4,9.2436122206288634E-5,6.8405425727620954E-3,1.7661735026891999E-4,4.2682811599000303E-6,6.5102719661323933E-6,1.7572274942765918E-3,1.5866209450947055E-5,2.0810335603856357E-6,1.5602091765385179E-4,0.88540796226512508,1.2762830834780248E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4551689701388824E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3684007535760933E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3069905911218143E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE34","v":0.80368694909023253},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89236148652341929},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.8567542342791975},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90618623635794371},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87482300380340861},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88393025643231737},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84578366189012255},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89877543671280402},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86512483222126224},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93912483507110822},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91826982726428474},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94712104272886655},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92890021360174413},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92307429988402578},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89702950099758505},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93310274530728521},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91028521253676009},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90416714087257022},0.7266673309155145,0.106,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70952047157924925,6.3840128965030579E-2,1.7796039756936713E-3,0.88540796226512475,0.70952047157924902,4.6060858013448292E-3,2.1780356292601926E-3,0.80399972175116519,0.70952047157924902,0.11655495281064056,0.70610331205509325,0.1031841777750884,6.4838097500752298E-2,7.2956067685667125E-3,1.8567244101195914E-3,1.6712867973946817E-4,1.0000000000000002]
[30,7.5,57.5,0.7704560634119566,0,0.1110260687016377,0.11851786788640588,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ33*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":186.45390800929502},{"$f":"DZ33*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.7810171848831029},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4197721115019948},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.8559854629502982},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":130.22031064756004},82.653043942874902,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.024574695547823},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":38.457751042330621},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.19706927773167665},689.57085606378439,48.705549536587242,13.195624251203034,6.1501604873165112,1233.6856227135668,0.76927183628682816,949.03960438552463,2.4441915023364752E-4,0.14999857144375359,null,8.3116026053927066E-4,4.723219386956037E-5,null,null,null,1.0189511862658589E-4,1.509078443026738E-2,4.6496271605564395E-4,0.16677902531334571,0.12829840705692486,0.11851786788640588,0.70268615253093702,0,0.10337256408263679,6.5836066036474031E-2,7.4773492107362196E-3,1.9338448445455118E-3,1.7615540826469887E-4,1,2.2380423212179151E-3,0.69589252167180782,4.309586756864125E-3,2.4019698185419916E-4,5.8047991930130365E-6,null,null,null,null,1.3432023057936646E-3,9.9400887199795104E-2,2.5664515825853324E-3,6.2022994462692177E-5,2.4084611010751977E-4,6.5008252922792636E-2,5.8696700357388021E-4,9.7159171683662657E-5,7.1900620057726754E-3,1.8564166310217791E-4,4.4863701777037189E-6,7.0745267206918355E-6,1.9095289608890818E-3,1.7241356935738134E-5,2.318664087488249E-6,1.7383674417721062E-4,0.88148213211359416,1.2801910770477654E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4651430670436715E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3739598665686227E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3204252039815589E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE35","v":0.79848927526485225},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88915498053159281},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85241666570230357},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90336893189725498},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87099053544435956},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88048979959463902},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84114567424280728},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89574864052541203},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86101967546831892},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93726227848504395},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9157029866671984},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94549598260132417},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92665375050619936},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92074173027422257},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89383503223257654},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93106278751927618},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90748046647027769},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90128680540416262},0.7196678480529437,0.106,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70268615253093702,6.5836066036474031E-2,1.9338448445455118E-3,0.88148213211359416,0.7026861525309368,4.5813673559812022E-3,2.2529516923309547E-3,0.79880830271959002,0.70268615253093691,0.12048218943621135,0.69928933710137242,0.10354151901964802,6.6825483761853099E-2,7.6611030068692403E-3,2.0145077342683857E-3,1.8585993977767568E-4,1.0000000000000002]
[31,7.75,57.75,0.76580259378303117,0,0.11175089523095214,0.12244651098601683,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ34*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":184.59839893045881},{"$f":"DZ34*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.7234869888899782},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3857400106563182},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.85078125570498586},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":128.92441413761199},83.096465350771084,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.89361865155454},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":39.650328502221846},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.20274047265642267},693.85562198933314,48.477587106248563,13.112748143496432,6.1213751528936156,1236.8933066924978,0.76268419275856636,943.35897314324154,2.8017459283157691E-4,0.14887458653055699,null,8.2905286737794675E-4,4.6901370628807176E-5,null,null,null,1.0242776723587936E-4,1.5169701621068513E-2,4.6741508383328997E-4,0.165770259833533,0.12643035680451592,0.12244651098601683,0.69589252167180782,0,0.10371047395665922,6.7814901487232154E-2,7.8448568030022592E-3,2.0951706239912596E-3,1.9556447129065249E-4,1,2.5965308881594593E-3,0.68876809924282612,4.2833853976178213E-3,2.3873663594019352E-4,5.7695072642065139E-6,null,null,null,null,1.3475930387310284E-3,9.9725814239861071E-2,2.5748409394582335E-3,6.2225738608891627E-5,2.4808522461648681E-4,6.696220678455897E-2,6.0460947805669296E-4,1.0193449141873091E-4,7.5434495902646503E-3,1.9476584851978361E-4,4.7068727990945576E-6,7.664699991647091E-6,2.0688262534606888E-3,1.8679670538923813E-5,2.5741379208118963E-6,1.9299033336984058E-4,0.87755348901398345,1.5001820734745097E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4747858831918945E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3793343385680298E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.333413598125481E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE36","v":0.79330430561363896},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88594956854114593},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84808698236382574},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90055121750301481},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86716240777855014},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87705155012731983},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83651807949225976},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89272219085598825},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85692067114081927},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93539734396340402},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91313496349812751},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94386841091431939},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92440540161979901},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91840745702430093},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89064155025943814},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92902064128445916},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90467523395553229},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89840686813458792},0.71271003668403332,0.106,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69589252167180782,6.7814901487232154E-2,2.0951706239912596E-3,0.87755348901398311,0.6958925216718076,4.5555885379113372E-3,2.2380423212179151E-3,0.79362954413049491,0.69589252167180771,0.12459870222643592,0.69233031045731697,0.10385983679706906,6.8795342923594779E-2,8.0304555585983504E-3,2.179381362985866E-3,2.0597067399925572E-4,1.0000000000000002]
[32,8,58,0.76080747570476392,0,0.11244163082838121,0.12675089346685497,1,{"$f":"0","v":0},{"$f":"DZ35*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":182.69889327619606},{"$f":"DZ35*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.6645926758272127},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3509009636690905},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.84520244142583623},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":127.59779020671235},83.512642031726315,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.75806981974355},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":40.836603340488935},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.20837652773863197},697.92612159199348,48.237956006622042,13.026843574010988,6.0911163890673672,1239.7551088452217,0.75615296237999818,937.44449817905149,2.8351535957515689E-4,0.14775025435066486,null,8.2661190742321078E-4,4.655037768368836E-5,null,null,null,1.0292728220691833E-4,1.5243714097114747E-2,4.6971164089737715E-4,0.16472328501556596,0.12455599993748497,0.12675089346685497,0.68876809924282612,0,0.1040091996374789,6.9775784359957391E-2,8.2160543141944417E-3,2.2635921019804723E-3,2.1637687670785893E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.6254454483797432E-3,0.68164445292418485,4.2552980232673718E-3,2.3717117202733885E-4,5.7316749667817874E-6,null,null,null,null,1.3514746201432493E-3,0.10001306258245903,2.5822574624312505E-3,6.2404972445371997E-5,2.5525866374650238E-4,6.8898433801396097E-2,6.2209189481478441E-4,1.0675775721815165E-4,7.9003853233220473E-3,2.0398164430181865E-4,4.9295893524232858E-6,8.2808312442311729E-6,2.2351300242948622E-3,2.0181246441378916E-5,2.8480833959494484E-6,2.1352879331190948E-4,0.87324910653314514,1.5326591059211803E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4841198920335782E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3845366952645317E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3459860441739295E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE37","v":0.78813292008095726},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88220719156373251},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84304011968082782},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89725974238882522},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86269684751190912},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87303864326305192},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83112644440002392},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88918788405851623},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85214103588303858},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93321616552642117},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91013413344836303},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94196428990382486},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.921777040911821},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91567897267353715},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8869129708575535},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92663272978367617},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9013982398350564},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89504374400421427},0.70541343956223412,0.106,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68876809924282612,6.9775784359957391E-2,2.2635921019804723E-3,0.87324910653314503,0.68876809924282589,4.5278915408222212E-3,2.5965308881594593E-3,0.78846571726426828,0.688768099242826,0.12892592616891888,0.68520627608350548,0.10413878012160264,7.0746823397906042E-2,8.4033340898717127E-3,2.3513518852885766E-3,2.2750825290678532E-4,1]
[33,8.25,58.25,0.75580142702863617,0,0.11309761410038111,0.13110095887098286,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ36*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":180.80254800390219},{"$f":"DZ36*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.605796350640742},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3161198816032429},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.83947514154902381},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":126.27337350185663},83.902840844016296,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.617593747760729},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":42.016116592615539},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.2139755587704287},701.78471156898604,47.996400305696632,12.940934702281,6.0606146014589237,1242.3705008011375,0.74967766205827768,931.37741245076836,2.847501913923789E-4,0.14662976448838486,null,8.2402917512798871E-4,4.6191716452317624E-5,null,null,null,1.0339317704213397E-4,1.5312749879808216E-2,4.7184989467279298E-4,0.1636727285228807,0.12270178846173238,0.13110095887098286,0.68164445292418485,0,0.1042683606057264,7.1717862435854707E-2,8.5906138655489871E-3,2.4391116685966809E-3,2.3863962910571169E-4,1,2.6329966552854785E-3,0.67454373631543063,4.2264630759814344E-3,2.3556404176154811E-4,5.692835725764215E-6,null,null,null,null,1.3548421056381772E-3,0.10026226632815277,2.5886917042729392E-3,6.2560467662514045E-5,2.6236330985105291E-4,7.0816092470184097E-2,6.394066558195571E-4,1.1162470869121635E-4,8.2605539236097984E-3,2.1328091013581561E-4,5.1543231121570585E-6,8.9229292220151382E-6,2.4084426334225707E-3,2.1746105952094901E-5,3.1411192157522548E-6,2.3549850988995944E-4,0.86889904112901706,1.5531889963086853E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4931653178296868E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3895782087515287E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3581697832013619E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE38","v":0.78297593179471603},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87839918758796254},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83791375659806999},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89390861202971361},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.858157247628897},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8689568216663438},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82565263176727266},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88559063105503188},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84728426712200289},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93099247368525584},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9070777730126387},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94002243705580935},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91909883954041305},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91289910867583368},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88311886103130188},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92419886386253858},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89806174233568914},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89162081356280587},0.69811763730690068,0.106,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68164445292418485,7.1717862435854707E-2,2.4391116685966809E-3,0.86889904112901717,0.68164445292418463,4.4982008702614922E-3,2.6254454483797432E-3,0.78331641203444069,0.68164445292418474,0.1332879042849347,0.67809409461980774,0.10437854500493031,7.267910532603665E-2,8.7794138741833106E-3,2.5304176060775337E-3,2.5051928402996154E-4,1]
[34,8.5,58.5,0.75080580807520769,0,0.11371934222590607,0.1354748496988866,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ37*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":178.9616942097062},{"$f":"DZ37*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.5487205428299795},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2823565749825518},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.83385323618826135},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":124.98771231354306},84.269338869690159,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.471886304175932},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":43.188450903085972},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.21953608587382062},705.44143978732939,47.763809655822897,12.858380331630356,6.0312448512316283,1244.8584236660899,0.74325781283751513,925.2507492664148,2.4964265076943845E-4,0.14558552119098292,null,8.2151926148702197E-4,4.5839367871628849E-5,null,null,null,1.0382602654145498E-4,1.5376894164973641E-2,4.7383220900193548E-4,0.16265707487162806,0.12089614171163421,0.1354748496988866,0.67454373631543074,0,0.10448872940413421,7.3640348216218579E-2,8.9682138828176342E-3,2.621723543558387E-3,2.6239893895421142E-4,1.0000000000000004,2.2696083890624635E-3,0.66783632797590342,4.198158753139807E-3,2.3398648611560197E-4,5.6547112095033067E-6,null,null,null,null,1.3577055334806915E-3,0.10047416833781346,2.5941628450581677E-3,6.269268778189188E-5,2.6939628204719141E-4,7.2714405194111556E-2,6.5654674005983366E-4,1.1653116736682316E-4,8.6236461720825813E-3,2.2265566223279048E-4,5.3808811354391725E-6,9.5909727791681646E-6,2.5887583732427345E-3,2.337419753648419E-5,3.4538536303916386E-6,2.589450853238198E-4,0.86452515030111388,1.3525989175886433E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.501940428457727E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.394469060722277E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.369989421130942E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE39","v":0.7778340933365685},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87455598428987324},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83274923822798974},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89052451643229957},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85358006688978849},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86483876502915813},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82014089993795591},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88195913230099177},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84238945970087398},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92874383904510782},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90399017201216658},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93805816595065983},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91639202572446155},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91008991599009392},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87928953097879159},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92173830308037275},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89469230988004622},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88816538747535345},0.6908453188998136,0.106,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67454373631543074,7.3640348216218579E-2,2.621723543558387E-3,0.86452515030111343,0.67454373631543041,4.4677199534687469E-3,2.6329966552854785E-3,0.77818230091696183,0.67454373631543052,0.13748799279806995,0.67119003214566708,0.10458052824754374,7.459145137075196E-2,9.1583770969757214E-3,2.7165687895169561E-3,2.7504955147497731E-4,1.0000000000000004]
[35,8.75,58.75,0.74619029653666435,0,0.11430856756608283,0.13950113589725333,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ38*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":177.02776799199913},{"$f":"DZ38*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.4887590176561378},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2468862165672832},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.82764900989206247},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":123.63704889474938},84.607976267666189,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.320633307467283},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":44.353175124777316},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.22505522866002875},708.88744411530092,47.509284888961076,12.76959538886813,5.999105430178159,1246.9003808827429,0.73689293986334925,918.8320873854143,3.6019747355599122E-4,0.14432658563421108,null,8.1849831751024951E-4,4.5455546854477565E-5,null,null,null,1.0422754797263812E-4,1.5436401343943895E-2,4.7566618097814016E-4,0.16156703204502645,0.11905760522865549,0.13950113589725333,0.66783632797590342,0,0.10467232709095327,7.5542554525285327E-2,9.3485403111338104E-3,2.8114140354755248E-3,2.8770016399574315E-4,1.0000000000000007,3.3940660102650755E-3,0.66003748115326033,4.1669226485095585E-3,2.3224552613953993E-4,5.6126377288704516E-6,null,null,null,null,1.3600911648951992E-3,0.10065071201862083,2.5987210620094189E-3,6.2802845427820429E-5,2.7635506646038661E-4,7.4592693437862845E-2,6.7350602096209267E-4,1.214730524792034E-4,8.9893600801746326E-3,2.3209810348897122E-4,5.6090749910023622E-6,1.0284911828887718E-5,2.7760637245188339E-3,2.5065399127803038E-5,3.7868836659220001E-6,2.8391328032982115E-4,0.86049886410274723,2.0448358951182077E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5104617818520022E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3992184798246026E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3814672606773167E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE40","v":0.77270810222626207},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87122203579140101},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82827658897705925},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88758721398314588},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84961297539461089},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86126760490389831},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81536985318131305},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87880802294716243},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83814884692621516},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92678957381575544},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90130925775164217},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93635051668532454},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91404073050292711},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90764999114641498},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87596749537789143},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91960035051746447},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89176764170484912},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88516713077643261},0.68397581377532279,0.106,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66783632797590342,7.5542554525285327E-2,2.8114140354755248E-3,0.86049886410274667,0.66783632797590309,4.4377999504649126E-3,2.2696083890624635E-3,0.77306266642843235,0.6678363279759032,0.14208416444205066,0.66393690456458188,0.10474498087904183,7.6483107275648568E-2,9.5399109477136129E-3,2.9097879317416648E-3,3.0114395922218484E-4,1.0000000000000002]
[36,9,59,0.74046930300727998,0,0.1148635040058724,0.14466719298684799,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ39*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":175.0287667137529},{"$f":"DZ39*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.4267798354253811},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2102223091427065},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.82100418994967272},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":122.24093673911079},84.918596202938318,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.163492716667605},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":45.509819879420512},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.23053075871407389},712.11600691920796,47.238516864169291,12.676369280877784,5.9649149360117359,1248.5459573453886,0.73058257234782431,912.16591721187092,3.0507343983257005E-4,0.14318479821071839,null,8.1508670810419314E-4,4.5048121745029598E-5,null,null,null,1.0459622852852695E-4,1.5491047437841066E-2,4.7734463640594106E-4,0.16042299478317573,0.11720224419243412,0.14466719298684799,0.66003748115326033,0,0.10481763466713037,7.7423660026011809E-2,9.7312815842934153E-3,3.0081618280078052E-3,3.1458775444862653E-4,1.0000000000000002,2.8261153316735915E-3,0.65284194900413184,4.1334683093122914E-3,2.3038093174604927E-4,5.5675763965128236E-6,null,null,null,null,1.3619792623135274E-3,0.1007904367329784,2.6023286426295842E-3,6.2890029208861352E-5,2.8323665841791386E-4,7.6450146191767293E-2,6.9027717582660197E-4,1.2644631559976806E-4,9.3573960523657702E-3,2.4160049858711297E-4,5.8387177407637494E-6,1.1004668390244051E-5,2.9703376389391407E-3,2.6819520678420418E-5,4.140794403016786E-6,3.1044696004560972E-4,0.85533280701315206,1.7221039888667633E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5187444346461627E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4038348579488735E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3926235823777606E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE41","v":0.76759860574210481},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86620456451532846},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82155863660904282},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8831638176052593},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84364893311995492},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85589528694492079},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8082077433595467},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87406428736838304},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8317767060653386},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92384214203157433},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89727027351533251},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93377411232226293},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91049655629715986},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9039727561962132},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87096773786856629},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9163767542276563},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88736310814122887},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88065362352746068},0.67598849356141133,0.106,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66003748115326033,7.7423660026011809E-2,3.0081618280078052E-3,0.85533280701315206,0.66003748115326011,4.4047808123779683E-3,3.3940660102650755E-3,0.76796385485259289,0.66003748115326011,0.14697365450224703,0.65643971507869603,0.10487076985471053,7.8353257896077375E-2,9.9237062090455803E-3,3.1100499827670294E-3,3.2884647645671017E-4,1.0000000000000004]
[37,9.25,59.25,0.73533674290780116,0,0.11538314107455322,0.14928011601764607,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ40*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":173.1996824893904},{"$f":"DZ40*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.3700689439963263},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1766748695269529},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.81502486517829398},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":120.96349547526151},85.209049160695059,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.000183486682886},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":46.657999492571804},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.23596250113543432},715.15207610781283,47.00037259573746,12.593830441580932,5.9348439177412162,1250.309264347311,0.72432624353456787,905.63181270115683,2.4306812394428857E-4,0.14217294183223933,null,8.1221942232370724E-4,4.4677795891440947E-5,null,null,null,1.0493126970163216E-4,1.554071425219909E-2,4.7886366889517997E-4,0.15939741636519464,0.11545573182491689,0.14928011601764607,0.65284194900413195,0,0.10492390504229067,7.9282855766142926E-2,1.0116130833797749E-2,3.2119381375262535E-3,3.4310519846479393E-4,1.0000000000000002,2.1867154047864874E-3,0.64631763898515449,4.1033645050246479E-3,2.2870308109814108E-4,5.5270280681708537E-6,null,null,null,null,1.3633601181936112E-3,0.1008926240944677,2.6049670387546337E-3,6.2953790874721227E-5,2.9003809855394778E-4,7.8285964675217729E-2,7.0685299237125245E-4,1.3144696934096718E-4,9.7274590103506881E-3,2.5115522884085417E-4,6.0696252652389759E-6,1.1750137164948695E-5,3.1715516947958423E-3,2.8636305565462752E-5,4.5161582590494417E-6,3.3858904020574448E-4,0.85071988398235465,1.3465528381455316E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5268021197875447E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.408325849222245E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4034768838298663E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE42","v":0.76250620517725276},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.8620001280117271},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81594153553833315},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87945452800646695},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.838657147225642},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85139549990383889},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80222301230006987},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87008789972133727},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82644623454528121},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.9213664126735881},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89388176162986466},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93160917425896772},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90752150465883974},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90088650714868135},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86677794513893869},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91366987107346276},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88366948393343203},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87687033060622499},0.66861906822307571,0.106,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65284194900413195,7.9282855766142926E-2,3.2119381375262535E-3,0.85071988398235399,0.65284194900413162,4.369416817454853E-3,2.8261153316735915E-3,0.76287997056055645,0.65284194900413162,0.15127402946079557,0.64957979399464316,0.10495994682089151,8.0201245280606723E-2,1.030946182773129E-2,3.3173225305814752E-3,3.5820008475062007E-4,1.0000000000000002]
[38,9.5,59.5,0.73085998070386171,0,0.11587207639219362,0.15326794290394508,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ41*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":171.37400186053816},{"$f":"DZ41*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.3134635812973743},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1431898556395148},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.80893601635161516},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":119.68843129896909},85.476451800650267,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.830464709511979},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":47.797383369386033},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.24134831088203357},718.00131938352058,46.760377342434253,12.51124041884708,5.9045391714021953,1251.8511471194302,0.71812349066426595,898.98371556147072,3.097402414897591E-4,0.14103353287998929,null,8.0923950675452789E-4,4.4302022799573946E-5,null,null,null,1.0523697138280151E-4,1.5586038653931569E-2,4.8024271563695375E-4,0.15836833299198444,0.11372802009888471,0.15326794290394508,0.64631763898515449,0,0.10499598859949234,8.1119634795070505E-2,1.0502792821664832E-2,3.4227069236366964E-3,3.7329497103644622E-4,1.0000000000000004,2.8648124803304022E-3,0.63914763698525734,4.0727092855101007E-3,2.2699449704568069E-4,5.4857370109212797E-6,null,null,null,null,1.3642967574373248E-3,0.10096193812959829,2.6067566718270103E-3,6.2997040629710337E-5,2.9675753230624989E-4,8.0099648311929145E-2,7.2322895083510804E-4,1.3647117743984574E-4,1.0099265059484766E-2,2.6075496431702736E-4,6.3016204231925154E-6,1.2521186307506221E-5,3.3796703048614364E-3,3.051543246775384E-5,4.9135343155718901E-6,3.6838143672087434E-4,0.84673205709605515,1.7829137783894167E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5346473985176934E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4126984547157655E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4140440844017529E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE43","v":0.75743145961389213},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85872598927455335},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81157507688039854},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8765642857513436},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83477357358966298},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84789262801161958},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79757314685324099},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8669905058868359},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82230099393242362},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91943472432945117},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89124046548148705},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92991943551258882},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90520143900992722},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89848004070815612},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86351508331867044},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9115583421839295},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88079135133288111},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87392341303359466},0.66193708632478998,0.106,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64631763898515449,8.1119634795070505E-2,3.4227069236366964E-3,0.84673205709605492,0.64631763898515415,4.3375946141909604E-3,2.1867154047864874E-3,0.75781126433445467,0.64631763898515415,0.15560782923801353,0.64273263798520586,0.10501531800730037,8.202651713793617E-2,1.0696884804812668E-2,3.5315660964075801E-3,3.8924673032413346E-4,1.0000000000000002]
[39,9.75,59.75,0.72572146173523777,0,0.11633082269268072,0.15794771557208198,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ42*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":169.49150782378786},{"$f":"DZ42*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.2550967146916561},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1086628206436782},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.8024633326459677},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":118.37368836397208},85.719001164649114,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.654063972602344},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":48.927597681741254},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.24668606489067457},720.65907496620514,46.505976909502749,12.42470799936825,5.8724154502768187,1253.0409432649776,0.71197385494043408,892.13239077456387,2.9212597005944614E-4,0.13993552432085304,null,8.0591504904311282E-4,4.3905812497210991E-5,null,null,null,1.0551390683444325E-4,1.5627105600838982E-2,4.8148416993445454E-4,0.15729157483006073,0.11198748888141009,0.15794771557208198,0.63914763698525745,0,0.10503464741510839,8.2933399480801834E-2,1.0890976787960506E-2,3.6404252691784639E-3,4.0519848961182071E-4,1.0000000000000004,2.6797220672944298E-3,0.63219717327744951,4.0401215919258137E-3,2.2517820558059582E-4,5.4418430071356676E-6,null,null,null,null,1.3647990823117781E-3,0.10099911163500981,2.6077164620711547E-3,6.3020235715642144E-5,3.0339277337558659E-4,8.1890606984446557E-2,7.393997229796956E-4,1.4151516182030151E-4,1.0472534611120146E-2,2.7039248625986478E-4,6.5345287601939629E-6,1.3317658815352133E-5,3.5946510916093862E-3,3.2456518753725342E-5,5.3334677341024138E-6,3.9986502187771829E-4,0.84205228442791835,1.6862451436084336E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5422917910478779E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4169590952770315E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4243407012454939E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE44","v":0.75237488928331064},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85440887060146697},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8058281068469314},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87275107860128531},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82965785520623969},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84327561514807481},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79145634694156086},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86290529849844688},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81684304338345626},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91688263831259642},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88775435547401227},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92768627059675235},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.9021378827288129},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89530282029214525},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85921266348489789},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90876935327342834},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87699399085323215},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87003675620004017},0.65459380811841594,0.106,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63914763698525745,8.2933399480801834E-2,3.6404252691784639E-3,0.84205228442791802,0.63914763698525712,4.3051895195667031E-3,2.8648124803304022E-3,0.75276340409325027,0.63914763698525701,0.16020175567775777,0.63567240513135348,0.10503694032102201,8.382845056645008E-2,1.1085686600391564E-2,3.7527344235238572E-3,4.2202727950172916E-4,1.0000000000000004]
[40,10,60,0.72078571850741713,0,0.11675848570914987,0.16245579578343353,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ43*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":167.70297880179203},{"$f":"DZ43*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.1996432403064228},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0758592085588705},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.79632442853585794},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":117.12457104949422},85.68461634415327,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.468841398940015},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":50.045705904878105},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.25190970573181654},720.92814132999217,46.248097921598543,12.343857377911894,5.839852484105454,1251.7103991959989,0.70587688149548244,883.55343311993715,2.4848167315484225E-4,0.13893044027096685,null,8.0285073581352103E-4,4.3528452548883052E-5,null,null,null,1.5713640078961864E-4,1.5562358096959316E-2,4.8102978572074135E-4,0.15622582541595376,0.11027619845367112,0.16245579578343353,0.63219717327744962,0,0.10503923322693562,8.4723501652098313E-2,1.1280396412822618E-2,3.865043577869251E-3,4.3885606939163762E-4,1.0000000000000004,2.2271063672793384E-3,0.62573199676048197,4.0092143616050997E-3,2.234555755793123E-4,5.4002125038540706E-6,null,null,null,null,2.0278574751803899E-3,0.10034912745109252,2.5994283620366493E-3,6.2819938626059604E-5,3.0994145057651359E-4,8.3658200671542171E-2,7.5535952997962891E-4,2.1777611551408838E-4,1.0776715542882565E-2,2.791583817748994E-4,6.7463726510659833E-6,1.4139373251891142E-5,3.8164450823738238E-3,3.4459122243536247E-5,8.5823774232774356E-6,4.3027369196836017E-4,0.83754420421656695,1.4163760759880684E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5497458894261235E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4211136744371961E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4343810013233984E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE45","v":0.74733697856853054},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85034465135953563},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80042866581166883},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86915887403157888},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82484700414514156},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83893084626006198},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78571275204348112},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85905821870574373},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81171291383296573},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91447476460101251},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88446888257486811},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92557852709809019},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89924915743948264},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89230736155262669},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85516210414118554},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90613869235782973},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87341657863697997},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.8663767380927806},0.64747537374831776,0.106,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63219717327744962,8.4723501652098313E-2,3.865043577869251E-3,0.8375442042165665,0.63219717327744906,4.2707416405135448E-3,2.6797220672944298E-3,0.74773348951751983,0.63219717327744906,0.16485849736304628,0.62896458501896579,0.10469878751981662,8.5602293130628226E-2,1.1440345818407362E-2,3.9803235210089868E-3,4.5516762812729998E-4,1.0000000000000004]
[41,10.25,60.25,0.71630868483378896,0,0.11643011622355269,0.16726119894265901,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ44*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":165.86873984507332},{"$f":"DZ44*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.1427725260200576},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0422172254168256},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.78985939550332884},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":115.84352969565003},85.387743204214217,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.270932867103795},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":51.146405356374899},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.25699742444488127},718.89559729553173,45.95807706502476,12.259526384817969,5.8032308910925696,1247.6656291762683,0.69983211935707046,873.15648151540063,3.3288421062624987E-4,0.13776052752442536,null,7.9947579396643677E-4,4.3133855069209667E-5,null,null,null,1.5648610026431609E-4,1.549801111167025E-2,4.790034039373041E-4,0.15506952199995913,0.10852263222891927,0.16726119894265901,0.62573199676048208,0,0.10435834181269762,8.648108460915814E-2,1.1600295223992104E-2,4.0956034641487235E-3,4.714791868629624E-4,1.0000000000000007,3.089667976486295E-3,0.61843866579617535,3.9766651864781687E-3,2.2164143095978935E-4,5.3563703825163085E-6,null,null,null,null,2.0147123797552781E-3,9.9698638512734569E-2,2.5825781966340366E-3,6.2412723573746423E-5,3.1637116370920008E-4,8.5393684036268652E-2,7.710294091802845E-4,2.2395199071426083E-4,1.1082330555362185E-2,2.8707498604922053E-4,6.9376918664376285E-6,1.4982823583909444E-5,4.0441059421949819E-3,3.6514698369831843E-5,9.2203631465943128E-6,4.6225882371636807E-4,0.83273880105734166,1.9866749540766615E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5570194554397997E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.425167632977466E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4441781332779337E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE46","v":0.74231817869700778},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84694496124613206},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79592019021725624},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86615224050754802},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8208266385863181},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83529780740046167},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78091938436775432},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85583927610699295},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8074276434783294},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91245662820550744},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88171792526577453},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92381136486188864},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89682928638230475},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88979841317962005},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85177370731335089},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90393437536750088},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87042222438310146},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86331437490338359},0.6408539544212255,0.106,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62573199676048208,8.648108460915814E-2,4.0956034641487235E-3,0.83273880105734099,0.62573199676048152,4.2380701496882662E-3,2.2271063672793384E-3,0.74272089674457542,0.62573199676048141,0.17009565229135679,0.62208533127832877,0.10401682275595518,8.7339494136510307E-2,1.1760712141245418E-2,4.2133921961964626E-3,4.8859520040779993E-4,1.0000000000000007]
[42,10.5,60.5,0.71096775038828197,0,0.11610214397166412,0.17293010564005457,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ45*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":164.01258819476783},{"$f":"DZ45*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.0852224070510825},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0081733390955119},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.78319113839876042},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":114.54718441068174},85.088466617369207,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.058545880689479},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":52.227236217261783},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.2619916943053277},716.85806421487951,45.661521026716599,12.173172610464341,5.7657840858223013,1243.5311418375036,0.69383912141474968,862.81055490441395,2.7218146314871857E-4,0.13671457796445646,null,7.9588096786258045E-4,4.2728778107341771E-5,null,null,null,1.5583719793783212E-4,1.5433805149971495E-2,4.76974476350707E-4,0.15389198599783513,0.10677628035750888,0.17293010564005457,0.61843866579617524,0,0.10367530369921274,8.8197903663862487E-2,1.1921129058498733E-2,4.3311809282442024E-3,5.0571121395263756E-4,1.0000000000000007,2.4613679513382143E-3,0.61180912358544504,3.9430928493847739E-3,2.1977025989430808E-4,5.3111501128566014E-6,null,null,null,null,2.0015258407668321E-3,9.9046098727376797E-2,2.5656749064061971E-3,6.2004224662909205E-5,3.226517514778394E-4,8.7088916058015789E-2,7.8633585436885419E-4,2.3014591720827316E-4,1.1388838841461064E-2,2.9501472954597367E-4,7.1295702834223147E-6,1.5844629570691166E-5,4.2767212895388615E-3,3.8615009134649568E-5,9.8898131028287515E-6,4.9582140084980877E-4,0.82706989435994582,1.6005827757511248E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5641215058810483E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4291259964522172E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4537442422800176E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE47","v":0.73731891016342888},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84219797595703205},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78963741542813792},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86195135188752692},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81521893488302555},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83022703177123947},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77424337534273069},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85134330810345193},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80145336741893825},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90963261698738629},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87787265234452372},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92133765972829273},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89344509484664414},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88629015733991046},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84704228696798756},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90085067702844723},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86623833649901172},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85903719279376156},0.63338436678054766,0.106,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61843866579617524,8.8197903663862487E-2,4.3311809282442024E-3,0.82706989435994549,0.61843866579617479,4.2036629878204742E-3,3.089667976486295E-3,0.73773130318041391,0.61843866579617468,0.17545081859178691,0.61512389469081008,0.10333224763798715,8.9036132444089394E-2,1.2081809564552209E-2,4.4514584736645183E-3,5.2363859711025912E-4,1.0000000000000004]
[43,10.75,60.75,0.70625522082884618,0,0.11577324762763515,0.17797153154351922,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ46*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":161.89697345947494},{"$f":"DZ46*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":5.0196276159742963},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9693706111308256},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.77517331202822348},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":113.06962885294753},84.776988622553148,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.831754865379253},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":53.288300620912359},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.26689095954007486},714.77556358774825,45.308871195900728,12.069494074810684,5.7212541898252676,1238.7698919682257,0.68789744438689293,852.1466428683699,5.3022693844293324E-4,0.13515641847573864,null,7.9110504588913143E-4,4.2250773751366225E-5,null,null,null,1.5518792361395337E-4,1.5369564916794072E-2,4.7493752491190527E-4,0.152519691599142,0.10491790606972684,0.17797153154351922,0.61180912358544515,0,0.10298919157676159,8.9874361224316288E-2,1.2242490070605683E-2,4.571736019084836E-3,5.4156598026788069E-4,1.0000000000000004,5.114043671191359E-3,0.60256957684437795,3.9027259041025399E-3,2.1752038792966497E-4,5.2567778436302107E-6,null,null,null,null,1.9882799558381169E-3,9.8390622190597077E-2,2.548695543021247E-3,6.1593887305153985E-5,3.2878468599995908E-4,8.8744294085067565E-2,8.012824532487628E-4,2.3635002124266458E-4,1.1695850766158386E-2,3.0296751921951251E-4,7.3217639851199602E-6,1.6724645060429416E-5,4.5142516756735617E-3,4.0759698350845197E-5,1.0590997747186991E-5,5.3097498252069374E-4,0.82202846845648159,3.3690593251804679E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5710603870883603E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4329934167351167E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4630905704328185E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE48","v":0.7323395649165102},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83839177299736733},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78461026739316286},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85858070846704559},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81072760590198445},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82616292894245991},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76890476811110753},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84773722356914749},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79667091170188042},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.9073631224007781},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87478597335148034},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91934893455802869},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89072708747311535},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88347294022666378},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84324839177336508},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8983731973417981},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86288120187878592},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.85560666059827739},0.62659460956221069,0.106,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61180912358544515,8.9874361224316288E-2,4.571736019084836E-3,0.82202846845648081,0.61180912358544459,4.1681742593919378E-3,2.4613679513382143E-3,0.73275911628730372,0.61180912358544448,0.18181891853205909,0.60718935021491149,0.1026412698357306,9.0692435620167378E-2,1.2403236977580808E-2,4.6944776069889555E-3,5.6031121256226984E-4,1.0000000000000007]
[44,11,61,0.69889730605528955,0,0.1154363884241122,0.18566630552059893,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ47*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":159.63965469429922},{"$f":"DZ47*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.9496392809880998},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9279688736057894},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.76638605923110681},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":111.49310651576435},84.452985560527807,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.524459225340173},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":54.238889599004736},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.27126875011425006},712.61437361541721,44.915252731131382,11.953288521055308,5.6715510912638978,1233.4188245177434,0.68200664878790584,841.19983906126424,4.1646439032930264E-4,0.13383121135030365,null,7.8539508558473975E-4,4.1731646198903283E-5,null,null,null,1.5452886345248911E-4,1.5304358145902187E-2,4.7286356139927073E-4,0.15100655304317057,0.1029874731859859,0.18566630552059893,0.60256957684437795,0,0.10229334809469962,9.1510510016018468E-2,1.2563983884555933E-2,4.8172191948930732E-3,5.7905644485665888E-4,1.0000000000000007,3.6137179882716483E-3,0.59487712189366448,3.8584851664699785E-3,2.1505460820324E-4,5.1971877686192434E-6,null,null,null,null,1.9748462000565383E-3,9.7725848809049359E-2,2.5314753555994445E-3,6.1177729994275315E-5,6.4465677908521612E-4,9.0051374140856399E-2,8.1447909607684516E-4,2.4255668911156227E-4,1.2002989562965201E-2,3.1092359536866046E-4,7.5140371105090131E-6,3.3935479211990537E-5,4.7404085930883473E-3,4.2875122592735461E-5,1.1324170510004074E-5,5.6773227434665481E-4,0.81433369447940174,2.414315529258837E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5778438403486929E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4367742084713212E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4722275448651583E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE49","v":0.72738050833865209},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83043301922879187},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77412876361813021},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85152601754234991},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80135074227744119},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81766988455683987},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75778306526478756},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84019358307979408},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78669337249045812},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90260263447376587},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86832164461823969},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91517520394964147},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88503065343884191},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87756983573010749},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83531487423619633},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89317850366290696},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8558544020654526},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84843045037322562},0.6171317722824684,0.106,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60256957684437795,9.1510510016018468E-2,4.8172191948930732E-3,0.81433369447940107,0.6025695768443774,4.1255030698758351E-3,5.114043671191359E-3,0.7278180327578414,0.60256957684437729,0.18892682417372242,0.59872334936902127,0.10193884103510947,9.2154207060338778E-2,1.2723913730680436E-2,4.9342756916750403E-3,5.9858893945327911E-4,1.0000000000000007]
[45,11.25,61.25,0.69272635818678041,0,0.11508629898637417,0.19218734282684585,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ48*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":157.47555906636182},{"$f":"DZ48*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.8825413362552244},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.888276952132764},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.75793994242451135},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":109.98169166825693},84.121506581824733,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.136479776364851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":55.078757259434788},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.27512902060669292},710.37436246988455,44.529303657378257,11.839684497013961,5.6228164241449123,1227.9640486520839,0.67616629889572033,830.30790595408382,5.0364095800904056E-4,0.1323367569054294,null,7.7968618324007776E-4,4.1231933305537081E-5,null,null,null,1.5385302112043103E-4,1.5237491858674993E-2,4.7073131774938085E-4,0.14952339217752886,0.10110267868701299,0.19218734282684585,0.59487712189366437,0,0.10158433397551933,9.2797904104659087E-2,1.288384357680494E-2,5.0513321884570065E-3,6.1812143404989933E-4,1.0000000000000004,4.5064996390203598E-3,0.58633683586038277,3.8159619289710902E-3,2.1268455420916883E-4,5.1399110809357462E-6,null,null,null,null,1.9611581757115601E-3,9.7048492872372535E-2,2.5139292316049954E-3,6.0753695830243609E-5,6.5372598137084566E-4,9.1318240719598126E-2,8.2593740369011433E-4,2.4873180909301424E-4,1.2308567203222879E-2,3.1883923155869286E-4,7.7053329303539738E-6,3.5584716314335447E-5,4.9707886529412682E-3,4.4958819201402804E-5,1.2088135063934959E-5,6.0603329898596442E-4,0.80781265717315476,3.0521672294901658E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5844790594767474E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4404723811695772E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4811648552879386E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE50","v":0.72244208104310981},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82477351201476645},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.76670031144206663},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84650384305142912},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79469479895395989},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81163456360350827},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74990847843412201},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83482650061792907},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77961695082098736},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89920496981591136},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86371644838705752},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91219450393161106},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88096901557778129},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87336188092122369},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82967289878089123},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88947265180016422},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85085176562464859},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84332492677460869},0.60925341509457653,0.106,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59487712189366437,9.2797904104659087E-2,5.0513321884570065E-3,0.80781265717315409,0.59487712189366393,4.0787369624418375E-3,3.6137179882716483E-3,0.72289150074192488,0.59487712189366382,0.19589623705513287,0.59060697887702351,0.10122439438843148,9.342137930503569E-2,1.3042120895314556E-2,5.1704800364784833E-3,6.3840944258381025E-4,1.0000000000000002]
[46,11.5,61.5,0.68567131825029504,0,0.11472355046628552,0.19960513128341989,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ49*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":155.35186596357207},{"$f":"DZ49*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.8166960747977203},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8493260579206265},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.74960018004349915},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":108.49849413961313},83.781165725771174,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.733790962375373},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":55.898439453935353},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.27889302014350126},708.06038768880865,44.149066282311935,11.728062851324552,5.5748029862064454,1222.4705913868238,0.67037596271956501,819.51489959729793,3.9701521553360043E-4,0.13106072281281728,null,7.7402216254739446E-4,4.0738823719470463E-5,null,null,null,1.5316123263274631E-4,1.5169048730510309E-2,4.6854361535684087E-4,0.14806325259311764,9.9258045500501366E-2,0.19960513128341989,0.58633683586038277,0,0.10086445480134362,9.4044854505412306E-2,1.3200398213824172E-2,5.289627884499961E-3,6.5869745111772117E-4,1.0000000000000004,3.3999963807580412E-3,0.5789474376310787,3.7739741487245342E-3,2.1034434419392394E-4,5.0833556275611462E-6,null,null,null,null,1.9472603937139993E-3,9.6360757016164658E-2,2.4961142277716277E-3,6.0323163693340124E-5,6.6251027323948328E-4,9.2545308485406264E-2,8.3703574676655839E-4,2.5484312262093759E-4,1.2610987362239532E-2,3.2667307684033377E-4,7.8946521233680698E-6,3.7263418966675933E-5,5.2052847220459388E-3,4.7079743487346512E-5,1.2881649651285062E-5,6.4581580146643607E-4,0.80039486871658039,2.334223181497419E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5909727416711933E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4440916675471907E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4899115224949427E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE51","v":0.71752460050985345},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81767079588671399},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75740710001204126},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84019439310130928},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78635574136804953},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80406508509242469},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74006609770001686},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82808749929856296},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77075806150832749},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89492604814133336},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8579269400938202},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.9084385312037786},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87585870035657698},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86806870998822006},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82259169427361056},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88480764867444928},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84456648480811858},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.8369144932582151},0.60050673743600724,0.106,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58633683586038277,9.4044854505412306E-2,5.289627884499961E-3,0.80039486871658005,0.58633683586038232,4.033786394261195E-3,4.5064996390203598E-3,0.71798966506376427,0.58633683586038221,0.2027625089028951,0.58264213674573073,0.10049959298311641,9.4648310781392062E-2,1.3356913921075582E-2,5.4107928416931173E-3,6.7974382409743592E-4,1.0000000000000004]
[47,11.75,61.75,0.67973116248733689,0,0.11434895099029334,0.20591988652237037,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ50*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":153.29667540042308},{"$f":"DZ50*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.7529747396397486},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8116315764977506},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.74149664294432471},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":107.0631391157868},83.433518130030592,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.316508176542008},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":56.698094535018932},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.28256181230060828},705.68090843830043,43.780454406244793,11.620238907649886,5.5282575264608216,1217.0064594078399,0.66463521196801245,808.86534611496995,4.6342196569164047E-4,0.12965658902768243,null,7.6851186351292191E-4,4.025935409138134E-5,null,null,null,1.5245464721837696E-4,1.5099142571279549E-2,4.6630395288533688E-4,0.14664668338236164,9.7466549494241939E-2,0.20591988652237037,0.57894743763107881,0,0.10013473116488919,9.5251767057371817E-2,1.3513429628326992E-2,5.5319577988862728E-3,7.0079019707715068E-4,1.0000000000000007,4.0801784220413787E-3,0.57092098470590014,3.7331756799678434E-3,2.0807042105175225E-4,5.0284021176595777E-6,null,null,null,null,1.93317255733573E-3,9.566361626266702E-2,2.4780556009255041E-3,5.9886743960943444E-5,6.7101251367336948E-4,9.3732976806266646E-2,8.4777773743180223E-4,2.6088641781992666E-4,1.2910041614113908E-2,3.3441973218109665E-4,8.0818642120607846E-6,3.8970541154683959E-5,5.4437506838475244E-3,4.9236573884064802E-5,1.3704825762548033E-5,6.8708537131460269E-4,0.79408011347763041,2.8387558878845365E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5973311325718791E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4476355486428931E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.498475959052665E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE52","v":0.71262836257836359},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81227774772739747},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75037288039166561},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83539872638267898},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78003455854611781},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79832128434575622},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7326228848877766},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82296815984042826},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76404804682654526},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89166594467638571},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85352353163905803},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90557523470701329},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87196875896679482},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86404050971939761},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8172146121179642},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88125492290286023},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83978890594708866},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83204485258477467},0.59293876088924391,0.106,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57894743763107881,9.5251767057371817E-2,5.5319577988862728E-3,0.79408011347762963,0.57894743763107825,3.9894018485460191E-3,3.3999963807580412E-3,0.71310450499559419,0.57894743763107814,0.20941884916126419,0.57493421116848942,9.9765761553762031E-2,9.5835434942807857E-2,1.3668082062975652E-2,5.655064107457447E-3,7.2259700324393947E-4,1.0000000000000004]
[48,12,62,0.67311825795017266,0,0.11396393024966987,0.21291781180015801,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ51*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":151.2047152599043},{"$f":"DZ51*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.6881133610204992},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7732627001180545},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.73313256269122129},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":105.60210404138606},83.075687817576153,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.884735238723145},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":57.47786497329605},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.28613546667086376},703.23051182776521,43.401626166231082,11.509434475779408,5.4804220232095586,1211.3477459143717,0.65894362201730039,798.20987121530857,4.3332146598790649E-4,0.12831777223651414,null,7.6274051905199684E-4,3.9766543465754148E-5,null,null,null,1.5173523593452052E-4,1.5027968575908594E-2,4.6401836852668125E-4,0.14519732294538959,9.5676849888850696E-2,0.21291781180015801,0.57092098470590014,0,9.9396791942634843E-2,9.6419102828243911E-2,1.3822734497624313E-2,5.7781704160286213E-3,7.4440380941072826E-4,1.0000000000000004,3.7634439082514523E-3,0.56325578026090506,3.691065467759466E-3,2.0572338722963878E-4,4.9716817545167628E-6,null,null,null,null,1.9189261132014294E-3,9.495862675741068E-2,2.4597936612210992E-3,5.9445410801631194E-5,6.7923595071933977E-4,9.4881699398156993E-2,8.5816747936758259E-4,2.6685776940014202E-4,1.320553571471632E-2,3.4207416591092442E-4,8.2668475969263208E-6,4.0705015508606197E-5,5.686037438676057E-3,5.1427961843958275E-5,1.4557744311351868E-5,7.2984606509937644E-4,0.78708218819984255,2.6546135138621141E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6035600662948404E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4511072761305506E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5068660232254736E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE53","v":0.70775364281315134},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80576417744239015},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74190265150758283},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8296009202193424},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77241230015543394},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79138832394293002},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72366788858951014},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81678231530173595},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75596295338184472},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88771551332237397},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84819654033430658},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90210373952328093},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86725930690443698},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85916475211255638},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81071989870117123},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87695168934855694},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83401263935618464},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82616082586464079},0.58471833405522111,0.106,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57092098470590014,9.6419102828243911E-2,5.7781704160286213E-3,0.78708218819984199,0.57092098470589969,3.9462745031372546E-3,4.0801784220413787E-3,0.70824377681334139,0.57092098470589947,0.21625967505085417,0.56708838248340254,9.9023242083902493E-2,9.698315963742582E-2,1.3975427392132181E-2,5.9031410103078013E-3,7.6697234197549468E-4,1.0000000000000004]
[49,12.25,62.25,0.66683110831209969,0,0.11356735338635046,0.21960153830155033,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ52*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":149.30296353251902},{"$f":"DZ52*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.6291494082947278},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7383824576508986},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.72561181787125051},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":104.27391144216041},82.715453402769711,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.438610441280133},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":58.237940545534478},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.2896164855308978},700.73341180090995,43.059834509377055,11.41027934352538,5.4372632135281478,1205.9924284009521,0.65330077187992308,787.87578435568491,3.3482128069846492E-4,0.12718013072730397,null,7.5762996617250355E-4,3.9320253413639685E-5,null,null,null,1.5100155005055098E-4,1.4955383266363982E-2,4.6168238226284431E-4,0.14387996942626596,9.3996895084239293E-2,0.21960153830155033,0.56325578026090506,0,9.8649692225170144E-2,9.7547216446607729E-2,1.4128120286640049E-2,6.0281116045869812E-3,7.8954087454026099E-4,1.0000000000000004,2.7379771165553651E-3,0.55665606830942149,3.6532011538420429E-3,2.0361300068075244E-4,4.9206804053684324E-6,null,null,null,null,1.9045028191595472E-3,9.4244885782126073E-2,2.4413050247832115E-3,5.8998599101308873E-5,6.8718308260101431E-4,9.5991825235100664E-2,8.6820812890604651E-4,2.7275346033432343E-4,1.3497285725852484E-2,3.4963161332312502E-4,8.4494871301166668E-6,4.2465756231705194E-5,5.9319933128170639E-3,5.3652535538212098E-5,1.5440455878398698E-5,7.7410041866186234E-4,0.78039846169845006,1.9558745204579564E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6096650011073145E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4545098922028165E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5150890670280849E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE54","v":0.70290069775571329},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79971767996182819},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73406488425001593},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82421319661763015},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76534871712221364},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78495668895286319},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71538913707226393},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81103722844159432},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74847639260043408},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88403551949261849},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84324295830067508},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89886801844845499},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86287639245789216},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85462813190683073},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80469048521416353},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87294480943215969},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82864460783633165},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82069613499206207},0.57686788593133753,0.106,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56325578026090506,9.7547216446607729E-2,6.0281116045869812E-3,0.78039846169844962,0.56325578026090461,3.9017605367436215E-3,3.7634439082514523E-3,0.7034035315030589,0.56325578026090439,0.22243169964693049,0.55995592428516328,9.8273889580569124E-2,9.809197985358617E-2,1.4278766710452627E-2,6.1548682653635852E-3,8.1287165793522611E-4,1.0000000000000004]
[50,12.5,62.5,0.66157443649612635,0,0.11316370251156352,0.22526186099231069,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ53*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":147.33669890678345},{"$f":"DZ53*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.5681852283922169},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7023189768544107},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.71769356902551806},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":102.90066272288},82.346260279792759,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.978278891314503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":58.978520380279285},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.29300444002594067},698.18148888711096,42.702265312084542,11.306368209263585,5.3921121379403862,1200.4038579417477,0.64770624417349276,777.50907431882035,4.8893007641046264E-4,0.12573870235434118,null,7.5214507374953324E-4,3.8853177849520086E-5,null,null,null,1.5025960679687235E-4,1.4881982535149656E-2,4.5931451029774005E-4,0.14251018733459497,9.2304738194951372E-2,0.22526186099231069,0.5566560683094216,0,9.7898086935968118E-2,9.8636743260564624E-2,1.4429413134265209E-2,6.2816249261401893E-3,8.3620244133019101E-4,1.0000000000000004,4.3295179115252144E-3,0.54850695679695327,3.6133355464922313E-3,2.0139107103750819E-4,4.8669834134226076E-6,null,null,null,null,1.889992541834878E-3,9.3526840413343734E-2,2.4227048879982495E-3,5.8549092791255336E-5,6.9485838510440401E-4,9.7063979534568051E-2,8.7790534089216444E-4,2.7857013410949332E-4,1.3785125549484085E-2,3.5708777183966295E-4,8.6296788319676425E-6,4.4251661274733349E-5,6.1814643622613626E-3,5.5908902604092861E-5,1.6352980975539984E-5,8.1984946035465098E-4,0.77473813900768995,3.1340870315487157E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6156510512981953E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4578462473342851E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5231519791534795E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE55","v":0.69806976607486526},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79529010208781281},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72834101974915799},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82026452244985604},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76018380349676518},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78024966070955737},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70934787426906698},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80682862830913094},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74300583767363981},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8813329054684339},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83961039057399445},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89649052367335214},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8596600989677623},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85129970367718},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80027515845370345},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87000321538236913},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82471016662063501},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81669298339709995},0.57010867987499736,0.106,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5566560683094216,9.8636743260564624E-2,6.2816249261401893E-3,0.77473813900768929,0.55665606830942094,3.8617348349281638E-3,2.7379771165553651E-3,0.69858093044717873,0.55665606830942083,0.22888863279972282,0.55258151255318744,9.7519131447902044E-2,9.9162409377084218E-2,1.4577930050423068E-2,6.4100885301206076E-3,8.6029524156045118E-4,1.0000000000000007]
[51,12.75,62.75,0.65473358442465801,0,0.11275101096820761,0.23251540460713499,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ54*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":145.35308201732994},{"$f":"DZ54*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.5066830402719029},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6659372362361378},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.70962448095646014},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":101.51529509874038},81.96867631807477,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.50383926547299},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":59.699739890180076},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.29630008150567244},695.56997817291528,42.338654851384852,11.200743746857968,5.3461982182854957,1194.6747524182122,0.64215962508986724,767.17189111720904,3.5670895727670833E-4,0.12456659534201517,null,7.4649276140645717E-4,3.8378722332222374E-5,null,null,null,1.4950684074040949E-4,1.4807512309165709E-2,4.569068525229835E-4,0.14112210178545967,9.062291597444487E-2,0.23251540460713499,0.54850695679695316,0,9.714017595983597E-2,9.9688075493603825E-2,1.4726446966580929E-2,6.5385521341010267E-3,8.8438804179071147E-4,1.0000000000000004,2.9532205618642599E-3,0.54177708664045177,3.5727105165267383E-3,1.9912681459345223E-4,4.812263516953598E-6,null,null,null,null,1.8753605287169762E-3,9.2802770912796734E-2,2.4039487030306731E-3,5.8095815291582677E-5,7.0226462129498895E-4,9.8098548266041447E-2,8.872626062673911E-4,2.84304584549945E-4,1.4068896527057187E-2,3.6443853159376133E-4,8.8073233800349647E-6,4.6061615850600088E-5,6.43429486366494E-3,5.8195654585486693E-5,1.7295310450651758E-5,8.6709273134005966E-4,0.76748459539286595,2.166964168417107E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6215230157253192E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4611190161924685E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5310612234246806E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE56","v":0.6932610696259025},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78824348694078972},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.71925825823282941},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81397396618148998},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75197672649424385},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77276280073595249},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69976958926169941},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80012747962992026},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73431947409838216},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87701766276270043},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83381976342015884},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89269235422658066},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85452916010303204},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84599103599240655},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79324758686573704},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86530831125351215},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81844193394970055},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.8103190194825417},0.56176263018467942,0.106,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54850695679695316,9.9688075493603825E-2,6.5385521341010267E-3,0.76748459539286507,0.54850695679695272,3.8195936009431625E-3,4.3295179115252144E-3,0.69378749442162591,0.54850695679695249,0.2354546582184987,0.54514202171870252,9.6757828694579717E-2,0.1001948496386347,1.4872757089357022E-2,6.6686427646798644E-3,9.0924187554814633E-4,1.0000000000000007]
[52,13,63,0.64927744381937591,0,0.11232864435076217,0.23839391182986241,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ55*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":143.49619356568684},{"$f":"DZ55*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.4491100767230538},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6318798361585669},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.70209736702161329},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":100.2184352281563},81.587639181398615,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.015429237699919},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":60.401788003359172},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.29950531863312613},692.91454552369578,41.999008639744737,11.102694733294591,5.3033103188495874,1189.1216370304219,0.63666050436454147,757.06678118257764,4.0619840767735675E-4,0.12329956961802221,null,7.4124983137959768E-4,3.7934345646808884E-5,null,null,null,1.4874246485790122E-4,1.4731894633254545E-2,4.5445698736161516E-4,0.13982004628820005,8.9017901190118973E-2,0.23839391182986241,0.54177708664045165,0,9.6375481429323478E-2,0.10070162378366557,1.5019067212133112E-2,6.7987333952587011E-3,9.340957093055813E-4,1.0000000000000004,3.4619397214543375E-3,0.53457855692285727,3.534814136348484E-3,1.9701464081541708E-4,4.7612189761454869E-6,null,null,null,null,1.860597554233156E-3,9.2072220750289716E-2,2.3850246439925241E-3,5.7638480808088377E-5,7.0940468396106038E-4,9.909593551983556E-2,8.9628357986895027E-4,2.8995382754327595E-4,1.434845098888618E-2,3.7168006737259854E-4,8.9823283310575575E-6,4.7894493995054483E-5,6.6903275323589332E-3,6.0511368904713435E-5,1.8267405844102248E-5,9.1582830346147908E-4,0.7616060881701382,2.5731207772037856E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6272854034474581E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4643307119239139E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5388228733197714E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE57","v":0.68847481442774472},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78340577146263413},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71304189352934155},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80965091521236854},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74635163285968587},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76762606978360615},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69321988330246032},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79552475789332289},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7283704371988059},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87404509441335687},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8298376581183714},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89007450628082097},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85099791966928739},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8423383097196897},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78842261998822671},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86207558731806722},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81413397311381708},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.80594105809599847},0.55487012041234274,0.106,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54177708664045165,0.10070162378366557,6.7987333952587011E-3,0.76160608817013764,0.54177708664045121,3.7766495946371442E-3,2.9532205618642599E-3,0.68901054086232638,0.5417770866404511,0.24158794067337791,0.53817782178165452,9.5991258157980847E-2,0.10118979929415453,1.5163100740336237E-2,6.9303704974951162E-3,9.5970885500141568E-4,1.0000000000000007]
[53,13.25,63.25,0.64331853932723215,0,0.1118994911558748,0.24478196951689338,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ56*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":141.68618817528429},{"$f":"DZ56*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.3929907259496366},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5986823235837253},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.694736082758171},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":98.954318714169219},81.202210219981879,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.513213755769087},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":61.084891075452248},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.30262101552724519},690.22183850376189,41.666869920580645,11.007083775889148,5.2613704075592649,1183.5870146962666,0.63120847524630253,747.09015486775354,3.3150891773852769E-4,0.12218594104463557,null,7.3610329833373846E-4,3.7499660276670559E-5,null,null,null,1.4797035488224873E-4,1.4655513314425678E-2,4.5197686747514574E-4,0.13854651345776758,8.7451733510368806E-2,0.24478196951689338,0.53457855692285716,0,9.5607034886638201E-2,0.1016779748046435,1.5307134268539363E-2,7.0620075997315322E-3,9.8532200069725005E-4,1.0000000000000004,2.6807904043375831E-3,0.52820035356879724,3.4977526504373791E-3,1.9494900028858448E-4,4.7112989964244637E-6,null,null,null,null,1.8457621444725554E-3,9.1338086106668742E-2,2.3660077331069552E-3,5.7178902389950057E-5,7.1628270599732727E-4,0.10005671861532371,9.0497348332245107E-4,2.9551516796571181E-4,1.4623655565973278E-2,3.7880892440617027E-4,9.1546101942022875E-6,4.9749160750184242E-5,6.9494038273601221E-3,6.2854611621225961E-5,1.9269199820262914E-5,9.6605280087698714E-4,0.75521803048310687,2.0179719890872527E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6329424567909977E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4674836990105345E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5464426430415682E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE58","v":0.68371119156612292},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77769764454542689},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70572728828077247},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80454541367462196},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73972427030136789},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76156852880575365},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68551914185955432},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79009160510527265},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72136620799691309},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8705270871665689},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82513204340662671},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88697475374816415},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84682213693821651},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83801974598896323},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78272919216728098},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85825114336363761},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80904602759601285},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80077323849227888},0.54749762506381916,0.106,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53457855692285716,0.1016779748046435,7.0620075997315322E-3,0.75521803048310665,0.53457855692285694,3.7365899961400465E-3,3.4619397214543375E-3,0.68425849438840491,0.53457855692285672,0.24758565390856518,0.53138945524582726,9.522143682187216E-2,0.10214782507668137,1.5448826759610733E-2,7.1951101757489122E-3,1.0116920116948326E-3,1.0000000000000004]
[54,13.5,63.5,0.6381462416692828,0,0.11146442003048063,0.25038933830023696,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ57*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":139.84431138557744},{"$f":"DZ57*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.3358832000875243},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5649002540872345},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.68714835291763687},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":97.667943060845829},80.80994604222272,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.997330214837596},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":61.749237652005618},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.30564754711241393},687.48604146855223,41.325893110231398,10.908842605843995,5.2183144903988214,1177.9014393847203,0.62580313446714286,737.1344128603173,4.3766773054737865E-4,0.1208641210277424,null,7.3072817459955317E-4,3.7053488759583539E-5,null,null,null,1.4719169857365871E-4,1.4578485960500839E-2,4.4947017615250452E-4,0.13724471825687592,8.5888174874212866E-2,0.25038933830023696,0.52820035356879724,0,9.483583875710612E-2,0.10261767534871925,1.5590519250682104E-2,7.3282127517662922E-3,1.0380620226924154E-3,1.0000000000000004,3.7805642662425746E-3,0.52076275855158038,3.4595510904217187E-3,1.9281981715907248E-4,4.6598433935415327E-6,null,null,null,null,1.830873651972586E-3,9.0601324647976378E-2,2.3469227776078275E-3,5.6717679549326382E-5,7.2290253934698806E-4,0.1009814356260815,9.1333718329076902E-4,3.0098611759793605E-4,1.489438712804903E-2,3.8582191314691616E-4,9.3240918882212505E-6,5.1624474917448513E-5,7.2113643359389672E-3,6.5223940909876172E-5,2.0300596685075392E-5,1.0177614260073399E-3,0.74961066169976376,2.8833255082763021E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6384981721556601E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4705802048657827E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5539259155418926E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE59","v":0.678970378029919},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77324847917758932},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70004120029155281},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80056245333838805},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73456601309768776},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.7568495828938917},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67953747777338169},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78585502809803132},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71591824180355212},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86777695921922138},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82145895273436609},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88455041000733126},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84356038664317667},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83464713328837514},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77829122455912492},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85526256692992708},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80507656259580984},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.7967435668324282},0.54096528076511985,0.106,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52820035356879724,0.10261767534871925,7.3282127517662922E-3,0.74961066169976309,0.52820035356879691,3.6974129497223882E-3,2.6807904043375831E-3,0.67952582005018913,0.5282003535687968,0.25374296412361824,0.52448155606018887,9.4448357247752107E-2,0.10306942678478383,1.5729810542482386E-2,7.4626995004260874E-3,1.0651857407489264E-3,1.0000000000000004]
[55,13.75,63.75,0.63188112302151456,0,0.1110222870314862,0.25709658994699958,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ58*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":138.07289544676473},{"$f":"DZ58*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.2809603181099503},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5324105149871037},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.67985183687765982},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":96.430777606385476},80.414081367984011,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.467919650654345},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":62.395021274501289},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.30858649018537737},684.71488146871741,40.997361331369532,10.81457033340541,5.1768300356619701,1172.2861476756043,0.62044408221243208,727.33800298493793,2.8933402333230189E-4,0.1198430121403497,null,7.2555447401903019E-4,3.6623755642534322E-5,null,null,null,1.4640502374670776E-4,1.4500666755766793E-2,4.4693240399307357E-4,0.13598852857685015,8.4373277804282887E-2,0.25709658994699958,0.52076275855158027,0,9.4060875738398095E-2,0.1035211782208484,1.5869101834282667E-2,7.5971862490858836E-3,1.0923094588054373E-3,1.0000000000000002,2.2314826766160092E-3,0.51491307747135695,3.4228156898125175E-3,1.9077235116027777E-4,4.610362634517093E-6,null,null,null,null,1.8159124369846564E-3,8.9860964495439843E-2,2.3277446020969024E-3,5.6254203876693428E-5,7.2926737384893827E-4,0.10187053213708551,9.2137870991394885E-4,3.0636435349374615E-4,1.5160530723432958E-2,3.9271605590418697E-4,9.4907014517761065E-6,5.3519291025576217E-5,7.4760490485130896E-3,6.7617909547217829E-5,2.136147291179018E-5,1.0709479858936471E-3,0.74290341005300065,1.7237103185950731E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6439563188212032E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4736223303166574E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5612777678532598E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE60","v":0.67425253748694625},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76693299771183687},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69199295566957142},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79490341908555895},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72725518835250158},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75015504311661985},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67107779481950003},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77983867541257379},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70820227720239703},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86386100276435041},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81623700627985685},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88109655234589002},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83891984046826529},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.829849871782531},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77199124506783467},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85100875396097364},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79943639832604829},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79102103887488373},0.53334794266695074,0.106,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52076275855158027,0.1035211782208484,7.5971862490858836E-3,0.74290341005300042,0.52076275855158005,3.6570307509743325E-3,3.7805642662425746E-3,0.67482107723202489,0.52076275855157994,0.25967554374943991,0.51783791801146861,9.367232796182523E-2,0.10395511365559554,1.6005937917070393E-2,7.7329756767515797E-3,1.1201830278490391E-3,1.0000000000000002]
[56,14,64,0.62717089166611684,0,0.1105746107820031,0.26225449755188024,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ59*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":136.28372140095851},{"$f":"DZ59*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.2254868447138492},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4995950724479945},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.67239847843414891},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":95.18120980416046},80.012186678434318,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.925126783740346},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":63.022440540985016},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.31143826957744342},681.90484388975426,40.662991716127301,10.718589211332844,5.1346084240512182,1166.5546371147177,0.61513092209134446,717.58382959830999,4.5866327263654832E-4,0.11848718264600491,null,7.2021147559518076E-4,3.6186303238857936E-5,null,null,null,1.4561237249024632E-4,1.4422257909772532E-2,4.4436988145329481E-4,0.13471448386119159,8.2867044676594323E-2,0.26225449755188024,0.51491307747135695,0,9.3283780185252352E-2,0.10438904909034269,1.6142773999858119E-2,7.868765104417275E-3,1.1480565968926409E-3,1.0000000000000002,3.9922660915735998E-3,0.50734228004502691,3.3852906426795836E-3,1.8868087381597999E-4,4.5598182608673267E-6,null,null,null,null,1.8009100518951587E-3,8.911856702823992E-2,2.3085136523003113E-3,5.5789452816965765E-5,7.3538119442858685E-4,0.10272456479804544,9.2910309786865927E-4,3.1164779025981599E-4,1.5421983155819004E-2,3.9948867949674374E-4,9.6543742825551301E-6,5.5432460891146178E-5,7.7432975766429371E-3,7.003506688319133E-5,2.2451677679825371E-5,1.1256049192128156E-3,0.73774550244811998,3.1243380077255578E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6493204559800615E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4766120590969346E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5685029940310039E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE61","v":0.66955782100474726},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76318071567766699},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68722400742888179},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79153818175884205},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72291778427458397},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74617972053367754},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66606891314383077},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77626264371151055},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70362756052344033},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86152752443900416},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8131299107193648},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87903742938368412},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83615678153312645},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82699406786420071},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76824795362775478},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84847488879727162},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79608221202621954},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78761964509311166},0.52735689334907621,0.106,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51491307747135695,0.10438904909034269,7.868765104417275E-3,0.73774550244811976,0.51491307747135673,3.6181984036073121E-3,2.2314826766160092E-3,0.67013249974781208,0.51491307747135662,0.26571354218524429,0.51112767875819187,9.2893818928085931E-2,0.10480540420725221,1.6277104762311808E-2,8.0057756802784773E-3,1.1766754786356015E-3,1]
[57,14.25,64.25,0.62070682562532842,0,0.11012058755606356,0.26917258681860834,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ60*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":134.40162849054681},{"$f":"DZ60*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.1671324150598767},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4650753945554795},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.66443532159983698},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":93.866747017737325},79.600983024247569,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.369051960905786},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":63.631633156049517},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.31420284894758188},679.04126852406716,40.307094918475705,10.616060945925145,5.0896685261688406,1160.5349825442868,0.60986326110753875,707.76764908383927,3.6490398562849833E-4,0.11732367552428655,null,7.144086219932537E-4,3.5722182550789827E-5,null,null,null,1.448127222651423E-4,1.4343158131936939E-2,4.4177949623131315E-4,0.13336846066489247,8.1336524349983827E-2,0.26917258681860834,0.50734228004502702,0,9.2503857670919509E-2,0.10522175932416172,1.6411435524765493E-2,8.1427862561396815E-3,1.2052943603785618E-3,1.0000000000000004,3.0105083600410346E-3,0.50079562058630855,3.3451989393488983E-3,1.8644634259971281E-4,4.5058167288712926E-6,null,null,null,null,1.7858530902993485E-3,8.8373468826469209E-2,2.2892127430908195E-3,5.5323011060126026E-5,7.4124732168709634E-4,0.10354399745997063,9.3651454250399285E-4,3.1683449302638832E-4,1.5678648677604455E-2,4.0613730369341351E-4,9.8150504412376854E-6,5.7362835806985536E-5,8.0129494587266835E-3,7.2473961606013169E-5,2.3571033485434794E-5,1.1817233268931271E-3,0.73082741318139222,2.388999105420575E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6545939481959931E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4795512664631187E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5756061259753009E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE62","v":0.66488636772137288},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75642349939722975},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67866018813940077},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78547232348143636},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71511868284238389},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73902495943750868},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65708151785498825},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76982003123656761},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69540750926776851},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85731231433868482},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80752597842977747},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87531590624795164},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83116974230675311},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8218407077510308},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76150651169557859},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84389948139192217},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7900359503864397},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78149163374004194},0.51960313376205802,0.106,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50734228004502702,0.10522175932416172,8.1427862561396815E-3,0.73082741318139166,0.50734228004502668,3.5785313347564312E-3,3.9922660915735998E-3,0.66547522796018765,0.50734228004502657,0.2721402753857815,0.50406895031566779,9.2111262718368808E-2,0.10562070793491143,1.654321378633147E-2,8.28093650927989E-3,1.2346533496594701E-3,1.0000000000000002]
[58,14.5,64.5,0.61523436389438979,0,0.10965767215265593,0.27510796395295462,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ61*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":132.71035356206178},{"$f":"DZ61*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.114694311024822},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4340555307453453},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.65735685731303806},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":92.685552432281},79.189546368098419,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.799836647567304},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":64.222793250804102},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.3168830202094533},676.14813083024148,39.988676835847293,10.525272372008905,5.0494611508520446,1154.8426131690551,0.60464070963008976,698.26485713760474,3.2990206829963898E-4,0.11623387376263171,null,7.0929878913799597E-4,3.5306375039070333E-5,null,null,null,1.440027699692534E-4,1.4263040279568134E-2,4.3915110128399268E-4,0.13215457514592979,7.990603609709801E-2,0.27510796395295462,0.50079562058630855,0,9.1718667765818107E-2,0.10601965654566117,1.6674992047897439E-2,8.419086762420095E-3,1.2640123389403778E-3,1.0000000000000004,2.6410048852644487E-3,0.49465613646966661,3.3095613528831389E-3,1.8446006382344515E-4,4.4578146709412882E-6,null,null,null,null,1.7706944379598363E-3,8.7623338428143668E-2,2.2697814806358105E-3,5.4853419078797433E-5,7.4686820449894873E-4,0.10432917220335934,9.4361613780288628E-4,3.2192264008484015E-4,1.5930437140998836E-2,4.1265959331969828E-4,9.9726734940628727E-6,5.930926790978079E-5,8.2848443510402572E-3,7.4933143470057566E-5,2.4719336741780326E-5,1.2392930021985975E-3,0.72489203604704588,2.122484272231584E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6597799794590572E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4824417270280568E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5825914523625296E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE63","v":0.66023830547056206},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75129471413226989},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67218106688040458},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78086340281743194},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70920929820332801},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73359798717192248},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65028820475221327},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76492761799992237},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68918414068742673},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85410164881467343},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80326511296348646},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87247961799181228},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82737479615066201},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.8179201282342814},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75638933956481047},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.8404160037387004},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7854416401471277},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77683808718642922},0.51289826230896074,0.106,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50079562058630855,0.10601965654566117,8.419086762420095E-3,0.72489203604704544,0.50079562058630811,3.5361510986774824E-3,3.0105083600410346E-3,0.6608368978799799,0.50079562058630811,0.27789022333918445,0.49772587852798761,9.1325783773422459E-2,0.10640153514673989,1.6804178280224451E-2,8.5582953533900261E-3,1.2941055790515479E-3,1.0000000000000004]
[59,14.75,64.75,0.61013705416184516,0,0.10919046311274098,0.28067248272541429,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ62*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":130.7116206290917},{"$f":"DZ62*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":4.0527234488591661},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3973965450716794},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.64868894179868697},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":91.289627690280412},78.761851105620252,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.217568841030122},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":64.796041582780106},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.31947602215330689},673.18342426623155,39.604165428139112,10.414123807672281,5.0009080210935375,1148.3976163298219,0.59946288136466874,688.42174403739239,5.9410234596883561E-4,0.11462097029887731,null,7.0284070799555686E-4,3.4805987797793671E-5,null,null,null,1.4318859798049746E-4,1.4182506675911552E-2,4.3650351186902707E-4,0.13071491812640057,7.8358741457398851E-2,0.28067248272541429,0.49465613646966655,0,9.093289978102681E-2,0.10678341374781859,1.6933364512551459E-2,8.6975039443599536E-3,1.3241988191627179E-3,1.0000000000000004,5.4005337729237162E-3,0.48580325445505368,3.2659214366379335E-3,1.820277711787332E-4,4.3990338724807757E-6,null,null,null,null,1.755524625378723E-3,8.6872655761958795E-2,2.250335912319123E-3,5.4383481370167499E-5,7.5224858384400706E-4,0.10508075129031025,9.5041387366433499E-4,3.2691070518902336E-4,1.6177273019259707E-2,4.1905359194247904E-4,1.0127196160247635E-5,6.1270611188491786E-5,8.5588221686015448E-3,7.7411164569917516E-5,2.5896358378424888E-5,1.298302460784293E-3,0.71932751727458644,4.4066531229164596E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6648815659880597E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4852851218964457E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5894630358895289E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE64","v":0.655613751365274},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74676558696476913},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66647453975451099},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77678982558908138},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70399820018476955},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72880810344012459},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64430946864416994},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76060547997235461},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68369974514190568},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85125819181501261},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79949704758889051},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86996651829105365},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82401649867733251},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81445132667798137},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75187020770450541},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83733205610158545},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78138077418083807},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77272693759014754},0.50661040633447663,0.106,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49465613646966655,0.10678341374781859,8.6975039443599536E-3,0.71932751727458566,0.49465613646966622,3.4984792313775253E-3,2.6410048852644487E-3,0.65622039552348088,0.49465613646966611,0.28483367505386548,0.49022969546236012,9.0535738489811765E-2,0.10714826436081334,1.7059916960359075E-2,8.8376898524519885E-3,1.3550198203385879E-3,1.0000000000000004]
[61,15.25,65.25,0.59718776213965363,0,0.10760780466350953,0.29520443319683715,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ64*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":127.25581542091354},{"$f":"DZ64*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.9455759532159509},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3340132328102823},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.6566936334625959},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":88.876076627977227},72.951439755382196,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.928314651554821},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":65.771388603474804},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.32283293182069894},662.13445473569288,38.88027673040316,10.221462361628916,4.9095009492425916,1126.1878455875797,0.58923986580438525,663.59477500455523,2.4780613942437655E-4,0.11262192849605987,null,7.0997432060109899E-4,1.257214168618426E-5,null,null,null,1.8994288216834943E-4,1.3844430903829873E-2,4.2008470364096021E-4,0.12804673958741072,7.5450243651174961E-2,0.29520443319683715,0.47984090417810049,0,8.885161197392058E-2,0.10808829112484696,1.7316782141020635E-2,9.2585668367062088E-3,1.43941054856831E-3,1.0000000000000002,1.7704920448828006E-3,0.474696715956405,3.3062222532764113E-3,6.58817701167726E-5,1.5921534194807214E-6,null,null,null,null,2.3157588297706435E-3,8.4328618348054399E-2,2.1551516172314453E-3,5.2083178864085838E-5,7.614409492545923E-4,0.10636482238625487,9.6202778933748736E-4,4.5133104797303604E-4,1.6435270894299091E-2,4.2002941992115307E-4,1.0150778827354438E-5,6.5223086122582517E-5,9.1109389082676181E-3,8.2404842316008601E-5,3.7993799554003572E-5,1.4014167490143065E-3,0.70479556680316324,1.4838674962290854E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7709786955133764E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5216185552975372E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3344000697466139E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82309115929565302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE66","v":0.64643558567681336},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73300463955434103},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64922343160243778},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.764392419667969},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68820790622264449},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71426980270333051},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62626153829456432},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74746327206933649},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66710207691268963},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84257105060214121},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7880170920206101},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86228162326298929},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.8137717365251439},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80387339814194025},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73813811724877998},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82791673220628603},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7690208757978364},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76022599584295114},0.49143713686947682,0.106,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47984090417810049,0.10808829112484696,9.2585668367062088E-3,0.70479556680316291,0.4798409041781001,3.4066359530001509E-3,2.5557143239530737E-3,0.6470708946147341,0.47984090417809999,0.29790555307561595,0.47726881006725275,8.8243226287625695E-2,0.10833707344922502,1.7383878078470392E-2,9.3947675824474896E-3,1.4666914593629897E-3,1.0000000000000004]
[62,15.5,65.5,0.59281354005819686,0,0.10657978698740864,0.30060667295439469,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ65*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":125.44724318767324},{"$f":"DZ65*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.8895010375861676},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3008420059322501},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.64852698001051146},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":87.612961037879955},71.024991636766956,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.225070653745171},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":66.17862291752013},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.32433821852113814},655.98237025540038,38.489774202951196,10.117460632229728,4.8601913071713492,1115.1018940733882,0.5841939223479129,651.43574931631952,5.6448836195145756E-4,0.11104738384529873,null,7.0355147536097212E-4,1.2403283261953938E-5,null,null,null,1.8790237150971117E-4,1.3698611554213282E-2,4.0835932789100668E-4,0.12662270021948713,7.3972211899506118E-2,0.30060667295439469,0.474696715956405,0,8.7634840601330824E-2,0.10858585577360308,1.7450974015920148E-2,9.5309683281887703E-3,1.4939723701576694E-3,1.0000000000000002,5.0900539985555913E-3,0.46627492112539326,3.2651060158070313E-3,6.5062463277270206E-5,1.5723533718528939E-6,null,null,null,null,2.2845351432346024E-3,8.3209737449429125E-2,2.0900579375757256E-3,5.0510071091378128E-5,7.6494610318497301E-4,0.10685445336237509,9.6645630804301902E-4,4.54925953530382E-4,1.6569790692121982E-2,4.1619915675236306E-4,1.0058213515419271E-5,6.7142051147325784E-5,9.3789969556080776E-3,8.4829321433367536E-5,3.9433979990939594E-5,1.4545383901667299E-3,0.69939332704560564,4.3276032699499423E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7760183830563379E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5316609393458777E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3368269954460849E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82232198758970299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE67","v":0.64188215945266258},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72990825914824287},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64535990128404896},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76159854070471733},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68466382047452967},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71100162770521014},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62222499193041458},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7445039868173684},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66338111282315115},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84060628538768112},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78542738207284146},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86054205574551379},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8114578920991522},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80148513165738011},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73504791337760356},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82578864908873761},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76623520271277523},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75741103374705598},0.48616862993483378,0.106,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.474696715956405,0.10858585577360308,9.5309683281887703E-3,0.69939332704560531,0.47469671595640467,3.3736961768126646E-3,1.7704920448828006E-3,0.64252142710523186,0.4746967159564045,0.30495719156921658,0.47048581854089916,8.7054842033283494E-2,0.10879771476841558,1.7519651720274188E-2,9.6630822202746058E-3,1.5216991476365931E-3,1.0000000000000002]
[65,16.25,66.25,0.57327630069701707,{"$f":"AR68","v":0},0.10383357654493462,{"$f":"AP68","v":0.32289012275804851},{"$f":"SUM(D68:G68)","v":1.0000000000000002},{"$f":"0","v":0},{"$f":"DZ68*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":120.10142499029125},{"$f":"DZ68*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.7237535496612399},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2027937527218349},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.62417974724989889},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":83.87941576784057},65.596892729291923,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.924734787037174},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":67.138762699968524},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.32770333518533573},639.49552704316284,37.32695154165345,9.8025600159547963,4.7133590456875236,1083.8580590057063,0.56931388000423711,{"$f":"Z68*AA68","v":617.05543694640005},3.251162210272169E-4,0.10749307261925112,null,6.8378800461005903E-4,1.1901396669350895E-5,null,null,null,1.8239723446090164E-4,1.3305732086453663E-2,3.7540012804449641E-4,0.12237740769051678,6.967115679714847E-2,0.32289012275804851,0.45332795234166462,0,8.430095579559059E-2,0.10964886833381358,1.7869998390495034E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.0299480021538902E-2},1.6626223588489947E-3,1.0000000000000004,2.576243852529476E-3,0.44754504906739306,3.1425262333072473E-3,6.261986491788531E-5,1.5133235169564698E-6,null,null,null,null,2.1990376037525506E-3,8.0148035260160289E-2,1.9077779887917211E-3,4.6104942886036573E-5,7.7243462284323403E-4,0.10790051617810183,9.7591753286852836E-4,4.6614890743328416E-4,1.6989668119223363E-2,4.0440810270045728E-4,9.7732611379292731E-6,7.2555924076650485E-5,1.0135254723348435E-2,9.1669374113816294E-5,4.3885561835672127E-5,1.6187367970133225E-3,0.67710987724195171,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2878068143141972E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7906880490612206E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5608925967901338E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3438913598786843E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82000718997185307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE70","v":0.62836543573809867},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70954081287124093},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62011439535043045},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74318064665083594},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66143422893247772},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68953315565915319},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59589903014549261},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72501848235287703},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63903227496368709},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82758806606334778},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7683312099157984},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84900202191257901},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79615683799761405},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78569967993076595},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71471814607835438},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81170123217335632},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74786909777340926},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73887490411650469},{"$f":"CS68*DJ68","v":0.46428345108111335},0.106,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.45332795234166462,0.10964886833381358,1.0299480021538902E-2,{"$f":"1-G68","v":0.67710987724195149},0.45332795234166429,3.2438755664290879E-3,3.0062572966400298E-3,0.62904647932542612,0.45332795234166406,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32595527599428392},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.45043650070452884},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.3795758644529067E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10975989118281251},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.794160115449496E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.0419571423793897E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.6914008955570313E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000002}]
[66,16.5,66.5,0.56795562592525339,0,0.10302394484422749,0.32902042923051938,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ69*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":118.27403325929147},{"$f":"DZ69*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.6670951341138633},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1692773553173308},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.6157204365553256},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":82.603156549537076},63.893326767832868,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.098852852098872},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":67.377702604351043},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.32846756638679092},634.6059197674266,36.927454154879712,9.692170624961058,4.6629136022770874,1073.9160906750292,0.56443857231682404,606.15966500867842,5.3250205226150038E-4,0.10596545903752384,null,6.767303460797875E-4,1.1728147665379046E-5,null,null,null,1.8075448195830918E-4,1.3188685727004738E-2,3.6508900305546314E-4,0.12092094879554903,6.8252447701355481E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32902042923051938},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.44754504906739306},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.329056149346753E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10987091403181141},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.8013203918494886E-2},1.0539662826048892E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.720179432265068E-3},1.0000000000000002,4.7610430300390775E-3,0.43962080545653026,3.0999365692072523E-3,6.1771197694498903E-5,1.4928139219756292E-6,null,null,null,null,2.1731464711933503E-3,7.9221643686121127E-2,1.8510376278221968E-3,4.4733708330861813E-5,7.7399885043256717E-4,0.10811902135552101,9.7789382585784053E-4,4.6998519194078859E-4,1.7133221302492539E-2,4.0032288956754565E-4,9.6745344940132978E-6,7.4247920691246586E-5,1.0371607810959282E-2,9.3807094398363453E-5,4.54048031059688E-5,1.6747746291590991E-3,0.670979570769481,4.2933750232296175E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7954358227510686E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5703532957643493E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3461777107456659E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81923316326590301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE71","v":0.62390792357191582},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70491592804430381},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61442281305752644},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73898857155906139},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65617965635297892},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68466535872430001},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58997606408472725},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72058899522977038},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63353431788340731},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8246087361329939},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76443402411939143},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8463575534851715},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79266246038993338},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78209658060653919},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71010109437231816},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80848038495313557},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74368824450231974},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73466095886842886},0.45836079337695412,0.106,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.44754504906739306,0.10987091403181141,1.0539662826048892E-2,0.67097957076948056,0.44754504906739273,{"$f":"BA68+BB68+BC68","v":3.2066594217420893E-3},{"$f":"AY68","v":2.576243852529476E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.62459685778935481},{"$f":"DX68-(DU69+DV69)","v":0.44754504906739251},0.33316934236422091,0.44358292726196169,8.2806070874397952E-2,0.10995137210642457,1.808527278454905E-2,1.065579676328786E-2,1.7492178451582719E-3,1.0000000000000004]
[69,17.25,67.25,0.54843177124629972,0,0.10084209345367641,0.350726135300024,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ72*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":113.30393061803294},{"$f":"DZ72*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.5129967347479667},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0781201434071841},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.59277926487257904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":79.132012840054301},59.045131116475439,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.460176093527764},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":67.873541681862108},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.32978095096010013},621.43988447630613,35.826897843623797,9.3871994750904779,4.5239438543951049,1046.5063950933559,0.55006171981085716,575.64310747811169,1.8932613594121531E-4,0.10264867120342784,null,6.5704231895880819E-4,1.1256536173747023E-5,null,null,null,1.7627565103871945E-4,1.2870042015229377E-2,3.3578917087731471E-4,0.11688840303164702,6.4295835997532372E-2,0.350726135300024,0.42703803657856287,0,8.0499718187337727E-2,0.11018091627691089,1.8446750087224621E-2,1.1212818390825975E-2,1.8956251791140554E-3,1,1.1452936164060216E-3,0.42284740029749657,2.9844358113671021E-3,5.9469660231674998E-5,1.4371930615311832E-6,null,null,null,null,2.1016808415307018E-3,7.6666467018101592E-2,1.6907112005961802E-3,4.0859127109249459E-5,7.7618269848237073E-4,0.10842408061213614,9.8065296629237884E-4,4.8160642198276685E-4,1.7568349169399009E-2,3.8743150521954246E-4,9.3629906233016601E-6,7.8990045919665952E-5,1.1034029904422968E-2,9.9798440483340621E-5,5.0035761622295489E-5,1.8455894174917598E-3,0.64927386469997617,1.078077443101555E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8092821635694255E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5979443459984804E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3528455924524676E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81690380064805301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE74","v":0.61068025385830349},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68465925611465162},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58967501668485589},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72058343945354486},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63325467407000358},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66337632169842942},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56427585019233462},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70116644258408878},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60959076160577164},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81145490868441483},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74729696369319032},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83466665493276482},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77726792755717822},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76623161233947734},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.68987551090966159},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79427455023467597},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72532985179403797},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71618197686481877},0.43735819144054916,0.106,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42703803657856287,0.11018091627691089,1.1212818390825975E-2,0.64927386469997606,0.4270380365785626,3.0795719368579824E-3,3.6877659517089013E-3,0.61141016709094376,0.42703803657856243,0.35304302999299592,0.42494271843802972,8.0075310508403205E-2,0.11017758887493745,1.8519024271543394E-2,1.1317139900234242E-2,1.9251880138562287E-3,1.0000000000000002]
[70,17.5,67.5,0.54444312318010313,0,0.10019695213392929,0.35535992468596783,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ73*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":112.18111924565187},{"$f":"DZ73*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.4781838852431259},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0575265336580411},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.58784271988499914},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":78.347835950059675},57.517329870050155,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.530490895717392},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":67.970033749505475},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.32991526282272771},617.6051021398506,35.568867521855282,9.3178251064761568,4.491361778952589,1038.9834346597281,0.54535127760079627,566.61094349774612,1.9552693173295003E-4,0.10178053501657562,null,6.5252766007899284E-4,1.1151310511015458E-5,null,null,null,1.7493129748088793E-4,1.2774581076521189E-2,3.2653797898717882E-4,0.11591579127188785,6.3214824864231273E-2,0.35535992468596783,0.42284740029749657,0,7.9650902829468712E-2,0.110174261472964,1.859129845586217E-2,1.142146140964251E-2,1.9547508485984019E-3,1.0000000000000002,1.2115173482624151E-3,0.41861590127804571,2.9595820377646717E-3,5.8974409013343548E-5,1.4252244104252579E-6,null,null,null,null,2.0799657662122798E-3,7.5890859294797761E-2,1.640433689326269E-3,3.964407913240419E-5,7.7613581791666209E-4,0.10841753191909585,9.8059373595148908E-4,4.8548431924769024E-4,1.7713667580669629E-2,3.8289324077858883E-4,9.2533151662614979E-6,8.0459856725718061E-5,1.1239346108496541E-2,1.0165544442025114E-4,5.1596406594029846E-5,1.9031544420043721E-3,0.64464007531403222,1.1518292560288579E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.81377165717356E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6068903805633126E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3550075652558615E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81612491894210304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE75","v":0.60631943639616037},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68254849644900206},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58711335710787738},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71866141606144818},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63087436009194742},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66116098162730663},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56162067366614254},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69914053706970303},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60710878266818213},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81007428989099661},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74550483099003517},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83343810736025958},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77565528664648675},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76457050354574219},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68776768509343145},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79278487404329623},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72341246901699818},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.71425432664094668},0.43306628077245785,{"$f":"$DL$7","v":0.106},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42284740029749657,0.110174261472964,1.142146140964251E-2,0.64464007531403222,0.42284740029749629,3.0453426646603081E-3,1.1452936164060216E-3,0.60705000872573789,0.42284740029749612,0.35770250444344726,0.42073165078777114,7.9250672081015577E-2,0.11014560074519973,1.8663314538013058E-2,1.152185037945882E-2,1.9844070250946435E-3,1.0000000000000002]
[73,18.25,68.25,0.52618410289059991,0,9.8490353484599683E-2,0.37532554362480042,1,{"$f":"0","v":0},{"$f":"DZ76*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":106.44281894128747},{"$f":"DZ76*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.3002674606118072},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9522797219510397},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.56034719441355541},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":74.340179279296464},53.113092136845722,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.604348914762809},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":68.071388126504445},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.32947531292846932},607.07732029919407,34.29436592661402,8.9512291817863492,4.3304275645426573,1012.367540060739,0.53146059885106978,538.03345909806467,7.7373229371921362E-4,9.6891830478828961E-2,null,6.2826473153162565E-4,1.059678193740914E-5,null,null,null,1.7130976490680494E-4,1.2518003006394102E-2,3.0015676351249215E-4,0.1112938938208306,5.9148319458486004E-2,0.37532554362480042,0.40432513193565445,0,7.7336627704575403E-2,0.1098587999714369,1.9020788359990628E-2,1.2000170983508638E-2,2.1329374200336464E-3,1,7.3508545745929708E-3,0.39409555113143008,2.8211517050387592E-3,5.6215963071362774E-5,1.3585615212649785E-6,null,null,null,null,2.0208309842824359E-3,7.3781423381213046E-2,1.4981673852752079E-3,3.6205953804710319E-5,7.7391351147924566E-4,0.10810710045394413,9.7778600601351956E-4,4.9701932453247763E-4,1.8146392992384002E-2,3.6847126140560126E-4,8.9047816685475855E-6,8.4536645827308805E-5,1.180882815319274E-2,1.0680618448858858E-4,5.6299710238052389E-5,2.0766377097955939E-3,0.62467445637519958,7.365798000757362E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8268867759444608E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6330243538333313E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3613233176761025E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81378099132425308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE78","v":0.59338252160976512},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.6646123772528596},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56547731207769436},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70229640548648142},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61071333349903478},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64235939999257585},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53923367997741978},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68190943101048773},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.5861182389424725},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79826431814874566},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7302260071401443},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82291736211505162},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76188531980835528},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75039303280120417},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66985412229006513},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7800526795615208},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70708509819211218},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.69785740707356692},0.41409638793336545,0.106,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40432513193565445,0.1098587999714369,1.2000170983508638E-2,0.62467445637519958,0.40432513193565423,2.9345814301981066E-3,3.5440597232111685E-3,0.59414708622226631,0.404325131935654,0.38071727100027664,0.39921034153354223,7.6969601395413603E-2,0.1097601418868638,1.9091265936857064E-2,1.2088735199053489E-2,2.1626430479931881E-3,1]
[74,18.5,68.5,0.51593433434831915,0,9.7956667275928042E-2,0.38610899837575297,1,{"$f":"0","v":0},{"$f":"DZ77*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":104.44434955677785},{"$f":"DZ77*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.2383047697856275},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9156255700493492},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.55067842506813702},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":72.944438600814635},51.689413616400479,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.585704865622013},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":68.045803145891284},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.32906013468833423},603.75466910882005,33.847627566766029,8.821683159599564,4.2740168960449791,1003.4413754163284,0.52690944695729103,528.72274017468101,2.6269186444970535E-4,9.5890891453230806E-2,null,6.1964851784273157E-4,1.0403110300119092E-5,null,null,null,1.7016758232700119E-4,1.243714753940528E-2,2.9166900793303687E-4,0.10968261907548868,5.7792808157892957E-2,0.38610899837575297,0.39409555113143008,0,7.6602575086251803E-2,0.1096614838022907,1.9161743513723496E-2,1.2177299414598341E-2,2.1923486759527302E-3,1,1.9317545481540249E-3,0.38933474266431278,2.7724728405840154E-3,5.5245958784937441E-5,1.3351195943281995E-6,null,null,null,null,2.0020791214246992E-3,7.311270381792645E-2,1.4526853496370931E-3,3.5106797263563699E-5,7.7252349402615798E-4,0.10791293049282476,9.7602981543978731E-4,5.0080988237960944E-4,1.8288770012972799E-2,3.6338183206696873E-4,8.7817863041190545E-6,8.5784448334919324E-5,1.1983132269913866E-2,1.0838269634955622E-4,5.7867893374466405E-5,2.1344807825782637E-3,0.61389100162424737,1.9726358225959251E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8311460416834713E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6415116225281582E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.363374421319883E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81299725461830308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE79","v":0.5891187680745773},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65070727288187047},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54886746428768718},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68956830300948313},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59516523201773419},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6278123616682888},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52209558211530982},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66853079316457908},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56996972782404587},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78900986737831191},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71831784896032647},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81465848543102382},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75112618714459523},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73932349869029668},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65596353148339059},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77008902321232309},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69438391897154972},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68512431190489842},0.40361959060735619,0.106,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39409555113143008,0.1096614838022907,1.2177299414598341E-2,0.61389100162424703,0.39409555113142986,2.8787262296313871E-3,7.3508545745929708E-3,0.58991685993586451,0.39409555113142963,0.38878440806959991,0.39171514689787146,7.6243875872381128E-2,0.10954117280176874,1.9231492629496989E-2,1.2261906758289589E-2,2.2219969705923348E-3,1.0000000000000002]
[77,19.25,69.25,0.50254002518212026,0,9.6514031158513133E-2,0.40094594365936675,1,{"$f":"0","v":0},{"$f":"DZ80*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":100.88458434090339},{"$f":"DZ80*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.127933986427772},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.850335515586476},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.53424841512941057},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":70.458281366607224},47.608820559785485,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.410359985774654},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":67.805179699898773},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.32708751684552334},595.05843116310416,33.007215406001201,8.5849319514054176,4.1678961415647633,982.82530604903434,0.51348850130538137,504.66949344812144,3.2890906447676074E-4,9.2958680663545984E-2,null,6.0361858605724775E-4,1.006112128561375E-5,null,null,null,1.6702599316358732E-4,1.221519101020432E-2,2.6722296390634505E-4,0.10655070940263986,5.4712564084186746E-2,0.40094594365936675,0.38106096478003243,0,7.456919368767799E-2,0.10881793630162363,1.9575225055345907E-2,1.2661124100464164E-2,2.3696124154892347E-3,1.0000000000000002,2.6485574031118514E-3,0.37566776094859033,2.6897534997636294E-3,5.3597643523996015E-5,1.295285042608679E-6,null,null,null,null,1.9501888672600629E-3,7.1264288626754116E-2,1.3227495329580861E-3,3.1966660705729573E-5,7.6658102233967938E-4,0.10708283336436533,9.6852191491862412E-4,5.1194580615874401E-4,1.8707651501780356E-2,3.4723615100302297E-4,8.3915964037833014E-6,8.9192809446419881E-5,1.2459242366971121E-2,1.1268892404662271E-4,6.2546838512698058E-5,2.3070655769765365E-3,0.59905405634063336,2.8000546648952351E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8436071748275314E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6663424247640917E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3693752386352522E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81063876200045304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE82","v":0.57647318256688784},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64184169581409922},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5383529315366572},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68143401529173098},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58529005341580043},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61855098633598882},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51126889567897449},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65999151224813479},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55973139569395058},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78306308655409451},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71069595807781127},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80934455069130484},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74422711360062888},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73222912888408431},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64710582379595538},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76369282245253767},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68626574023790898},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67699593224659871},0.3902699996470339,0.106,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38106096478003243,0.10881793630162363,1.2661124100464164E-2,0.59905405634063325,0.38106096478003221,2.7800230596779184E-3,2.6878410166872014E-3,0.57727907489553676,0.38106096478003199,0.40396045003278147,0.37836436286431135,7.4261617907097871E-2,0.10863855842123553,1.9642330208896611E-2,1.2733801309219153E-2,2.3988792564580887E-3,1]
[78,19.5,69.5,0.49693342000741192,0,9.6091623586391992E-2,0.40697495640619624,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ81*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":99.456405021713607},{"$f":"DZ81*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":3.0836531811849066},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8241411179568718},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.52743591101231302},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":69.460834026452559},46.296634992028139,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.314507890877479},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":67.673643145196763},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.32619981640785067},592.46274872374556,32.67474831226572,8.4888710490985524,4.1259147656706485,975.71573795361098,0.50909125309883196,496.72834770305536,3.2479150617978483E-4,9.1824171652043471E-2,null,5.9708717411702196E-4,9.9223943071413417E-6,null,null,null,1.6608300991595486E-4,1.214875724792177E-2,2.5941079110622302E-4,0.10533022377559137,5.3622695611096192E-2,0.40697495640619624,0.37566776094859033,0,7.3954042126517724E-2,0.10845918054084742,1.970943536244732E-2,1.2806478517974146E-2,2.4281460974269428E-3,1,2.6098287505895014E-3,0.3703482843107303,2.6554549295251411E-3,5.2914189615975545E-5,1.2787681294355277E-6,null,null,null,null,1.9345157731604503E-3,7.0706949446249778E-2,1.2816045891888618E-3,3.0972317918636865E-5,7.6405372429293292E-4,0.10672979796730339,9.6532884925110433E-4,5.1556632325130275E-4,1.8844055168784193E-2,3.4155946158589132E-4,8.2544088259329113E-6,9.0216776099008618E-5,1.2602279107034382E-2,1.1398263484075536E-4,6.4091857743598567E-5,2.3640542396833443E-3,0.59302504359380392,2.7987312070094861E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8476598621233248E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6744180528472325E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3713268617996325E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.80985017029450301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE83","v":0.57230651945703104},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63669488901710647},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53227605381336163},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67670480005485689},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57957083921941621},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61317928438176017},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50501961971340426},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65503073520214328},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55380842698057298},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7795938455210677},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70626042603001893},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80624198590830065},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74020762937415419},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72809722329208848},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64196308379460398},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75996369304379074},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68154549238769979},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.6722734166128489},0.38474645918518613,0.106,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37566776094859033,0.10845918054084742,1.2806478517974146E-2,0.59302504359380381,0.37566776094859017,2.744646428330234E-3,2.6485574031118514E-3,0.57312113929597619,0.37566776094858989,0.40996409300876463,0.37300802262966032,7.3658223251146321E-2,0.10826174864347783,1.9775535233265345E-2,1.287515854329721E-2,2.4572186903884879E-3,1.0000000000000002]
[81,20.25,70.25,0.4802854439772653,0,9.3992682047306861E-2,0.42572187397542799,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ84*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":95.288097043175057},{"$f":"DZ84*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.9544144845381437},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7476897121947208},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.50743741415177757},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":66.549667585184224},41.855343863604119,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.915470853447445},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":67.126049927141921},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.322716268961247},576.85776160991077,31.615117387937843,8.2034725924965031,3.9921127594527621,945.93535150219657,0.49612415585061009,469.30137775327739,3.1261217854325975E-4,8.846475068431682E-2,null,5.7754596470503835E-4,9.5159705206543743E-6,null,null,null,2.2418166103479835E-4,1.1721337427993047E-2,2.3316583060971064E-4,0.10154310971772332,5.0377989591151362E-2,0.42572187397542799,0.3599268228425711,0,7.1517579189901981E-2,0.10716583614770263,1.9899855060309904E-2,1.3192784986991573E-2,2.5752477970949718E-3,1.0000000000000002,2.4969006362941448E-3,0.35482301454513687,2.5547695079172783E-3,5.0907871440025303E-5,1.2302817827762984E-6,null,null,null,null,2.5932453775896363E-3,6.7751034212773661E-2,1.1456137488933327E-3,2.7685850645356061E-5,7.5494260437253572E-4,0.10545707596171437,9.5381758161572296E-4,7.2157374081166981E-4,1.8851809251544956E-2,3.1876844569278312E-4,7.7036222604940227E-6,9.293815841906088E-5,1.2982425916055904E-2,1.1742091251660783E-4,9.4163301088679541E-5,2.4810844960062922E-3,0.57427812602457229,2.7947602873451549E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8595324380406843E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6980760606083929E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3770442518892234E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE86","v":0.55995189646337973},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62150077509799673},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51445390357413134},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66271317194952739},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56274633247712957},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59734245940361841},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48672638063461077},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64037100896872767},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53641292918457062},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76927806999227166},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69311923575848122},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79700547013195244},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72827896094740074},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71584087689175424},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62677879231046707},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74888520612555232},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66757865694382323},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65831567829410054},0.3686251125323578,0.106,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3599268228425711,0.10716583614770263,1.3192784986991573E-2,0.57427812602457196,0.35992682284257094,2.6407799570616884E-3,2.534007487687691E-3,0.56079172829727575,0.35992682284257066,0.42909875588471585,0.35737491869385396,7.0911691455296466E-2,0.10690971686487519,1.9867199012949355E-2,1.324698967437013E-2,2.5907284139391829E-3,1.0000000000000002]
[82,20.5,70.5,0.47477780648893331,0,9.2746555717063139E-2,0.43247563779400372,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ85*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":93.936594062915304},{"$f":"DZ85*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.9125110348452958},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.722901643927073},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.50091660261497661},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":65.60577137078171},40.257858293124073,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.740611747968934},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":66.886093102853508},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.32126214231271238},569.38747822493542,31.243433539705133,8.1090178856074004,3.9451793947967007,933.56962904638829,0.49187560685877491,459.20012783211359,3.0859956680565548E-4,8.7356737344667257E-2,null,5.7103153206078101E-4,9.3837173799602856E-6,null,null,null,2.2092316900352199E-4,1.1553361046690845E-2,2.2378228712787883E-4,0.1002438186637359,4.9307489139066081E-2,0.43247563779400372,0.35482301454513687,0,7.0305803720690938E-2,0.10665359758204772,1.9834542965588814E-2,1.3301194361748687E-2,2.606209030783394E-3,1.0000000000000002,2.4603202645009682E-3,0.34978928661984671,2.5219395075734103E-3,5.0253681137650793E-5,1.2144720781331082E-6,null,null,null,null,2.5498520381184884E-3,6.6631866353537836E-2,1.0975607665575453E-3,2.652456247707272E-5,7.5133407827208541E-4,0.10495300504442748,9.4925845934815752E-4,7.193595283666622E-4,1.8798058568778843E-2,3.096418080663154E-4,7.4830603769929189E-6,9.3701861280528169E-5,1.3089106702393128E-2,1.1838579807503141E-4,9.5295390968794613E-5,2.5109136398145993E-3,0.56752436220599645,2.7934364664539579E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8633986754872456E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7057801575250127E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.378906087754906E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE87","v":0.55588206323109801},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61651707828541513},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.5086467958513804},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65811388110092028},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55724740626971636},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59215493933267105},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48077708957071863},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63555770797431088},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53073671194634975},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7658699013631397},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68879340197793859},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79395020633684688},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72434561084162585},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71180144878717178},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6217975971972699},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74522838264386793},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66298694190470109},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65373212307732231},0.36339796137666802,0.106,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35482301454513687,0.10665359758204772,1.3301194361748687E-2,0.56752436220599622,0.35482301454513665,2.6069076611400801E-3,2.4969006362941448E-3,0.55672997974167671,0.35482301454513643,0.43581056937475748,0.35230615058249176,6.9729804790901101E-2,0.1063772085370852,1.980479951413551E-2,1.3349971436104065E-2,2.621495764525009E-3,1]
[85,21.25,71.25,0.45373687049251421,0,8.9350536615346837E-2,0.45691259289213909,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ88*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":88.692227720034069},{"$f":"DZ88*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.7499090691599877},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6267141305980903},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.4748161128477823},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":61.943080566330686},35.754484369272795,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.677982581220107},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":65.427861233534969},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.31349981845674735},548.73696988187862,29.825135426261635,7.7262875102067792,3.766087667066921,894.71505608686925,0.47934701048368128,428.87898736998,5.3748900034648818E-4,8.2730568049243142E-2,null,5.4446191583942371E-4,8.8663407594896489E-6,null,null,null,2.1200206117984031E-4,1.1093695856719366E-2,1.9752750151759107E-4,9.5324610725605344E-2,4.5693567176839582E-2,0.45691259289213909,0.33598514047342981,0,6.6986280761120051E-2,0.10426783636185252,1.9668155792784775E-2,1.348389365723192E-2,2.6961000614420163E-3,1.0000000000000002,4.2563126001442571E-3,0.3292895088012287,2.390532690615703E-3,4.7635189988725389E-5,1.151191452411423E-6,null,null,null,null,2.431020919532153E-3,6.3568168270576833E-2,9.6379959186179893E-4,2.3291979149270301E-5,1.3451465285467543E-3,0.10199740992799051,9.2527990531525732E-4,7.137834439769218E-4,1.8664547767120392E-2,2.8298571454295023E-4,6.8388671445099487E-6,1.7395405311157892E-4,1.3190282610345709E-2,1.1965699377463213E-4,9.8582234353197451E-5,2.597517827088819E-3,0.54308740710786108,5.1184350110424326E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.874738621941015E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7283768158308292E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3843669833450934E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE90","v":0.54381724611054927},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59375050127957962},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48236449173661206},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63703877261780029},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53225217474809816},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56850209653740891},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45392294010396567},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61353808182983838},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50499507489477857},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75014098502125626},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6689318990495311},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77982603386064731},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70624295195771358},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69322336867804379},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59903781726354488},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72837360494486036},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64194284111888911},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.63275822548811289},0.3441048356387435,0.106,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33598514047342981,0.10426783636185252,1.348389365723192E-2,0.54308740710786085,0.33598514047342959,2.4856849636494772E-3,4.3466527298743488E-3,0.5447116389172123,0.33598514047342937,0.46142199278197155,0.33263732463732926,6.6472490861156294E-2,0.10363834053584678,1.9641213317911053E-2,1.347858099106029E-2,2.7100568747249888E-3,1]
[86,21.5,71.5,0.44577162183595848,0,8.8296985492237842E-2,0.46593139267180406,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ89*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":86.924812193182504},{"$f":"DZ89*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.6951102202506436},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5942977635039703},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.46595268143481905},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":60.708709018921454},34.33551481383023,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.156295712109035},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":64.711957283081304},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.30985622880778474},542.28764086253989,29.329639194931602,7.5904003740362462,3.703520231270903,881.81370657790035,0.47524213223070039,419.07502614433855,5.2716636893210766E-4,8.1190932569894583E-2,null,5.3492903478311884E-4,8.6915026987427809E-6,null,null,null,2.0922694937180173E-4,1.0950732846977262E-2,1.8929094837326615E-4,9.3610970221030876E-2,4.448787708802731E-2,0.46593139267180406,0.32928950880122876,0,6.5958700961192537E-2,0.10300884470984104,1.9614270843037334E-2,1.3473268324888661E-2,2.7240136880079609E-3,1.0000000000000004,4.1678534921047129E-3,0.3227278712067207,2.3459084203552886E-3,4.6745979981136828E-5,1.1297020669302921E-6,null,null,null,null,2.3942414613601988E-3,6.2620077790185663E-2,9.2209753689509813E-4,2.2284172751583636E-5,1.3289044321413454E-3,0.10076583275034116,9.1410752735851975E-4,7.1198037260282909E-4,1.8621457792375562E-2,2.742059890324296E-4,6.6266890265131048E-6,1.7381697700628228E-4,1.3179888644033072E-2,1.1956270384930565E-4,9.9602889229893603E-5,2.6244107987780673E-3,0.53406860732819628,5.1139669947448896E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8784356880867196E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7357438118540527E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3861473526170311E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE91","v":0.53984374084172426},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58503481263205348},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47241090731799829},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6289419301217859},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52273845249710504},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55946695840675886},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4437842407425644},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60509439109076457},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49522345170089122},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74404810603548188},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66128375989376909},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77434407501235358},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69925284047984115},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68605537500738045},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59032267805482785},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72185428299723997},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63385626476241796},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.62471297946409243},0.33724739178627494,0.106,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32928950880122876,0.10300884470984104,1.3473268324888661E-2,0.53406860732819594,0.32928950880122854,2.4393190720568398E-3,4.2563126001442571E-3,0.54075692387323804,0.32928950880122826,0.47036959248402671,0.32600869000397475,6.546234358586675E-2,0.10237176048852921,1.9586625018794965E-2,1.3463681478977082E-2,2.7373069398309237E-3,1.0000000000000004]
[89,22.25,72.25,0.42253421294745797,0,8.532173460382525E-2,0.49214405244871706,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ92*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":81.832005307275608},{"$f":"DZ92*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.5372073667194051},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5008900192328154},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.44030745708279279},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":57.151868071839949},30.293280830048513,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.538441883289842},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":62.491797996186065},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.29863109884934019},524.0432213135673,27.889437469561496,7.1940051471461333,3.5216626846584242,844.7327566454577,0.4631372081967936,391.22717058515872,4.9716792573618678E-4,7.6709596906320898E-2,null,5.0701993022859743E-4,8.1866094662295213E-6,null,null,null,2.0137465459060859E-4,1.0546238526851102E-2,1.6591041551229172E-4,8.863549496870593E-2,4.1050395686947412E-2,0.49214405244871706,0.30999598909950138,0,6.307814839751083E-2,9.9147295006920974E-2,1.944389879105202E-2,1.3390928841035595E-2,2.7996874152624038E-3,1.0000000000000002,3.9133780287738196E-3,0.3038205766776883,2.2167937051784971E-3,4.4173162628782388E-5,1.0675252320032717E-6,null,null,null,null,2.2911519836657812E-3,5.9963017124472162E-2,8.0453620122266907E-4,1.9443088150216401E-5,1.2790870545210107E-3,9.6988368080995174E-2,8.7983987140478719E-4,7.0624976187591288E-4,1.8483656635367642E-2,2.4799904353134676E-4,5.993350277117979E-6,1.7275472545554609E-4,1.309934209793736E-2,1.1883201764268991E-4,1.0236988041885838E-4,2.6973175348435456E-3,0.50785594755128338,5.1005597291862159E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8892911999328971E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7573751566688484E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3913749625543172E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE94","v":0.52806690782747101},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55964788999715886},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44376564090515352},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60526365845377106},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49520549777924977},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53321401820507441},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41470675485586617},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58045417118554943},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46702849994177387},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72606479408443592},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63886001831128481},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7581283365869157},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67869488578565629},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6649930426840357},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56493066514894075},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70264434062890591},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61020262028122707},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60122610260668208},0.31748760890867239,0.106,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30999598909950138,9.9147295006920974E-2,1.3390928841035595E-2,0.50785594755128294,0.30999598909950116,2.3051546849892214E-3,3.9964238633497257E-3,0.5290345555627175,0.30999598909950088,0.49637654816607252,0.30690828288859484,6.2628979613580743E-2,9.8492186225883793E-2,1.9413952955603334E-2,1.3369134991252151E-2,2.8109151590128786E-3,1.0000000000000002]
[90,22.5,72.5,0.41500499526400353,0,8.4385960852568651E-2,0.50060904388342808,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ93*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":80.20191944904613},{"$f":"DZ93*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.4866664343255946},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4709924310468434},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.43206572597035037},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":56.013408228830087},29.011856534190215,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.983868919762571},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":61.730764895850463},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.29480493780668326},518.29549387782652,27.424325426303522,7.0655782714116011,3.4629319293782399,832.87467706174891,0.45917114225188449,382.43201681911268,4.8748568922972555E-4,7.5260960799837559E-2,null,4.9794725554106237E-4,8.0246679939573351E-6,null,null,null,1.9890028538570669E-4,1.0418781945044999E-2,1.5852591022120986E-4,8.703062655325422E-2,3.9961952205354929E-2,0.50060904388342808,0.30382057667768825,0,6.2179810829650656E-2,9.7837077444846626E-2,1.9384007120154648E-2,1.3347341141468707E-2,2.8221429027633534E-3,1.0000000000000002,3.8320625601892945E-3,0.29776882077259464,2.1752994780062313E-3,4.3346323739464742E-5,1.0475431586216159E-6,null,null,null,null,2.2590061272433717E-3,5.9134593248440358E-2,7.6765955733391563E-4,1.8551896633012404E-5,1.262184098952345E-3,9.57066804346728E-2,8.6821291122148297E-4,7.0422521829348762E-4,1.8434687421541918E-2,2.3931109031485919E-4,5.7833900043839339E-6,1.7219240590614777E-4,1.3056703518144516E-2,1.184452174180435E-4,1.0319095978567901E-4,2.7189519429776745E-3,0.4993909561165723,5.0960895882145252E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8928340409370683E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.764434834413314E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3930810627458207E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE95","v":0.5241890251191792},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55143279501879994},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43460854322383963},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59757068163397287},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48635396501610773},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52473970942587267},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40544397754467149},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57246579091243166},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45799152760459189},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72016746942877519},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63155570179111331},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75279890648015257},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67197743409576327},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65811695319200947},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5567117359792656},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69635530895596398},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60251587659354588},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.59360830052688152},0.31116295635583879,0.106,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30382057667768825,9.7837077444846626E-2,1.3347341141468707E-2,0.49939095611657192,0.30382057667768814,2.2620343930392826E-3,3.9133780287738196E-3,0.52517420122953606,0.3038205766776878,0.50477547456861327,0.30079469872514147,6.1744851778048622E-2,9.7177381880296398E-2,1.9353253446354843E-2,1.3321677874964041E-2,2.8326617265817277E-3,1.0000000000000007]
[93,23.25,73.25,0.39305381899214764,0,8.1725474158120884E-2,0.52522070684973177,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ96*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":75.504931918952181},{"$f":"DZ96*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.3410359891471479},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3848444541286704},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.40822617213760776},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":52.733009433187476},25.345314076473645,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.282938739716322},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":59.396601037335337},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.28312445730777014},501.92992801125928,26.071978377595343,6.6911795670617549,3.2921679925530043,798.66528022685554,0.44747556347516287,357.38319629756103,4.5936478624957356E-4,7.1047265357646314E-2,null,4.7141920333490143E-4,7.5571565376944387E-6,null,null,null,1.9185345654352455E-4,1.0055798101910382E-2,1.3747572982353979E-4,8.237073379204593E-2,3.6858890517458394E-2,0.52522070684973177,0.28602648130909697,0,5.9649977737849393E-2,9.3856415930343759E-2,1.919455651770522E-2,1.3170921752706906E-2,2.8809399025662738E-3,1.0000000000000004,3.5981439932616347E-3,0.28033111723323201,2.0552756809512781E-3,4.0954657481009043E-5,9.897441710578702E-7,null,null,null,null,2.1684903233824739E-3,5.6802249444038666E-2,6.6321028149924797E-4,1.6027688929004252E-5,1.2108300745054328E-3,9.1812697606926411E-2,8.3288824891191912E-4,6.9779087350523537E-4,1.8278196046912713E-2,2.1341210364413907E-4,5.1574936431327844E-6,1.699164410770924E-4,1.2884125651923765E-2,1.1687965970604884E-4,1.0534085759427007E-4,2.7755990449720037E-3,0.47477929315026851,5.082676101676098E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9032469532876588E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.785184228893612E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3980955332610188E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE98","v":0.51269779324974429},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.5275039938548074},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4082554736543324},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.5750734680393409},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4607374035566042},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50011634247630754},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37887860984442262},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.5491542494670254},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43191633067572094},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70276134184820793},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6101400210942467},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73703435097006731},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6522213732749369},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63791234802350094},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53276545691808519},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67782394373723243},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58003176287328684},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57136745661576172},0.29293883414162003,0.106,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28602648130909697,9.3856415930343759E-2,1.3170921752706906E-2,0.47477929315026823,0.2860264813090968,2.1372986189224777E-3,3.674480263113177E-3,0.51373371207518403,0.28602648130909653,0.52919596313139483,0.28317879927116452,5.9253751431419671E-2,9.3186639238125216E-2,1.9161329123314957E-2,1.3134229754137404E-2,2.8892880504437293E-3,1.0000000000000002]
[94,23.5,73.5,0.38594551753470652,0,8.0883263052235824E-2,0.5331712194130579,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ97*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":74.001568125508669},{"$f":"DZ97*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.2944240837287064},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3572710895950415},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.40056684588335556},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":51.683052892782058},24.178204523348825,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.705397732901105},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":58.604049196740768},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.27917457434923543},496.74190379817571,25.635103540555175,6.5699480422815784,3.2370028135080791,787.68766725935825,0.44364361570230387,349.45260474705492,4.5029338699315816E-4,6.9685966548322653E-2,null,4.6280558338894571E-4,7.4072479688349495E-6,null,null,null,1.8961909305910521E-4,9.9407040684219052E-3,1.308012521793608E-4,8.0867597180333969E-2,3.5876393206240795E-2,0.5331712194130579,0.28033111723323201,0,5.8857525124989943E-2,9.2516862545906658E-2,1.91281017289247E-2,1.3097537755567904E-2,2.8976361983211853E-3,1.0000000000000002,3.5233991801283718E-3,0.2747498469734207,2.0167136580892804E-3,4.0186247455665379E-5,9.7117413799340173E-7,null,null,null,null,2.1401404531417819E-3,5.6071854825134944E-2,6.3029755401470525E-4,1.5232292698513309E-5,1.193548661101732E-3,9.0502312924168701E-2,8.2100096063622064E-4,6.9552405091701528E-4,1.8222786991926917E-2,2.04840344664216E-4,4.9503414165508426E-6,1.6896972315863629E-4,1.2812339587308735E-2,1.1622844510053245E-4,1.0595135353412055E-4,2.791684844787065E-3,0.46682878058694238,5.0782039431582326E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9066485876734847E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7919625298504267E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3997336336076753E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE99","v":0.50891465591188234},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51976074048347276},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39983112776861124},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.567764212316621},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45250196949725902},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49216805123307317},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37041608023796957},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54159662788187735},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4235587766232804},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69705329509798275},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60316407063881383},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73185320568078538},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64576594586882308},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63131627541592295},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52501448529521377},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67175706750362285},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57272508252854182},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.56415319905887595},0.28710583118063554,0.106,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28033111723323201,9.2516862545906658E-2,1.3097537755567904E-2,0.4668287805869421,0.2803311172332319,2.0972200826033451E-3,3.5981439932616347E-3,0.5099668837271818,0.28033111723323156,0.53708498612404876,0.27754048210332638,5.8473046804107087E-2,9.1844829635772868E-2,1.9094046574162173E-2,1.3057358843770428E-2,2.905249914812667E-3,1.0000000000000004]
[97,24.25,74.25,0.36523185235560351,0,7.8474769143085973E-2,0.55629337850131089,{"$f":"SUM(D100:G100)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"DZ100*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":69.669791578790026},{"$f":"DZ100*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.1601170320556164},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2778214884261119},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.37841749027932803},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":48.657719213311019},20.826803758453096,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.948002530065565},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":56.192399138609026},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.26719701309900046},481.88711153607187,24.364521062295434,6.2166967544456178,3.0765634749107456,755.92316207081251,0.43234353958952942,326.81849554740461,4.2395864776287838E-4,6.5728374118218483E-2,null,4.3764574350744091E-4,6.9745882477722106E-6,null,null,null,1.8322036207156359E-4,9.6110860009303162E-3,1.1171093799360183E-4,7.6502970398732051E-2,3.3075565011300809E-2,0.55629337850131089,0.26392052856259857,0,5.6617043271172368E-2,8.8475039378052484E-2,1.8918841414172338E-2,1.2836284414952444E-2,2.9388844577412677E-3,1.0000000000000002,3.3083868832854643E-3,0.25866806064191544,1.9051994166497225E-3,3.7964147712677238E-5,9.17473035276292E-7,null,null,null,null,2.0599977027180973E-3,5.4007384123711248E-2,5.366913178712102E-4,1.2970126871814564E-5,1.1414055976898204E-3,8.6548500234727502E-2,7.8513354563516122E-4,6.8835756160242169E-4,1.804681199152321E-2,1.793378344138728E-4,4.3340266328336265E-6,1.6559932595407035E-4,1.2556775023895956E-2,1.1391006510241822E-4,1.0745958597510687E-4,2.8314248717661609E-3,0.44370662149868945,5.0647845937674685E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9166554559422374E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8119028165089378E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4045525684256837E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE102","v":0.49770616837628878},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49720631222997314},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37558683324098679},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54638914632284019},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42866841339211081},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46907310661829732},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34614579896952435},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51954211835836994},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39944396696911866},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68020582683542197},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58271113337929825},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71652727947808503},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62678049984745476},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.6119344679433073},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50243162496817861},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65388030919350448},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55135267329209092},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.54308880983908203},0.27029865063304842,0.106,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26392052856259857,8.8475039378052484E-2,1.2836284414952444E-2,0.44370662149868911,0.2639205285625984,1.9813134406279349E-3,3.3785526219504004E-3,0.4988055448458879,0.26392052856259818,0.56002898182992333,0.261294294602257,5.6264813405766667E-2,8.7799097539181942E-2,1.8882337275618902E-2,1.2786198636631137E-2,2.9442767106213404E-3,1.0000000000000002]
[98,24.5,74.5,0.35852732920053665,0,7.7708085640927849E-2,0.563764585158536,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ101*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":68.283340032975985},{"$f":"DZ101*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":2.117129999507287},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2523924245842999},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.37130291508057001},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":47.689414751788583},19.756463071636816,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.355423228716027},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":55.379210446480215},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.26317067323541582},477.15296046010826,23.953961038215706,6.1023631682442137,3.0247211271333101,745.70185333770667,0.42864117459159801,319.63851830980616,4.1546699614097805E-4,6.4450426233197022E-2,null,4.2948420677774146E-4,6.8358900729488764E-6,null,null,null,1.811808062782374E-4,9.5060156906602491E-3,1.0563901982308225E-4,7.5095048842950249E-2,3.2188829942055616E-2,0.563764585158536,0.25866806064191544,0,5.5912583540360973E-2,8.7123155700311386E-2,1.8845833137065466E-2,1.2736112858309829E-2,2.9496689635014127E-3,1.0000000000000004,3.2396845890364893E-3,0.25352084541573588,1.8693800244002285E-3,3.7250388991960534E-5,9.0022375090128143E-7,null,null,null,null,2.0348022759353991E-3,5.3358448648704093E-2,5.0707814530336927E-4,1.2254470418109819E-5,1.1239651126892345E-3,8.5226053750128095E-2,7.731368374940574E-4,6.8584818892366292E-4,1.7984939275078642E-2,1.7091519491210113E-4,4.1304781510604389E-6,1.6430702502620497E-4,1.2458784697420362E-2,1.1302113586326243E-4,1.0785391877062685E-4,2.8418150447307856E-3,0.43623541484146444,5.0603105493378209E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9199272948380602E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8184224791777166E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4061281641016283E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE103","v":0.49401675418146662},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.4899077998049024},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36783660428502712},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53944447191765765},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42100619533782768},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46161818193555176},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33841438052620854},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5123920275925975},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39171475112853449},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67468098301128498},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57604878726898578},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71149029316418555},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62057687607472156},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60560700901554076},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49512196699956829},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6480277409209837},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54440726443894494},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53625559250815003},0.26491924722253546,0.106,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25866806064191544,8.7123155700311386E-2,1.2736112858309829E-2,0.436235414841464,0.25866806064191528,1.9440810373976762E-3,3.3083868832854643E-3,0.49513126302186633,0.25866806064191505,0.56744281571372679,0.25609445302882566,5.5570206106732647E-2,8.6446768992367404E-2,1.8808531971903589E-2,1.2682906375321146E-2,2.9543178111232603E-3,1.0000000000000004]
[101,25.25,75.25,0.33899324358331107,0,7.4384448204905598E-2,0.58662230821178396,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ104*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":64.288475440398344},{"$f":"DZ104*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.9932689278486493},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1791221634844749},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.35073341158230037},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":44.89938200967805},16.322674930112715,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.55846364135634},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":52.913266709793035},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.25092202035824024},453.9150006215732,22.668101344296051,5.7691492025421898,2.8623526997770612,705.97091312280065,0.41772322665655015,294.90044775532732,3.9081873795653661E-4,6.073587820192565E-2,null,4.0551613746733447E-4,6.4356785584731064E-6,null,null,null,2.4249882297200381E-4,8.920045576849828E-3,8.6220953126342633E-5,7.0787414108856167E-2,2.9569547028224799E-2,0.58662230821178396,0.24353380010026776,0,5.3112710893830926E-2,8.3061760494610296E-2,1.8342624552926047E-2,1.239768298843302E-2,2.92911275814863E-3,1.0000000000000007,3.0420574995831959E-3,0.23868988567769817,1.7658197845266685E-3,3.518678546082269E-5,8.5035299890524254E-7,null,null,null,null,2.7180079833969942E-3,4.9971636208361182E-2,4.1308377739501687E-4,9.9829246777334189E-6,1.0715695528250614E-3,8.1253095202893602E-2,7.3709573889163332E-4,9.3867172532323992E-4,1.7257845548453055E-2,1.426596479476884E-4,3.447631202064533E-6,1.5994098291287811E-4,1.2127724119449736E-2,1.100178860704046E-4,1.5050619919805528E-4,2.7786065589505749E-3,0.41337769178821671,5.0468857688012569E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9295602538796182E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8376176918556086E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4107670381708276E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE106","v":0.48308775428877071},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46864880607780512},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34553234042719055},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51913558147144179},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39883154096373236},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43995678738085636},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.3162409041604386},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49152676686062918},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36941294277622283},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65837424358609042},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.5565153132476397},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6965907919495552},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60233198586612668},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58701449222184199},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47382489703527775},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63078246600970189},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52409159257153359},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.51630213639705025},0.24941923960654558,0.106,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24353380010026776,8.3061760494610296E-2,1.239768298843302E-2,0.41337769178821604,0.24353380010026762,1.8364298872052221E-3,3.1065493706074667E-3,0.48424594618224964,0.2435338001002674,0.5906626851834037,0.24111184288898296,5.2425083443359388E-2,8.2381563130179872E-2,1.8174199558973689E-2,1.2334033377915221E-2,2.9105924171858371E-3,1.0000000000000009]
[102,25.5,75.5,0.33266163521084502,0,7.2635302634132204E-2,0.59470306215502333,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ105*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":63.009868692195525},{"$f":"DZ105*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.9536256312131099},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1556710932131868},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.344127695529725},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":44.00639687611497},15.151018999970203,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.950787275392834},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":52.079360516731512},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.24677773347815898},443.41047687588582,22.225346314472063,5.6611268686853444,2.8064450154188623,690.00102958830121,0.41414606240734109,285.76120946100622,3.8286041999670045E-4,5.9534888188339796E-2,null,3.9778086731822503E-4,6.3074111620083852E-6,null,null,null,2.3646544904607557E-4,8.6998639164461451E-3,7.9637822256000765E-5,6.9337804074564968E-2,2.8715978533452771E-2,0.59470306215502333,0.23868988567769817,0,5.1737455992887843E-2,8.1701365765749448E-2,1.8005774565021324E-2,1.2270383767397424E-2,2.8920720762230442E-3,1.0000000000000007,2.9789111557324767E-3,0.23394305378757027,1.7325623197075063E-3,3.4524077244606623E-5,8.3433744330167881E-7,null,null,null,null,2.6481965659383945E-3,4.8698753851197249E-2,3.8129098209623675E-4,9.2145936559639161E-6,1.0540192678011172E-3,7.992232299484707E-2,7.2502350310126582E-4,9.21630750006439E-4,1.6948239271035285E-2,1.3269766237141982E-4,3.2068816081789911E-6,1.5829871132426974E-4,1.2003196831989575E-2,1.0888822408357914E-4,1.4860294291786766E-4,2.7434691333051765E-3,0.40529693784497722,5.0424099946311252E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9327123571318035E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8438987620903463E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4122849736231556E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE107","v":0.47949091870587884},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46176949048984961},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33840228550249846},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51253730328504798},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39170264100675173},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43296460499540146},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30917743331596875},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48476223156565612},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36226482538021365},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65302672268852591},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55015247337697704},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69169395356540586},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59637034374818232},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5809447081450908},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46693142583994968},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62513663542644993},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51748959250291782},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.50982876546676426},0.24445826313634283,0.106,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23868988567769817,8.1701365765749448E-2,1.2270383767397424E-2,0.40529693784497667,0.23868988567769803,1.8018569229863964E-3,3.0420574995831959E-3,0.48066310917893701,0.23868988567769781,0.59865789185188356,0.2363164697326342,5.1084386081896298E-2,8.1019751909968685E-2,1.7844543135128569E-2,1.220313913087921E-2,2.8738181576099895E-3,1.0000000000000004]
[105,26.25,76.25,0.31329890352796025,0,6.7863571178111898E-2,0.61883752529392833,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ108*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":59.082615492364987},{"$f":"DZ108*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.8318608557787668},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0836409002771508},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.32369908041452383},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":41.263584257523668},11.944170150297019,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.017717019568053},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":49.426633920396966},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.23370088936860361},414.651745001883,20.888332851908583,5.3265253628110676,2.6376172853818325,644.7118430679742,0.4035973204411113,260.20397231888467,4.0527766812635958E-4,5.5788218837170861E-2,null,3.7382654755041843E-4,5.9130058126041965E-6,null,null,null,2.1999885305217946E-4,8.0989090380136821E-3,6.1721098565347616E-5,6.4953865048291454E-2,2.6215205885783986E-2,0.61883752529392833,0.22399378110989507,0,4.8003179296751256E-2,7.747772662467213E-2,1.7076655794822999E-2,1.1827395793393021E-2,2.783736086537644E-3,1.0000000000000004,3.1497235413172815E-3,0.21918108674872369,1.6297114034570083E-3,3.247460812195467E-5,7.8480827512713217E-7,null,null,null,null,2.45863384880508E-3,4.5242418383109988E-2,2.9499790123955246E-4,7.1291635966322491E-6,1.1294775936302867E-3,7.5661291165605896E-2,6.8695786543594847E-4,8.7463465080086296E-4,1.6094542431818237E-2,1.0494258283438233E-4,2.5361293695167916E-6,1.7242088948155244E-4,1.1550107054506759E-2,1.0486784940470972E-4,1.4303632961540976E-4,2.6406997569222344E-3,0.38116247470607206,5.6859674945132443E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9419998117100353E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8624055018259059E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4167574656192244E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE110","v":0.46883781294878318},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.4400237779388193},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31615137197158222},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49159150584840067},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36932247348492236},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41091976397727459},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28721513666089393},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46333715454722751},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33989560016767961},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63588350250461556},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.52989861170089259},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67595877627300061},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57733093059136942},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56157831305286965},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44513485162815142},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60706917242566327},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49652688879386175},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48930993618341145},0.22940700033433931,0.106,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22399378110989507,7.747772662467213E-2,1.1827395793393021E-2,0.38116247470607167,0.22399378110989498,1.6977188330523905E-3,3.2221363240750268E-3,0.4700561134248053,0.22399378110989471,0.62280148872075358,0.22158743392930938,4.7437654541659123E-2,7.6733245149819773E-2,1.6933035031974471E-2,1.1741222715367081E-2,2.7659199111170524E-3,1.0000000000000004]
[106,26.5,76.5,0.3068249000610323,0,6.6409647791389401E-2,0.62676545214757873,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ109*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":57.813363466994275},{"$f":"DZ109*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.7925076030153548},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0603614060301663},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.31707260340485016},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":40.377132507606049},10.966786662349815,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.342128119369939},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":48.49953226004925},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.22916097325603829},405.86688302223183,20.453976453031547,5.2162399344311732,2.5827701152502245,630.51791512702061,0.40014112309888034,252.29614669289055,3.9618200942002511E-4,5.4573896429139457E-2,null,3.6591398978261084E-4,5.7854185617061591E-6,null,null,null,2.14980098954987E-4,7.9157355154955648E-3,5.6287889581366027E-5,6.3528781350935717E-2,2.5420477918866622E-2,0.62676545214757873,0.21918108674872372,0,4.6872129786566998E-2,7.5988763674967402E-2,1.6789414269125943E-2,1.1655049637341141E-2,2.7481037356964608E-3,1.0000000000000004,3.0789548081521629E-3,0.21447320396659583,1.5963494144962071E-3,3.180981709492203E-5,7.6874238459240506E-7,null,null,null,null,2.4012172658895328E-3,4.4195512474183712E-2,2.6890154895914999E-4,6.4984975346006474E-6,1.1077713515565604E-3,7.4207236378761726E-2,6.7375594464912124E-4,8.6010666916080958E-4,1.583066037630846E-2,9.631948715884214E-5,2.3277364978318599E-6,1.6990841099141926E-4,1.138180148770194E-2,1.0333973864778169E-4,1.4120543741821494E-4,2.6068982982782457E-3,0.37323454785242166,5.6802404012958441E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9450410947240487E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8684657449989332E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4182220341749445E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE111","v":0.46533230858474173},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43272575103373978},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30878320427996897},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48453089481709422},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36186522673810695},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40354146096462951},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27997046603110332},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45613195801120759},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33246673641204771},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63004533344946712},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52305175333787968},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67058711116557679},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57087255248115687},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55501548922166166},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43781761618326115},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60092756326659025},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48945879281854676},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.48240363773175454},0.22447799841539476,0.106,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21918108674872372,7.5988763674967402E-2,1.1655049637341141E-2,0.37323454785242127,0.21918108674872358,1.6629708198540902E-3,3.1497235413172815E-3,0.46656633082260013,0.21918108674872333,0.63064503411916306,0.21682714535765976,4.6331995837623458E-2,7.5248355709891607E-2,1.6650548915001361E-2,1.1566585306100961E-2,2.7303347545601601E-3,1.0000000000000004]
[109,27.25,77.25,0.28804947534646497,0,6.2395192100649942E-2,0.64955533255288567,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ112*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":54.169035969112535},{"$f":"DZ112*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.6795149598601031},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.99352038523582298},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.29799019143853928},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":37.831916566881716},8.2703652320005592,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.327904155948595},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":45.735439510371918},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.2156706713374604},381.56961574732873,19.205185471194063,4.8964424650189127,2.4250824384559255,590.6176837641849,0.38994910187546988,230.3108353356142,3.6990440934039708E-4,5.106065957078882E-2,null,3.429437818571043E-4,5.4187362667395957E-6,null,null,null,2.0111971052231677E-4,7.409823293530883E-3,4.1371187813507572E-5,5.943124069011977E-2,2.3175158930457084E-2,0.64955533255288567,0.20536273139592887,0,4.3771434293154922E-2,7.1574692248235802E-2,1.5982134327864592E-2,1.1112051702300313E-2,2.6416234796304261E-3,1.0000000000000004,2.8761422979143316E-3,0.20095569505799923,1.5002761592149848E-3,2.9895403714957915E-5,7.2247708534791006E-7,null,null,null,null,2.2438113216596499E-3,4.1325421861073026E-2,1.9742985698818788E-4,4.7712534340559065E-6,1.0434226026918847E-3,6.989665115648741E-2,6.3461848905651305E-4,8.1927619069946541E-4,1.5089029043826117E-2,7.2086979685967375E-5,1.742113653042702E-6,1.6199253596856038E-4,1.0851533930104761E-2,9.8525236226991889E-5,1.3573417702185389E-4,2.5058893026085722E-3,0.350444667447115,5.6630561709107852E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9540082796577324E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8863342962074943E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4225402962461444E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE114","v":0.45495122072203664},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41154992325569401},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28769311330263581},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46395171572921229},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34038483318568807},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38219196978878867},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25931456371581729},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43518169915344174},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31114023300023663},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61285047044005825},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50303743309294469},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65472688483081587},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55192767866452974},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53578361737575919},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41657972844187474},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58287302907592764},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46885248536969709},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46230384195711127},0.21032569724287528,0.106,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20536273139592887,7.1574692248235802E-2,1.1112051702300313E-2,0.35044466744711433,0.2053627313959287,1.5629029881941751E-3,2.9422004046839984E-3,0.4562305557937027,0.20536273139592839,0.65319552211586351,0.20315921322696404,4.3298566156721466E-2,7.0849334332713176E-2,1.5855637795633312E-2,1.101783630604552E-2,2.6238900660595166E-3,1.0000000000000004]
[110,27.5,77.5,0.28200329238498051,0,6.1160995936178644E-2,0.65683571167884136,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ113*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":53.006760050034586},{"$f":"DZ113*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.6434785091710113},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97220295179412242},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.2918864389836795},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":37.0201774467075},7.4423185027647447,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.662332254465142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":44.822084044103676},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.21122605629032346},374.0870748400053,18.80619917213054,4.793472096791751,2.3747015312527777,578.13391389449509,0.38660978077186509,223.51222570753109,3.6147492110988843E-4,4.9932050834818505E-2,null,3.3554067662951165E-4,5.3016865077976923E-6,null,null,null,1.9685764740728229E-4,7.254242670310735E-3,3.6813875968564369E-5,5.8122282312752287E-2,2.2470642822893613E-2,0.65683571167884136,0.20095569505799923,0,4.282569802028801E-2,7.0123976417190551E-2,1.5729141263402035E-2,1.0923620909790727E-2,2.6061566524886066E-3,1.0000000000000007,2.8115833305427779E-3,0.19664457508954145,1.4695459051567244E-3,2.9283054218038869E-5,7.0767854026163058E-7,null,null,null,null,2.195800857010567E-3,4.0450011121220437E-2,1.7564134778153153E-4,4.244694275471106E-6,1.0222739307151237E-3,6.8479946799337152E-2,6.2175568713826934E-4,8.0647983483787215E-4,1.4856592383630244E-2,6.4510041836124995E-5,1.5590030977944578E-6,1.5924557413370192E-4,1.066752082494876E-2,9.6854510708264949E-5,1.3391178990620608E-4,2.4722448625824006E-3,0.34316428832115919,5.6573271859733598E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9569466819516253E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8921895330792736E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4239553212812564E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE115","v":0.45153571403987491},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40472415027866881},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28098818873021753},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4572880883819137},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33351188644625068},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37532949100507845},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25277365286595865},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42841433840866489},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30433985547633241},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60722377209379907},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49653764996532823},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.6495239439332523},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54575347692090237},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52952224044799079},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40973188908841096},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57697620792843707},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46217833651764234},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.4558048243261445},0.2058121568149254,0.106,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20095569505799923,7.0123976417190551E-2,1.0923620909790727E-2,0.34316428832115864,0.20095569505799907,1.5308940400152907E-3,2.8761422979143316E-3,0.45282954610713555,0.20095569505799876,0.66040035933741448,0.19880013507377034,4.2372627523332582E-2,6.9404423809263635E-2,1.5606220853493141E-2,1.0827825888287805E-2,2.5884075144385335E-3,1.0000000000000004]
[113,28.25,78.25,0.26448632389815979,0,5.7727660836773484E-2,0.6777860152650671,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ116*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":49.66948967521531},{"$f":"DZ116*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.540006194788254},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.91099370025202109},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.27431138279295753},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":34.689411685004075},5.1425841860103372,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.688882389766452},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":42.113945047683501},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19807984408492801},353.23926550444349,17.657932642827802,4.4951786005650112,2.2297073056538896,542.84978815908801,0.37676241727098547,204.52539840186037,3.3714541613275994E-4,4.6670105120221135E-2,null,3.1407988016009643E-4,4.965333333412673E-6,null,null,null,1.8499953120915325E-4,6.8213406322263056E-3,2.422252757140264E-5,5.4356858440854264E-2,2.0479621381433024E-2,0.6777860152650671,0.1883017156150972,0,4.021694784334149E-2,6.5844033435474444E-2,1.5011225269454594E-2,1.034057484758814E-2,2.4994877239774022E-3,1.0000000000000004,2.6265631840842749E-3,0.18426590584138916,1.381061657831281E-3,2.7519863968056865E-5,6.6506782441826207E-7,null,null,null,null,2.0633669802285837E-3,3.8035255176728566E-2,1.1553360558755771E-4,2.7920807967838211E-6,9.5988051895071387E-4,6.4300345432346431E-2,5.8380748417730371E-4,7.701645255233779E-4,1.4196894947451653E-2,4.3123635001413614E-5,1.0421614781485577E-6,1.5074587374235758E-4,1.0098144053106023E-2,9.1684920739759337E-5,1.284308349794665E-4,2.3710568889979359E-3,0.32221398473493329,5.6401378431992999E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9656161204595043E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9094647768790992E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4281301997703293E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE118","v":0.44142253171564211},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38491860627431196},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26179651514908792},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43786597605382543},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31371455294766615},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35547256320120096},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23412430046999103},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4087371569913093},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28481758676394581},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59065174303035861},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47753787895480265},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63416188792426875},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52764220022645403},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51117373654923959},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38985639860361604},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5596412788787245},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44272054142188383},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43688837104739864},0.19285237082486553,0.106,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1883017156150972,6.5844033435474444E-2,1.034057484758814E-2,0.3222139847349329,0.18830171561509701,1.4387253985247846E-3,2.6868268114931819E-3,0.44275807552477081,0.1883017156150967,0.6811355912238215,0.18628381072824318,3.9816632338950671E-2,6.5143716168688248E-2,1.4897692424852376E-2,1.0240921267847787E-2,2.4816358475966229E-3,1.0000000000000004]
[114,28.5,78.5,0.25885057243139864,0,5.6664260386025844E-2,0.68448516718257579,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ117*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":48.60510963557509},{"$f":"DZ117*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.5070050130693924},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.89147178615291001},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.2686904021697944},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":33.946043520245084},4.4318361940589011,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.039948002445346},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":41.223421020770537},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19376638204850288},346.77218544190868,17.290720810471015,4.3992176391201134,2.1833386326110094,531.75275448064644,0.37353602006943487,198.62880756966001,3.2934773434700542E-4,4.5623192457659667E-2,null,3.0717223192238254E-4,4.8579787227365506E-6,null,null,null,1.813263560101821E-4,6.6872316971132483E-3,2.0352406872786687E-5,5.3153480862648018E-2,1.9854739694270412E-2,0.68448516718257579,0.18426590584138916,0,3.9416316834559845E-2,6.4443398901902038E-2,1.4784159580250159E-2,1.0141267688107438E-2,2.4637839712158441E-3,1.0000000000000002,2.5676665103551524E-3,0.18031786995274898,1.3527619907193172E-3,2.6955947806279179E-5,6.5143975942117108E-7,null,null,null,null,2.0227228393544126E-3,3.7294169786150751E-2,9.7078138363524368E-5,2.346070691154035E-6,9.3946193684390394E-4,6.2932548235939301E-2,5.7138872911883544E-4,7.5867710748185829E-4,1.3988190724303469E-2,3.6411790968291679E-5,8.7995749654005828E-7,1.4784035520573258E-4,9.9035095732133566E-3,8.9917759688348659E-5,1.2659627394718805E-4,2.3371876972686561E-3,0.31551483281742437,5.6344073510577353E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.968458744156055E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9151291595659875E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.429499101402479E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE119","v":0.43809561747953596},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37853452776379515},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25569513209112721},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43157701193630305},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30738012437276074},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34908984688063688},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22821878496320275},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40238102621527799},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27859252516787508},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58522885548107151},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47136757741413221},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62912237160257378},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52173967074916383},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5051999603151186},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38344784387498593},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55397948915149564},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43641838267149963},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43077132205859353},0.18871902832973558,0.106,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18426590584138916,6.4443398901902038E-2,1.0141267688107438E-2,0.31551483281742421,0.18426590584138899,1.4092465896237564E-3,2.6265631840842749E-3,0.4394444821996995,0.18426590584138866,0.6877666496941699,0.18229188789706907,3.9031624305714954E-2,6.3749990612005578E-2,1.467336827206152E-2,1.0040594526144543E-2,2.4458846928346947E-3,1.0000000000000004]
[117,29.25,79.25,0.24253548662056576,0,5.3685677007258126E-2,0.70377883637217642,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ120*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":45.548830167482322},{"$f":"DZ120*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.4122448424970013},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.8354162204555754},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.25250705283985608},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":31.811523166072835},2.4468295645624742,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.123673932838528},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":38.593743607342354},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.1810525421311274},328.63247054003301,16.233051795483309,4.1214408248576522,2.0497843611465232,500.24256861774262,0.36402165919901974,182.09912983021016,3.0685883418105867E-4,4.2599779193791397E-2,null,2.8717025797462344E-4,4.5495214067131485E-6,null,null,null,1.7103753403108156E-4,6.3115437439002914E-3,9.6037889764769864E-6,4.9690542874261646E-2,1.8088433863588754E-2,0.70377883637217642,0.17267746030686532,0,3.7195060731749663E-2,6.0325957398095133E-2,1.4134543973941989E-2,9.5320689156053115E-3,2.3560723015664704E-3,1.0000000000000002,2.398869857671185E-3,0.16898136136796751,1.2712844996020905E-3,2.5332378388295561E-5,6.1220323623690943E-7,null,null,null,null,1.9099612656919575E-3,3.5238158682952908E-2,4.5833141449817862E-5,1.1076416549757075E-6,8.7943748692474017E-4,5.8911638562297947E-2,5.3488134887244782E-4,7.2580689390849015E-4,1.3390899051276104E-2,1.741711239453271E-5,4.2091636286158997E-7,1.3895939814123973E-4,9.3085932312909642E-3,8.4516286173107511E-5,1.2106173999553155E-4,2.235010561570939E-3,0.29622116362782397,5.6172141164862133E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9768506258891055E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.93185132706807E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4335403188928984E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE122","v":0.42824603258933897},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36001059673167862},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23823099050726831},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4132469101536238},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28913397759254855},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33062113591413983},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21138106277221497},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38389956156320848},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26072185184092278},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.5692571000138007},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45333092695413224},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.6142428383700681},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50442531190582529},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48769424906558118},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36484735371224031},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53733548371855766},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41804508648884753},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41296477577070823},0.17685052682295177,0.106,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17267746030686532,6.0325957398095133E-2,9.5320689156053115E-3,0.29622116362782358,0.17267746030686512,1.3243722337542877E-3,2.453849978815965E-3,0.42963315306275091,0.17267746030686476,0.70686588469334299,0.17082941083741643,3.6852251957152332E-2,5.9654380740115601E-2,1.4031022109490877E-2,9.4290396296454037E-3,2.3380100328366893E-3,1.0000000000000004]
[118,29.5,79.5,0.23729017579378905,0,5.2756891191701683E-2,0.70995293301450957,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ121*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":44.574034892292815},{"$f":"DZ121*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.3820212430145358},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81753739060369157},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.24733166983564081},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":31.130721433847285},1.8301111938013379,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.495842335058647},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":37.732178657785312},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17689406913112909},322.9684228706148,15.894563790965211,4.032142221916728,2.0070427111574594,490.28884448002458,0.36090436721684538,176.94738517054159,2.9965610824326676E-4,4.1630136040407995E-2,null,2.8073887279360561E-4,4.4510814098491889E-6,null,null,null,1.6782938079149727E-4,6.1943871452797292E-3,6.2838551395736794E-6,4.8583482484065507E-2,1.7533991003102354E-2,0.70995293301450957,0.16898136136796751,0,3.6509443182555008E-2,5.8982804082136062E-2,1.3927500245039765E-2,9.3260103436854976E-3,2.3199477641069081E-3,1.0000000000000002,2.3451361320866414E-3,0.16536558415393604,1.2452282603059321E-3,2.4813166116429692E-5,5.9965552246688834E-7,null,null,null,null,1.8751563881243209E-3,3.4603563201275993E-2,2.9998621619967736E-5,7.249715347247519E-7,8.5985687142042702E-4,5.7599974958496919E-2,5.2297225221871815E-4,7.1532838571387088E-4,1.3200451525793255E-2,1.1443773816922861E-5,2.7655971571624567E-7,1.359554568783998E-4,9.1073656232234183E-3,8.2689263583679359E-5,1.1920555784081554E-4,2.2007422062660926E-3,0.29004706698549076,5.6114825462621365E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9796038503750902E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9373375675192603E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4348661691970075E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE123","v":0.42500624639775658},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35403963072304889},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23267882137875839},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40731154378180578},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28329587249850841},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32468464140351233},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20604921921075303},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37792967168062869},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25502343410769307},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56403064080761922},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44747340519451617},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60936161345196027},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49878250079000175},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48199486330634267},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35884990377365905},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53189935769174157},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41209418461424885},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40720602664753169},0.17306510489601229,0.106,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16898136136796751,5.8982804082136062E-2,9.3260103436854976E-3,0.29004706698549043,0.16898136136796732,1.2972290812266231E-3,2.398869857671185E-3,0.42640555972531324,0.16898136136796696,0.7129782524105418,0.16717347276095176,3.6179117322068466E-2,5.8318795414184693E-2,1.3826124325054465E-2,9.2224098703629197E-3,2.3018278968361984E-3,1.0000000000000004]
[120,30,80,0.22708115696634604,0,5.0985190704734992E-2,0.72193365232891926,{"$f":"SUM(D123:G123)","v":1.0000000000000002},{"$f":"0","v":0},{"$f":"DZ123*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":42.687524331854185},{"$f":"DZ123*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.3235298437952954},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.78293668809484196},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.23729649683486495},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":29.813173339290991},0.65758048840756167,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.257686416949323},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":36.03307376261624},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16870215527923307},309.81899306338784,15.216443154944715,3.8583479745835354,1.9214148765273558,468.77670259256598,0.35474963924864672,166.29836613288293,2.8567689981484347E-4,3.9746367824549204E-2,null,2.682216902009479E-4,4.2604980139271059E-6,null,null,null,2.0909736415879326E-4,5.8761307663121754E-3,0,4.6389755043049895E-2,1.645674886635504E-2,0.72193365232891926,0.16182836664306682,0,3.5211790534911559E-2,5.6342128103075886E-2,1.3526047188672178E-2,8.9106622202033466E-3,2.2473529811512538E-3,1.0000000000000004,2.2412947456037138E-3,0.15836798548737929,1.1947046818821532E-3,2.3806402951644395E-5,5.7532525003220666E-7,null,null,null,null,2.3394699223747827E-3,3.2872320612536775E-2,0,0,8.2136084836550679E-4,5.5021208610671869E-2,4.9955864403851251E-4,8.9867002176860554E-4,1.2627377166903573E-2,0,0,1.2990047282727916E-4,8.7017551765190652E-3,7.9006570857002655E-5,1.4931404011249796E-4,2.0980389410387556E-3,0.27806634767108113,5.600018844212995E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9850463643537592E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9481826477144793E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4374870810952086E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE125","v":0.41859122074499283},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34239315109445984},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22195966099912878},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39569533137395563},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.2719709258010064},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31312951805937828},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19578560855941526},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36626695536477488},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24399751567777658},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55372123722392741},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43598444012736448},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59971522476275874},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48768554425990368},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4707951291668443},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34714914593240725},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.5211915381655905},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40044530953915902},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.39594534419893268},0.16573924497652759,0.106,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16182836664306682,5.6342128103075886E-2,8.9106622202033466E-3,0.27806634767108074,0.16182836664306668,1.2445971514243469E-3,2.2926203594448458E-3,0.42001409892863767,0.1618283666430663,0.72522365735444549,0.16009817606522306,3.4639407914665243E-2,5.5693571558349704E-2,1.3326779162432148E-2,8.8062086983612068E-3,2.2121992465235058E-3,1.0000000000000004]
[123,30.75,80.75,0.212509411069572,0,4.6348631313673824E-2,0.7411419576167545,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ126*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":39.842789179951637},{"$f":"DZ126*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.2353286203660188},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.73076108050928934},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22206907715538837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":27.826396558123626},0.61538326171615654,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.481348580272346},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":33.595428980058728},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.15728989502557883},281.90017206114601,14.132540170180567,3.6001058410470126,1.7845479820480454,430.12416128760043,0.34571378753658477,148.69985290973321,3.7716750912940365E-4,3.6843430142379688E-2,null,2.4965828098843162E-4,3.9730310319537391E-6,null,null,null,1.891098715775119E-4,5.3144349239432082E-3,0,4.2977773759050195E-2,1.4858008946131688E-2,0.7411419576167545,0.15167102722000467,0,3.1929279389536373E-2,5.2539864350639058E-2,1.2374608375229053E-2,8.298519498928264E-3,2.044743548908403E-3,1.0000000000000004,3.3430191262332986E-3,0.14718715099022808,1.1180399614724157E-3,2.2278735693009347E-5,5.3840637785628588E-7,null,null,null,null,2.1213800161869285E-3,2.9807899373349444E-2,0,0,7.6593108938129769E-4,5.1308087467414915E-2,4.6584579384284465E-4,8.2216847411699411E-4,1.1552439901112059E-2,0,0,1.2097659860038741E-4,8.103963905568794E-3,7.3578994759082228E-5,1.3585267772447558E-4,1.9088908711839274E-3,0.25885804238324583,8.949448916120728E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9930554219272203E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9641419768062802E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4413439447376233E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE128","v":0.40912861134110923},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32563783116575695},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20679967373659217},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37888920987440255},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25582667625903727},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29656329989006397},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18134076920735034},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34944421933155639},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.2283459834170386},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53860937095973682},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41930170815900258},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58553120744007781},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47150129953130138},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45448158158908364},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33030945214597807},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50553262847181102},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3835864865169058},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37967629388602314},0.15533643487672752,0.106,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15167102722000467,5.2539864350639058E-2,8.298519498928264E-3,0.2588580423832455,0.1516710272200045,1.1696219837226244E-3,2.1421059729862298E-3,0.41058482859280632,0.15167102722000414,0.74479662160787619,0.14942908910511637,3.1427609362179115E-2,5.1935115276873493E-2,1.2196716238280907E-2,8.2012417022485282E-3,2.0136067074257064E-3,1.0000000000000002]
[126,31.5,81.5,0.19434750008107207,0,4.2223031653573301E-2,0.76342946826535496,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ129*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":36.417506679137624},{"$f":"DZ129*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.1291274835183103},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.66793758865887642},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.20350898211923862},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":25.434162702186338},0.56395074365730202,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.324267092569233},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":30.63529475025058},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14342547962321101},256.84441009938212,12.90292768017105,3.2883928311377937,1.6292820170251761,392.18419412943683,0.33690808860589083,132.1300272255902,3.8536984247082156E-4,3.3491357913313244E-2,null,2.2745885815503099E-4,3.6280240753891358E-6,null,null,null,1.7138716185676267E-4,4.816384839612985E-3,0,3.9095586639484231E-2,1.3171619367634635E-2,0.76342946826535496,0.13862569337263611,0,2.9021642549055031E-2,4.8129772998286961E-2,1.133757511426931E-2,7.5920337101489819E-3,1.8638139902489577E-3,1.0000000000000002,3.0405239571940855E-3,0.13453966289621092,1.0245963888464928E-3,2.0416722948847857E-5,4.934074357744511E-7,null,null,null,null,1.9281967434774472E-3,2.7093445805577585E-2,0,0,1.1201274222846105E-3,4.6584788514594105E-2,4.2485706140824649E-4,7.5326802669123383E-4,1.0584307087578076E-2,0,0,1.7668990771989976E-4,7.3483264671858626E-3,6.7017335243219346E-5,1.2383172525025688E-4,1.7399822649987009E-3,0.23657053173464535,8.9052310169960514E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0008865808372604E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9797468143379343E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4451151390137373E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE131","v":0.39985558621532841},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.3004647932930003},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18462166757169374},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35341729698195867},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23191528502545711},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27180879762115473},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16036938366264997},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3240663782385948},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20531680566142704},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51523320547526441},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39387266901508344},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56348363748374974},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.4466629956189398},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42949404536003655},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30499492535310629},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48139919850146173},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35802182386374271},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.3550677834249128},0.14197583668754576,0.106,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13862569337263611,4.8129772998286961E-2,7.5920337101489819E-3,0.23657053173464504,0.138625693372636,1.0763452130475057E-3,3.1380989305349639E-3,0.40138105297135201,0.13862569337263558,0.76700078715666375,0.13658267813442351,2.8569842371739554E-2,4.7367489117914954E-2,1.1173616335345703E-2,7.4701800886674222E-3,1.8354067952454389E-3,1.0000000000000004]
[127,31.75,81.75,0.18849319460093972,0,4.0934699351088101E-2,0.77057210604797244,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ130*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":35.344617830521152},{"$f":"DZ130*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.0958624855488814},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6482596135366967},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.19768277806127046},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":24.684851944107859},0.54780554909647794,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.615842030124092},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":29.663132461272436},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.13887446385162983},249.0149196066123,12.513510859949495,3.1893732368056757,1.5801094696746127,380.23484232916263,0.33402298312713508,127.00717632366276,3.728753083427438E-4,3.2444489976315848E-2,null,2.2040588687034996E-4,3.5199535925856047E-6,null,null,null,1.6586939233683592E-4,4.6613224581817285E-3,0,3.7868482975640091E-2,1.2648943650022433E-2,0.77057210604797244,0.13453966289621092,0,2.8118042194424077E-2,4.6605205237542954E-2,1.1009657556422098E-2,7.3483264671858626E-3,1.8069996002419203E-3,1.0000000000000002,2.9460642167896756E-3,0.1305780236858729,9.9526349367737754E-4,1.9832218064315072E-5,4.7928180665181883E-7,null,null,null,null,1.8681615728884827E-3,2.6249880621535594E-2,0,0,1.0846460549405099E-3,4.5109159973546226E-2,4.1139920905622097E-4,7.3148119756530415E-4,1.0278176358856795E-2,0,0,1.710180927736277E-4,7.1124423217668554E-3,6.4866052645379089E-5,1.2005697950287E-4,1.6869426207390503E-3,0.22942789395202787,8.8904925546509084E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0034588621753303E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9848724966063437E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.446353853841277E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE132","v":0.39680624930663483},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29251389703208608},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17777073828869119},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34531304791318074},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22445221098700829},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26402529956738818},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15393243130753947},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31602347707106032},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.198168614429613},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50766882014138515},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38574376712432701},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55632049997573563},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43867781099348058},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42147397855423629},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29699546463506266},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47361351478651081},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34988465929412799},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.3472502261629587},0.13779105981460432,0.106,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13453966289621092,4.6605205237542954E-2,7.3483264671858626E-3,0.22942789395202756,0.13453966289621078,1.045506519231115E-3,3.0405239571940855E-3,0.39835386156572017,0.13453966289621039,0.77403282010520269,0.13255884329104192,2.7681593154818523E-2,4.5867098714576747E-2,1.0849856203070883E-2,7.230384394476359E-3,1.7794041368131748E-3,1.0000000000000002]
[130,32.5,82.5,0.17199115561566797,0,3.7308227649262476E-2,0.79070061673506986,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ133*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":32.317784764220391},{"$f":"DZ133*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":1.0020153028382632},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.59274412760871398},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18121153162624884},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":22.570897099287215},0.50216151127926456,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.622764939808018},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.92805928423952},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12607062857006104},226.9741277409334,11.416076865733029,2.9102526481627331,1.4415339838647678,346.58570042817161,0.32551506145496695,112.81886557428905,3.3780414208900807E-4,2.949971569862565E-2,null,2.005497274377221E-4,3.2150690861173931E-6,null,null,null,1.5038419060274435E-4,4.2261516433877945E-3,0,3.4417820471229037E-2,1.120351894583814E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79070061673506986},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.12301246980807463},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.5586797279273071E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.2315538920766949E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.0075288022630913E-2},6.6631468868264048E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.6461423473584931E-3},1.0000000000000004,2.6803759482041589E-3,0.11940113820522476,9.1233654155279894E-4,1.817976581584872E-5,4.3934727706554552E-7,null,null,null,null,1.699985764297079E-3,2.3886811514975993E-2,0,0,9.8481236418027193E-4,4.0957193618494009E-2,3.735329380926688E-4,6.6940172397191966E-4,9.4058862986589938E-3,0,0,1.5507186262669954E-4,6.4492572731546438E-3,5.8817751045061635E-5,1.0936963020310917E-4,1.536772717155384E-3,0.20929938326493044,8.8462831241849393E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0110654277894007E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0000297960488634E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4500168923562906E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE135","v":0.38778186305268514},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26990146474209264},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15870590874390775},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32209838872564645},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20347330171674174},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24198678408144345},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.1361307181081641},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29307276522899445},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17818288847555591},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.4856355043641547},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36234988829470105},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53537282889432858},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41556862168711745},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39830121042598643},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27423408254920373},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45100385925020536},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.3265661024711502},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32488701261007569},0.12598529103155637,0.106,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12301246980807463,4.2315538920766949E-2,6.6631468868264048E-3,0.20929938326493014,0.12301246980807451,{"$f":"BA132+BB132+BC132","v":9.5832552709468831E-4},{"$f":"AY132","v":2.7660869165798017E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.38939317071103663},{"$f":"DX132-(DU133+DV133)","v":0.12301246980807409},0.79385012538181143,0.1212068040066497,2.5192972667900933E-2,4.1645456152538403E-2,9.9275733033298216E-3,6.5562020799905243E-3,1.6208664077794694E-3,1.0000000000000002]
[131,32.75,82.75,0.16682576886268929,0,3.6174597108757964E-2,0.79699963402855312,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ134*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":31.369487830487142},{"$f":"DZ134*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.97261328638918676},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57535130681977042},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.17604031087473848},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":21.90860193682424},0.48783136349875222,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.000161866052576},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":26.073669368645888},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12207091530498418},220.08362403776329,11.072637266279658,2.8228819414129336,1.398167084724224,336.06313851507741,0.32272751992959914,108.45682323272828,3.2687374704347898E-4,2.8579918374739801E-2,null,1.9434253492436648E-4,3.1195550345174595E-6,null,null,null,1.4555844341974404E-4,4.0905367273100504E-3,0,3.3340349382471955E-2,1.0759848269791516E-2,0.79699963402855312,0.11940113820522477,0,2.4799148056528792E-2,4.0975373384309857E-2,9.7798585840287288E-3,6.4492572731546438E-3,1.5955904682004457E-3,1.0000000000000004,2.5973931704730857E-3,0.11589935599624147,8.8630125774001296E-4,1.7660971115529009E-5,4.2680965467533874E-7,null,null,null,null,1.6476543821662797E-3,2.3151493674362512E-2,0,0,9.5362260212093742E-4,3.9660047918417193E-2,3.6170286377172753E-4,6.4977340415930973E-4,9.1300851798694193E-3,0,0,1.5009399535888328E-4,6.2422335994979684E-3,5.6929678297792211E-5,1.0601096542028535E-4,1.4895795027801604E-3,0.20300036597144724,8.8315494986178855E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0135651072773627E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.005010807510761E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4512206448385745E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE136","v":0.38481460911291648},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26275933496604065},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15281665981716966},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31471231682374395},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19692549562714731},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23505726715844666},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13066666426873205},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28579908476129268},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17197937602095129},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47850565704883108},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35487156617745491},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.5285670426455038},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40813932442885442},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39086361646872952},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26704142264392372},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44370976027107339},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31914386745210055},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31778077573564462},0.12228668499831145,0.106,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11940113820522477,4.0975373384309857E-2,6.4492572731546438E-3,0.20300036597144688,0.11940113820522461,9.309556546457132E-4,2.6803759482041589E-3,0.3864462517952596,0.11940113820522422,0.80005190828840256,0.11765024710073313,2.4418471494315658E-2,4.0326541136921287E-2,9.6360367186622761E-3,6.3457454363263065E-3,1.5710498246391991E-3,1.0000000000000004]
[134,33.5,83.5,0.15226331388162309,0,3.2982411074519755E-2,0.81475427504385756,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ137*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":28.693560605578103},{"$f":"DZ137*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.88964596520048567},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.52627182442191867},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16141867509538813},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":20.039721427864638},0.44731284541968552,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.248523759293221},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.669919696872544},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.11081803757193366},200.67917094534016,10.104582544790913,2.5765582166399206,1.2759286138660335,306.42343315795489,0.31450730575359132,96.372408382274074,2.9618934865758271E-4,2.5992222945875058E-2,null,1.7686606277522382E-4,2.8500609424510417E-6,null,null,null,1.3201091717000572E-4,3.7098191791775262E-3,0,3.0309958514597848E-2,9.5327033899292937E-3,0.81475427504385756,0.10921087479027176,0,2.2590085527816387E-2,3.7204529541624981E-2,8.9397150373095157E-3,5.8479095497263245E-3,1.4526105093938528E-3,1.0000000000000004,2.3639400998982543E-3,0.10601766280575961,8.1268644692162196E-4,1.6194078186984723E-5,3.9135950529328244E-7,null,null,null,null,1.5008843581470841E-3,2.1089201169669301E-2,0,0,8.6586350146000679E-4,3.6010249633698782E-2,3.2841640646619457E-4,5.9395430129153192E-4,8.3457607360179833E-3,0,0,1.3609878961867632E-4,5.6601893725152655E-3,5.1621387592382322E-5,9.6511382807502167E-5,1.3560991265863507E-3,0.1852457249561428,8.7873609992326074E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0209602978482204E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0197469083483912E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4547818930103919E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE139","v":0.37603406314794341},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24244704303472184},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13642800328649635},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29355487947425918},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17851943008830781},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2154367488564374},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11555555050100473},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26504337224311214},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15463489042318074},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45773805063957373},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.3333499678347927},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50866439919753936},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38663887768814159},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36937381540136954},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24657568300369531},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42252766870354691},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29787407407819083},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29744687037610157},0.11185015523816512,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10921087479027176,3.7204529541624981E-2,5.8479095497263245E-3,0.18524572495614244,0.10921087479027163,8.5357011968637995E-4,2.4392597234100619E-3,0.37772409085735703,0.10921087479027122,0.81753290126046907,0.10761426879801569,2.2245986572203655E-2,3.6615486626755372E-2,8.8071417696494927E-3,5.754049461120795E-3,1.430165511786293E-3,1.0000000000000004]
[135,33.75,83.75,0.14770429589016065,0,3.1984176632759133E-2,0.82031152747708058,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ138*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":27.855010823234885},{"$f":"DZ138*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.86364666728357387},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51089188848825917},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.15682746193841965},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":19.454074206435873},0.43458997664407284,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.701338229467794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.919024273530571},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.10730279338405674},194.61070481753302,9.8015713222190293,2.4994409127244217,1.237666697800901,297.15209007068484,0.31181402891748705,92.656190406192238,2.8662498021057978E-4,2.5183842185874439E-2,null,1.7140231010840461E-4,2.7656230342442514E-6,null,null,null,1.2778767008389858E-4,3.5911359416520346E-3,0,2.9363558710963598E-2,9.1559695450207316E-3,0.82031152747708058,0.10601766280575962,0,2.1901887616590926E-2,3.6026443711885764E-2,8.6745685019894696E-3,5.6601893725152655E-3,1.4077205141787331E-3,1.0000000000000004,2.2910105628137158E-3,0.10292096724494902,7.8957129803694927E-4,1.5733471848882117E-5,3.8022811105562454E-7,null,null,null,null,1.4551605170843348E-3,2.0446727099506592E-2,0,0,8.38445831242805E-4,3.4869980818543658E-2,3.1801706209929893E-4,5.7633797633389828E-4,8.0982305256555708E-3,0,0,1.3172996539385156E-4,5.4784950862029128E-3,4.9964320918501183E-5,9.3528893362178521E-5,1.3141916208165546E-3,0.17968847252291972,8.7726365793421301E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0233915825558757E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0245916322637129E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4559527091154463E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE140","v":0.37314728266281055},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23603141188270649},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13136544148088355},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28682334177383967},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17277464390957689},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20926751691799583},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11091734864504318},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25846534443397029},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14925121145791259},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45101777919700925},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32647015769058596},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50219813683515035},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37972676978575787},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36247639107654817},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24010845248197707},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41569411601051864},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29110395505126174},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29098369060442869},0.10857977344823856,0.106,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10601766280575962,3.6026443711885764E-2,5.6601893725152655E-3,0.17968847252291942,0.10601766280575947,8.2927188461389995E-4,2.3639400998982543E-3,0.37485591523573608,0.10601766280575907,0.823004634350196,0.10446931502535432,2.1569093007067233E-2,3.5456079001139153E-2,8.5455981589276971E-3,5.5693422293590887E-3,1.3859382279568944E-3,1.0000000000000004]
[138,34.5,84.5,0.13484924721916447,0,2.9172310230815627E-2,0.83597844255002052,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ141*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":25.488240594613035},{"$f":"DZ141*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.79026478159174629},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.46748268935379689},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14384383735294712},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":17.801110438107834},0.39861060775285451,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.161869800276198},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.806432227779251},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.7412860074898772E-2},177.51559668360991,8.9473068732443473,2.2819890960245583,1.1297967833909086,271.02995727317239,0.30387179299863898,82.358359072943401,2.5977213691804219E-4,2.2909274106678364E-2,null,1.5601766145474633E-4,2.5273491033630776E-6,null,null,null,1.159280876074613E-4,3.257853608104841E-3,0,2.6701372949866818E-2,8.1137940738013874E-3,0.83597844255002052,9.7005210944455161E-2,0,1.9969677331976864E-2,3.2711619612937552E-2,7.9217686987042603E-3,5.1324166617717406E-3,1.2808642001345039E-3,1.0000000000000007,2.0857989018194601E-3,9.4180429084057438E-2,7.2420329940670058E-4,1.4430909852487649E-5,3.4874931907767309E-7,null,null,null,null,1.3267845448350392E-3,1.8642892787141825E-2,0,0,7.6129970854212406E-4,3.1661563865941815E-2,2.8875603845361289E-4,5.2632198820602206E-4,7.3954467104982383E-3,0,0,1.1944707583901516E-4,4.9676640853038179E-3,4.5305500628907471E-5,8.5100565047673807E-5,1.19576363508683E-3,0.16402155744998007,8.7284827457427383E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.030587463521682E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0389305768131034E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4594179772094259E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE143","v":0.36460572393755325},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21778528965172061},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11727729753763665},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26754082069174112},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15662588973672734},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19179970069031083},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8090169780640071E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23969470215054678},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13419890956290961},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43144317316265457},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30667099575612711},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48328838717002487},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35972307325093683},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.3425473283353685},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22170682390592381},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.3958494526340865},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2717029212049899},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27248480396379526},9.9349519211201845E-2,0.106,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.7005210944455161E-2,3.2711619612937552E-2,5.1324166617717406E-3,0.16402155744997948,9.7005210944455036E-2,7.6056084658438156E-4,2.1520137829353575E-3,0.36636766926660608,9.700521094445462E-2,0.8384308189421652,9.5592820014256299E-2,1.9668386709262693E-2,3.2193807194365924E-2,7.8031600984875948E-3,5.0500403735377793E-3,1.2609666679251207E-3,1.0000000000000007]
[139,34.75,84.75,0.13082408794515557,0,2.8292716720535193E-2,0.84088319533430977,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ142*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":24.746400339159589},{"$f":"DZ142*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.76726396969671939},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45387651373712523},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.13976632056215432},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":17.283005617740127},0.38731126065526339,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.680959385294811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":20.146485262876467},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.4323357903444621E-2},172.16762010250764,8.6798607104907912,2.2138993974631762,1.0960257482973461,262.85679798638466,0.30126959315699237,79.190760587907832,2.5140103509662846E-4,2.2198608181487025E-2,null,1.5120744405098963E-4,2.452682851802961E-6,null,null,null,1.1222997057381763E-4,3.1539277677852381E-3,0,2.5869827081845504E-2,7.793792279989338E-3,0.84088319533430977,9.4180429084057438E-2,0,1.9367096086548526E-2,3.167599477579431E-2,7.6845514982709293E-3,4.9676640853038179E-3,1.2410691357157375E-3,1.0000000000000004,2.0216786600779227E-3,9.1440715289633157E-2,7.0367443165943134E-4,1.4021839305478008E-5,3.3886338144916314E-7,null,null,null,null,1.2867490715446641E-3,1.8080347015003863E-2,0,0,7.3719754252267347E-4,3.0659182989961037E-2,2.7961424331059961E-4,5.1056128711547406E-4,7.173990211155455E-3,0,0,1.1561277812062927E-4,4.8082001307934606E-3,4.3851176389728321E-5,8.2456582595990044E-5,1.1586125531197475E-3,0.15911680466569075,8.7137723149366408E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0329541991042194E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0436466762653232E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4605577088614676E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE144","v":0.36179779227321257},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21202225756334739},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11292537892212533},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26140581409906205},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15158564147833933},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18630733763914573},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4152998389429365E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23374579498449979},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12952671789517797},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42510894940379668},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30034179692271767},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47714471068496445},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35329215064906344},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33615084277968382},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21589185820869342},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38944736753186943},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26552762339763752},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26660326124948014},9.6456471332900431E-2,0.106,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.4180429084057438E-2,3.167599477579431E-2,4.9676640853038179E-3,0.15911680466569023,9.4180429084057327E-2,7.3898295857826592E-4,2.0857989018194601E-3,0.3635766907044638,9.4180429084056896E-2,0.84326032329529843,9.2810572186845297E-2,1.907555876660591E-2,3.1174599802530411E-2,7.5692474080592161E-3,4.8879321080486397E-3,1.2217664326126068E-3,1.0000000000000004]
[142,35.5,85.5,0.11947248244983245,0,2.4245197847655917E-2,0.85628231970251212,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ145*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":22.652114487602958},{"$f":"DZ145*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.70233048223501982},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.41546498122953335},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.12823356585918796},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":15.820346255508369},0.35535244722390147,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.327941472980779},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.289756781075333},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.5631159768267129E-2},145.71058056684782,7.8212180498782473,2.02187139983862,0.98760298714860473,228.31844463719662,0.29359593526438554,67.033367291367568,2.2789553746368184E-4,2.0198693565503474E-2,null,1.3762356208563993E-4,2.2419542160395181E-6,null,null,null,1.3951039991864597E-4,2.598358903353568E-3,0,2.3304323922541049E-2,6.8420547777426335E-3,0.85628231970251212,8.6206023581593919E-2,0,1.6599500157149411E-2,2.8761994398321257E-2,6.5857249161633572E-3,4.5044644699172775E-3,1.0599727743431495E-3,1.0000000000000004,1.8412183772498654E-3,8.3706018414228422E-2,6.4561105431332319E-4,1.2864833579462799E-5,3.1090222284992109E-7,null,null,null,null,1.6096609723113288E-3,1.4989839184838082E-2,0,0,6.6937981706879598E-4,2.7838723161055109E-2,2.5389142019735148E-4,6.386206977058098E-4,5.947104218457548E-3,0,0,1.0483270252782281E-4,4.3598694037071031E-3,3.9762363682351544E-5,1.0278603514683972E-4,9.5718673919630969E-4,0.14371768029748841,8.6696680941876103E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0399618144129902E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.057610471360517E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4639323152313839E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE147","v":0.35349033083600001},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19563213390848053},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10081481943885286},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24383205915228809},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13741736304942517},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17075603572818021},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3264554284747536E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21677037140298616},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11646367309854076},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40665881153767319},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28212721977721628},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45917832178126955},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33468100829082159},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31766916672800982},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19934616085283502},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37085568770325245},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24783116026387317},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.24976453962379172},8.8289349742715365E-2,0.106,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6206023581593919E-2,2.8761994398321257E-2,4.5044644699172775E-3,0.14371768029748788,8.620602358159378E-2,6.7795501352655016E-4,1.8994529243828481E-3,0.35531770198509538,8.6206023581593363E-2,0.8587655690035173,8.4956020997911177E-2,1.6117475198150408E-2,2.8306791196477915E-2,6.3935157285205536E-3,4.4321669368121899E-3,1.0284609386109053E-3,1.0000000000000004]
[143,35.75,85.75,0.1159174758125701,0,2.2833705882907816E-2,0.86124881830452249,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ146*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":21.829936889156713},{"$f":"DZ146*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.67683880508869421},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40038532936335747},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12366119689790356},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":15.246133446454254},0.34268179824742989,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.905253221879466},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.709707317132711},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.2915124410796168E-2},137.35444785965626,7.5176894487960748,1.9510625411623888,0.9492757405225557,217.08998871876861,0.29108173251883329,63.190930028753144,3.290872816648106E-4,1.9357555987339355E-2,null,1.3268922025525516E-4,2.1593232896485243E-6,null,null,null,1.3114837184662485E-4,2.4426174668463344E-3,0,2.2395257651242031E-2,6.5188503973291874E-3,0.86124881830452249,8.3706018414228422E-2,0,1.5635450239151406E-2,2.7851587994634573E-2,6.201306540877749E-3,4.3598694037071039E-3,9.9694910287866133E-4,1.0000000000000004,3.031798974506662E-3,8.0038922726100886E-2,6.2259077934845265E-4,1.2406117756061164E-5,2.9981651635623819E-7,null,null,null,null,1.5161766195494796E-3,1.4119273619601925E-2,0,0,6.4819186801636083E-4,2.6957541157982171E-2,2.458549686360416E-4,6.0134347550764222E-4,5.5999630653701064E-3,0,0,1.0146753189228211E-4,4.2199158955138604E-3,3.8485976300961402E-5,9.6674601469454879E-5,9.0027450140920643E-4,0.13875118169547787,0.14814777010015145,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0422675256824155E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0622049701017128E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4650426598485107E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE148","v":0.3507596137315443},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19045531839888186},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7073789430086294E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23824072065471602},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13299524850663574},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16586627762104339},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9922457703969538E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21139041596694186},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11240894117250133},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40068845885620974},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27630456522234292},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45334113815992061},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32869777335072159},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31173723829541472},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19411767457166557},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36485782751292373},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24219842281009957},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24440934481585139},8.5728927379987857E-2,0.106,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.3706018414228422E-2,2.7851587994634573E-2,4.3598694037071039E-3,0.13875118169547751,8.3706018414228298E-2,6.5878679011563597E-4,1.8412183772498654E-3,0.35260236263133815,8.3706018414227867E-2,0.86424664483999347,8.1872470570164654E-2,1.5188657319050891E-2,2.7410767635186403E-2,6.0237121957001268E-3,4.2898926496104817E-3,9.6785479029441453E-4,1.0000000000000002]
[146,36.5,86.5,0.10147541136199668,0,1.9169508515091197E-2,0.87935508012291252,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ149*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":19.093414452029339},{"$f":"DZ149*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.59199272487104126},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.35019446335844046},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.10840252349500634},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":13.334932948372016},0.30039796328752666,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.234376284823339},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.416785124173085},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.2172002356640591E-2},115.49352615581212,6.5258222480302797,1.7042427339169997,0.82403041376091724,185.05029003828673,0.28366757030375411,52.492766159165789,3.2480062338053261E-4,1.6806818597760599E-2,null,1.155417016907746E-4,1.8857868898477519E-6,null,null,null,1.094961781515597E-4,2.039348819508817E-3,0,1.9397891707382132E-2,5.5025528096484299E-3,0.87935508012291252,7.3202005793075897E-2,0,1.3129660772591596E-2,2.4451145605885891E-2,5.2058095392272935E-3,3.8222599630348959E-3,8.3403820327230648E-4,1.0000000000000004,2.6286409647975181E-3,7.0016457983996055E-2,5.457687073966782E-4,1.087531501610458E-5,2.6282186954191651E-7,null,null,null,null,1.2731890915537688E-3,1.1856471681037827E-2,0,0,9.6651531065799297E-4,2.3270591627245374E-2,2.140386679825224E-4,5.0480968494530864E-4,4.7009998542819845E-3,0,0,1.5108792181495962E-4,3.6377130187120509E-3,3.345902250788521E-5,8.0877058496600052E-5,7.5316114477570642E-4,0.12064491987708789,0.14685673985593528,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0490970108516854E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0758138123836211E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.468331485381873E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE151","v":0.34268133820050062},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16593872252326472},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9931879031505337E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21147027827299},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11242040316963869},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14286444101480961},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4751965861197122E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18578193031855131},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3696957213714682E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.3713660462626765},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24822842907884249},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42449823260974934},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29960035785003558},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28296011004605182},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1693384539116268},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33553549839815694},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21521284410689984},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.21877779071416756},7.4971066090480001E-2,0.106,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.3202005793075897E-2,2.4451145605885891E-2,3.8222599630348959E-3,0.12064491987708748,7.32020057930758E-2,5.8184236185649361E-4,2.7564247611801935E-3,0.34462844706451706,7.3202005793075328E-2,0.88215764013904563,7.1609231888535976E-2,1.2765950580513051E-2,2.3866306274073684E-2,5.0605554416806708E-3,3.7299864908734732E-3,8.1032918527794906E-4,1.0000000000000004]
[147,36.75,86.75,9.6935637944969566E-2,0,1.8104161899852145E-2,0.88496020015517851,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ150*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":18.263429901310364},{"$f":"DZ150*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.56625899259306345},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33497162330198649},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10376682395059342},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.755267726112836},0.2875518167527672,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.696289045618625},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.67837516401489},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.8715536489461965E-2},109.12540434706069,6.2231345287035689,1.6280612133561669,0.7858093471861386,175.51703606645117,0.2812383889070853,49.362128449075513,3.0922563296616309E-4,1.603598145853698E-2,null,1.1025032070792187E-4,1.8028732314648359E-6,null,null,null,1.0321948961381308E-4,1.9224464985697202E-3,0,1.8482926273626063E-2,5.1981084074830316E-3,0.88496020015517851,7.0016457983996042E-2,0,1.2402240388434505E-2,2.3281466942261478E-2,4.9153013441340489E-3,3.6377130187120509E-3,7.8662016728359163E-4,1.0000000000000004,2.5070210757905187E-3,6.69763454947922E-2,5.2242958514506243E-4,1.0410245650188708E-5,2.5158261807787346E-7,null,null,null,null,1.2026508107768577E-3,1.1199589577657647E-2,0,0,9.2027975363481458E-4,2.2157387569037418E-2,2.0379961958924466E-4,4.7663897502325136E-4,4.4386623691107978E-3,0,0,1.4379307150004265E-4,3.4620763983829348E-3,3.1843548829073279E-5,7.6278910287793037E-5,7.1034125699579863E-4,0.11503979984482171,0.14642712211439513,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0513449367826871E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0802931645892694E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4694140027335835E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE152","v":0.34002619660811551},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15848905950317441},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4919125975736481E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20323279238288403},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10629548295819871},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13592922128821727},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0364415616621175E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17795472764518497},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8179377985168242E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36207675756009222},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23951865169615855},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41529764813006764},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29048531548560214},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27397066238537288},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16180269848788256},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32629474206650821},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20690317046695084},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21089120311939272},7.1708533694796656E-2,0.106,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.0016457983996042E-2,2.3281466942261478E-2,3.6377130187120509E-3,0.11503979984482149,7.0016457983995944E-2,5.5690684428232474E-4,2.6286409647975181E-3,0.34200657982433313,7.0016457983995486E-2,0.88762353145368511,6.8496401739394128E-2,1.2062129775618607E-2,2.2724632378474541E-2,4.7790074577260845E-3,3.5498947085474929E-3,7.6440248655423176E-4,1.0000000000000002]
[150,37.5,87.5,8.4538789390899483E-2,0,1.5297188118012601E-2,0.90016402249108818,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ153*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":15.993491576718629},{"$f":"DZ153*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.49587938723539304},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.29333842901741625},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.1068339311685148E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":11.169931827632221},0.25236260897992685,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.2319076527512429},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.668824059324546},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.9308865034016868E-2},92.327028066350479,5.4019158834580301,1.4200167368142709,0.68211220155301677,150.08718563418088,0.27407494715338565,41.135137471088505,2.669450173335822E-4,1.3935486026382018E-2,null,9.5826129046565318E-5,1.5762521797438113E-6,null,null,null,8.672914062019835E-5,1.615316383883269E-3,0,1.6001878949445377E-2,4.3857141274241162E-3,0.90016402249108818,6.1305072217655875E-2,0,1.0489345349251689E-2,2.009788311063232E-2,4.1464088758177611E-3,3.1358340626112787E-3,6.614338929431515E-4,1.0000000000000002,2.1761468940042004E-3,5.8661071072431785E-2,4.5849716619549068E-4,9.1362898766254282E-6,2.2079514777234202E-7,null,null,null,null,1.0171565212169185E-3,9.4721888280347704E-3,0,0,7.9443769430438682E-4,1.9127514022371787E-2,1.7593139395614504E-4,4.0207912765219693E-4,3.744329748165564E-3,0,0,1.2395458609788299E-4,2.9844292393509304E-3,2.7450237162465335E-5,6.4139541140097566E-5,5.9729435180305398E-4,9.9835977508912072E-2,0.1451409063171738,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0580056166622425E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0935656353135659E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4726215379305266E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE155","v":0.33217218780917496},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.1380873597490718},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1689427700271277E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18039609283122141},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.98511877939452E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1170789656309002},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8906336110387472E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1563967441948961},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3500731525700386E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33557995227148318},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21518044263139827},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38887518206214505},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26477059330975766},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24867984717466143},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14114850108897026},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30007159131074346},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18385016406915411},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18901829734578945},6.2786621365316056E-2,0.106,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.1305072217655875E-2,2.009788311063232E-2,3.1358340626112787E-3,9.9835977508911822E-2,6.1305072217655805E-2,4.8861377117204099E-4,2.2810583560411812E-3,0.33424798733914207,6.1305072217655319E-2,0.90245297967329607,5.998307164504383E-2,1.0210015671740975E-2,1.9617266711440366E-2,4.0334454065436209E-3,3.0601316509811047E-3,6.4308924095433538E-4,1.0000000000000002]
[151,37.75,87.75,8.0782150624031129E-2,0,1.4475912520465262E-2,0.90474193685550408,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ154*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":15.304473282062881},{"$f":"DZ154*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.47451632413507355},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2807010669286531},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.7207571940754736E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.688718120020091},0.24166390365866322,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.7898117847238808},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":12.062141780854841},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.6468980950266284E-2},87.406235612869864,5.1545907884597391,1.3569682183743763,0.65088189943646524,142.5543793344155,0.27172791198752205,38.736003841217887,2.5421102020143461E-4,1.3300361840714394E-2,null,9.1463121183584409E-5,1.5075096265906652E-6,null,null,null,8.1918906775707998E-5,1.5257265472522175E-3,0,1.5255188945753929E-2,4.1452606392048431E-3,0.90474193685550408,5.8661071072431792E-2,0,9.9306859942302605E-3,1.9136650312248413E-2,3.9204819372694825E-3,2.9844292393509304E-3,6.2474458896551936E-4,1.0000000000000004,2.0762604517618201E-3,5.6136790665772089E-2,4.3905955579992616E-4,8.7489643789427101E-6,2.1143471901497001E-7,null,null,null,null,9.629830730961146E-4,8.9677029211341457E-3,0,0,7.5644167433381194E-4,1.8212691614029431E-2,1.6751702388517064E-4,3.8017089113109224E-4,3.5403110461383904E-3,0,0,1.1796979167772428E-4,2.8403345670899014E-3,2.6124880583304756E-5,6.0581762884429715E-5,5.641628260810896E-4,9.5258063144496391E-2,0.14471316102747611,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0601987407317635E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0979357860389924E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4736776647481275E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE156","v":0.32959098216124744},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13188805748964666},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.7820710100234755E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17336905205053466},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4955889959880265E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11139547751975926},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5592475224334635E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14980757262062552},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9172457464204792E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32718581099006833},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20763024477782507},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38044669240126189},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25671521182692675},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24077945983710178},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13486723089862293},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29180752246976999},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17675144805893803},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18228266654844305},6.0078723098672508E-2,0.106,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8661071072431792E-2,1.9136650312248413E-2,2.9844292393509304E-3,9.5258063144495919E-2,5.8661071072431702E-2,4.6785425121988845E-4,2.1761468940042004E-3,0.33169714878400414,5.866107107243123E-2,0.90691914067794654,5.7398930869101944E-2,9.6687242355821667E-3,1.8679045445328394E-2,3.8142607210060295E-3,2.9123819032204159E-3,6.0751614781495689E-4,1.0000000000000004]
[154,38.5,88.5,7.0518094610310347E-2,0,1.2300842869838487E-2,0.91718106251985154,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ157*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":13.418607298721691},{"$f":"DZ157*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.41604491007633254},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24611218668089241},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.6624166382326678E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":9.3716202012244523},0.21233586431145982,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.5866547262361097},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.411065355152781},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.8740236459108167E-2},74.359713284165977,4.4824262064582214,1.1846924010532918,0.5660061492902938,122.38064298621295,0.2648067122254934,32.407215709220942,2.1962646816983783E-4,1.1568743866915429E-2,null,7.956393028298988E-5,1.3194887012130218E-6,null,null,null,6.9216768653803594E-5,1.2891512546580922E-3,0,1.3227621777381366E-2,3.5027630334306969E-3,0.91718106251985154,5.1425037189087856E-2,0,8.4533106235734588E-3,1.6520376503824784E-2,3.3200592934251854E-3,2.5726809173977115E-3,5.2747295283984345E-4,1.0000000000000004,1.8043223059051952E-3,4.9227066088671792E-2,3.8577581862065107E-4,7.687200633226959E-6,1.8577525699041189E-7,null,null,null,null,8.1972132105016511E-4,7.6335893025232934E-3,0,0,6.530244875290256E-4,1.5722737140639494E-2,1.4461487565626494E-4,3.2194763816935243E-4,2.998111655255833E-3,0,0,1.0169402841820138E-4,2.4484663410436576E-3,2.2520547935852396E-5,5.1149288719421039E-5,4.7632366412042241E-4,8.2818937480148846E-2,0.14343340175735175,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0666992144026892E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1108890202510487E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4768080506056276E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE159","v":0.32195632515214606},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11491060454437471},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7610359422265346E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15388805734090344},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1812906913352501E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5947487673161358E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6938333530588729E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13165942216674958},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7657769211125864E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30324232788604577},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18653231244652421},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35624154733028085},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23398993106907873},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21855259520767181},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1176513597440797},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26835598719547155},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15705792546222505},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16358683806811383},5.2667817227669125E-2,0.106,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.1425037189087856E-2,1.6520376503824784E-2,2.5726809173977115E-3,8.2818937480148458E-2,5.1425037189087787E-2,4.109571610817561E-4,1.8905785836275644E-3,0.32414940462079095,5.1425037189087294E-2,0.91905699205474722,5.0326051638879821E-2,8.2363378723587007E-3,1.6125400422548751E-2,3.231485799797137E-3,2.5105736292206846E-3,5.1315858244805907E-4,1.0000000000000004]
[155,38.75,88.75,6.7405956770988179E-2,0,1.1661121639369309E-2,0.92093292158964291,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ158*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":12.84571275079232},{"$f":"DZ158*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.39828227231740487},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2356046633001396},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.3404037721012505E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":8.9715078796530694},0.20341245496456278,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2234183754179524},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.9126009430770257},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.640689335517955E-2},70.518294306641522,4.2796503575177454,1.1324533689757044,0.54040118177013541,116.38114948550377,0.26253904539857204,30.554595888312672,2.0920528323239756E-4,1.104486313327031E-2,null,7.5962875063785798E-5,1.2624133346623828E-6,null,null,null,6.5492385058336008E-5,1.2197852053855626E-3,0,1.2616571295345054E-2,3.312342584082916E-3,0.92093292158964291,4.9227066088671799E-2,0,8.0193651211439461E-3,1.5730424341272722E-2,3.1429123061690882E-3,2.448466341043658E-3,4.9884421205627491E-4,1.0000000000000004,1.7221680429600449E-3,4.7127792331870387E-2,3.6956359956453859E-4,7.3641462203304554E-6,1.7796805649686356E-7,null,null,null,null,7.7764143112830073E-4,7.2417236900156456E-3,0,0,6.217989215739413E-4,1.4970925570085379E-2,1.3769984961340111E-4,3.0476961539462093E-4,2.8381426907744672E-3,0,0,9.678402167298822E-5,2.3302491119993607E-3,2.1433207371309075E-5,4.8373146890482883E-5,4.5047106516579201E-4,7.9067078410357497E-2,0.14300809615208898,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0688402909856922E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1151554580292117E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.477839113293449E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE160","v":0.31944741912325542},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10975180093136959},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4624579811277439E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14789359461378149},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7900375801609861E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1289807255968372E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4435416558712094E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12611246192475789},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4262447535545613E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29565707457889551},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17998731305980817},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34852035982089008},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22687102056492919},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21160932989933834},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11241573929389509},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26096537636695699},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15099369584537981},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15782480971568832},5.0416728137295523E-2,0.106,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.9227066088671799E-2,1.5730424341272722E-2,2.448466341043658E-3,7.9067078410357094E-2,4.9227066088671723E-2,3.9364879451086847E-4,1.8043223059051952E-3,0.32166810311193239,4.922706608867123E-2,0.9227186891794531,4.8177429210271093E-2,7.8153262053620651E-3,1.5354357028789217E-2,3.0594664073067268E-3,2.3893577265215091E-3,4.8537424229668798E-4,1.0000000000000004]
[158,39.5,89.5,5.8898018526638431E-2,0,9.9587561295037541E-3,0.93114322534385829,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ161*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":11.276462668332238},{"$f":"DZ161*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.3496275576432093},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20682287092439777},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.4570334075125441E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.8755360365127585},0.17893307479928172,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2348651544988867},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.5560225087845243},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.0056624512060511E-2},60.285576214853293,3.7277198395442959,0.98963274705399729,0.47070766027861521,100.2565332918127,0.25585189587004198,25.650824116068261,1.8088874959305091E-4,9.6157598919096362E-3,null,6.6136915149426757E-5,1.1061928302591486E-6,null,null,null,5.561108130710337E-5,1.0357475021481801E-3,0,1.0955250332937658E-2,2.8029215674130084E-3,0.93114322534385829,4.3207042844511309E-2,0,6.8657034775699149E-3,1.3580313264859161E-2,2.6703986587131179E-3,2.1106624172679608E-3,4.2265399322072175E-4,1.0000000000000004,1.4983469184246991E-3,4.1376972458544915E-2,3.2508899819086115E-4,6.4779186048602403E-6,1.5655074597366129E-7,null,null,null,null,6.6577034432850645E-4,6.1999331332414087E-3,0,0,5.3680841403433552E-4,1.2924626487870079E-2,1.1887836295474555E-4,2.5894975515824119E-4,2.4114489035548768E-3,0,0,8.3431164118086425E-5,2.0087550893073077E-3,1.847616384256681E-5,4.0984947211552906E-5,3.8166904600916887E-4,6.8856774656142206E-2,0.14173654743306141,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0751885057760102E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1278052920521117E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4808961769484974E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE163","v":0.31202721379262643},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5623864926872221E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6744486191874953E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13127520569036713},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7395942401702392E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8630011302062208E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7899053426069517E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11083481011395671},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5229731478808835E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27402086685844684},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16169826198494236},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32634646256235461},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20678764645761893},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19207522207644059},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8065812550895595E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23999251494980711},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13417008396696017},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14181846348531416},4.4251220025673908E-2,0.106,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.3207042844511309E-2,1.3580313264859161E-2,2.1106624172679608E-3,6.8856774656141706E-2,4.320704284451124E-2,3.4617586728811995E-4,1.5693673372583255E-3,0.31432673505222131,4.320704284451074E-2,0.93268537111549599,4.2292007651528116E-2,6.6953628045010923E-3,1.3255708835667049E-2,2.6004412379843568E-3,2.0597087532876345E-3,4.1139960153622872E-4,1.0000000000000004]
[159,39.75,89.75,5.631683195432715E-2,0,9.4556511585396023E-3,0.93422751688713368,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ162*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":10.799368179121933},{"$f":"DZ162*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.3348352077783821},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19807242720255658},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.1880539501464327E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.5423309390357582},0.17147929249294214,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.936414650360911},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.146462852258507},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.8139424824623021E-2},57.258424261072143,3.5609658556135595,0.946299879323103,0.4496512555602365,95.444324764146131,0.25366091342857205,24.210494601246587,1.7235208110467958E-4,9.1831555116846739E-3,null,6.3161756685952775E-5,1.0587358656485529E-6,null,null,null,5.2700020547275511E-5,9.8152946071246761E-4,0,1.0453957566600697E-2,2.6517604252874649E-3,0.93422751688713368,4.1376972458544908E-2,0,6.5250221314322697E-3,1.2931104406474939E-2,2.5304838172555961E-3,2.0087550893073073E-3,4.0014520985173568E-4,1.0000000000000004,1.430679518683703E-3,3.962838801601655E-2,3.115468253677603E-4,6.2080691366555558E-6,1.5002934023751269E-7,null,null,null,null,6.3273432145548845E-4,5.8922878099767814E-3,0,0,5.1114620942613494E-4,1.2306762831591631E-2,1.1319536545717378E-4,2.4538215025392724E-4,2.2851016670016691E-3,0,0,7.9402927800254874E-5,1.911768066653233E-3,1.758409485381948E-5,3.8802260396874194E-5,3.6134294945486148E-4,6.5772483112866764E-2,0.14131428182901917,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0772800832056395E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1319730948446703E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4819034026888093E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE164","v":0.3095889776149312},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.133092136582982E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4440136066834312E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12616159037086949},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4268880429327405E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.481299146416058E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6008632076617549E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10616521431129426},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2566265830175302E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26716655433203962},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15602463358435145},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31927322180940515},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20049633835829345},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18597312466246771},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3701771414675103E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23338304333604906},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12898958642446115},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.13688123837476207},4.2376922643108279E-2,0.106,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1376972458544908E-2,1.2931104406474939E-2,2.0087550893073073E-3,6.577248311286632E-2,4.1376972458544853E-2,3.31723467541695E-4,1.4983469184246991E-3,0.31191348138735425,4.1376972458544346E-2,0.93569659058114185,4.0502680237280729E-2,6.3644283833884062E-3,1.2622037653601613E-2,2.4644654395273385E-3,1.96026157798027E-3,3.8953612708020834E-4,1.0000000000000004]
[162,40.5,90.5,4.9256348869954357E-2,0,8.1109655386638682E-3,0.94263268559138225,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ165*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":9.4915108738141623},{"$f":"DZ165*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.29428499546005288},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17408486917136368},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.4496249519081802E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.6289170749972062},0.15101643240892959,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1241669254260529},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.0318261047039829},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2921634843243633E-2},49.160143083596481,3.1064641140703046,0.82776035139915582,0.39226028720341521,82.469852996613426,0.24719989939134487,20.386539363581839,1.4914507871362768E-4,8.0023908419507798E-3,null,5.503955244372404E-5,9.2874880168560964E-7,null,null,null,4.4943259102699772E-5,8.3706101841385665E-4,0,9.0895084994263749E-3,2.2469255865749738E-3,0.94263268559138225,3.6360685731833445E-2,0,5.6148494999917042E-3,1.1164046982560667E-2,2.1560759152308138E-3,1.7316161555602453E-3,3.4004012344134992E-4,1.0000000000000004,1.2461949424676499E-3,3.4834521897808654E-2,2.7436951372599946E-4,5.4672516986521434E-6,1.321261324907039E-7,null,null,null,null,5.4447447332597865E-4,5.0703750266657254E-3,0,0,4.4129721001508508E-4,1.0625022746419396E-2,9.772702612618579E-5,2.0907564813586884E-4,1.9470002670949448E-3,0,0,6.844806184168453E-5,1.6480099975963115E-3,1.5158096122249272E-5,3.2973843220678189E-5,3.0706628022067174E-4,5.7367314408618232E-2,0.14005278375892338,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0834833994606646E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1443341953444988E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4848906886094008E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE167","v":0.30237834801977159},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9574235814081309E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8358476640138127E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1119851658850439},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5873288601927069E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.443815077705127E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1071800151084872E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3304033473870535E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5480536927370465E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24761528509988068},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14017050229003522},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29896011407176376},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18274773846938416},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16880554953217489},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1740692263876133E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21462687616498005},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11461765701235395},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12315500901694597},3.7239408176904194E-2,0.106,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.6360685731833445E-2,1.1164046982560667E-2,1.7316161555602453E-3,5.7367314408617753E-2,3.6360685731833403E-2,2.9205463665208671E-4,1.304755461605363E-3,0.3047740289510969,3.6360685731832883E-2,0.94390391768088577,3.5597603814821049E-2,5.4797970201917144E-3,1.0897268490339358E-2,2.1004676672922175E-3,1.6898130765782785E-3,3.3113224989213545E-4,1.0000000000000004]
[163,40.75,90.75,4.7113021893523004E-2,0,7.711828336088267E-3,0.94517514977038919,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ166*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":9.0935669482877426},{"$f":"DZ166*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.28194671466642435},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16678613484615429},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.2246078247419843E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.3509911138005313},0.14478090536341301,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8789408619256758},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.6953056400174482},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.1346317652703057E-2},46.75418377010687,2.9689612943799246,0.7917730642499724,0.37489749350535573,78.585726337049636,0.24508300814354791,19.260026207829764,1.4214532092746645E-4,7.6447548370931926E-3,null,5.2578976729083996E-5,8.8923186146036119E-7,null,null,null,4.2648260749153242E-5,7.9431704084231521E-4,0,8.6773336682026709E-3,2.1266670380683979E-3,0.94517514977038919,3.4834521897808647E-2,0,5.3447445403917247E-3,1.0630489998118048E-2,2.0448594193536217E-3,1.6480099975963115E-3,3.2222437634292104E-4,1.0000000000000004,1.1903788809670866E-3,3.3375734149364983E-2,2.6304069012704831E-4,5.2415067562787332E-6,1.2667059325286545E-7,null,null,null,null,5.1828227429710869E-4,4.8264622660946161E-3,0,0,4.2020654199958894E-4,1.0117227042489685E-2,9.3056413628774689E-5,1.9829093466884102E-4,1.8465684846847806E-3,0,0,6.5143241975985428E-5,1.5684405250300309E-3,1.4426230590295256E-5,3.1246242237189629E-5,2.9097813410573141E-4,5.4824850229611269E-2,0.13963418267680261,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0855278402446763E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1484080708262855E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.485875215097892E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE168","v":0.30000916140241252},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6001825270707216E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6580036771624845E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10762296316127182},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3374007113857652E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1310061441176317E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9643988953742426E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9373029102291696E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3391176937572528E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24142147741710004},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.135252234567455},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29248044566734571},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17718782061712737},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16344271357588144},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8103137704711389E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20871598246123799},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11019210645053322},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11891757450651257},3.5676361803707743E-2,0.106,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4834521897808647E-2,1.0630489998118048E-2,1.6480099975963115E-3,5.4824850229610811E-2,3.4834521897808612E-2,2.7996889155714231E-4,1.2461949424676499E-3,0.30242733924094822,3.4834521897808092E-2,0.94638692382846212,3.4105128023586818E-2,5.217123748306695E-3,1.0376479273682007E-2,1.9923054941302148E-3,1.6082252613131712E-3,3.1381437051947387E-4,1.0000000000000007]
[166,41.5,91.5,4.124682518788942E-2,0,6.6408048989469188E-3,0.95211236991316417,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ169*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":8.0018322986830608},{"$f":"DZ169*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.24809740124585306},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14676250676702401},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.606410607729404E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.5885183572137427},0.12764982954402482,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2115368276759462},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.7794359623270024},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.7058921749908343E-2},40.292877700697403,2.5937255774739598,0.69327028215496678,0.32751562631563486,68.084345397925816,0.23884048250371492,16.261297905790183,1.2310721645884939E-4,6.6680608918989869E-3,null,4.5858130523121357E-5,7.8091502821262348E-7,null,null,null,3.650931061398531E-5,6.7998007563929827E-4,0,7.5542965401624532E-3,1.8042718306285445E-3,0.95211236991316417,3.0647985318262041E-2,0,4.6198815356000627E-3,9.1781984228163412E-3,1.7464124685504681E-3,1.4206414468110407E-3,2.7451089479638857E-4,1.0000000000000007,1.0380957877408916E-3,2.937323991090806E-2,2.3191662722082617E-4,4.6213099877597157E-6,1.1168240450204355E-7,null,null,null,null,4.4799198374381613E-4,4.1718895518562463E-3,0,0,3.6279974128384553E-4,8.7350552327402232E-3,8.034344879227274E-5,1.6935040004640252E-4,1.5770620685040657E-3,0,0,5.6155720939622034E-5,1.3520498176380227E-3,1.2435908233395911E-5,2.6619444540183602E-5,2.4789145025620496E-4,4.7887630086836337E-2,0.13838463419968861,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0915930882083647E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1604940481573304E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4887960124749635E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE171","v":0.29300326398548621},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6218396529332924E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1886363933620142E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5529672281602709E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6663891541804626E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2807766485175038E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.591526260143129E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8546105267309652E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7832765296081873E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22375423491659913},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12150884908132373},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27387197368111399},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16150256791340289},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.1483549686670107},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8133232142547059E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19194221945618475},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7914579096757839E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10712730461416706},3.1388649913918383E-2,0.106,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.0647985318262041E-2,9.1781984228163412E-3,1.4206414468110407E-3,4.7887630086835831E-2,3.0647985318262006E-2,2.4677147445715636E-4,1.086452905995321E-3,0.29548536178624041,3.0647985318261482E-2,0.95316287645231157,3.0010612614585049E-2,4.5118438573385671E-3,8.9589374827721627E-3,1.7019648341256542E-3,1.3863456322245316E-3,2.6741912664299472E-4,1.0000000000000007]
[167,41.75,91.75,3.9464966271274063E-2,0,6.3216507372675134E-3,0.95421338299145897,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ170*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":7.6693807036486392},{"$f":"DZ170*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.23778971499483609},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14066497464628996},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.4178868832602816E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.3563325562140598},0.12242558373903566,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.0100375827607246},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.502921229084742},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5764482081464583E-2},38.365916456850606,2.480065228149368,0.66334780432240803,0.31316347556399227,64.931988660888777,0.23679517695028779,15.375581744689239,1.1736200641088091E-4,6.372061655862819E-3,null,4.3820997349243371E-5,7.4796151124634811E-7,null,null,null,3.4685984558299706E-5,6.4602091923755367E-4,0,7.2146995249300428E-3,1.7084060506489668E-3,0.95421338299145897,2.937323991090806E-2,0,4.4038061790770723E-3,8.7396765427279824E-3,1.6575171997008403E-3,1.3520498176380227E-3,2.6032735848960088E-4,1.0000000000000007,9.9198804399278019E-4,2.8154287460254942E-2,2.2242511852713236E-4,4.4321764855580404E-6,1.071116476487437E-7,null,null,null,null,4.2703905954847443E-4,3.9767671195285979E-3,0,0,3.4546566140081952E-4,8.3177061336169658E-3,7.6504747710197087E-5,1.607301859715384E-4,1.4967870137293018E-3,0,0,5.3444401770889966E-5,1.2867699400707106E-3,1.1835475796422085E-5,2.5244060665593636E-5,2.3508329782400724E-4,4.5786617008541579E-2,0.13797033713743545,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0935925868120488E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1644783691516684E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4897588964843334E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE172","v":0.29070151868199956},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3245583840570066E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0513808464923056E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1808466947535292E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4666359029885151E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0244263200216167E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.483685496715053E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5236869088760677E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6193763430520812E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21815728358654665},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11724537680519555},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.2679360662098883},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15658901320652782},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14364183356886295},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5101225166013632E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18665606854750871},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4133958101465826E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10348448845299231},3.0083097953314712E-2,0.106,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.937323991090806E-2,8.7396765427279824E-3,1.3520498176380227E-3,4.5786617008541031E-2,2.9373239910908022E-2,2.3664961961308793E-4,1.0380957877408916E-3,0.29320375998625897,2.9373239910907505E-2,0.95521533869813402,2.8763763685581503E-2,4.3014992085664014E-3,8.5309074264152528E-3,1.6154580363939939E-3,1.3194098788543666E-3,2.536230660550151E-4,1.0000000000000004]
[170,42.5,92.5,3.458520750329612E-2,0,5.462225909282155E-3,0.95995256658742223,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ173*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":6.7566066990660687},{"$f":"DZ173*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.20948908958695592},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12392368389887447},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.8995636604939807E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.7188467791831261},0.10806215054360856,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4616315205586972},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.7503508853991692},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.2241468260469879E-2},33.173185698772535,2.1695470445730525,0.58139680752402101,0.27395363846340126,56.388231102434929,0.23076375121131876,13.01235973336864,1.0172839186670847E-4,5.5632335567439512E-3,null,3.8253822763070003E-5,6.5756992248061318E-7,null,null,null,2.979186960753486E-5,5.548688104071636E-4,0,6.288534021310908E-3,1.4511657003777043E-3,0.95995256658742223,2.5873652969091356E-2,0,3.8215870370961933E-3,7.5460409682121896E-3,1.418393966680637E-3,1.1655135659925705E-3,2.2224490550532447E-4,1.0000000000000007,8.6610110782175205E-4,2.480721577847133E-2,1.9632936114230765E-4,3.9121767525254653E-6,9.4544903439997891E-8,null,null,null,null,3.7058100832362671E-4,3.4510060287725667E-3,0,0,2.982831253875436E-4,7.1817018557796515E-3,6.6055987044994827E-5,1.3754229885918164E-4,1.2808516678214554E-3,0,0,4.6070917267788307E-5,1.109240060461574E-3,1.0202588263208338E-5,2.155118812615943E-5,2.0069371737916505E-4,4.0047433412578284E-2,0.13673466810171142,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0995261167521004E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1763018772387017E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4926162633701447E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE175","v":0.28389554949246665},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5104218018013774E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6891349006980236E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.14922067052921E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9303348069376168E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3276539868458204E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2020595386079398E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6122443188815008E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1833458315823541E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20219251660057064},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10533172218016322},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25088918032050284},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14272723515532346},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13038195005546738},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6791020403942981E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17165518255713014},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3645618394222673E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.3340445605790925E-2},2.6498937095127708E-2,0.106,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5873652969091356E-2,7.5460409682121896E-3,1.1655135659925705E-3,4.0047433412577771E-2,2.5873652969091322E-2,2.088259847591773E-4,9.0609138692680628E-4,0.28645484383313086,2.5873652969090801E-2,0.96082263141031521,2.5340434373781341E-2,3.7344612135055341E-3,7.3658275003721831E-3,1.3826980832252636E-3,1.1373768132270723E-3,2.1657060557384893E-4,1.0000000000000004]
[171,42.75,92.75,3.3102069871465079E-2,0,5.205233895327138E-3,0.9616926962332083,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ174*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":6.4784275887260199},{"$f":"DZ174*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.20086412573116402},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11882156952808899},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.7413759075614103E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.5245651438401042},0.10367855528531519,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2960568277912916},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.5231349371631779},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.1177790595534957E-2},31.619303783615528,2.0753851759497617,0.55648701198882256,0.26206360520581884,53.81737987449624,0.22878761057998823,12.312749749161542,9.7008166243473404E-5,5.3179625934424834E-3,null,3.6565452119666012E-5,6.3004935700703821E-7,null,null,null,2.8333315726412914E-5,5.2770347746249351E-4,0,6.0082030543515356E-3,1.374602420684475E-3,0.9616926962332083,2.480721577847133E-2,0,3.6473353899148745E-3,7.1856140325321765E-3,1.3470021997698902E-3,1.109240060461574E-3,2.1089630564237338E-4,1.0000000000000004,8.2795692948873807E-4,2.3787049499718695E-2,1.8836516227861873E-4,3.7534773431975381E-6,9.0709642080396034E-8,null,null,null,null,3.536837479740175E-4,3.2936516419408571E-3,0,0,2.8403601577054393E-4,6.8386771089289349E-3,6.2900907832698065E-5,1.3061940721469545E-4,1.2163827925551947E-3,0,0,4.3846514143420472E-5,1.055683560993094E-3,9.7099853250596144E-6,2.045070930951854E-5,1.9044559633285484E-4,3.8307303766792221E-2,0.1363253201788126,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1014827152933418E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1802007129923219E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4935584883082599E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE176","v":0.28165965155459383},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2630365929859674E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5832044979892032E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8317808353094903E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7706834769364627E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1175721002248616E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1206087818244337E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3336629933405317E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0547740618332588E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19713490651718596},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10163586890933353},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24545140244240496},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13838490123978633},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12623980537037321},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4263754858856941E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16692774321718618},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0415942241983021E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.0203645995842935E-2},2.5406727500143052E-2,0.106,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.480721577847133E-2,7.1856140325321765E-3,1.109240060461574E-3,3.83073037667917E-2,2.4807215778471295E-2,2.0033608279827311E-4,8.6610110782175205E-4,0.28423686396841374,2.4807215778470774E-2,0.96252299289515875,2.4297132639095012E-2,3.5646760970671752E-3,7.0140223094021549E-3,1.3131883048999315E-3,1.0824618107273341E-3,2.0552594365014391E-4,1.0000000000000004]
[174,43.5,93.5,2.9037945588785401E-2,0,4.5110376091156831E-3,0.96645101680209966,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ177*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":5.7140658723131379},{"$f":"DZ177*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.1771650342761899},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10480232526125249},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.3061331616193165E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.9907312262725219},9.1617393773452557E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8454165079125024},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.904727221085047},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.8282779781281497E-2},27.419210458781702,1.8178719263713463,0.48822363315396672,0.22954682164447235,46.834722532243063,0.22296014609789258,10.442276578243176,8.4157310387962932E-5,4.6473624325173313E-3,null,3.1948917596221282E-5,5.5450573142639891E-7,null,null,null,2.4406367098222178E-5,4.5456468682737521E-4,0,5.2429942201585398E-3,1.1689787573169544E-3,0.96645101680209966,2.1877211791278717E-2,0,3.1761095121186013E-3,6.2045306150907333E-3,1.1545687225928713E-3,9.5620318241595081E-4,1.8035937440421019E-4,1.0000000000000007,7.2373677786924471E-4,2.0983625813736608E-2,1.6645221567940604E-4,3.3168268097980371E-6,8.0157183659229474E-8,null,null,null,null,3.0798876333888584E-4,2.8681207487797154E-3,0,0,2.4525533206460075E-4,5.9049625121762005E-3,5.4312770849931959E-5,1.1195904665892297E-4,1.0426096759339482E-3,0,0,3.7797207165722495E-5,9.1003563306733728E-4,8.3703421828910982E-6,1.7489529396697173E-5,1.6286984500751302E-4,3.3548983197901082E-2,0.13510546333543516,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1072904418074056E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1917735376178131E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.496355272952611E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE179","v":0.27504885257964057},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5855457131640562E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3036321251943102E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9517455624905369E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3420487350502058E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.546559583261364E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0790027820740575E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5663835633588683E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7127292130613866E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18270855872073286},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1308343230323719E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.2298350574388639},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12613461146949642},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11458634013413088},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7336958736572662E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15351235273929875},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1456054257640275E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.1461581823900578E-2},2.2405914609986359E-2,0.106,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1877211791278717E-2,6.2045306150907333E-3,9.5620318241595081E-4,3.3548983197900339E-2,2.1877211791278689E-2,1.7698105961774959E-4,7.5685688149772928E-4,0.27767662865401399,2.1877211791278162E-2,0.96717313013034667,2.1430418802507661E-2,3.1053412382888615E-3,6.0564049770383656E-3,1.1257856632802053E-3,9.331194077416441E-4,1.7579978079730716E-4,1.0000000000000009]
[175,43.75,93.75,2.7801940785789951E-2,0,4.3028157556170652E-3,0.9678952434585939,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ178*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":5.4809296513372505},{"$f":"DZ178*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.16993662853093128},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10052634759370711},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.1731987212994972E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.8279077625928828},8.7933601751334134E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7093567948579182},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.7180142868696562},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7408694013639307E-2},26.158614060563814,1.7397030748947495,0.46746139227748434,0.21967626302713983,44.729200545523497,0.22105083147824955,9.8874269719453434,8.0275272738285271E-5,4.4438856386517459E-3,null,3.0548068817875355E-5,5.3148861051739736E-7,null,null,null,2.3232540461071317E-5,4.3270235329945824E-4,0,5.0111753625789535E-3,1.1077244805813963E-3,0.9678952434585939,2.0983625813736612E-2,0,3.0345729644591212E-3,5.9082793389859996E-3,1.0970026039675395E-3,9.1003563306733717E-4,1.7124018719040412E-4,1.0000000000000009,6.9213387014739993E-4,2.0128472114420658E-2,1.5975943258518305E-4,3.1834623946205447E-6,7.6934188750538729E-8,null,null,null,null,2.9426390085710664E-4,2.7403090636020145E-3,0,0,2.3354498528689122E-4,5.6230148858194195E-3,5.1719467879689294E-5,1.0637683432714193E-4,9.9062576964039761E-4,0,0,3.597227658699933E-5,8.6609715244810321E-4,7.966204032234636E-6,1.6605237724158952E-5,1.5463494946624517E-4,3.2104756541407008E-2,0.13470170602554177,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.109206043957034E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1955906814995334E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4972777555563962E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE180","v":0.27287722433116357},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3796819472699658E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.221877686310284E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6809514516098498E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2144485732553638E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3743951887580392E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4638155773737924E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3318655333577734E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6118708777308401E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17813831712899197},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8104538792334611E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22485360710547017},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12229709159663509},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1109460110888215},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5230409779128733E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14928457281039623},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8697034493073739E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.8756054288971866E-2},2.1490733493649074E-2,0.106,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0983625813736612E-2,5.9082793389859996E-3,9.1003563306733717E-4,3.2104756541406099E-2,2.0983625813736584E-2,1.6984919967286331E-4,7.2373677786924471E-4,0.27552081677109636,2.0983625813736053E-2,0.96858469201105879,2.0556048964078637E-2,2.9673207303231594E-3,5.7672388436000198E-3,1.0697123878381884E-3,8.8806639275772019E-4,1.6692067034444196E-4,1.0000000000000009]
[178,44.5,94.5,2.4412955172831857E-2,0,3.7388114197587493E-3,0.97184823340741056,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ181*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":4.8398334462773951},{"$f":"DZ181*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.15005939335691923},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.8767929943677687E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.8071654798079021E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.3801630740036557},7.7790328634203085E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3390398531143957},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.2098332740604896},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.5029649802585081E-2},22.742150847437301,1.5257231379055567,0.41052940893905443,0.19265652983306439,38.999648528106384,0.21542043101245659,8.4013210952589947,6.9701058857728359E-5,3.8872286550303164E-3,null,2.6715614717610454E-5,4.682611471434668E-7,null,null,null,2.0063714238275929E-5,3.7368347130942685E-4,0,4.3778607753005017E-3,9.430806551277614E-4,0.97184823340741056,1.8526607453105571E-2,0,2.6505873068941557E-3,5.1018656229574345E-3,9.4156707760421302E-4,7.8448209676885083E-4,1.4665703526038089E-4,1.0000000000000011,6.0572279630175202E-4,1.7776669409931813E-2,1.4133094193456767E-4,2.8162452229861269E-6,6.805971445403029E-8,null,null,null,null,2.5702863949031082E-4,2.3935586674038449E-3,0,0,2.0166872002598684E-4,4.8555365610495208E-3,4.46603418819266E-5,9.1304181649106027E-5,8.5026289595510694E-4,0,0,3.1009342862105488E-5,7.4660561132966615E-4,6.8671425770791625E-6,1.4221398460112483E-5,1.3243563680026842E-4,2.8151766592590607E-2,0.13349956960916565,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1148934852574896E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2069238185848553E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5000166153247142E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE183","v":0.26645688903321918},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8159019842443541E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0061107121381137E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9302316527487638E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8718653801483621E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9064442110794644E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8572553080328662E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6859469312036793E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3435532359744836E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16510214122194294},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9151972178014132E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21054775483121543},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11147094801666094},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10070434856779575},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9456724786589722E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13728710134173569},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1042859005552993E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.1209781294351973E-2},1.897433679242895E-2,0.106,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8526607453105571E-2,5.1018656229574345E-3,7.8448209676885083E-4,2.8151766592589444E-2,1.8526607453105547E-2,1.5021538254263774E-4,6.331939388303971E-4,0.26914492053132688,1.8526607453105012E-2,0.97244871094680529,1.8151638431518693E-2,2.5927384581162843E-3,4.9801092146149707E-3,9.1827918757785031E-4,7.6554385404925844E-4,1.4297990731886425E-4,1.0000000000000011]
[179,44.75,94.75,2.3381627827533981E-2,0,3.5691836862672471E-3,0.97304918848620003,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ182*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":4.6441370838163998},{"$f":"DZ182*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.1439918131893331},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.5178640934872707E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.6952834684993186E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.2434877884902087},7.4689927717137838E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2272296093512272},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.0563975639617604},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.4311334243894453E-2},21.714061698005235,1.4607066753069817,0.39320267065387215,0.18444675326543786,37.268794393621356,0.21357568258768075,7.9597082018376106,6.6505082780760072E-5,3.7182220827277805E-3,null,2.5552027603479824E-5,4.489822353009688E-7,null,null,null,1.9114014457642146E-5,3.5599546466646889E-4,0,4.1858376544714323E-3,8.9399313425495269E-4,0.97304918848620003,1.7776669409931809E-2,0,2.5348896093384124E-3,4.8583528062725069E-3,8.949912975514875E-4,7.4660561132966615E-4,1.3930277937734757E-4,1.0000000000000013,5.7950025927320169E-4,1.7058701727346508E-2,1.356980748458565E-4,2.704001330649777E-6,6.5347135592193526E-8,null,null,null,null,2.4580938188745167E-4,2.2890802274509606E-3,0,0,1.9204304156244769E-4,4.6237810676909141E-3,4.25286970191449E-5,8.6787707376021454E-5,8.0820359017546607E-4,0,0,2.951214499330403E-5,7.1055788419501615E-4,6.535582141346002E-6,1.3508252969992942E-5,1.2579452640735465E-4,2.6950811513801222E-2,0.13310203177065993,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1167698685766271E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2106628126697172E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5009202116013594E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE184","v":0.26434797079337874},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6445906503492234E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4301467826751941E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6992289796378104E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7698818809194442E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7653536144009748E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3926122380699698E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4885226914819776E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2644347496574693E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16097230363808193},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6374707464100439E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20598433793917673},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10807955549341164},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.750504082612986E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7700855278244627E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13350617009292953},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8685907502539499E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.8872384648039214E-2},1.8206275125410218E-2,0.106,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7776669409931809E-2,4.8583528062725069E-3,7.4660561132966615E-4,2.6950811513799966E-2,1.7776669409931792E-2,1.4421524687200781E-4,6.0572279630175202E-4,0.26704983640666879,1.7776669409931254E-2,0.97362276888023125,1.7417685568639159E-2,2.4798339558176146E-3,4.7424189376470355E-3,8.728944659408453E-4,7.2858174776234115E-4,1.3581644396302411E-4,1.0000000000000013]
[182,45.5,95.5,2.0552102706984956E-2,0,3.1086079474949117E-3,0.97633928934552128,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ185*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":4.1055769437840794},{"$f":"DZ185*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.12729371628237696},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.5300848793571365E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.3869878535741629E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.8673547833621749},6.6146641838902828E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9229069559616825},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.6387796351353194},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2356217084221344E-2},18.921198599722338,1.2825705554673912,0.34566183989841415,0.1619531003649948,32.550969716231215,0.20813568213763925,6.7750182861294217,5.7795158832901805E-5,3.2555909599207796E-3,null,2.2366903478419902E-5,3.9598526413018294E-7,null,null,null,1.6544222404614141E-5,3.0813349835681516E-4,0,3.6608267282576606E-3,7.6194866827361031E-4,0.97633928934552128,1.5713021538753067E-2,0,2.2201126351961828E-3,4.1954813858133154E-3,7.6904850345407936E-4,6.4359978241857255E-4,1.1944680884464969E-4,1.0000000000000011,5.0774757771972819E-4,1.5082644908681485E-2,1.2017647130481741E-4,2.3947085372445381E-6,5.7872509792551785E-8,null,null,null,null,2.1528531758056526E-4,2.0048273176156177E-3,0,0,1.658407773741719E-4,3.9929145072642039E-3,3.6726101174939764E-5,7.4574978168321442E-5,6.9447352528575796E-4,0,0,2.5440486661449658E-5,6.1252539858260555E-4,5.6338971745173369E-6,1.1582810605387655E-5,1.0786399823926204E-4,2.3660710654479868E-2,0.1319194732728004,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1223421814266867E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2217665378909274E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5036036297986225E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE187","v":0.2581134489362073},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1754362215948281E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7649111702289943E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0588225847932537E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4960747609391107E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3818626908135108E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1791977035613541E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9447692369958196E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0539525361811027E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14919233793385098},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.861404421571525E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19287900444107633},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8511995295899532E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8504142889920256E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.288832177724748E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12277675287033146},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2147164775382379E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.2347605275905667E-2},1.6092755430677286E-2,0.106,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5713021538753067E-2,4.1954813858133154E-3,6.4359978241857255E-4,2.3660710654478723E-2,1.571302153875305E-2,1.2768470106620295E-4,5.3056748261558196E-4,0.26085398096866447,1.5713021538752509E-2,0.97683952531957607,1.5397833223717277E-2,2.1725582120583091E-3,4.0953953008073824E-3,7.5015300121228487E-4,6.2806259050058905E-4,1.1647235212921453E-4,1.0000000000000011]
[183,45.75,95.75,1.9690479523065539E-2,0,2.9697591833047045E-3,0.97733976129363087,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ186*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":3.9410484636766658},{"$f":"DZ186*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.12219249860848277},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.2283213422844272E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.292681654124875E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.7524472975459466},6.3533290292593289E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8310204874981726},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.512685056833297},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1765886574918999E-2},18.078832572839755,1.2283961308142033,0.33118396946029915,0.15511237258150354,31.123428056689928,0.20635331650983646,6.4224226006532614,5.5161247705940133E-5,3.1150449070193342E-3,null,2.1399295575792008E-5,3.7981375592670728E-7,null,null,null,1.5772285003180131E-5,2.9375628761828005E-4,0,3.5015138366784535E-3,7.2254899300368074E-4,0.97733976129363087,1.5082644908681483E-2,0,2.1250037889204349E-3,3.9953092158014486E-3,7.3125749897049027E-4,6.1252539858260555E-4,1.1349789541377937E-4,1.0000000000000011,4.8595666299951478E-4,1.4478904077585413E-2,1.1542848473462449E-4,2.3000973055207826E-6,5.5586056410329888E-8,null,null,null,null,2.0606257011695012E-4,1.9189412188034848E-3,0,0,1.5792828647486894E-4,3.80240708079972E-3,3.4973848526859452E-5,7.091036752066433E-5,6.60347131449826E-4,0,0,2.421216516556459E-5,5.82951352933759E-4,5.3618804832819399E-6,1.100594180291312E-5,1.0249195361086625E-4,2.2660238706370243E-2,0.13152876267222702,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.12418100835678E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2254306948595923E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5044891403179715E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE188","v":0.2560657005187813},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0328779962875575E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2779517409254429E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8617642558256603E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4145651925445304E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2662374099386626E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8282587035056489E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.778571651123571E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9188791002421429E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14546046553132955},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6206531697256904E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18869854045231671},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.551486599681995E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5692427273423036E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.142475373652296E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11939544131944578},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0133688663720255E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.0324926632478577E-2},1.5447144596889714E-2,0.106,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5082644908681483E-2,3.9953092158014486E-3,6.1252539858260555E-4,2.2660238706369129E-2,1.5082644908681471E-2,1.2262905235185451E-4,5.0774757771972819E-4,0.25881819960035762,1.5082644908680927E-2,0.97781779929067114,1.4780774493133447E-2,2.0796867462292722E-3,3.9000081969533446E-3,7.1331703250179302E-4,5.9773837575818228E-4,1.1067586475396378E-4,1.0000000000000011]
[186,46.5,96.5,1.7325076909435407E-2,0,2.5919553107118655E-3,0.98008296777985393,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ189*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":3.487912051435107},{"$f":"DZ189*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.1081429706890458},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.3972187487080556E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.0326234655428786E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.4359746368341373},5.6326728335585524E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5809205049079689},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.1694761778177911},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.015908380241216E-2},15.78578040071841,1.0798395536377123,0.29143501647109649,0.13635379579149082,27.226619342583266,0.20109727742767078,5.4751990233530545,4.7979369297336746E-5,2.7300886527534436E-3,null,1.8749131801092538E-5,3.353269002983834E-7,null,null,null,1.3679213636672804E-5,2.5477316791042918E-4,0,3.0656048622992732E-3,6.1648479147741338E-4,0.98008296777985393,1.3346655970291572E-2,0,1.8655944722292001E-3,3.4504029236463009E-3,6.2894532414703495E-4,5.2801801549753511E-4,9.7415514335630511E-5,1.0000000000000013,4.2628585549181843E-4,1.2815946169368092E-2,1.0233546652302759E-4,2.0391979618374204E-6,4.9280946795796499E-8,null,null,null,null,1.8090753237613076E-4,1.6846869398530694E-3,0,0,1.3638899818421926E-4,3.2838100381807236E-3,3.0203887281358238E-5,6.0989110058301606E-5,5.6795621408873339E-4,0,0,2.087172128895132E-5,5.0252416833646669E-4,4.6221258721170905E-6,9.446426099533052E-6,8.7969088236097463E-5,1.991703222014727E-2,0.13036756436074093,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1296430192212427E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2363146257202965E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5071194411897525E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE191","v":0.25001240235602967},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6424670337577161E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9927644894481047E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3154614259549098E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1957268476975601E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9519624207003976E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9117821413404367E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3208238508905301E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2677479297416038E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13481565734660528},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9479087306226315E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17669298057347443},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7059573726140635E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7781976846869647E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.741336781433474E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10980005330478773},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.454782817206332E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.4674096897859938E-2},1.3669202312080313E-2,0.106,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3346655970291572E-2,3.4504029236463009E-3,5.2801801549753511E-4,1.9917032220146069E-2,1.3346655970291561E-2,1.0869021688757137E-4,4.4527069429557757E-4,0.25279813436088616,1.3346655970291018E-2,0.98050041260160337,1.3081301069829833E-2,1.8263084393026485E-3,3.3681260798944313E-3,6.1357735323196117E-4,5.152710919170009E-4,9.5003364221922531E-5,1.0000000000000011]
[187,46.75,96.75,1.6604319573847122E-2,0,2.477823002801199E-3,0.98091785742335291,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ190*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":3.3493701261666913},{"$f":"DZ190*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":0.10384746806668416},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1431174443346954E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.9530120473272298E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.3392162865330812},5.4120588928921791E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5054041523364943},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.0658460917819093},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.6739120368049426E-3},15.09276793530619,1.0346220073909373,0.27932222720377875,0.13064407341064757,26.045796164078755,0.19937518503365842,5.1928854295621525,4.5806368698245554E-5,2.6130670639390682E-3,null,1.7943566191200512E-5,3.21742126666092E-7,null,null,null,1.3049214479505486E-5,2.4303953428823669E-4,0,2.9332274897229224E-3,5.8481277350932103E-4,0.98091785742335291,1.2815946169368094E-2,0,1.7870224063760969E-3,3.2858492361425612E-3,5.982093823168874E-4,5.0252416833646669E-4,9.2591214108214551E-5,1.0000000000000013,4.0815020689150726E-4,1.2307461971988582E-2,9.8327310678244845E-5,1.9593290414414933E-6,4.7350768318605954E-8,null,null,null,null,1.732883639240528E-4,1.6137340424520442E-3,0,0,1.2988444985093751E-4,3.1272013571651764E-3,2.8763429126447317E-5,5.8008631999152872E-5,5.402007503177345E-4,0,0,1.9863989626561806E-5,4.7826121903114566E-4,4.3989596787591984E-6,8.9786115435965864E-6,8.3612602564617965E-5,1.9082142576648319E-2,0.12998425986268636,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1314458468956412E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2399070484101861E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5079876158091941E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE192","v":0.24802430436714132},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5238359593233946E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.616941365170677E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1473595399787067E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1305809192865638E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8572062435197805E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6467223788653014E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1809137892451274E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7808809534752141E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13144340084840203},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7392099883855213E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17286333283916308},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4410872942076332E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5310897055109183E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6193441504520971E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10677612426408863},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2827773242188782E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.2920890039663153E-2},1.312566693857743E-2,0.106,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2815946169368094E-2,3.2858492361425612E-3,5.0252416833646669E-4,1.9082142576647088E-2,1.2815946169368082E-2,1.0442394543166082E-4,4.2628585549181843E-4,0.2508202472671836,1.2815946169367539E-2,0.98131694455027085,1.2561704070678338E-2,1.7495418797531929E-3,3.2075049611745895E-3,5.8361045626469392E-4,4.9039269368380612E-4,9.0301388175795857E-5,1.0000000000000013]
[188,47,97,1.5914883877226348E-2,0,2.3690844455861665E-3,0.98171603167718879,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ191*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":3.216623876286866},{"$f":"DZ191*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":9.9731660787676618E-2},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.8996460534197513E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8766836500333034E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.2465056639389562},5.2005426444798192E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4335020479266083},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.9671757904176437},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.2119577877120325E-3},14.432375170870284,0.99139081633793547,0.26773536315369728,0.1251851726167231,24.919206243603437,0.19766783974239879,4.9257256662683879,4.3735047469647402E-5,2.5012619587874096E-3,null,1.717393887207413E-5,3.0873364850711893E-7,null,null,null,1.2450073905261706E-5,2.3188063684149071E-4,0,2.8068103895243909E-3,5.5481614626380724E-4,0.98171603167718879,1.2307461971988584E-2,0,1.7120613531302891E-3,3.1291606862066178E-3,5.6901153021250033E-4,4.7826121903114566E-4,8.8011562243377162E-5,1.0000000000000013,3.9082411825206912E-4,1.1820225156360109E-2,9.4484443428878155E-5,1.8827537608592042E-6,4.5500186668922145E-8,null,null,null,null,1.6601935698343362E-4,1.5460419961468555E-3,0,0,1.236907980295098E-4,2.9780780679338177E-3,2.7391820243290152E-5,5.5177303190284629E-5,5.1383422702221571E-4,0,0,1.8904913419528529E-5,4.5516973718169118E-4,4.1865684299259226E-6,8.5345206490628406E-6,7.9477041594314322E-5,1.8283968322812514E-2,0.12960289327183361,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1332399065667607E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2434819994501946E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5088515680850266E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE193","v":0.24605088412544637},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4105307155017745E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2646871665519073E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9858057936519045E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0689842897783252E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7670499157105786E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.399622890031402E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0468982966068613E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3226843545102505E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12815549741506896},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5378340157106118E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16911668897813134},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1842756240189732E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2918321765095551E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5027803314702356E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10383547520885365},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1174132076647683E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.1228811210181996E-2},1.2604894290960858E-2,0.106,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2307461971988584E-2,3.1291606862066178E-3,4.7826121903114566E-4,1.8283968322811206E-2,1.2307461971988575E-2,1.0033399048800495E-4,4.0815020689150726E-4,0.24885661571232773,1.2307461971988027E-2,0.98209760718245076,1.2063843564174347E-2,1.6762938963530115E-3,3.0545607539506471E-3,5.5514153883233757E-4,4.6671547810641842E-4,8.583758613380871E-5,1.0000000000000013]
[189,47.25,97.25,1.5255355715236478E-2,0,2.2654615970521485E-3,0.98247918268771273,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ192*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":3.0894184770853461},{"$f":"DZ192*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":9.5787647993065522E-2},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.6663371990941291E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.8034960330750908E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.1576647982423092},4.9977299205386856E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3650409997771771},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8732276047830512},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.7721085769154675E-3},13.802929945466396,0.95005454136877665,0.25665069778960231,0.1199655471853911,23.84418799979511,0.19597511526738115,4.6728674917169535,4.1760514118233967E-5,2.3944325164367204E-3,null,1.6438592539158931E-5,2.9627589062834457E-7,null,null,null,1.1880157791915964E-5,2.2126604030861489E-4,0,2.6860740970852726E-3,5.2640368079301305E-4,0.98247918268771273,1.1820225156360109E-2,0,1.6405264395757337E-3,2.979960821694677E-3,5.4127154745217481E-4,4.5516973718169118E-4,8.3663610024240244E-5,1.0000000000000013,3.7426987708070244E-4,1.1353302520646735E-2,9.0799703460018761E-5,1.8093294194290684E-6,4.3725753224375872E-8,null,null,null,null,1.5908258434472024E-4,1.4814438552310134E-3,0,0,1.1779316215905898E-4,2.8360818942632501E-3,2.6085765272367999E-5,5.2487344625318233E-5,4.8878420282685658E-4,0,0,1.7992143477661003E-5,4.3319316181594423E-4,3.9844318880859323E-6,8.1128977730508314E-6,7.5550712251189417E-5,1.7520817312288627E-2,0.12922349792943955,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1350252880568891E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2470396578256048E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5097113412723155E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE194","v":0.24409204838572651},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3023122041320173E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9345238199427219E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8305451146853388E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0107435852658556E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6812701419176023E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1692666986132358E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9185290281221042E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8914698061072087E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12494983705302842},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3435238730807431E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16545124996251612},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9352771930074853E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.060175694291887E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3914037361272695E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10097581258130225},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9584340345652405E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.9595562768146091E-2},1.2105882506919652E-2,0.106,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1820225156360109E-2,2.979960821694677E-3,4.5516973718169118E-4,1.7520817312287273E-2,1.1820225156360099E-2,9.6412697376406281E-5,3.9082411825206912E-4,0.24690715305013161,1.1820225156359552E-2,0.98284405169244293,1.1586763838503423E-2,1.606384999133383E-3,2.9089260226886782E-3,5.2809262065231185E-4,4.4418144949881771E-4,8.1599377081757803E-5,1.0000000000000013]
[190,47.5,97.5,1.4624386906145356E-2,0,2.1666923966827565E-3,0.98320892069717325,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ193*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.9675108206573433},{"$f":"DZ193*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":9.2007892104312705E-2},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4427449944135668E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.7333133963044069E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.0725239017072838},4.8032444006048919E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.299856121287245},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.7837752631891346},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.3533052721466577E-3},13.202855509199782,0.91052616278457477,0.24604560995313823,0.11497420894140666,22.818221823009598,0.19429688640354667,4.4335094534762254,3.9878118006025863E-5,2.2923493703431255E-3,null,1.5735948456980578E-5,2.8434446030446096E-7,null,null,null,1.1337927633288614E-5,2.1116709025788193E-4,0,2.5707527991576068E-3,4.9948926458952519E-4,0.98320892069717325,1.1353302520646733E-2,0,1.5722435586910321E-3,2.8378912236826791E-3,5.1491369385244889E-4,4.3319316181594423E-4,7.9535144139275348E-5,1.0000000000000013,3.5845159292940677E-4,1.090580373005383E-2,8.7266253710226616E-5,1.7389197777589473E-6,4.2024175510984172E-8,null,null,null,null,1.5246116277199004E-4,1.419782395919042E-3,0,0,1.1217737450350763E-4,2.7008717224671162E-3,2.4842126712055288E-5,4.9931411744706696E-5,4.6498228210774218E-4,0,0,1.7123444034731397E-5,4.1227766284731632E-4,3.7920549338965276E-6,7.7125585852660392E-6,7.182258555400931E-5,1.6791079302828114E-2,0.12884610653024353,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1368020797880758E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2505801997315047E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5105669779518252E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE195","v":0.24214770425854654},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1989520611405571E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6250659458518034E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6813323667222356E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5567596729408451E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5996544664483723E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9545192898869205E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7955681019865796E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4856484028614015E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12182436254773275},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1560316364086575E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16186525575662622},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6938542911563781E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8358787788407829E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2849835270217347E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8194905988978592E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8055932731831499E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.8018938968235308E-2},1.162767583208944E-2,0.106,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1353302520646733E-2,2.8378912236826791E-3,4.3319316181594423E-4,1.679107930282675E-2,1.1353302520646723E-2,9.2652758632672205E-5,3.7426987708070244E-4,0.24497177292381261,1.1353302520646178E-2,0.98355784946945801,1.1129553125350283E-2,1.5396461041601503E-3,2.7702509329637771E-3,5.0239006342387869E-4,4.227354123316303E-4,7.7574892313590597E-5,1.0000000000000013]
[191,47.75,97.75,1.4020692035146021E-2,0,2.0725297231124827E-3,0.98390677824174277,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ194*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.8506689560426524},{"$f":"DZ194*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":8.8385201464770621E-2},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2284440155114284E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.6660060772990828E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.9909209786620521},4.6167267726783173E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2377904327268017},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.69860334444071},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.9545395279631229E-3},12.630664352658561,0.87272285423138463,0.23589853097446681,0.11020069921272542,21.838921658596977,0.19263302901802748,4.2068976295829401,3.8083437252145801E-5,2.1947940497374762E-3,null,1.5064502650064019E-5,2.7291609064550675E-7,null,null,null,1.0821934240563193E-5,2.0155679577917962E-4,0,2.4605936357500746E-3,4.7399160523701789E-4,0.98390677824174277,1.090580373005383E-2,0,1.5070486496292685E-3,2.7026106422448752E-3,4.8986643299530849E-4,4.1227766284731627E-4,7.5614640487905833E-5,1.0000000000000013,3.4333510659553021E-4,1.047687927026335E-2,8.387756613105196E-5,1.6713947540351159E-6,4.0392309863903691E-8,null,null,null,null,1.4613918321136401E-4,1.3609094664179045E-3,0,0,1.0682994599026533E-4,2.5721227789011489E-3,2.3657917353460712E-5,4.7502567629923202E-5,4.4236386536538529E-4,0,0,1.6296687272121298E-5,3.9237200922175161E-4,3.6089663534433763E-6,7.3323855885089314E-6,6.8282254899396899E-5,1.6093221758258502E-2,0.12847075110058981,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1385703688146888E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.254103798637653E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5114185200456941E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE196","v":0.24021775921368141},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1002321746442999E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3350150458340078E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5379319622998284E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0360855886436643E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5220007470718722E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7543230230934789E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6777876586252233E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1037248060293115E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11877706814345712},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.975118080705767E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15835698447182381},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4597764405392106E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6187076217927604E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1832991392812695E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5490586465157054E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6586539107219096E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.6496822098702845E-2},1.1169362415107581E-2,0.106,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.090580373005383E-2,2.7026106422448752E-3,4.1227766284731627E-4,1.6093221758257226E-2,1.090580373005382E-2,8.9047197663496549E-5,3.5845159292940677E-4,0.24305038926950984,1.0905803730053275E-2,0.98424049617988663,1.069134150015859E-2,1.4759178410891124E-3,2.6382024079500293E-3,4.7796430401200919E-4,4.0232483603453394E-4,7.3752930870373047E-5,1.0000000000000013]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.3443045453140288E-2},0,{"$f":"AS195+AU195+AW195","v":1.9827404288305069E-3},0.98457421411803059,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ195*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.7386715570012115},{"$f":"DZ195*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":8.4912713838024262E-2},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0230283254398711E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6014502633234486E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.9127014537906928},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.437833935026414E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1786944819239342},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.6175067573104314},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.5748513494112166E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.084952488062582},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.8365657690664634},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.2261888943751629},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Tac_Aza_ST","v":0.10563506185448575},{"$f":"SUM(I195:Y195)","v":20.904027153810297},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},3.992322598463891,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.6372267253293507E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.1015584488953444E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4422822281878628E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.6196858675738188E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.033081191201243E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9240972089609013E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.3553560398253759E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.4983395189999379E-4},0.98457421411803059,1.0476879270263351E-2,0,1.4447870325489565E-3,2.5737941736551839E-3,4.6606217502870995E-4,3.9237200922175161E-4,7.1891221252840274E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000013},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.2888790397104855E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":1.0065718501817552E-2},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.0627407185255347E-5},{"$f":"$AQ195*CA195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":1.6066301350510934E-6},{"$f":"$AQ195*CB195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.882715444391405E-8},null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4010164628926546E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.304685386259691E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0173803368629294E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.4495258468910188E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.2530293077872053E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.5194258062712429E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.208679169659975E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.5509848106878593E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.7342744343083807E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.4347176840349491E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.9713239559598961E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.4919897296880372E-5},{"$f":"SUM(AY195:BW195)","v":1.5425785881970796E-2},0.12809746297772584,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1403302408508298E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.25761062534312E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5122660088306401E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":6.3599999999999993E-3},{"$f":"'Survival curves'!$AE197","v":0.23830212108340032},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0059442246882074E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0631540539356028E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4001174908875484E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5437790171161553E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.448116654361308E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5676919225100635E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5649694384443891E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7442917336223299E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11580599825611833},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8005523748504163E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15492475153972562},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2328201752908466E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4084358427149268E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0861398234233296E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2860744777158791E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5173880857857324E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.5027178788031731E-2},1.0730072211589453E-2,0.106,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.0476879270263351E-2},{"$f":"AT195","v":2.5737941736551839E-3},{"$f":"AV195","v":3.9237200922175161E-4},1.5425785881969412E-2,{"$f":"DK195*(1-p_PNF)","v":1.0476879270263339E-2},8.5589353194950984E-5,3.4333510659553021E-4,0.24114291631966822,1.0476879270262794E-2,0.98489341562506671,1.0271298886040451E-2,1.4150499129969513E-3,2.5124633253406268E-3,4.5474960611351171E-4,3.8289972632629487E-4,7.0122918116877789E-5,1.0000000000000013]
[193,48.25,98.25,1.2890278422274458E-2,{"$f":"AR196","v":0},1.8971044456241751E-3,0.98521261713210273,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ196*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.6313074160222785},{"$f":"DZ196*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":8.1583880719608315E-2},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8261105461263804E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.5395277172328211E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.8377178187467542},4.2662382366286791E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1224259831512291},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5402902449874039},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.2133267725838657E-3},11.564394146261112,0.80197983840678766,0.21689708802929517,0.10126781774813558,20.011396325845062,0.18934793745640693,{"$f":"Z196*AA196","v":3.7891166199214825},3.4740609790658631E-5,2.0124443228095711E-3,null,1.3809542212396178E-5,2.5148077455440077E-7,null,null,null,9.8632730323729373E-6,1.8370188398010654E-4,0,2.2548111125996599E-3,4.2694383352453173E-4,0.98521261713210273,1.0065718501817551E-2,0,1.3853127934449463E-3,2.4511324770260701E-3,4.4343703719831347E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.7342744343083807E-4},6.8354614980915316E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000013},3.1507903429575055E-4,9.671547810330923E-3,7.7509824047059328E-5,1.5445073012255644E-6,3.7325842591973277E-8,null,null,null,null,1.3433440265919714E-4,1.2509783907857493E-3,0,0,9.6889409833070042E-5,2.3327865211935739E-3,2.1456545999426294E-5,4.3000288303745421E-5,4.0043674889456805E-4,0,0,1.4760999231418218E-5,3.5539756208369537E-4,3.2688821157244687E-6,6.6283776602006704E-6,6.1726237320714646E-5,1.4787382867898637E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12772627278994442},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1420817802947081E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2611008480248441E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5131094849496951E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE198","v":0.23640069806561409},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9158892436458581E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8083422298335009E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2676713614142906E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0782944315018305E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3778191953407464E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3937068214745991E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4569043773737472E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4060247749648073E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11290924621828877},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.632111787065913E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15156690890332195},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0127688282724004E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2048442531246764E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9933042085590519E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0303329781255923E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3815767350309986E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.3608056472961468E-2},{"$f":"CS196*DJ196","v":1.0308974991492812E-2},0.106,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},1.0065718501817551E-2,2.4511324770260701E-3,3.7342744343083807E-4,{"$f":"1-G196","v":1.478738286789727E-2},1.0065718501817542E-2,8.2272864474750357E-5,3.2888790397104855E-4,0.23924926860629558,1.0065718501816995E-2,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98551796338809439},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.8686331560742368E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3569005041388774E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.3927317527604347E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.3268382896744992E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.6441250275726669E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.6674867208677216E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000013}]
[194,48.5,98.5,1.2361276400909416E-2,0,1.8154139550058338E-3,0.98582330964408604,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ197*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.5283749632373316},{"$f":"DZ197*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.8392452420866066E-2},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6373209760065037E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4801255166351605E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.7658292961596982},4.1016267543585609E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0688494733382814},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4667679133021825},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.8690956564649557E-3},11.067736855943938,0.76889358015979603,0.2080044086601647,9.7089940687310292E-2,19.158998712036038,0.1877264602932818,3.5966510109740701,3.3184662692871572E-5,1.927262807927333E-3,null,1.3223361725356557E-5,2.4143245209094144E-7,null,null,null,9.4181030667253308E-6,1.7541066451244976E-4,0,2.158741032376827E-3,4.0525281269796658E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98582330964408604},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.6715478103309212E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3284882148328085E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.3343310284947992E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.2193062073658631E-4},3.5539756208369542E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.4995119436439116E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000013},3.0187903258455692E-4,9.2936288476750863E-3,7.4519131469852226E-5,1.4849129649203627E-6,3.5885636505193364E-8,null,null,null,null,1.2882409779495097E-4,1.1996641170378575E-3,0,0,9.2272432365751315E-5,2.2216244981925885E-3,2.0434097936459287E-5,4.0914801457455891E-5,3.8101581927913044E-4,0,0,1.4048306392716806E-5,3.3823820224510986E-4,3.1110534458687557E-6,6.3026058710864018E-6,5.8692513565352713E-5,1.4176690355915251E-2,0.12735721043793546,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1438250702621511E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2645746323044139E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5139489884283436E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE199","v":0.23451339872689156},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8298771963554696E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5695103722402683E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1403844587205403E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.63817050877574E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.310934260255924E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2315108354482053E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3533922194485291E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0876775106100157E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11008495305560417},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4695814007327785E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14828184422562923},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7994123242268376E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0077206280064487E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9045998850351076E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7816346822883778E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.251009253461009E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.223758002058399E-2},9.9052784446262022E-3,0.106,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.6715478103309212E-3,2.3343310284947992E-3,3.5539756208369542E-4,1.4176690355913957E-2,9.6715478103309143E-3,{"$f":"BA196+BB196+BC196","v":7.9091657190876865E-5},{"$f":"AY196","v":3.1507903429575055E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.23736936096409783},{"$f":"DX196-(DU197+DV197)","v":9.6715478103303679E-3},0.98611543028231929,9.4825883290030038E-3,1.3013357316702591E-3,2.2787202198261539E-3,4.1170821179434063E-4,3.4681788216440264E-4,6.3399343223830292E-5,1.0000000000000011]
[195,48.75,98.75,1.1854976461077705E-2,0,1.7374726183710261E-3,0.98640755092055254,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ198*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.4296818089759391},{"$f":"DZ198*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.5332463885860484E-2},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4563067510204293E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4231358056405614E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.6969015201537083},3.9437006050479201E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0178359847790408},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.3967627815874186},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.5413295807208987E-3},10.593796874361319,0.73723891838354405,0.19949301855639251,9.3092834568028526E-2,18.344908966449061,0.18611886861645172,3.4143337017072999,3.1700810026048961E-5,1.845833966682936E-3,null,1.2663041416669691E-5,2.3180434328325796E-7,null,null,null,8.9941559168377994E-6,1.6751471659671012E-4,0,2.0669384949824859E-3,3.8469625418593176E-4,0.98640755092055254,9.2936288476750863E-3,0,1.2741832485077098E-3,2.2231094111575087E-3,4.014858028520949E-4,3.3823820224510986E-4,6.1803567011221481E-5,1.0000000000000011,2.8925984600967246E-4,8.9312568595351638E-3,7.1649899287645183E-5,1.4277389213869958E-6,3.4503921218007805E-8,null,null,null,null,1.2355812086379961E-4,1.1506251276439102E-3,0,0,8.787601684537752E-5,2.1157729001163492E-3,1.9460494195781997E-5,3.893225830114859E-5,3.6255354455094632E-4,0,0,1.3370023899438027E-5,3.2190733326150863E-4,2.9608450841632192E-6,5.9931196015407642E-6,5.5810447409680718E-5,1.3592449079448732E-2,0.12699030507700471,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1455601926063628E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2680321412874392E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5147845586840383E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE200","v":0.23264013200534134},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7477265791052649E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.345656332489815E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0180558133927771E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2220255421273491E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2472961913465957E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0803051418197991E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2542411457140525E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7880769196318356E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10733130629377641},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3127538401724022E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14506798011549243},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5925469792274691E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.816859484587121E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8198430056484152E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5397856180910253E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1254831678371509E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.0913948497546211E-2},9.5182263793288872E-3,0.106,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.2936288476750863E-3,2.2231094111575087E-3,3.3823820224510986E-4,1.3592449079447455E-2,9.2936288476750811E-3,7.6039930071277788E-5,3.0187903258455692E-4,0.23550310853348949,9.293628847674533E-3,0.986687045613313,9.1124428536051259E-3,1.2482291377196326E-3,2.1701550250976223E-3,3.917671727600206E-4,3.3007276775330927E-4,6.0287429752532708E-5,1.0000000000000013]
[196,49,99,1.1370364831834408E-2,0,1.6630948620933457E-3,0.98696654030607356,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ199*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.3350443087693415},{"$f":"DZ199*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":7.2398221204278038E-2},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2827310467811526E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3684555585858019E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.63080623254409},3.7921742907360119E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.96926273354261339},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.330106355088148},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.2292398443562318E-3},10.141454941516766,0.70695101236615132,0.19134590439695243,8.9268311806165526E-2,17.567300870039894,0.18452504351784066,3.2416069575351116,3.0285612783652152E-5,1.7679863546226531E-3,null,1.2127400235970816E-5,2.2257805390286439E-7,null,null,null,8.5903496107408048E-6,1.5999388867786465E-4,0,1.9792061839847847E-3,3.6521310723057173E-4,0.98696654030607356,8.9312568595351638E-3,0,1.2222750269315554E-3,2.117200639037736E-3,3.8204854266794634E-4,3.2190733326150863E-4,5.8771292493843941E-5,1.0000000000000013,2.7719476403164489E-4,8.5837590949734872E-3,6.8896940519431473E-5,1.3728818117269681E-6,3.3178198873674395E-8,null,null,null,null,1.1852455734548867E-4,1.1037504695860668E-3,0,0,8.3689609736415415E-5,2.0149776316464355E-3,1.8533397654885203E-5,3.7047418466763024E-5,3.450011242011833E-4,0,0,1.2724490345983551E-5,3.0636495380980918E-4,2.8178891057159075E-6,5.699078582127624E-6,5.3072213911716319E-5,1.3033459693927758E-2,0.1266255851004594,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1472872279465582E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2714735356206102E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5156162345399888E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE201","v":0.23078080721337102},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6692640366220594E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1358408094788793E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.900492284459015E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8285531032875142E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1867473725524604E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9393450456684255E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1592674187649735E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5061190573697039E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10464653879544876},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1614290060524181E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14192377337016893},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3919753062281329E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6320618681396512E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7388579046073008E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.304597155475181E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0048038227001934E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.9635432079724371E-2},9.1470970096095318E-3,0.106,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.9312568595351638E-3,2.117200639037736E-3,3.2190733326150863E-4,1.3033459693926441E-2,8.9312568595351586E-3,7.3112142130250183E-5,2.8925984600967246E-4,0.23365042676349126,8.9312568595346104E-3,0.98723398026532772,8.7575079772543255E-3,1.1974612185185268E-3,2.0667755762479494E-3,3.7280812136144425E-4,3.1413614353565891E-4,5.7330697755638087E-5,1.0000000000000011]
[197,49.25,99.25,1.0906474562241456E-2,0,1.5921052131778726E-3,0.98750142022458198,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ200*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.2442871496683598},{"$f":"DZ200*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.9584288785185008E-2},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1162723198355018E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3159863551349453E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.5674209939196964},3.6467750754429998E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.92301282283408081},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2666382178877882},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.932075560393736E-3},9.7096523322178019,0.67796809485480158,0.18354683808033231,8.5608572910260916E-2,16.824441724222833,0.18294486710763955,3.0779452553981721,2.8935800050229869E-5,1.6935566089799972E-3,null,1.1615312673633175E-5,2.1373602972617199E-7,null,null,null,8.2056622988571705E-6,1.5282914897084014E-4,0,1.8953562690032838E-3,3.4674570075443725E-4,0.98750142022458198,8.5837590949734855E-3,0,1.1726474101054981E-3,2.0163505134581619E-3,3.6356770005494215E-4,3.0636495380980918E-4,5.5890103017432226E-5,1.0000000000000013,2.6565835208334343E-4,8.250493293863315E-3,6.6255300046290041E-5,1.3202428972649413E-6,3.1906083271590227E-8,null,null,null,null,1.1371214509226067E-4,1.0589352650132375E-3,0,0,7.9703162965145277E-5,1.9189967673652237E-3,1.7650583127793026E-5,3.5255322873043074E-5,3.2831237718189909E-4,0,0,1.2110124542996077E-5,2.9157299391697192E-4,2.6818353498411775E-6,5.4196883468730663E-6,5.0470414670559157E-5,1.2498579775419332E-2,0.12626307812402615,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1490062556930348E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2748989735416543E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5164440542372346E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE202","v":0.22893533404032118},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5943239962547671E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9391834083195172E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7875082544444069E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4565179411816952E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1291378391364126E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8079363121068872E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0682950422604821E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2407649877002811E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.1020289276261456},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.015413820076081E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13884771423432818},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1975058265292898E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.453135144591556E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6614767334493085E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0758858593154292E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8887840785147209E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.8400369096042636E-2},8.7912013262741468E-3,0.106,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.5837590949734855E-3,2.0163505134581619E-3,3.0636495380980918E-4,1.2498579775418017E-2,8.583759094973482E-3,7.0303000530032108E-5,2.7719476403164489E-4,0.2318112314145119,8.5837590949729339E-3,0.98775734962253381,8.4171261944184003E-3,1.1489189875825128E-3,1.9683337618603253E-3,3.5478128322395295E-4,2.9896897386339058E-4,5.452117651891628E-5,1.0000000000000013]
[198,49.5,99.5,1.0462383298042775E-2,0,1.5243376814728915E-3,0.98801327902048564,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ201*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.1572429568010092},{"$f":"DZ201*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.6885477158317164E-2},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9566235860470277E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2656341661947455E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.5066289088608655},3.5072423919127918E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.87897496058805968},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.2062056453655372},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.649121841971888E-3},9.2973871825725141,0.65023131890146946,0.17608033945831905,8.2106187142380577E-2,16.114687100131988,0.1813782225055863,2.9228533024556409,2.7648260614502096E-5,1.6223890576184843E-3,null,1.1125706085982629E-5,2.0526151673221024E-7,null,null,null,7.8391285323285545E-6,1.4600251614493813E-4,0,1.815209930512968E-3,3.2923955067093094E-4,0.98801327902048564,8.250493293863315E-3,0,1.1251905650595275E-3,1.9203170102624885E-3,3.4599486639296369E-4,2.9157299391697192E-4,5.3152250020400334E-5,1.0000000000000013,2.5462638862157886E-4,7.9308462482693114E-3,6.3720243832976698E-5,1.2697278447716926E-6,3.0685294676811738E-8,null,null,null,null,1.0911023355177226E-4,1.0160803315077552E-3,0,0,7.5907109697506209E-5,1.827599968564012E-3,1.6809932000970189E-5,3.3551277314392767E-5,3.1244358907857089E-4,0,0,1.1525421644346425E-5,2.7749522171025996E-4,2.5523505623655493E-6,5.1541975142861741E-6,4.7998052506114159E-5,1.1986720979515668E-2,0.125902810971251,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1507173540713682E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2783086109275516E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.517268055446298E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE203","v":0.22710362255497843},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5227483185808743E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7548589461645263E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6789253363054349E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1047521040337996E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0743249062582474E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6854317471433006E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9811554347844779E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9910369548473738E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9476792948588036E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8745219786298711E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13583832567511089},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0089528869800034E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2798927997220246E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5875391131610624E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8534733463490894E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7772440214686066E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.7207163200403209E-2},8.4498815478058539E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.250493293863315E-3,1.9203170102624885E-3,2.9157299391697192E-4,1.1986720979514365E-2,8.2504932938633115E-3,6.7607449026826577E-5,2.6565835208334343E-4,0.22998543856101944,8.2504932938627634E-3,0.9882582163346576,8.0906697710663132E-3,1.1024955702001297E-3,1.8745933533356361E-3,3.3763953638359079E-4,2.8453410781361597E-4,5.1851326544440023E-5,1.0000000000000013]
[199,49.75,99.75,1.0037211166388355E-2,0,1.4596351847834296E-3,0.98850315364882957,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ202*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":2.0737519191507365},{"$f":"DZ202*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.4296831371306429E-2},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8034917342316545E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2173091501099558E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.4483183645811304},3.3733272768428316E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.83704319061211219},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1486632352480537},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.3796980754733537E-3},8.903711069522366,0.6236846128270086,0.16893164087993148,7.8754074204102159E-2,15.436475918084065,0.17982499383232048,2.7758641867622305,2.6420035008576585E-5,1.5543353473145185E-3,null,1.0657558151812122E-5,1.9713852324547888E-7,null,null,null,7.4898358012856487E-6,1.3949699484967079E-4,0,1.7385969096491093E-3,3.1264317855454255E-4,0.98850315364882957,7.9308462482693114E-3,0,1.079800575340732E-3,1.828869696408784E-3,3.2928420637421795E-4,2.7749522171025996E-4,5.0550403068479711E-5,1.0000000000000016,2.440758053714775E-4,7.624232434053883E-3,6.1287248667072256E-5,1.2212465220002148E-6,2.9513654878810845E-8,null,null,null,null,1.0470874589899558E-4,9.7509182944173641E-4,0,0,7.2292341277948981E-5,1.7405679280044961E-3,1.6009427126339084E-5,3.1930837120466019E-5,2.9735336925375191E-4,0,0,1.0968949461118031E-5,2.6409715466979707E-4,2.4291175793448818E-6,4.9018952488694651E-6,4.564850781961025E-5,1.1496846351171786E-2,0.1255448096600702,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1524206001436496E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2817026013368504E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5180882752774096E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE204","v":0.22528558320797215},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4543859636986548E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5820939897050824E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5745720917800842E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7721512727468977E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0221728155789443E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5712280102212885E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.897687117446448E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.756014780624563E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6988496944668767E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.738573715075149E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13289416267290249},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8261364827415008E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1121542447385114E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5168918017792431E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.637186146046368E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6700106844776122E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.6054280665976775E-2},8.1225096469784916E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.9308462482693114E-3,1.828869696408784E-3,2.7749522171025996E-4,1.1496846351170431E-2,7.9308462482693062E-3,6.5020656972425203E-5,2.5462638862157886E-4,0.22817296459410494,7.9308462482687598E-3,0.98873759293601904,7.7775393411615972E-3,1.0580898267247704E-3,1.7853294354676402E-3,3.2133825820459389E-4,2.7079618819002852E-4,4.9314014233717424E-5,1.0000000000000013]
[200,50,100,9.6301187632501766E-3,0,1.3978490135427336E-3,0.98897203222320829,{"$f":"SUM(D203:G203)","v":1.0000000000000011},{"$f":"0","v":0},{"$f":"DZ203*(c_Tacrolimus*weight*(Costs!$C$23*(365.2425/4)))","v":1.9935787616133389},{"$f":"DZ203*(c_Azathioprine*weight*(Costs!$C$60*(365.2425/4)))","v":6.1811056702175175E-2},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6564452436728297E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1702468581539109E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.3923250438104271},3.242911340059864E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.79711649805490614},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.0938723661986602},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.1231514838894036E-3},8.52753201319962,0.59825640725332974,0.16208132114011908,7.5543196867318918E-2,14.787935850742651,0.17828506620081225,2.6364681221230182,2.5301095978375411E-5,1.4891541338172181E-3,null,1.0205334831097984E-5,1.8924204661558072E-7,null,null,null,7.1569213127228395E-6,1.3329651570319131E-4,0,1.6653032436892213E-3,2.9689869904556018E-4,0.98897203222320829,7.624232434053883E-3,0,1.0363790781088087E-3,1.7417891745264962E-3,3.1339231003496982E-4,2.6409715466979702E-4,4.8077625398955124E-5,1.0000000000000013,2.3463961012825459E-4,7.3294725920533673E-3,5.8917827234815748E-5,1.1740320076235775E-6,2.8372629821641854E-8,null,null,null,null,1.0049814384520736E-4,9.3588093426360142E-4,0,0,6.8850185273648724E-5,1.6576918412937642E-3,1.5247147959083174E-5,3.0389792807617394E-5,2.8300251722735244E-4,0,0,1.0439344953560214E-5,2.5134597516604339E-4,2.3118345501934418E-6,4.6621088896324754E-6,4.3415516509322648E-5,1.1027967776792913E-2,{"$f":"BY202","v":0.1255448096600702},{"$f":"BZ202","v":3.1524206001436496E-2},{"$f":"CA202","v":6.2817026013368504E-4},{"$f":"CB202","v":1.5180882752774096E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AE205","v":0.22348112683405766},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3890926725008404E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4201636098115284E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4742837607091686E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4576712940495207E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7255239902017954E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.46476264274026E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8177354146440183E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5348324738350406E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4562442764391005E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6073955703803784E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13001381152747682},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6488820854428669E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9497446280299305E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4493883767836587E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4268555653120558E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5669177789623333E-2},{"$f":"p_NODAT_Tac_Aza_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Tac_Aza_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.4940247796366716E-2},7.8084859493932337E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.624232434053883E-3,1.7417891745264962E-3,2.6409715466979702E-4,1.1027967776791714E-2,7.6242324340538778E-3,6.2538008843951277E-5,2.440758053714775E-4,0.22637372622394342,7.6242324340533314E-3,0.98919677181615728,7.4768525130536247E-3,1.015588919803613E-3,1.7003275239139419E-3,3.0583517392561356E-4,2.577215649179202E-4,4.6902488229235604E-5,1.0000000000000011]

{"sheet":"CsA+Evl+ST","index":24,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: CsA","G1: Evl","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ3*(Costs!$C$55*(365.2425/4))","v":397.2144127097219},{"$f":"DZ3*(c_Certican*(Costs!C100*(365.2425/4)))","v":2562.2105433865631},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7193742629826563},{"$f":"AQ3*p_AR_CsA_Evl_ST*ru_AR*c_AR","v":968.98179691438531},{"$f":"BA3*Costs!$C$123*c_Explant","v":34.083962671996872},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":362.43337964509885},{"$f":"AQ3*p_CMV_CsA_Evl_ST*ru_CMV*c_CMV","v":107.28130059998117},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3735.9453838076474},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":53.344382751265947},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.39309885864057476},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.53944433429797023},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.359533379390262E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":233.97801503633656},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.594878960117974},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_CsA_Evl_ST","v":10.581497784120069},{"$f":"SUM(I3:Y3)","v":8488.3150670569503},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":8451.8921670743694},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":4.6958974696310586E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19414357462683135},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.9505207908383474E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.7370996875892141E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20133354362893191},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20046963230320897},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":4.6134344747190319E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95367143982700775},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.6741541910430133E-2},1.3445172239310911E-3,3.2492716753638442E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.9123186951175888E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.9395509475313338E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.573169917814029E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3468583989572656E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AF5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.4254882424129039E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96503743298992473},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.1548128924824767E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":9.6561401484002922E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.3335827997655122E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1.0000000000000002}]
[1,0.25,50.25,0.95560266785668768,{"$f":"AR4","v":0},3.9546355658486437E-2,{"$f":"AP4","v":4.8509764848258079E-3},{"$f":"SUM(D4:G4)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$55*(365.2425/4))","v":390.12860006220245},{"$f":"DZ4*(c_Certican*(Costs!C101*(365.2425/4)))","v":2356.2217170206914},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6351864773157301},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":9.6357618319899601},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":342.72883475748841},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1859.0801898991842},45.876456583722486,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1200995167889312},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.5370976661475246},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.6712637839430007E-2},283.17408322254141,9.2264468522077649,16.329821169486465,10.540026042856175,5330.2510337404628,0.98718232020793617,{"$f":"Z4*AA4","v":5261.92958277866},2.6107305133420258E-4,0.19173543780890528,null,1.486231866506966E-3,1.3763919054503258E-4,null,null,null,2.9416180367373581E-5,5.6400524904156729E-3,1.725258112027616E-4,0.19946237639927727,0.19690573152802723,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":4.8509764848258079E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95367143982700764},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.9499684002491126E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.9312280296800584E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.6671655995310245E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,2.567216526666628E-3,0.94197328349330633,8.43698838170002E-3,6.7757654928038435E-4,1.6374876054249522E-5,null,null,null,null,3.9763545323611159E-4,3.8096184087693531E-2,9.8212950651401323E-4,2.3734955047467719E-5,3.2283667193551012E-6,1.9107644357334768E-3,1.7235227227226621E-5,4.6983426712488779E-7,4.5013322090442822E-5,1.1604551182732246E-6,2.8044519469312805E-8,0,0,0,0,0,0.99514902351517398,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.0834304906042886E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5606230976850312E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.8595449023616267E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.9106130366321768E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.0663945278272314E-3,{"$f":"'Survival curves'!$AF6","v":0.98139932677757291},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.9944227210952904},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.9944227210952904},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99517379473846646},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99517379473846646},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99395921721995018},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99395921721995018},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99477254519654468},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99477254519654468},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99692028053282955},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99692028053282955},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99733546669452833},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99733546669452833},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.9960766458666378},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.9960766458666378},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99660537117200509},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_CsA_Evl_ST*($B4-$B3))","v":0.99660537117200509},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99523061308101357},{"$f":"CS4*DJ4","v":0.97671865366613786},{"$f":"0.5*p_NODAT_6m*p_NODAT_CsA_Evl_ST","v":1.7773242130453858E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95367143982700764,1.9312280296800584E-3,0,{"$f":"1-G4","v":0.9951490235151742},0.95367143982700775,{"$f":"BA3+BB3+BC3","v":1.8118551851114863E-2},{"$f":"AY3","v":4.6134344747190319E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98144358021918832},{"$f":"DX3-(DU4+DV4)","v":0.95367143982700775},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":6.3352515752704182E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.94782236166015699},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.3016428235942337E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.7508492606039664E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":7.4515018207348471E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.8022755913661232E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.4022259734656402E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999978}]
[2,0.5,50.5,0.94554491443995259,0,4.6635558894332407E-2,7.8195266657150285E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$55*(365.2425/4))","v":386.0987397749135},{"$f":"DZ5*(c_Certican*(Costs!C102*(365.2425/4)))","v":2148.1588500738549},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5873069988408499},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":6.2124716561177342},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.556274489416808},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":814.00967536047312},44.096074954404507,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7712452710299607},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.4306563224667723},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.0523415196562207E-2},308.93476195074214,18.40238154156873,16.189106795061193,10.511174225877527,3825.9792428299638,0.97872860473809353,3744.5953260918782,2.0289752568290994E-4,0.19005061536591678,null,9.5944650784148444E-4,8.8547698989155366E-5,null,null,null,3.4585972549080835E-5,6.6312723016509912E-3,2.0294220495709902E-4,0.19817030757758752,0.19395494863593107,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":7.8195266657150285E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.94197328349330645},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.6533172469393549E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.5704704915278745E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.0235838041938669E-4},1.1604551182732246E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.8044519469312805E-8},1,1.9960392176299074E-3,0.93409024688678355,5.4395855873371505E-3,4.3685441594036638E-4,1.0557385615503261E-5,null,null,null,null,4.6844018104586632E-4,4.4879759151151895E-2,1.1570118310570458E-3,2.796130613873932E-5,5.9686313216972381E-6,3.5326372283326509E-3,3.1864631873526225E-5,1.0304214329413432E-6,9.8721389850338879E-5,2.5450630349986048E-6,6.1506101107860094E-8,1.9398924547295528E-9,1.1481587545250712E-6,1.0356471293423922E-8,2.8598813150520283E-10,2.7758531337807602E-8,0.99218047333428516,8.511656168477693E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3195878021573642E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8628664964712995E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5019574567225466E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.1327890556544628E-3,{"$f":"'Survival curves'!$AF7","v":0.97199019520459029},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99127613947855742},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99127613947855742},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.9924493414181127},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.9924493414181127},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99055238153541414},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99055238153541414},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99182251387953302},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99182251387953302},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99517935010704139},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99517935010704139},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99582874482894312},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99582874482894312},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99386028901883339},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99386028901883339},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99468690101233337},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_CsA_Evl_ST*($B5-$B4))","v":0.99468690101233337},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99253860250625081},0.96473778999814197,{"$f":"p_NODAT_6m*p_NODAT_CsA_Evl_ST","v":3.5546484260907715E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94197328349330645,3.5704704915278745E-3,1.1604551182732246E-6,0.99218047333428494,0.94197328349330645,{"$f":"BA4+BB4+BC4","v":9.1309398070346538E-3},{"$f":"AY4","v":2.567216526666628E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.97204673568685385},{"$f":"DX4-(DU5+DV5)","v":0.94197328349330645},9.055267004370527E-3,0.93803176519004505,4.8426258603941293E-2,4.3484869834289688E-3,1.3573154694874719E-4,2.4268384538984502E-6,6.3832811604202209E-8,1.0000000000000002]
[3,0.75,50.75,0.93922044358390311,0,5.048854907307089E-2,1.0291007343026026E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$55*(365.2425/4))","v":382.91907089933375},{"$f":"DZ6*(c_Certican*(Costs!C103*(365.2425/4)))","v":2186.5328970856453},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5495287939820441},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.6778498175518948},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":807.30599839257263},43.761486944987773,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3999060092134439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.293359090369584},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.4489916536101088E-2},324.55496916529188,21.403120188217347,16.082927495799044,10.478702355572763,3807.9843061550728,0.97034728248658753,3695.0672232291486,3.181050523182945E-4,0.18858413486626741,null,7.2516141923747741E-4,6.6587806882818012E-5,null,null,null,3.7376535737874828E-5,7.166315479867051E-3,2.19378335176943E-4,0.19711705949548786,0.19127200301319364,1.0291007343026026E-2,0.93409024688678355,0,5.0319344738489043E-2,5.1265034753300628E-3,1.6910471347810768E-4,3.6932217895236762E-6,9.9621103739091614E-8,1,3.1342796870836727E-3,0.92652319210052603,4.0958841916365887E-3,3.2894143635907075E-4,7.9494711781379589E-6,null,null,null,null,5.0655482333406378E-4,4.8531401421051716E-2,1.2511521158752557E-3,3.0236378228006738E-5,8.5697975340362439E-6,5.0721822435166068E-3,4.5751434279419808E-5,1.7023434765703284E-6,1.6309609703086148E-4,4.2046596825172871E-6,1.0161328815857521E-7,6.1738303966469416E-9,3.6540878343956529E-6,3.296012473137644E-8,1.0159009266678265E-9,9.8605202812423783E-8,0.98970899265697387,1.347640257624403E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7610995119432989E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4143432185235135E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.418018956837789E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7223395733865656E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.4882538982635401E-3,{"$f":"'Survival curves'!$AF8","v":0.96590914418292606},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98881081525358694},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98881081525358694},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99031393607065277},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99031393607065277},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98788377971631247},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98788377971631247},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98951077402269016},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.98951077402269016},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99381361121759981},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99381361121759981},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99464649067743105},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99464649067743105},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99212232847842607},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99212232847842607},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99318212491003166},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_CsA_Evl_ST*($B6-$B5))","v":0.99318212491003166},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99042881120000315},0.95666424540030792,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_CsA_Evl_ST","v":4.1470898304392337E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93409024688678355,5.1265034753300628E-3,3.6932217895236762E-6,0.98970899265697398,0.93409024688678344,5.8869973888930208E-3,1.9960392176299074E-3,0.96597178993717314,0.93409024688678355,1.2116564263605859E-2,0.93030671949365473,5.1473315175588674E-2,5.8893896355404979E-3,2.0806904709726683E-4,5.7759846532183087E-6,1.6639985972073353E-7,0.99999999999999989]
[4,1,51,0.933183326643794,0,5.2874552172020424E-2,1.3942121184185693E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$56*(365.2425/4))","v":204.53637372077685},{"$f":"DZ7*(c_Certican*(Costs!$C$104*(365.2425/4)))","v":2169.0266277151013},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5131034208798821},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.7459693482968215},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":529.0823759934749},44.980694104667002,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.025856581541543},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":4.152342733722528},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.8761446298466265E-2},337.82963643652522,24.370223103134009,15.981386079787605,10.439939270166493,3349.7132899543726,0.96203773351558419,3222.5505813947357,3.1592804493456815E-4,0.18716024020350902,null,6.9338632509192348E-4,6.3431439737855446E-5,null,null,null,3.9072745109577297E-5,7.4915350288737841E-3,2.2939872628013904E-4,0.19599299251353688,0.18855265430265988,1.3942121184185693E-2,0.92652319210052614,0,5.2627285612688299E-2,6.6522757957509331E-3,2.4703338071642601E-4,7.8587475169129404E-6,2.3317861570237545E-7,1,3.1016116638846783E-3,0.91919342091138601,3.9068194013360587E-3,3.1375759795529662E-4,7.5825259641195388E-6,null,null,null,null,5.2978840453173841E-4,5.0757336707052035E-2,1.3085373048731697E-3,3.1623196231357801E-5,2.3776442238718116E-5,6.5691879184899748E-3,5.9311435022240007E-5,2.4868358516344063E-6,2.3825580850177742E-4,6.1422965378713065E-6,1.484398251428687E-7,2.8088591354540688E-8,7.7605906350940595E-6,7.0068290464339553E-8,2.3778733910795784E-9,2.3080074231129588E-7,0.98605787881581441,1.344357176840185E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6933650211472404E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3599454874084569E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.286556894641648E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF9","v":0.96131765101882138},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98491951105210707},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98491951105210707},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98694191715354318},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98694191715354318},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98367274812628003},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98367274812628003},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98586115164096721},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.98586115164096721},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.99165479717346117},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.99165479717346117},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.9927772621752633},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.9927772621752633},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.9893764833123454},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.9893764833123454},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.99080396779300084},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_CsA_Evl_ST*($B7-$B6))","v":0.99080396779300084},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98709757164598588},0.94891431890110189,{"$f":"p_NODAT_CsA_Evl_ST","v":4.7395312347876958E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92652319210052614,6.6522757957509331E-3,7.8587475169129404E-6,0.9860578788158143,0.92652319210052603,4.4327750991737976E-3,3.1342796870836727E-3,0.96138771927461231,0.92652319210052603,1.5770968090671449E-2,0.92285830650595613,5.3645720860538197E-2,7.4218793085346867E-3,2.9190317321796042E-4,1.0880817344939152E-5,3.412437368104398E-7,1]
[5,1.25,51.25,0.92739880661987739,0,5.500137838296551E-2,1.7599814997157206E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$56*(365.2425/4))","v":202.91175145867896},{"$f":"DZ8*(c_Certican*(Costs!$C$104*(365.2425/4)))","v":2151.7981568941623},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4772560644643375},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.9946261475007168},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":524.87990094766189},47.67552822849968,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.6708540271239696},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":5.0374641478608435},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.3461572229939784E-2},353.70076419192117,24.286766469527077,15.882678879857014,10.40418735345807,3346.7533963829455,0.95379934319607373,3192.1311913092823,2.5548636626336347E-4,0.18582572733632322,null,7.9226974938413674E-4,7.2402468112275738E-5,null,null,null,4.0595962495637085E-5,7.7835864527476392E-3,2.3838584641069704E-4,0.19500845418173696,0.18599893551622235,1.7599814997157206E-2,0.91919342091138601,0,5.4664156108388096E-2,8.191482821318442E-3,3.3677296571949482E-4,1.3902887172965368E-5,4.4930885791850419E-7,1.0000000000000002,2.5003402940997972E-3,0.91186275667539929,4.463219322303486E-3,3.5844220831777085E-4,8.6624112656327802E-6,null,null,null,null,5.5029317420761154E-4,5.272183326763407E-2,1.3591825357223185E-3,3.284713082409781E-5,2.9277847781797202E-5,8.0891700279015349E-3,7.3034945635109475E-5,3.3902263839147501E-6,3.248067730617603E-4,8.3736028523288558E-6,2.0236342149092851E-7,4.9691444547528881E-8,1.3729238121352363E-5,1.2395760706547581E-7,4.5818934742474415E-9,4.4472696444425675E-7,0.9824001850028431,1.0924202909518094E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9500191082621916E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5660649969282921E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7846823720263944E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF10","v":0.95692333755820491},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98112583706607404},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97957465762825768},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98365276820796477},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98230738768140857},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97956870333672286},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97789099837201454},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98230222280701529},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98084677823142552},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98954646061831475},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98868333883674475},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99095120978409978},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99020349949507325},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98669642473152219},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98559970028898514},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9884819286202019},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98753146626908483},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98378561107427964},0.94140741039093778,{"$f":"$DL$7","v":4.7395312347876958E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91919342091138601,8.191482821318442E-3,1.3902887172965368E-5,0.98240018500284276,0.91919342091138589,4.228159525255475E-3,3.1016116638846783E-3,0.95700045657318,0.91919342091138589,1.9141492905062778E-2,0.91552808879339265,5.5924604349162826E-2,8.999138796630033E-3,3.8806211325304762E-4,1.8002864073323293E-5,6.1017842545958259E-7,1]
[6,1.5,51.5,0.92169165428831445,0,5.7625174898717151E-2,2.0683170812968346E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$56*(365.2425/4))","v":201.27681926475631},{"$f":"DZ9*(c_Certican*(Costs!$C$104*(365.2425/4)))","v":2134.4603533601658},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4411812189829574},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.0904266850718916},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":520.65075679098641},49.952863726486328,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.344435662550346},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.9618112654650535},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.8258553120684227E-2},370.64280080096631,24.211752950237898,15.784378763750095,10.372052375353592,3344.2278914178942,0.94563150216240932,3162.4072445349298,2.4173770683826666E-4,0.18448996978998944,null,8.3139572873966124E-4,7.5814056426164877E-5,null,null,null,4.248171711510882E-5,8.1451484153704044E-3,2.4950538173858862E-4,0.19407605279621765,0.18352442933943836,2.0683170812968346E-2,0.91186275667539918,0,5.718505258993755E-2,9.8067947719416241E-3,4.3935126078660037E-4,2.2102840973681216E-5,7.7104799300066104E-7,1,2.3604859084576618E-3,0.90443994965061891,4.6775847114820489E-3,3.7565794385200539E-4,9.0784609885094437E-6,null,null,null,null,5.7567053709838868E-4,5.5153157437748193E-2,1.4218627034229244E-3,3.4361911668043864E-5,3.5051266153301696E-5,9.6843065009569861E-3,8.743700483133673E-5,4.4228616538228241E-6,4.2374026356846266E-4,1.0924133897259532E-5,2.640016670553761E-7,7.899956914864804E-8,2.1826773324905628E-5,1.9706807962693805E-7,7.8628758485373709E-9,7.6318511715212369E-7,0.97931682918703145,1.0396941178228217E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0602780523792625E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6546142179325412E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9986777530921754E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF11","v":0.95188788069235908},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97805334734791882},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9752520749319733},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98098763412743817},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97855677385408357},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97624581399591603},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97321700359221797},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97941921857928438},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97679020887224599},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98783624152064042},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98627488713971811},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98946958529289941},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98811662528556399},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9845235927960283},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98254079471371836},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98659873255553909},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98487974942525602},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98110250817831846},0.93389958725181743,{"$f":"$DL$7","v":4.7395312347876958E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91186275667539918,9.8067947719416241E-3,2.2102840973681216E-5,0.97931682918703167,0.91186275667539918,4.8303239418868897E-3,2.5003402940997972E-3,0.95197145820067341,0.91186275667539918,2.2171029530872431E-2,0.90815135316300899,5.8507897369583894E-2,1.0644310960086771E-2,4.969844509214766E-4,2.7426874097923187E-5,9.9765142841754932E-7,1]
[7,1.75,51.75,0.91595452770607311,0,6.0386584045150425E-2,2.365888824877652E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$56*(365.2425/4))","v":199.57620360532692},{"$f":"DZ10*(c_Certican*(Costs!$C$104*(365.2425/4)))","v":2116.4260028839653},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4036570651586091},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.1482530927353216},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":516.25170660067192},52.136125949933003,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0424746545229375},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.9197208881001515},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.3193022448929579E-2},387.93751447957885,24.133189643751468,15.68201955953087,10.338396706913022,3341.0384581526373,0.93753360626723448,3132.3358343493628,2.7848486000042413E-4,0.18306741892025158,null,8.5572549786847236E-4,7.7843470220531952E-5,null,null,null,4.4464078140499489E-5,8.525233247005215E-3,2.6119626595965957E-4,0.19311036633944637,0.18104745816180792,2.365888824877652E-2,0.90443994965061902,0,5.9830742149230239E-2,1.1481827148231916E-2,5.5461764105635262E-4,3.2750907222165166E-5,1.2242548638344379E-6,1,2.7210280024478396E-3,0.89651656412364256,4.8069783526644878E-3,3.8604957803765736E-4,9.3295938265214316E-6,null,null,null,null,6.0230416705261936E-4,5.7704840546993992E-2,1.4876457557909768E-3,3.5951679392651643E-5,4.1038136175781449E-5,1.1338417483011303E-2,1.0237152904483185E-4,5.5832253508731173E-6,5.3491100715217404E-4,1.3790144500403822E-5,3.3326405290166153E-7,1.1705769239615893E-7,3.2341843701197137E-5,2.9200582857187195E-7,1.248451988550855E-8,1.2117703439489294E-6,0.97634111175122351,1.2087112766546781E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1353139094024722E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7148756936794572E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1443106261970532E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF12","v":0.94659649060222206},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97513765223850679},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97115522634929996},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97845746124933208},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97499995294807629},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9730933021273076},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96878868794385742},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97668281245331634},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97294443812252995},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98621106825962157},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98398778659645492},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98806131818022225},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9861342624811853},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98245976803831858},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97963791095692077},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98480949354560332},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9823622546521833},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97855570321800966},0.92629739452495752,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90443994965061902,1.1481827148231916E-2,3.2750907222165166E-5,0.97634111175122351,0.90443994965061891,5.0623211163225634E-3,2.3604859084576618E-3,0.9466864685685098,0.90443994965061891,2.5343929785396218E-2,0.90047825688713079,6.1171280524444357E-2,1.2346969982535927E-2,6.1859072523626582E-4,3.944144771188306E-5,1.5306475446284505E-6,1]
[8,2,52,0.90977480892868401,0,6.3196219749300092E-2,2.702897132201592E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$56*(365.2425/4))","v":197.798099056198},{"$f":"DZ11*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1613.5153181943708},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3644231158254172},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.97179337598820004},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":665.10036949186906},54.255386394323921,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.763500659930501},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.9091752834746307},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.8261782150317838E-2},405.28006305010649,24.04800470799913,15.574624177537151,10.301904404309807,3004.9309236940835,0.92950505653679638,2793.0984881174368,2.8954407945214997E-4,0.18161830303779022,null,8.7247773159060686E-4,7.9161526602738164E-5,null,null,null,4.6476930351481706E-5,8.9111645273748877E-3,2.7307026667606528E-4,0.19209019809983813,0.17854881044495446,2.702897132201592E-2,0.89651656412364245,0,6.2511818899658483E-2,1.3212112816839936E-2,6.8256380941617901E-4,4.6131988201600955E-5,1.837040225422463E-6,1,2.8269954730570901E-3,0.88839450479258353,4.8926390047937052E-3,3.9292900544148253E-4,9.4958477666577639E-6,null,null,null,null,6.2929403281332017E-4,6.029065347225962E-2,1.554308683668026E-3,3.7562710917516801E-5,4.7222491503084342E-5,1.3047091635850308E-2,1.1779868948654246E-4,6.8712339496855755E-6,6.5831100151272567E-4,1.6971428360387868E-5,4.10145593379927E-7,1.6488410680946126E-7,4.5555793063097093E-5,4.1131103169439944E-7,1.8733489163304974E-8,1.8183067362591581E-6,0.97297102867798424,1.2670726444969041E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.192903774150284E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7611262514187387E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2560835544698784E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF13","v":0.94114342500806902},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97175835906630104},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9664132557336268},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97552371044381136},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9708805166008464},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96944052122208157},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96366499923975391},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97351067143102132},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96849180766266663},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98432476181715911},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98133513133909367},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98642637750332474},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9838342728847761},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98006549779873164},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97627336889687699},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98273313792372552},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97944313119507409},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97560318810426727},0.9181825259012415,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89651656412364245,1.3212112816839936E-2,4.6131988201600955E-5,0.97297102867798413,0.89651656412364245,5.2023575245286665E-3,2.7210280024478396E-3,0.94124110818274909,0.89651656412364245,2.8784254746475495E-2,0.89245553445811299,6.38475556883559E-2,1.4103221070899875E-2,7.5286602954981088E-4,5.4329604812542958E-5,2.2384017933779737E-6,1]
[9,2.25,52.25,0.90345136133896675,0,6.6009100490098102E-2,3.053953817093507E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$56*(365.2425/4))","v":196.05379122990473},{"$f":"DZ12*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1599.2863270625055},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3259348925587897},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.98387474240890327},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":659.23509684612145},56.321652408138362,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.5063644136179057},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.9285973303048394},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":5.3459738660285701E-2},422.50668794486518,23.967700747682343,15.470769914559597,10.26750305864657,3003.9077603299752,0.9215452591266412,2768.2369553858152,2.3262273992278397E-4,0.1802834685575509,null,8.8495773383319562E-4,8.0075566157266815E-5,null,null,null,4.8487091825524566E-5,9.2965802399217548E-3,2.8493238525177693E-4,0.19111112431446323,0.17611755057835576,3.053953817093507E-2,0.88839450479258342,0,6.5183292477053331E-2,1.4994329324959817E-2,8.2316824968344253E-4,6.2527221423484968E-5,2.6397633613334842E-6,0.99999999999999989,2.2575148808778394E-3,0.8807760976499811,4.9534644498334286E-3,3.9781391144038774E-4,9.6139004506735929E-6,null,null,null,null,6.5618722534338449E-4,6.2867204443741442E-2,1.6207328359743216E-3,3.9167971994186825E-5,5.3592457085279326E-5,1.4807048004579441E-2,1.3368886329509594E-4,8.2866708511341294E-6,7.939194949789256E-4,2.046745049374614E-5,4.9463335963667452E-7,2.2348364892998353E-7,6.1746247474325837E-5,5.5749030022914203E-7,2.6919376962394982E-8,2.612843984371089E-6,0.96946046182906487,1.0208303628390411E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2399174217923482E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7988830239745583E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3473296980187738E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF14","v":0.93557598317860458},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96822785666762967},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96146631841347918},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97245721510107519},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9665801126351079},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96562542454029643},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95832207768260869},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9701958492711944},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96384525223973017},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98235090594474428},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9785615886922735},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98471510115094296},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98142856993891769},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97756144997740835},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97275816574934337},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98056084842943647},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97639184102074295},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97251767736331174},0.90986418215775333,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88839450479258342,1.4994329324959817E-2,6.2527221423484968E-5,0.96946046182906498,0.88839450479258353,5.2950638580018458E-3,2.8269954730570901E-3,0.93568188934279839,0.88839450479258353,3.2027453989526833E-2,0.88458530122128232,6.6501980685314099E-2,1.5909962038476982E-2,8.997792402011622E-4,7.2370459695778473E-5,3.1523655027851946E-6,0.99999999999999989]
[10,2.5,52.5,0.89768390609994342,0,6.8800724091937993E-2,3.3515369808118596E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$56*(365.2425/4))","v":194.30953982419925},{"$f":"DZ13*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1585.0577961751167},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2874479142147299},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.99247639094476525},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":653.37001391581566},58.334302950288752,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2700075424142403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.9765346371679282},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.8779968445743389E-2},439.51159015673494,23.887938328409209,15.367796883946037,10.23333370329315,3002.6575583909917,0.91365362527769012,2743.3889636913868,2.7896527099892799E-4,0.17885962944909745,null,8.9444562806724134E-4,8.0704803153626076E-5,null,null,null,5.0476565009254433E-5,9.6780297163451962E-3,2.9667671568651347E-4,0.1901389281483582,0.17372112100916171,3.3515369808118596E-2,0.8807760976499811,0,6.7820668893574867E-2,1.682559475199415E-2,9.7639023071888187E-4,8.2213697968071977E-5,3.6649676442369054E-6,1,2.7137896612976584E-3,0.87265454745289284,4.9967707350705454E-3,4.0129184953696775E-4,9.6979511831204801E-6,null,null,null,null,6.8273716854474358E-4,6.5410869792203702E-2,1.6863091883898658E-3,4.0752744436554778E-5,6.0137732414581617E-5,1.661544066420223E-2,1.5001635537733915E-4,9.8291260229506778E-6,9.4169720366740653E-4,2.4277198151776642E-5,5.8670287674802028E-7,2.9384669261876584E-7,8.1186837107867743E-5,7.3301416758547399E-7,3.7374049134599802E-8,3.6275935951023054E-6,0.96648463019188147,1.2381711593791894E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2797851662666881E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8309009046523458E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4247067601640531E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF15","v":0.92992318110987993},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96539234518316408},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95749855228815639},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96999327642507038},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96312874986472774},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96256218144381278},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95403836159792921},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9675330103393196},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96011732563440533},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98076327152788456},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97633239823448559},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98333833088961953},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97949435756031988},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97554836721131399},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9699348587203116},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97881393194723132},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97394005733220468},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97003890278549953},0.90206166227862927,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8807760976499811,1.682559475199415E-2,8.2213697968071977E-5,0.96648463019188136,0.8807760976499811,5.3608922617244901E-3,2.2575148808778394E-3,0.93003564797935734,0.88077609764998122,3.5248782262629438E-2,0.87671532255143703,6.9114154710424563E-2,1.7764318227061607E-2,1.0592772426916515E-3,9.3838866613858181E-5,4.3061391418363524E-6,0.99999999999999989]
[11,2.75,52.75,0.89146305319028163,0,7.1554752092578083E-2,3.6982194717140281E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$56*(365.2425/4))","v":192.474883283102},{"$f":"DZ14*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1570.0917957594868},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2469661428742986},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.99806637509636742},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":647.20094177004273},60.287320423235563,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.0533359717425057},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":11.051485820076412},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":6.4214198713557172E-2},456.21016232488188,23.798176081782856,15.25864720453789,10.194880530354725,2999.930875885927,0.90582957127269037,2717.4260991514557,3.0775512951564088E-4,0.17738478962975898,null,9.0135547384350367E-4,8.1088006530520381E-5,null,null,null,5.2433421712246467E-5,1.0053225988973749E-2,3.0823294305965811E-4,0.18908888059339429,0.1712822996403473,3.6982194717140281E-2,0.87265454745289284,0,7.0407640527274232E-2,1.8703041702129063E-2,1.1421642546644208E-3,1.0546403525964438E-4,4.9473106394358004E-6,0.99999999999999989,2.9959954218333851E-3,0.8642203330420839,5.024914345813411E-3,4.0355206962839322E-4,9.7525735337489415E-6,null,null,null,null,7.0877969683459348E-4,6.7905921336941039E-2,1.7506322643367688E-3,4.2307229161826403E-5,6.6848068897421508E-5,1.8469438033089113E-2,1.6675560014253003E-4,1.1497940111240628E-5,1.1015809569852478E-3,2.8399042780209781E-5,6.8631478772272733E-7,3.7694762207765667E-7,1.0414677435733847E-4,9.4031328022826142E-7,5.0450931323542638E-8,4.8968597081122577E-6,0.96301780528285963,1.3799584551732497E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3144805187263074E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8587648249661943E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4920450176656346E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF16","v":0.92420483675202658},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96196373238158317},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95270723093082876},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96701265257602387},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95895844234861594},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95885920439712913},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9488674837156279},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96431253070553358},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95561432977240934},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97884075704500961},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97363498416517702},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98167075534874138},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97715308194373873},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97311186161859708},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96652090397174883},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97669892574218409},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97097406280949516},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96704085981002641},0.8937438399732649,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87265454745289284,1.8703041702129063E-2,1.0546403525964438E-4,0.96301780528285974,0.87265454745289284,5.4077605357906334E-3,2.7137896612976584E-3,0.92432544525310223,0.87265454745289295,3.8873968980255302E-2,0.86843744024748837,7.1669238105014341E-2,1.9663332034591668E-2,1.231280307243887E-3,1.1900492619859632E-4,5.7353992077495237E-6,1]
[12,3,53,0.88497650122627569,0,7.4257755530353881E-2,4.0765743243370317E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$56*(365.2425/4))","v":190.67244114974855},{"$f":"DZ15*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1555.3885806820836},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2071951837534503},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.0018644717938405},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":183.18291178981255},62.185079706490122,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.8552571868583616},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":12.151951635580415},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.9756323654297805E-2},472.55620011138069,23.711795693375276,15.152779065583061,10.157876108799284,2539.2936891089134,0.89807251839304003,2280.469878317595,2.4554004528007064E-4,0.17604244416689654,null,9.0675574685705892E-4,8.1324833720471034E-5,null,null,null,5.4347921629912307E-5,1.0420301583357269E-2,3.1954355424852537E-4,0.18807025785198986,0.16890073010396495,4.0765743243370317E-2,0.8642203330420839,0,7.2930835682754463E-2,2.0623622367054277E-2,1.3203963598233529E-3,1.3254581713754824E-4,6.5234877760632471E-6,1,2.3719365855673579E-3,0.8563894825697892,5.0440364313361057E-3,4.0508776887761998E-4,9.7896865136615439E-6,null,null,null,null,7.3418020001809418E-4,7.0339462504670117E-2,1.8133695868108946E-3,4.3823391255364536E-5,7.371257311319094E-5,2.0366030370492037E-2,1.8387942344905056E-4,1.3292167222313939E-5,1.2734801318759533E-3,3.2830648093144847E-5,7.9341263194082276E-7,4.7374283056147109E-7,1.30890300901614E-4,1.1817734053727648E-6,6.6524230590394003E-8,6.4569635454728532E-6,0.95923425675662966,1.102842929881942E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.345248161444995E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.883474392218934E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5517602043183425E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF17","v":0.91843543594350852},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95815614045048403},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9473945044168518},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96370088642749685},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95433099818586187},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95474821083799022},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94313643059114305},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96073523162771346},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95061963947392625},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97670213376402515},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97063690646964385},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97981520896570906},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97454981142198838},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97040301268130158},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96272946260535808},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97434667274685705},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96767845526033835},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96371041742588659},0.88510579735184469,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8642203330420839,2.0623622367054277E-2,1.3254581713754824E-4,0.95923425675662966,0.8642203330420839,5.4382189889755532E-3,2.9959954218333851E-3,0.918565222948594,0.86422033304208401,4.2362574139861373E-2,0.8603049078059366,7.4157167309380351E-2,2.1604055046617415E-2,1.4156844964586914E-3,1.4813338306615353E-4,7.4778186794248441E-6,1]
[13,3.25,53.25,0.87913769124496455,0,7.6902903718683038E-2,4.3959405036352421E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$56*(365.2425/4))","v":188.87400541113158},{"$f":"DZ16*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1540.7180473104652},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1675126258957214},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.0041257024012722},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":181.45511781350331},64.025711148458171,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.6747107799002361},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":13.276476900078157},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":7.5399147521943391E-2},488.51591940941836,23.625430763870291,15.047961304607583,10.120878309670054,2540.5812966269218,0.89038189287598191,2262.0875838959951,3.0168730774504952E-4,0.17459694558037347,null,9.1086943623375379E-4,8.1436350987929975E-5,null,null,null,5.6215196051176646E-5,1.077832307341922E-2,3.3057963392350923E-4,0.18705605657873411,0.16655132573049006,4.3959405036352421E-2,0.8563894825697892,0,7.538349893600621E-2,2.2584487726180547E-2,1.5109726330940301E-3,1.6372094899475887E-4,8.4321495827864411E-6,1,2.9268263111468448E-3,0.84799142148070505,5.0554209348140219E-3,4.0600206106730332E-4,9.8117820559280699E-6,null,null,null,null,7.5887067258695849E-4,7.27049779046188E-2,1.8743531873482882E-3,4.5297171452158884E-5,8.0721062144711308E-5,2.2302404240496881E-2,2.0136242353895444E-4,1.5210660615659961E-5,1.4572848627899633E-3,3.7569181728219135E-5,9.0792796018770633E-7,5.8516841552606984E-7,1.6167605089780789E-4,1.4597296814249045E-6,8.5988091412734063E-8,8.3461614913737075E-6,0.95604059496364757,1.3738008873538793E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.372925834288234E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9057023972946677E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6054782422927869E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF18","v":0.91262607550708952},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95512347430793676},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94316921724061931},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96106186402322202},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95064822511276115},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95147486559873384},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.938580353756297},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95788534936585434},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94664603381326151},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97499603739092311},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9682471054759596},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97833454517200669},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97247393816372119},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96824318315330238},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95970956354941228},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97247053051498256},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96505223645190241},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96105702390131342},0.87708570006157882,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8563894825697892,2.2584487726180547E-2,1.6372094899475887E-4,0.95604059496364757,0.8563894825697892,5.458913886727387E-3,2.3719365855673579E-3,0.91276303540485948,0.85638948256978931,4.585055496785298E-2,0.85219045202524712,7.657194888771951E-2,2.3583623607546511E-2,1.6123644364655174E-3,1.8148309081039295E-4,9.5729843578863797E-6,0.99999999999999989]
[14,3.5,53.5,0.87277342620224352,0,7.9484868898402838E-2,4.7741704899353539E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$56*(365.2425/4))","v":187.02496811367175},{"$f":"DZ17*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1525.6347375233649},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1267135425801413},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.0048462623082541},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":179.6787098852561},65.805485321156013,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.510608327604618},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":14.42356798480448},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.1134908716194859E-2},504.05726780375755,23.53278420595543,14.939915306558689,10.081189529057424,2540.9019287147921,0.88275712587216437,2242.999283715309,2.9067396186979087E-4,0.17318389226508141,null,9.1369307764560038E-4,8.142257997194072E-5,null,null,null,5.8031498468497063E-5,1.1126572199501651E-2,3.4131883710513522E-4,0.18599560441964402,0.16418894518234098,4.7741704899353539E-2,0.84799142148070505,0,7.7760398839432837E-2,2.4582759488912472E-2,1.7137562398370045E-3,1.9924523262602702E-4,1.0713819132986318E-5,1,2.8123131523083897E-3,0.83970394739618093,5.0590487013673861E-3,4.0629340786447967E-4,9.8188229839200937E-6,null,null,null,null,7.8279845059997511E-4,7.4997421972608086E-2,1.9334529899957822E-3,4.672542622899719E-5,8.7863248458484535E-5,2.427571730276994E-2,2.1917893768404678E-4,1.7252042804211412E-5,1.6528631770863409E-3,4.2611241396520499E-5,1.0297785499317742E-6,7.1213865905839485E-7,1.9675663113962494E-4,1.77646282734369E-6,1.0925575381957255E-7,1.0604563379166746E-5,0.95225829510064619,1.3331011314929725E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3981054679259855E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9259242211262825E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6543479765221127E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF19","v":0.90678555328398125},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.9513584750971209},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93793125048175974},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95778399161653327},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94607970343290537},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94741227329475874},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93293467885578618},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95434648090533092},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94171851446243493},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97287456599197686},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96527786203940114},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97649290333908423},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96989377495018858},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96555895709241246},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95596029494575541},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97013808206506358},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96179017717895876},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.95776193315798419},0.8684846844729982,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84799142148070505,2.4582759488912472E-2,1.9924523262602702E-4,0.95225829510064641,0.84799142148070505,5.471234777937253E-3,2.9268263111468448E-3,0.90693164564007955,0.84799142148070517,4.9592229043645505E-2,0.84384768443844305,7.8908434756704157E-2,2.5599111594771337E-2,1.8211713019101548E-3,2.1930655258108623E-4,1.2062311944714264E-5,1]
[15,3.75,53.75,0.8665587789693473,0,8.1998467842715236E-2,5.1442753187937479E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$56*(365.2425/4))","v":185.17584902460331},{"$f":"DZ18*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1510.5507605305938},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0859126545293858},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.0045011519919016},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":177.90222337813861},67.52611837539996,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.361860165276154},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":15.591729557393814},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":8.6956967902621446E-2},519.16244954693616,23.439337049113188,14.832510897345589,10.0411577805472,2540.7613670797714,0.87519765340356559,2223.6683863266512,3.0249074511337295E-4,0.17175823780893981,null,9.15639848724194E-4,8.132230759457998E-5,null,null,null,5.979320740903648E-5,1.1464354678019172E-2,3.5173952892749658E-4,0.18493357812472769,0.16185343361028665,5.1442753187937479E-2,0.83970394739618093,0,8.0056470673975477E-2,2.6615463700630206E-2,1.928586363983305E-3,2.3936787253614543E-4,1.3410804756442211E-5,1,2.9255186580023759E-3,0.83130514822746826,5.0573111918962741E-3,4.0615386806443308E-4,9.8154507495462408E-6,null,null,null,null,8.0591254853892207E-4,7.7211909948810331E-2,1.9905430643780953E-3,4.8105112248135707E-5,9.5128502600409345E-5,2.6283032747810426E-2,2.3730245021937158E-4,1.9414694884625444E-5,1.8600599728010449E-3,4.7952828529188282E-5,1.1588677684463521E-6,8.5554426333252253E-7,2.3637813353190819E-4,2.1341947409047225E-6,1.3675866325585412E-7,1.3274046093186356E-5,0.94855724681206244,1.4006115472944697E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4212214248765615E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9444887012882537E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6992124367792899E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF20","v":0.90092102970094134},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.9477185090620448},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93287530675623287},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9546133099684162},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94166667341515142},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94348587096443604},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92748768718672725},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95092429853889582},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93696058829948403},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97081996432330042},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9624047397955795},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97470879406083633},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9673961174023038},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96296086995571462},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95233541080148798},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96787964995998754},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95863469644133414},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.9545752625084033},0.85999692842611708,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83970394739618093,2.6615463700630206E-2,2.3936787253614543E-4,0.94855724681206255,0.83970394739618082,5.4751609322157852E-3,2.8123131523083897E-3,0.90107592989978569,0.83970394739618104,5.3366236541413939E-2,0.83550454781182459,8.1162845907341047E-2,2.7647596690441582E-2,2.0419346750007016E-3,2.6184941729862093E-4,1.4988956679489821E-5,1]
[16,4,54,0.86026920886978231,0,8.4441071235327222E-2,5.5289719894890399E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$56*(365.2425/4))","v":183.26239925203419},{"$f":"DZ19*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1494.9420133618021},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0436923073257507},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.0028990054461802},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":176.06393306838439},69.18363700270497,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.227373605119125},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":16.779462136920174},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":9.2857485485452945E-2},533.81027972643278,23.337768804045947,14.720722008821527,9.9976470459186348,2539.4646848104412,0.86770291632177787,2203.5009129061841,3.5077847215311879E-4,0.17024791801219771,null,9.1654198548879484E-4,8.1120285324949468E-5,null,null,null,6.1498580616234155E-5,1.1791336535770736E-2,3.6183110851356501E-4,0.18381102498006513,0.15949336242729767,5.5289719894890399E-2,0.83130514822746837,0,8.2269221140706589E-2,2.8679729680252952E-2,2.1552829860180989E-3,2.8433096206109649E-4,1.656710860253743E-5,1,3.403437193508638E-3,0.82243716022699009,5.0492449456399427E-3,4.0550606590366857E-4,9.7997954260238168E-6,null,null,null,null,8.2818786685998893E-4,7.9346037126015137E-2,2.0455614165196521E-3,4.9434731311817677E-5,1.0250656423477527E-4,2.8321515749755305E-2,2.5570736626287337E-4,2.1696804636293731E-5,2.0787016268596224E-3,5.3589467078331725E-5,1.2950874438510788E-6,1.0162505139132879E-6,2.8077962763020707E-4,2.5350839169761205E-6,1.6894553814223547E-7,1.6398163064395196E-5,0.94471028010510982,1.6464329653796794E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4426022447642477E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9616596887364608E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7407092671362563E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF21","v":0.89503845390399306},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94390847442585712},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92759165824896495},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95129272438366164},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93705144186749478},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93937736339638889},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92179800828048453},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94734133740369952},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93198664586470781},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96866557161682043},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95939474784328871},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97283748388929447},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96477839661412679},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.960238215423318},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94854102917260696},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96551205263578599},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95532992982331566},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95123863472819004},0.85139515692086443,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83130514822746837,2.8679729680252952E-2,2.8433096206109649E-4,0.9447102801051096,0.83130514822746826,5.4732805107102532E-3,2.9255186580023759E-3,0.89520262021595765,0.83130514822746837,5.7468226707536277E-2,0.82687115422722923,8.3332251606180838E-2,2.9726156456215791E-2,2.2744632529392182E-3,3.0935002838481762E-4,1.8397721513879913E-5,1]
[17,4.25,54.25,0.85354411255387719,0,8.6809153925940616E-2,5.9646733520182148E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$56*(365.2425/4))","v":181.35376517504127},{"$f":"DZ20*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1479.3725496776192},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0015782186412414},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.0005406945061428},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":174.23026929580888},70.78118280205878,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.106063478233612},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":17.98527656053826},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":9.8830146846050446E-2},547.99358869348896,23.235683677014773,14.609862413039897,9.9539148846625647,2537.7231057174995,0.86027236026664922,2183.1330458588045,3.0128399101286092E-4,0.16884886770976262,null,9.1683355172827411E-4,8.0857262915185705E-5,null,null,null,6.3145234299429324E-5,1.2107060798726995E-2,3.715791833043394E-4,0.18268962773174971,0.1571628372450278,5.9646733520182148E-2,0.82243716022699009,0,8.4395282071655059E-2,3.0772583232178623E-2,2.3936435198603371E-3,3.3436909470853881E-4,2.0228334425222395E-5,1,2.9036418450279241E-3,0.81408181743313424,5.0373716767169834E-3,4.0455252084451609E-4,9.7767512664047337E-6,null,null,null,null,8.4959049888691789E-4,8.1396555013752106E-2,2.0984242994935886E-3,5.0712259522449868E-5,1.0998680304616684E-4,3.0388229261131449E-2,2.7436716800100793E-4,2.4096332665479539E-5,2.3085927514550019E-3,5.9516119895608189E-5,1.4383158442473738E-6,1.195095890616574E-6,3.3019277683567699E-4,2.9812219822452536E-6,2.0628142949861993E-7,2.0022052995723775E-5,0.94035326647981776,1.4194358217836128E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4625026732597949E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9776417703266892E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7793328891324475E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF22","v":0.88914285136125604},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.93944836019543909},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92141759939006851},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94740327046863571},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93165394318179373},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93456960627514551},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91515291704070767},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94314588468378158},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92617222670750743},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96613862859825073},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95586774670162566},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97064185952934834},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96170963356243011},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95704686094032665},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94409906443084812},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96273572371647109},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95145887353028313},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94733130507476737},0.84231285777795861,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82243716022699009,3.0772583232178623E-2,3.3436909470853881E-4,0.94035326647981787,0.82243716022698998,5.4645508069696355E-3,3.403437193508638E-3,0.88931804195834308,0.82243716022699009,6.1591091948655446E-2,0.81825948883006216,8.5414604381062076E-2,3.1831894656824088E-2,2.5185462250526007E-3,3.6203899571991198E-4,2.2334962623719397E-5,1.0000000000000002]
[18,4.5,54.5,0.84736273241133508,0,8.9101817211536163E-2,6.3535450377128738E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$56*(365.2425/4))","v":179.49085724950135},{"$f":"DZ21*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1464.1760918320344},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9604730793518557},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.99775098618551528},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":172.44053557163261},72.321733354160841,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.996903262340325},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":19.207764145380082},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.10486897982823558},561.71597237858941,23.137587862283308,14.50305977870881,9.9118917015296066,2535.9654901815265,0.85290543562527976,2162.938751133951,3.1329389323678296E-4,0.16743794682966809,null,9.1679425122609068E-4,8.05596271688017E-5,null,null,null,6.4732706144880975E-5,1.2411438905631076E-2,3.8098065430625875E-4,0.18160574686738196,0.15489252864397871,6.3535450377128738E-2,0.81408181743313424,0,8.6433926690469093E-2,3.2891206081469559E-2,2.6434489302448643E-3,3.897088967312852E-4,2.4441590822216402E-5,1,3.018859084661684E-3,0.80562645783635056,5.0233264732007319E-3,4.034245472001379E-4,9.7494917211345058E-6,null,null,null,null,8.7011312830689879E-4,8.3362762659434209E-2,2.1491136425604092E-3,5.1937260167575574E-5,1.175591460079499E-4,3.2480390207658735E-2,2.9325672780287535E-4,2.6611073987785303E-5,2.549522094067226E-3,6.5727340836262116E-5,1.5884213535906142E-6,1.3928903968420026E-6,3.8484137680678133E-4,3.4746295276618565E-6,2.49246734211619E-7,2.4192344088004784E-5,0.93646454962287129,1.4910766606684667E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4811243761472417E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9925969043311032E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8154747045416514E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF23","v":0.88323852542336689},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93561926037812726},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91612662001657508},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94406210547032887},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92702456701556057},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93044356520489846},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.90946122893669423},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93954300297965243},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92118749826787416},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96396490023933112},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95283677208401873},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9687525180168246},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9590712305628758},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95430342439763438},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9402853957038888},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96034806342419243},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94813339906925631},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94397557268084487},0.83375559285030776,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81408181743313424,3.2891206081469559E-2,3.897088967312852E-4,0.93646454962287129,0.81408181743313413,5.4517009488279037E-3,2.9036418450279241E-3,0.88342300675368868,0.81408181743313424,6.5552842662176425E-2,0.80985413763474245,8.7410007911552012E-2,3.3962067239444421E-2,2.7739572520018379E-3,4.201388071871643E-4,2.684849289573683E-5,1]
[19,4.75,54.75,0.84110995495141294,0,9.1319810101363016E-2,6.7570234947224098E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$56*(365.2425/4))","v":177.52512936867922},{"$f":"DZ22*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1448.1408919881414},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9170992135593186},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.99378432162353736},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":170.55202061465144},73.797442974303749,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.898843383137432},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":20.445484574593781},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.11096561790412633},574.96092357434281,23.026793475050056,14.388755944837555,9.8644285876592335,2532.6225636384838,0.84560159749136787,2141.5896856553854,3.9853336566182218E-4,0.1658695110595523,null,9.157750924102282E-4,8.0167329456043779E-5,null,null,null,6.6261733352521418E-5,1.2704612283632667E-2,3.9003947662620851E-4,0.18042490034069181,0.15256758395530984,6.7570234947224098E-2,0.80562645783635056,0,8.8386089132634946E-2,3.5032928397419283E-2,2.9044655737588115E-3,4.5056871764304345E-4,2.9255394969257255E-5,0.99999999999999989,3.8682930762597161E-3,0.7963432776306878,5.0033557075684475E-3,4.0182069024888729E-4,9.7107315857470472E-6,null,null,null,null,8.8976515887585685E-4,8.5245561006913176E-2,2.1976526722862827E-3,5.3110294559628911E-5,1.25214050660141E-4,3.4595362105198514E-2,3.1235224156062898E-4,2.9238676561499343E-5,2.801264313084272E-3,7.2217320535090349E-5,1.7452635779500226E-6,1.6104144534199671E-6,4.449410498405352E-4,4.017253349088286E-6,2.9833621335033731E-7,2.8957058755906916E-5,0.93242976505277608,1.931789991287225E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4986298318627198E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0066555775692953E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8494500586189268E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF24","v":0.87732920304389805},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93161288199237369},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91060017691148887},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94056427541335041},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92218531471994047},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92612800455790079},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90351916970094903},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93577232321485304},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91597900149619438},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96168625759190918},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94966251555516956},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96677137049674455},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9563068886156133},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95142939917337821},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93629501320826292},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95784575548755246},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94465188234649999},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94046327327092483},0.82509589403083616,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80562645783635056,3.5032928397419283E-2,4.5056871764304345E-4,0.93242976505277586,0.80562645783635034,5.436500512122004E-3,3.018859084661684E-3,0.87752344048677444,0.80562645783635056,7.0027444803736086E-2,0.80098486773351918,8.9317502923558278E-2,3.6113881932576482E-2,3.0404515772745441E-3,4.838635440093345E-4,3.1987485326101238E-5,0.99999999999999989]
[20,5,55,0.8340552714687971,0,9.3460073870954855E-2,7.2484654660248074E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$56*(365.2425/4))","v":175.58146620207009},{"$f":"DZ23*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1432.2856825210222},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8742122065850135},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.0129625159349476},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":168.68470367964434},71.920406984275289,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.786560737791145},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":21.663687291035092},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.11627508149276622},587.70180185380582,22.913775137667532,14.275562176248579,9.8160127576647618,2525.633109145238,0.83836030562490627,2117.3905452793838,2.9899724666377313E-4,0.16451317314196431,null,9.3423979333520212E-4,5.6658964760367235E-5,null,null,null,8.7406557177054057E-5,1.2944813033800889E-2,3.9811728644629807E-4,0.17923340602414789,0.15026217305259754,7.2484654660248074E-2,0.7963432776306878,0,9.0248916714481625E-2,3.7194835467733688E-2,3.176437580790276E-3,5.1715837037562555E-4,3.4719575682945234E-5,1,2.8652231011560415E-3,0.78808702789804908,5.0999111933826028E-3,2.8424611116688802E-4,6.8693269331760361E-6,null,null,null,null,1.1726762715237083E-3,8.6781463436164247E-2,2.2406281316900965E-3,5.4148875103567834E-5,1.32941099291474E-4,3.6730266646630601E-2,3.316277218116097E-4,4.1273991030312443E-5,3.0543956848445666E-3,7.8862059082580372E-5,1.9058458328164291E-6,1.8484179698862908E-6,5.1069898827518811E-4,4.6109641305511928E-6,4.5700006637268847E-7,3.4262575616572546E-5,0.92751534533975177,1.4467024645044069E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5750365091093168E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4352095283086837E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4684462091983705E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF25","v":0.87141814291704589},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.9264465967807638},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9034881204687254},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93605077107757717},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91595177325172283},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9205653083463825},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89587667590831011},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93090846868113619},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90927318695139936},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95874141562608417},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94556477822245721},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96421006227548278},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9527364760663386},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9477178727994886},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93114912800658645},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95461275559278713},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94015925690863733},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93593227939218537},0.81558836880405594,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7963432776306878,3.7194835467733688E-2,5.1715837037562555E-4,0.92751534533975188,0.79634327763068757,5.4148871294030822E-3,3.8682930762597161E-3,0.87162530948893846,0.7963432776306878,7.4591864600766972E-2,0.79221515276436838,9.1065145672014236E-2,3.8224988178610635E-2,3.3117395947415982E-3,5.5335970886669702E-4,3.77494806314427E-5,1]
[21,5.25,55.25,0.82793172983489449,0,9.5369195623819708E-2,7.6699074541285855E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$56*(365.2425/4))","v":173.5521276701615},{"$f":"DZ24*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1415.7315860829858},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8294347691841586},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.0074798100149573},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":166.7350766698851},73.182986810312215,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.658662400844918},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":22.860460801630158},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12213592474734949},599.04092848194728,22.786374948067564,14.155068715171266,9.7614358981586893,2519.4237589831109,0.83118102441222164,2094.0972209200722,4.816334055476047E-4,0.16278144030009523,null,9.3178191923607345E-4,5.6301449996664797E-5,null,null,null,8.9080650278321351E-5,1.3192753696351466E-2,4.0580121968422921E-4,0.17793879264118959,0.14789934795017784,7.6699074541285855E-2,0.78808702789804919,0,9.1881374629546861E-2,3.9255140889487589E-2,3.4470416086929199E-3,5.8956104735776848E-4,4.0779385579940166E-5,1,4.6944590289206729E-3,0.7780307214157125,5.0723076909316009E-3,2.8270761609731421E-4,6.8321463871534493E-6,null,null,null,null,1.1938881013267677E-3,8.8351200692019627E-2,2.2811574949384906E-3,5.5128341261974515E-5,1.4030500517248678E-4,3.8764838558641553E-2,3.4999732567355101E-4,4.4790165340793109E-5,3.3146028364429178E-3,8.5580400083675435E-5,2.0682068255337125E-6,2.1071982910951715E-6,5.8219734545412929E-4,5.2565036125440395E-6,5.3676295145002242E-7,4.0242622628490146E-5,0.92330092545871423,2.3980437242572872E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5910580006781096E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.444139187082804E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4900263621402419E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF26","v":0.86550821753176521},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92259545332022264},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89819708936282483},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93268402500970637},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91131001935132838},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91642034628649949},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89019427480175872},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92728165912970095},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90428222797097002},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95654142537113851},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9425068644658029},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96229590390172826},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95007071473026006},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94494715968712384},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92731302439533769},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95219815596099322},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93680795871929601},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93255335461096878},0.80713259170260776,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78808702789804919,3.9255140889487589E-2,5.8956104735776848E-4,0.92330092545871412,0.78808702789804885,5.3910266314826675E-3,2.8652231011560415E-3,0.86572464404964489,0.78808702789804908,7.9737117672287486E-2,0.78305887465688084,9.2652441506249045E-2,4.0291922279582476E-2,3.5868011292292585E-3,6.2866939644778659E-4,4.4173359323254031E-5,1.0000000000000002]
[22,5.5,55.5,0.82002720283092767,0,9.7197636365783394E-2,8.2775160803289116E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$56*(365.2425/4))","v":171.45631175096409},{"$f":"DZ25*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1398.6352079788674},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7831905055238635},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.0011636049343302},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":164.72158347527863},74.383277682961335,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.53802047281831},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":24.067192185653237},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.12803042518256305},609.87647670067986,22.649979674376375,14.029728773989609,9.7030056421841078,2511.9731688734132,0.82406322282635724,2070.0247051951624,3.6590762505395576E-4,0.16129486767140852,null,9.286349024137916E-4,5.5897866643878999E-5,null,null,null,9.0674832564686727E-5,1.3428860956966847E-2,4.1312124073754255E-4,0.17657796509578921,0.14551140699695608,8.2775160803289116E-2,0.7780307214157125,0,9.3423508382951229E-2,4.1328703669677357E-2,3.7265606497655967E-3,6.6777774553780471E-4,4.7567333066567897E-5,1.0000000000000002,3.5279029378160959E-3,0.76917458611809331,5.0405078123737469E-3,2.8093523389831088E-4,6.7893135310573208E-6,null,null,null,null,1.2139262771406045E-3,8.9834084130478248E-2,2.3194443619336735E-3,5.6053613398705771E-5,1.4771629526106502E-4,4.0812502242783114E-2,3.6848513163317717E-4,4.8422179539279228E-5,3.5833824775249453E-3,9.2520075922133247E-5,2.235916779238727E-6,2.3867589803210683E-6,6.5943710587366381E-4,5.9538806838197943E-6,6.2611002412887974E-7,4.6941223042439021E-5,0.91722483919671094,1.8241620296492955E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6062800262794898E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4526232594856516E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5105296741541323E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF27","v":0.85960197664130533},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91624532255780822},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.8894925045377835},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92712846606671828},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90366555218253031},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9095888913480461},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88085190115456535},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92129934991828877},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.896067280158239},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95290485762583066},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93745847706913044},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95913051009669659},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94566718423492735},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94037102658636162},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92098737933852992},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9482080881521483},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93127765369719984},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92697932047887321},0.79683325618925349,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7780307214157125,4.1328703669677357E-2,6.6777774553780471E-4,0.91722483919671083,0.77803072141571206,5.361847453416068E-3,4.6944590289206729E-3,0.85983457948350461,0.77803072141571228,8.5245651082669863E-2,0.77360265376690296,9.4149050162901607E-2,4.2370792754146229E-2,3.870635592926741E-3,7.098674636668009E-4,5.1349176786032725E-5,1.0000000000000002]
[23,5.75,55.75,0.81333942513850421,0,9.8944433499445386E-2,8.7716141362050623E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$56*(365.2425/4))","v":169.56775982097506},{"$f":"DZ26*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1383.2295621067242},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7415195302313298},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.99564699553096681},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":162.90721303183335},75.533244906507917,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.423714469197261},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":25.282618274450936},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.1339551568042856},620.24837457851186,22.535193781840398,13.920721317510028,9.6538326107319108,2506.1733565808495,0.817006374387795,2047.5596076474103,3.0265374936432109E-4,0.15994695191802458,null,9.2620581552980323E-4,5.5539440445822322E-5,null,null,null,9.2188480200004237E-5,1.36530425047885E-2,4.2007410955506873E-4,0.1753966560179081,0.14330018601293432,8.7716141362050623E-2,0.76917458611809331,0,9.4874591942851999E-2,4.3412881838615101E-2,4.0147105360878845E-3,7.519571817957972E-4,5.5131020505497539E-5,1.0000000000000002,2.8871033827999109E-3,0.76098860998923823,5.0127336177681692E-3,2.7938722521579282E-4,6.75190307118521E-6,null,null,null,null,1.2327813650534849E-3,9.1229415614563977E-2,2.3554707073360549E-3,5.6924255898476623E-5,1.551655266775673E-4,4.2870648727947124E-2,3.8706758399041115E-4,5.2166341204969113E-5,3.8604613581847943E-3,9.967403150344629E-5,2.4088051946746229E-6,2.6876315787112971E-6,7.425651289187273E-4,6.7044212983586283E-6,7.2566785551421693E-7,5.4405352649983324E-5,0.91228385863794959,1.509449937532642E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6207826471631161E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4607063680567331E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5300639837646215E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF28","v":0.85370169718660982},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91144270180877274},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88292560261996733},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92292333062910348},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89789174133495442},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90442486293177404},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87380887713263988},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91677318253954243},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.8898664256130403},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95014699875654407},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93363520011753887},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95672888757616414},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94233014450609975},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9369038243898129},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91620301661351899},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94518318534858747},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92709143633942404},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92276154397669419},0.78776309619144036,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76917458611809331,4.3412881838615101E-2,7.519571817957972E-4,0.91228385863794936,0.76917458611809286,5.3282323598031148E-3,3.5279029378160959E-3,0.85394612507627332,0.76917458611809308,8.9881456319635705E-2,0.76508159805366571,9.5558370587592076E-2,4.4459194249557035E-2,4.1629578186163762E-3,7.9709817110898537E-4,5.932479982425706E-5,1.0000000000000002]
[24,6,56,0.80733635581015928,0,0.10061687291262003,9.2046771277220774E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$56*(365.2425/4))","v":167.8836257889578},{"$f":"DZ27*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1369.4914318035596},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7043590441874468},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.99097071815506077},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":161.28923104152071},76.638167714448329,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.314962478776096},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":26.505666061677502},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.1399061955421082},630.20112278235729,22.441831075154649,13.827792748510365,9.6138370397528234,2502.0429044926,0.81000995712551338,2026.6796657942459,1.8899252872785384E-4,0.15883709346700101,null,9.2452441353643039E-4,5.5228321640521055E-5,null,null,null,9.3628650361465235E-5,1.3866343573560314E-2,4.2669160756510027E-4,0.17439250256239269,0.14125966352357469,9.2046771277220774E-2,0.76098860998923812,0,9.6242149232332153E-2,4.5505506660498969E-2,4.311205101144867E-3,8.4223916042217354E-4,6.3518579143016568E-5,1.0000000000000002,1.7375023857581415E-3,0.75397712219083857,4.9891902003587566E-3,2.7807502102469086E-4,6.7201912579443566E-6,null,null,null,null,1.2505511294086211E-3,9.2544429990740293E-2,2.3894233291076954E-3,5.7744783075543023E-5,1.6264494796623517E-4,4.4937136366152437E-2,4.0572534638029419E-4,5.6018931947726189E-5,4.1455643067101061E-3,1.0703516211359679E-4,2.5867003734383698E-6,3.0103157721986337E-6,8.3171947270414045E-4,7.5093719458344696E-6,8.3606997819723974E-7,6.2682509164819323E-5,0.90795322872277939,9.1752031330739059E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6346342849974867E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4684266479565496E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5487214515589049E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF29","v":0.84780942314775298},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.90748675044353788},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87752704336981624},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91945728529623705},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.8931408294777331},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90017292042106423},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86802217256159753},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91304382134346918},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88476661708656856},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94787043270770033},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93048257513566957},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95474567961808054},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93957707675050739},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93404378748811989},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91226193500358854},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94268685640866667},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92364085569396581},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91928595000772684},0.77937929098388503,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76098860998923812,4.5505506660498969E-2,8.4223916042217354E-4,0.90795322872277917,0.76098860998923779,5.298872746055147E-3,2.8871033827999109E-3,0.84806325799975846,0.76098860998923801,9.3652053167636334E-2,0.75748286609003834,9.6887884711715597E-2,4.6555070688391896E-2,4.4634798642843778E-3,8.9049689761995542E-4,6.8148580313554357E-5,1.0000000000000002]
[25,6.25,56.25,0.80252051154194126,0,0.10222215340000702,9.5257335058051895E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$56*(365.2425/4))","v":166.26079671112493},{"$f":"DZ28*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1356.2533896363768},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6685512544557821},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.98632929331161745},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":159.73014597384108},77.696706313977614,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.211021386573453},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":27.735315780529728},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.14587849260696134},639.75498674380412,22.353982310480813,13.73981896485315,9.5762035817301907,2498.1131264436654,0.80307345353837845,2006.1683357826703,2.5368921923482103E-4,0.157607965847575,null,9.2289224694595481E-4,5.4919533863508929E-5,null,null,null,9.5002285969711842E-5,1.4069792476165304E-2,4.3300501872329335E-4,0.17343726662847755,0.13928286468358803,9.5257335058051895E-2,0.75397712219083868,0,9.7533620191099041E-2,4.7604634716284823E-2,4.6157546274238868E-3,9.387546348177372E-4,7.277858148409216E-5,1.0000000000000002,2.383482538174192E-3,0.74634435608687866,4.9658222532334151E-3,2.7677259675797994E-4,6.6887157944560065E-6,null,null,null,null,1.2673322432861342E-3,9.3786281348819944E-2,2.4214869401383808E-3,5.8519658854577517E-5,1.7014761299433644E-4,4.7010046011937076E-2,4.2444109135340971E-4,5.9976187236463465E-5,4.4384127368236491E-3,1.1459627487722696E-4,2.7694284865469803E-6,3.3552796120283608E-6,9.2702945500397894E-4,8.3699002017299301E-6,9.5795573288293223E-7,7.1820625751209231E-5,0.9047426649419481,1.2709292700153529E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6478938906607154E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4758169557530256E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5665814814401896E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF30","v":0.84192699777402835},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90509010305928239},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87426110370099386},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91735644753421208},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8902647793507219},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89759770276086359},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86452285776820315},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91078395276181456},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8816804539368851},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94648904757789809},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92857112333190894},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95354198625608066},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93790726542713065},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93230927983975909},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90987422142417707},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94117242179833571},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92154933471489286},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91717970774912594},0.77219835776448231,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75397712219083868,4.7604634716284823E-2,9.387546348177372E-4,0.9047426649419481,0.75397712219083823,5.2739854126413917E-3,1.7375023857581415E-3,0.84218580701957746,0.75397712219083846,9.7199960966569909E-2,0.75016073913885872,9.81428618965762E-2,4.8656470132559131E-2,4.7719084151249891E-3,9.9019018234947163E-4,7.7869267961789147E-5,1.0000000000000002]
[26,6.5,56.5,0.79709428736559329,0,0.10376312575931894,9.9142586875087924E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$56*(365.2425/4))","v":164.56899776051262},{"$f":"DZ29*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1342.4527336384517},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6312216416707588},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.98098211718486372},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":158.10480013955387},78.705041762572748,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.11111934410318},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":28.97050823359799},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.15186630019376127},648.906116733109,22.257069183237935,13.646669739661743,9.5346870490905111,2493.0218136429407,0.79619635055686699,1984.9348698811712,2.5716888802753714E-4,0.15638249342952948,null,9.2066955992445342E-4,5.4571873319897305E-5,null,null,null,9.6312261154940591E-5,1.4263814945184956E-2,4.3902708877866648E-4,0.17241405804591992,0.13727544380086126,9.9142586875087924E-2,0.74634435608687866,0,9.8752103602053359E-2,4.9708305548833438E-2,4.9280622028260931E-3,1.0416257298812058E-3,8.2959954439486148E-5,1,2.4130396306686853E-3,0.73871049077356299,4.9389010957840204E-3,2.7527213252969486E-4,6.6524543332408891E-6,null,null,null,null,1.2831649716477603E-3,9.495794941337786E-2,2.4517384745387253E-3,5.9250742489013513E-5,1.7766651473189165E-4,4.9087441694552203E-2,4.4319733954934073E-4,6.4034249055088053E-5,4.7387211440851704E-3,1.2234999829753061E-4,2.9568113883036118E-6,3.7229595947753993E-6,1.0286156753594876E-3,9.2870949269427401E-6,1.0919691251798234E-6,8.1867985314306322E-5,0.90085741312491208,1.2999174490700371E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6606126281737294E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4829058079701342E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5837129888020257E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF31","v":0.83605608995639102},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90178025518917948},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86975656261941714},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91445388698190555},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88629561106800148},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89404217829901811},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.85969822291650999},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90766238185678427},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87742267892783499},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94457860962367823},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92592949435685512},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95187690283761728},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93559881984501014},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92991162282682727},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90657661831403558},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93907835120486083},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91865957583617996},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91427015614863694},0.76438113191344847,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74634435608687866,4.9708305548833438E-2,1.0416257298812058E-3,0.90085741312491208,0.74634435608687821,5.2492835657858509E-3,2.383482538174192E-3,0.83632240349444109,0.74634435608687844,0.10111394702249961,0.74252742343022082,9.9324477055607624E-2,5.076137892522703E-2,5.0879419416414292E-3,1.096295701769112E-3,8.8535923034519415E-5,1.0000000000000002]
[27,6.75,56.75,0.79167590874884075,0,0.10523878408124819,0.10308530716991131,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$56*(365.2425/4))","v":162.87005441248613},{"$f":"DZ30*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1328.5937980376282},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5937343874656622},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.97531453431580373},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":156.47259053663069},79.665437290518454,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.014482679214108},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":30.210181720881451},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.15786512115119078},657.65922443101579,22.157951143664008,13.553104543405427,9.4922259559215814,2487.4159647942984,0.78937813950511604,1963.5117864646465,2.6698036047546924E-4,0.15514795989616964,null,9.1818625928260014E-4,5.4206866139398927E-5,null,null,null,9.7557862201337549E-5,1.4448305359738138E-2,4.4475420129069392E-4,0.17137795080529733,0.1352820079588849,0.10308530716991131,0.7387104907735631,0,9.9896850509161875E-2,5.1814452301620628E-2,5.2478216804567653E-3,1.1509656736570183E-3,9.4111891629552669E-5,1.0000000000000002,2.5065738786497361E-3,0.73101325431277864,4.9103668026994783E-3,2.7368175937678553E-4,6.6140200584913344E-6,null,null,null,null,1.2980395827094453E-3,9.6058714004017637E-2,2.4801593378256195E-3,5.9937584609172377E-5,1.8519426585818954E-4,5.1167282372807592E-2,4.6197566295484802E-4,6.8189139392426984E-5,5.0461951440686015E-3,1.3028873160355432E-4,3.1486653921824978E-6,4.1137604180411494E-6,1.136589947580617E-3,1.0261965658360214E-5,1.2387576712895012E-6,9.2873133958263173E-5,0.89691469283008907,1.3643907186735416E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6728351986556542E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.489718119001076E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6001761838304162E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF32","v":0.83019821603452082},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89840681653176413},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86517244768018353},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91149408043477398},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88225347634625229},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89041946219252799},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85479049767577919},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90448009593040091},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87308826523802119},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94262822831089532},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92323489310949058},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95017653688114945},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9332431671121898},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92746520836943092},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90321554814533767},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93694094533821137},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91571273886390114},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91130378947621882},0.75656278028865542,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7387104907735631,5.1814452301620628E-2,1.1509656736570183E-3,0.89691469283008873,0.73871049077356266,5.2208256826469556E-3,2.4130396306686853E-3,0.83047216365873111,0.73871049077356277,0.10511698186226087,0.73486187254317092,0.10043296565793949,5.2867787885815316E-2,5.4112720460739389E-3,1.2089221764205948E-3,1.0019782831917928E-4,1.0000000000000004]
[28,7,57,0.7862012564619727,0,0.10665008698341702,0.10714865655461045,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$56*(365.2425/4))","v":161.20447652916977},{"$f":"DZ31*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1315.0070373902815},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5569833435990161},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.96959059255771762},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":154.87243581768533},80.580563065710479,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.920383737621592},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":31.453337692085313},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.16387083821773782},666.02734293721585,22.061149242053016,13.462232606395437,9.4507570711363034,2481.730160863729,0.78261831606329801,1942.2474794186692,2.3447504226395866E-4,0.15398869924845576,null,9.156669437437975E-4,5.3839224765998149E-5,null,null,null,9.87401997106606E-5,1.4623428276913847E-2,4.501910620096303E-4,0.17036503999786365,0.13333080071918446,0.10714865655461045,0.73101325431277853,0,0.1009690808067171,5.3921123470009998E-2,5.5747224116911133E-3,1.2668786791841713E-3,1.0628376500880588E-4,1.0000000000000002,2.1725790235075921E-3,0.7236804757518881,4.8815487623642051E-3,2.7207557142837948E-4,6.5752035902961022E-6,null,null,null,null,1.311971927532262E-3,9.7089748145477925E-2,2.5067798165617052E-3,6.0580917145210037E-5,1.9272389134112228E-4,5.3247640916639187E-2,4.8075866202968527E-4,7.2436821742732205E-5,5.3605360235787569E-3,1.3840476225898058E-4,3.3448041106435176E-6,4.5280545581597737E-6,1.2510551830705835E-3,1.1295441555428041E-5,1.3989712347556897E-6,1.0488479377405019E-4,0.89285134344538974,1.1948067858843447E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6846008931272806E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4962757878935794E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.616023989577766E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF33","v":0.82435475800067703},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.8948789646841695},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86038604670181817},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90839718859235108},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87802988512021307},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8866321354978246},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.84966851910514352},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90115134250545081},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86856104255890609},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94058505491367883},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92041454311642257},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94839476421121593},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93077658896785354},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92490389203299606},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89970051003757401},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93470233521828749},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91262932555617426},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90820064877474171},0.74867952603676013,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73101325431277853,5.3921123470009998E-2,1.2668786791841713E-3,0.89285134344538952,0.73101325431277819,5.1906625821347557E-3,2.5065738786497361E-3,0.8246367236057629,0.7310132543127783,0.10902647589956876,0.72734686503233337,0.10147018885727961,5.4973809887319633E-2,5.7415866090175308E-3,1.3281693122568676E-3,1.1290440222446381E-4,1.0000000000000002]
[29,7.25,57.25,0.78109643200184697,0,0.10799927275362618,0.11090429524452708,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$56*(365.2425/4))","v":159.57452968364183},{"$f":"DZ32*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1301.7109328490812},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5210185000331147},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.96384224190217516},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":153.30651256508517},81.452167776171947,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.828136516436285},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":32.699034754570441},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.16987941027497383},674.02463602350338,21.966931054053433,13.374200585826319,9.4103950212404897,2476.0022169818208,0.77591638023031739,1921.1706776427752,2.4231368424074135E-4,0.15282363569993657,null,9.1313650767377709E-4,5.3470731773839984E-5,null,null,null,9.9861563744627679E-5,1.4789522929379259E-2,4.5534776416833765E-4,0.16937728888091716,0.13142261288170604,0.11090429524452708,0.7236804757518881,0,0.10197129690784211,5.6026496304629275E-2,5.9084508063439482E-3,1.389459945329564E-3,1.1952503944012175E-4,1.0000000000000002,2.246098806750709E-3,0.71630477035762541,4.852607831786304E-3,2.704625341305941E-4,6.5362215950511818E-6,null,null,null,null,1.3249945219690074E-3,9.8053458105676908E-2,2.5316620386643574E-3,6.118224153183167E-5,2.0024887634328731E-4,5.5326717343075399E-2,4.9953008521058705E-4,7.677322137821149E-5,5.6814422408777345E-3,1.4669030469677616E-4,3.5450393912257912E-6,4.9661822731767152E-6,1.3721053916488069E-3,1.2388371407580337E-5,1.5732609020381962E-6,1.1795177853808355E-4,0.88909570475547328,1.247856368369521E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6959444383723528E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.502598169794937E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6313031812960025E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF34","v":0.81852697882718539},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89180041601780624},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85621555176244502},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90569336663604061},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87434719237160818},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88332817500263883},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84520756368255034},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89824586104762461},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86461508413539756},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93879914412317711},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91795136888758078},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94683691237157963},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92862154937862229},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92266632969304641},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89663304179935788},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93274600365541671},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90993719443047394},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90549188560428806},0.74116953747620928,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7236804757518881,5.6026496304629275E-2,1.389459945329564E-3,0.88909570475547295,0.72368047575188765,5.1601995373828811E-3,2.1725790235075921E-3,0.81881563894751042,0.72368047575188788,0.11283162267933529,0.71999262305475675,0.10243868142265265,5.7077669110249814E-2,6.0785707977795761E-3,1.4541278208375734E-3,1.2670511438850571E-4,1.0000000000000002]
[30,7.5,57.5,0.77595240796984133,0,0.10928864191601532,0.11475895011414351,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$56*(365.2425/4))","v":157.94512478129698},{"$f":"DZ33*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1288.4192491472704},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4850656144656318},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.95787606627578714},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":151.74110996837896},82.280295977057079,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.737076795590006},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":33.946361407973455},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.17588658235309948},681.65932396315668,21.871379701790048,13.286260682272859,9.3694618582328957,2469.8744725461138,0.76927183628682816,1900.0048708935101,2.4129107432258119E-4,0.15167039777110092,null,9.1042691514240314E-4,5.3090672211912979E-5,null,null,null,1.0092429197485315E-4,1.4946935600295386E-2,4.602346266366703E-4,0.16838330095168472,0.12953253112314012,0.11475895011414351,0.71630477035762541,0,0.10290606593746322,5.8128841915870352E-2,6.2486907892152039E-3,1.5187956963455831E-3,1.3388518933688968E-4,1.0000000000000002,2.2300337530825401E-3,0.70897688224002431,4.8225702288345121E-3,2.6878837324738103E-4,6.495762436618674E-6,null,null,null,null,1.3371407227246339E-3,9.8952312378044111E-2,2.5548697386639924E-3,6.1743098030483858E-5,2.0776304149913133E-4,5.7402804356586887E-2,5.182745177843332E-4,8.119423128128916E-5,6.0086098646895021E-3,1.5513751165394023E-4,3.7491815904725927E-6,5.4284517442346976E-6,1.4998257206144147E-3,1.3541523986933566E-5,1.7622778853064665E-6,1.3212291145158321E-4,0.88524104988585672,1.2517124028650739E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7068966829654036E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5087024583130642E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6460553104819771E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF35","v":0.81271603547388716},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88859592611022953},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85188071042314628},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90287759449179017},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8705168084710716},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87989006160230354},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8405727351603054},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89522084830639592},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86051234621927297},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93693723347660618},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91538541847752386},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94521233975185703},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92637576020788026},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92033479100661453},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89343998489039644},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93070682577928199},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90713352066792574},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90267147768176481},0.73361558467687926,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71630477035762541,5.8128841915870352E-2,1.5187956963455831E-3,0.8852410498858565,0.71630477035762496,5.1296065875119489E-3,2.246098806750709E-3,0.81301169337175194,0.71630477035762519,0.11669061135325208,0.71264082629882486,0.10334047427217093,5.9177652192184307E-2,6.4219070160780713E-3,1.586879464306969E-3,1.4164940318293952E-4,1.0000000000000002]
[31,7.75,57.75,0.77085830794079102,0,0.11051941946684855,0.11862227259236066,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$56*(365.2425/4))","v":156.28533763725173},{"$f":"DZ34*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1274.8797257916985},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4484423434969718},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.95151666787005629},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":150.14651853102112},83.064394359764819,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.646544902175098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":35.194412391938819},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.18188800458730506},688.9337185150041,21.771018884109807,13.195988112077517,9.3264683724017718,2463.0259745133976,0.76268419275856636,1878.5109771151319,2.7696425108933182E-4,0.15045567122426665,null,9.0738629804789132E-4,5.2689368590749051E-5,null,null,null,1.0192971995057688E-4,1.5095864159732653E-2,4.6485740064195592E-4,0.1673553624223198,0.12763928949288428,0.11862227259236066,0.70897688224002442,0,0.10377488260687863,6.0226462468498262E-2,6.5951232429409387E-3,1.6549632322683549E-3,1.4941361702898936E-4,1.0000000000000002,2.585862434143116E-3,0.70132701041156276,4.7905528870253412E-3,2.6700387062487122E-4,6.4526366683300365E-6,null,null,null,null,1.3484299517771111E-3,9.9787748245580732E-2,2.5764400260607058E-3,6.2264383460079742E-5,2.1526031843707214E-4,5.9474225328143893E-2,5.3697682191729951E-4,8.5695704905123962E-5,6.3417320384571161E-3,1.6373846033905341E-4,3.9570392396448759E-6,5.9151392557062342E-6,1.6342925045150132E-3,1.4755588497635399E-5,1.9666724479231679E-6,1.4744694458106619E-4,0.88137772740763964,1.4668542342428814E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7174851584965121E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5146039983179344E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6603174608193195E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF36","v":0.80692299000649326},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88539252951618119},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84755374936443573},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90006141263694883},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86669076290289548},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87645415406879623},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83594829245579672},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89219618187896044},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8564157571034654},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9350729457191338},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91281828590560155},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94358525632612411},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92412808581200812},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91800154943302015},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89024791433717365},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92866546029302111},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90432936064309233},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89985118002435116},0.72611060474612066,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70897688224002442,6.0226462468498262E-2,1.6549632322683549E-3,0.88137772740763931,0.70897688224002398,5.0978543645185115E-3,2.2300337530825401E-3,0.80722558753946705,0.70897688224002409,0.12074383770284369,0.70515194632579359,0.10417659186974235,6.1272065846663865E-2,6.7712745617218816E-3,1.7264970985612106E-3,1.577865946736679E-4,1.0000000000000002]
[32,8,58,0.76544271060124636,0,0.11169188658542725,0.12286540281332671,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$56*(365.2425/4))","v":154.5908214207426},{"$f":"DZ35*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1261.0569040087175},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4110527741292085},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.94474958141015075},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":148.51856216384263},83.804509856241992,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.555885671164447},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":36.442288632215522},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.18787948063343074},695.84901448792982,21.665328891592601,13.103018303576457,9.2811919258680469,2455.4112071980644,0.75615296237999818,1856.6664581838638,2.8019757746641815E-4,0.14924449484835589,null,9.040009385168818E-4,5.2266082816969256E-5,null,null,null,1.0287830876791794E-4,1.5236376972115722E-2,4.6921784853640809E-4,0.16628943257657622,0.12574024705526707,0.12286540281332671,0.70132701041156276,0,0.10457830113260608,6.231766922482946E-2,6.9474258805028253E-3,1.7980309648540668E-3,1.6615957231834648E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.6132852434228413E-3,0.69368573047599347,4.7564829787705362E-3,2.6510496718086491E-4,6.4067461950431216E-6,null,null,null,null,1.3588694105043974E-3,0.10056029863125385,2.5963866605002201E-3,6.27464303476135E-5,2.2273467130182935E-4,6.1539312612638349E-2,5.5562194088928083E-4,9.0273454517023175E-5,6.6804988577505294E-3,1.7248514926704493E-4,4.168418968227646E-6,6.4264893236365678E-6,1.7755733006341588E-3,1.6031174896271595E-5,2.1870928455857317E-6,1.6397247947276075E-4,0.87713459718667364,1.4986595052141671E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7277345423598904E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5203165438791243E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6741228715316711E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF37","v":0.80114881916332947},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88165250555083141},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84251005988628824},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89677172773801417},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86222763142998193},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87244398056124328},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83056032982905348},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88866395756260297},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85163893809812952},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93289252372053511},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90981849655154334},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94168170653995953},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92150051359571528},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91527427098765513},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88652098285166026},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92627846173295947},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90105361937531847},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89655734689792488},0.71827585977948005,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70132701041156276,6.231766922482946E-2,1.7980309648540668E-3,0.8771345971866733,0.70132701041156231,5.0640093943185418E-3,2.585862434143116E-3,0.80145981708765945,0.70132701041156242,0.12501229099428438,0.69750637044377806,0.10494754137131523,6.3359236732574445E-2,7.1263499278426462E-3,1.8730447073776353E-3,1.7516582282780323E-4,1.0000000000000002]
[33,8.25,58.25,0.76003459316621413,0,0.11280622765854413,0.12715917917524203,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$56*(365.2425/4))","v":152.90066220922085},{"$f":"DZ36*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1247.2696239944498},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3737593422540364},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.93782289960848619},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":146.89479166041801},84.502658259434114,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.464467321014325},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":37.689123143395733},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.19385737290583088},702.4131921675563,21.558657765221501,13.010354174628134,9.2354951722322003,2447.4444654823396,0.74967766205827768,1834.7944449002714,2.8132744252949558E-4,0.14804091729803856,null,9.0048128768547284E-4,5.1834591870917124E-5,null,null,null,1.0377042983170155E-4,1.5368529117887402E-2,4.733173253303511E-4,0.16522017749317389,0.12386187638793628,0.12715917917524203,0.69368573047599347,0,0.1053167816100244,6.4400804240319423E-2,7.3052739751824662E-3,1.9480584499012034E-3,1.8417207333726001E-4,1.0000000000000002,2.6194240162273593E-3,0.68607517584252187,4.7216095639130247E-3,2.6316127989289422E-4,6.3597734382932869E-6,null,null,null,null,1.3684650772933043E-3,0.10127040595311954,2.6147210648636791E-3,6.3189514747891197E-5,2.3018017429839551E-4,6.3596428973490507E-2,5.7419509253051385E-4,9.4923260683321987E-5,7.024598072175329E-3,1.8136951638191625E-4,4.3831259418987032E-6,6.9627148112692132E-6,1.9237269209098843E-3,1.7368814180049793E-5,2.4241842846157639E-6,1.8174788905264425E-4,0.87284082082475833,1.5187852154365689E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7376670421855726E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5258524725307433E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6875014551930606E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF38","v":0.79539442263744708},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87784689584996944},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83738691999409864},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89342242004031791},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85769050061043839},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8683649392619226},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82509024563631395},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88506882412934096},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84678503103807301},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93066960306151369},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90676319606960831},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93974043623558801},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91882311566787811},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91249563560355973},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88272854990419358},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92384552632172923},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89771839747784543},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.8932045462284629},0.7104499143445312,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69368573047599347,6.4400804240319423E-2,1.9480584499012034E-3,0.872840820824758,0.69368573047599313,5.0279946921464444E-3,2.6132852434228413E-3,0.79571394441134458,0.69368573047599313,0.12932036888904117,0.68988045315925761,0.10565439856352848,6.5437557779283242E-2,7.4868082140372464E-3,2.0265774435965019E-3,1.9383595125592638E-4,1.0000000000000002]
[34,8.5,58.5,0.75465458359806081,0,0.11386385779909916,0.1314815586028403,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$56*(365.2425/4))","v":151.25811911664724},{"$f":"DZ37*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1233.8707670119622},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3375165619837825},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.93101443321469801},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":145.31676693579843},85.161929921639427,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.371703588799914},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":38.934111404666801},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.19981855906916091},708.64241013608887,21.455854285236217,12.921324017704876,9.1914552763614843,2439.5927912491729,0.74325781283751513,1813.2464022380288,2.4616010086665844E-4,0.14691709734790212,null,8.9706236546816106E-4,5.1410262778449273E-5,null,null,null,1.046075849999502E-4,1.5492543094558183E-2,4.7716235431471434E-4,0.16418604311088825,0.12203255930104477,0.1314815586028403,0.68607517584252187,0,0.10599201551703255,6.6474311318247103E-2,7.6683424528920276E-3,2.1050964372918007E-3,2.0349982917459275E-4,1.0000000000000002,2.2567009570993095E-3,0.6788635791959976,4.6873313221960531E-3,2.6125076487876415E-4,6.3136023501861358E-6,null,null,null,null,1.3772389308674339E-3,0.10191969670081094,2.6314852338154234E-3,6.3594651538750999E-5,2.3759126529696937E-4,6.5644037651099219E-2,5.9268240185091461E-4,9.9640899456707033E-5,7.3737170973139469E-3,1.9038349100345767E-4,4.6009651179160137E-6,7.523997107902495E-6,2.0788034813509328E-3,1.8768958832965425E-5,2.6785879035181397E-6,2.0082124127107461E-4,0.86851844139715972,1.3226802727489551E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7473027173596235E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5312229644723384E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7004802307996488E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF39","v":0.78966063028725197},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87400610895829189},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83222564880464744},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89004016503393157},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8531158093748199},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.864249687603308},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.81958226807534096},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8814394651237738},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84189310773102877},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92842174825373736},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90367666585723505},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93777675439941865},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91611711387905082},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90968768449379789},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87890091229671508},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92138590625538741},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89435025321571193},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88981951207213483},0.70265543674477704,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68607517584252187,6.6474311318247103E-2,2.1050964372918007E-3,0.86851844139715972,0.68607517584252153,4.9911306172442122E-3,2.6194240162273593E-3,0.78998871170719998,0.68607517584252153,0.13347224592170623,0.68246937751925973,0.10629952177001978,6.7505542484020256E-2,7.8523251029729135E-3,2.1871417048230958E-3,2.1384549719827438E-4,1.0000000000000004]
[35,8.75,58.75,0.74966953981814533,0,0.11486752694128274,0.13546293324057215,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$56*(365.2425/4))","v":149.54046920012374},{"$f":"DZ38*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1219.8592347230776},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2996165465825182},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.92357397428967647},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":143.6665855501351},85.77836270164488,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.277009109824679},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":40.17645012784282},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.20575845880200838},714.53197073733088,21.343192181237335,12.82639082494644,9.1431920528850341,2430.5718061887223,0.73689293986334925,1791.0712038113784,3.5644624814739132E-4,0.14558243533205545,null,8.9310295938727243E-4,5.0951691546719426E-5,null,null,null,1.0539249472544001E-4,1.5608821870183937E-2,4.8076503576109701E-4,0.16307791563180735,0.12017096467670975,0.13546293324057215,0.6788635791959976,0,0.10660702802300699,6.8536773649793409E-2,8.0363077530537994E-3,2.2691869723543904E-3,2.2419116522195604E-4,1.0000000000000002,3.3730141346414006E-3,0.67057526778903376,4.6498712196170371E-3,2.5916290725178933E-4,6.2631454536230231E-6,null,null,null,null,1.3852302796691955E-3,0.10251107981368371,2.6467542738481931E-3,6.3963655805899166E-5,2.4496288036543441E-4,6.7680739532790399E-2,6.1107123663756927E-4,1.0442216655611109E-4,7.7275448041083713E-3,1.9951904002768166E-4,4.8217423616356539E-6,8.1104864911791254E-6,2.2408445021336616E-3,2.0231983729549822E-5,2.9509397903423073E-6,2.2124022543161374E-4,0.86453706675942821,1.9996795310549875E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7566597496332217E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5364381533942251E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7130836882667175E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF40","v":0.78394820844730395},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87067425667329135},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8277558117230166},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88710446016746358},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84915087555893998},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86068095994280225},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81481447107582694},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87829021246380135},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83765499360646556},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92646816076867555},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90099668134478483},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93606961741812522},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91376652403129777},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90724883802117162},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87558034493244408},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91924877106948577},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89142670319278816},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88688200469027811},0.69526955868109697,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6788635791959976,6.8536773649793409E-2,2.2691869723543904E-3,0.86453706675942787,0.67886357919599727,4.9548956894250032E-3,2.2567009570993095E-3,0.78428334325756111,0.67886357919599727,0.13802227868432898,0.67471942349251568,0.10688398952815387,6.9561715181841885E-2,8.2225752975296305E-3,2.3547752572578668E-3,2.3524255837237764E-4,1.0000000000000004]
[36,9,59,0.74360228804508555,0,0.11581608782682901,0.14058162412808581,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$56*(365.2425/4))","v":147.77087604088283},{"$f":"DZ39*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1205.4239813863105},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2605704014140389},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.91565726133247882},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":141.96650122940991},86.352344133024559,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.179779489122446},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":41.415309909751997},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.21167327239046141},720.07932715378058,21.223204208594513,12.727324510582813,9.0917905067342151,2420.6183395033313,0.73058257234782431,1768.4615731466629,3.0132028476809566E-4,0.1443681453081177,null,8.8873508111665493E-4,5.0467561739187728E-5,null,null,null,1.0612429597828132E-4,1.5717237704306927E-2,4.8412109968376846E-4,0.16191615133571058,0.11829311834750304,0.14058162412808581,0.67057526778903376,0,0.10716095103330074,7.0586656713890389E-2,8.4088428420054633E-3,2.4403635421613432E-3,2.4629395152279921E-4,1.0000000000000004,2.8071632729175107E-3,0.6628949403037192,4.6100133449276225E-3,2.5694140859225503E-4,6.2094588771864711E-6,null,null,null,null,1.3924278438513509E-3,0.10304372055015189,2.6605066326003896E-3,6.4296006697115731E-5,2.5228953484671135E-4,6.9705019263883991E-2,6.2934791515968311E-4,1.092628125719041E-4,8.0857667238553518E-3,2.0876804412362591E-4,5.0452614545812119E-6,8.7223026499794819E-6,2.4098830520721121E-3,2.1758187439251688E-5,3.241870039569645E-6,2.4305208148322956E-4,0.85941837587191439,1.6841437013008109E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7657546722258938E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5415072541693235E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7253340970193368E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF41","v":0.77825786547861775},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86565994012228065},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82104208325415851},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88268346965059674},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84319007709415383},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8553123012916195},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80765723966306358},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87354927198468979},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83128660733277193},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92352175116154256},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89695909783876737},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93349398596017197},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91022341305550636},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90357322829468711},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87058279716076004},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91602640721744621},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88702385356010383},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88245936924002422},0.68678094507634868,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67057526778903376,7.0586656713890389E-2,2.4403635421613432E-3,0.85941837587191416,0.67057526778903342,4.9152972723224501E-3,3.3730141346414006E-3,0.77860475643101867,0.67057526778903342,0.14286817794652432,0.66673510404637648,0.10740734246419012,7.1604562009483508E-2,8.5972314732973999E-3,2.5295073191785407E-3,2.5807474094993081E-4,1.0000000000000002]
[37,9.25,59.25,0.73813605870499155,0,0.11670920953004589,0.14515473176496285,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$56*(365.2425/4))","v":146.14340587403746},{"$f":"DZ40*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1192.1480800675454},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2246602058641911},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.90847120384476254},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":140.4029573726464},86.892969532773506,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.079487760561747},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":42.649967601782386},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.21756150451470466},725.31627620285394,21.117606382209825,12.639144991984775,9.0465535431720756,2411.7871422437915,0.72432624353456787,1746.9207209464159,2.3938456598153235E-4,0.14328667097436631,null,8.8498339572845336E-4,5.0024407037763738E-5,null,null,null,1.0680287888378815E-4,1.5817774396022357E-2,4.8722971859652668E-4,0.16087287033661674,0.11652444185754521,0.14515473176496285,0.6628949403037192,0,0.1076537338950795,7.2622467305076641E-2,8.7856201045893364E-3,2.6186510961957381E-3,2.6985553037706247E-4,1.0000000000000004,2.1708874292024347E-3,0.65588913314469655,4.5738340644099528E-3,2.5492493822600493E-4,6.1607271842884804E-6,null,null,null,null,1.3988309652411589E-3,0.10351757020351353,2.6727410525038374E-3,6.4591673820966694E-5,2.5956589175320455E-4,7.171540228926862E-2,6.4749912405481899E-4,1.1415858053862217E-4,8.4480678286979072E-3,2.1812236952342484E-4,5.2713258293821188E-6,9.3595347582887535E-6,2.5859437690267471E-3,2.3347792410702131E-5,3.5520017992020897E-6,2.6630352857786037E-4,0.8548452682350377,1.3169148124444474E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7746025648586414E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5464386715558537E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7372517686922959E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF42","v":0.77259025667240322},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86145814714974878},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81542851392454863},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87897619751406508},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83820100620479998},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85081557924146334},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80167658505125483},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86957522730124437},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82595927662841295},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92104688039296989},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8935717610980799},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93132969736468252},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90724925391397049},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90048834327344596},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86639485618947987},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91332055895246789},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88333164149004628},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87875170903702537},0.67891500843622843,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6628949403037192,7.2622467305076641E-2,2.6186510961957381E-3,0.85484526823503715,0.66289494030371876,4.8731642123970636E-3,2.8071632729175107E-3,0.77294652682295106,0.66289494030371887,0.1471329089666093,0.65939203672420788,0.10787256908150149,7.3632767792537551E-2,8.9759697291736593E-3,2.7113586173729549E-3,2.8238908859750354E-4,1.0000000000000004]
[38,9.5,59.5,0.73333626756324521,0,0.11755264626849943,0.14911108616825575,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$56*(365.2425/4))","v":144.5205577699187},{"$f":"DZ41*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1178.9098826956167},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1888519963167528},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.90117058787865689},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":138.84385402602499},87.397601722808517,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.97566113041584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":43.879774395392374},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.22341957254366313},730.25338744987334,21.011095373027622,12.551174563723301,9.0009253820034001,2402.6573566655438,0.71812349066426595,1725.4046878388385,3.0577071943153525E-4,0.14208113150287086,null,8.8112684866949566E-4,4.9575618362109725E-5,null,null,null,1.0743369695189886E-4,1.5911239670098849E-2,4.9011551178326427E-4,0.15982639356816802,0.1147750876494536,0.14911108616825575,0.65588913314469655,0,0.10809140426792349,7.4643068279998462E-2,9.1663193537579821E-3,2.8040661385501718E-3,2.9492264681794462E-4,1.0000000000000004,2.8425528722309129E-3,0.64825051470998163,4.5370780221098434E-3,2.528763217522027E-4,6.1112186219321925E-6,null,null,null,null,1.4045179660348284E-3,0.10393842484466358,2.6836071834836031E-3,6.4854273741480302E-5,2.6678788672797896E-4,7.3710765668673892E-2,6.6551472459659147E-4,1.1910531001017189E-4,8.8141402334939046E-3,2.2757406687841025E-4,5.4997433754948599E-6,1.0022241804732251E-5,2.7690429509516839E-3,2.5000945793755672E-5,3.8819503556552798E-6,2.9104069646228932E-4,0.85088891383174436,1.7437306711535094E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7832172206388263E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5512400932114626E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7488552819157514E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF43","v":0.76694598860105923},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.8581860670207786},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81106480066879005},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87608752724584615},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83431954482321324},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84731509330006038},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79702988681995635},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86647965851038933},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8218164784705505},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91911586196340067},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89093138095811164},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92964046552930235},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90492988427016396},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89808294041639758},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86313343645286633},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91120983733770444},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88045460925039709},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87586336342213544},0.67173989313923843,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65588913314469655,7.4643068279998462E-2,2.8040661385501718E-3,0.85088891383174425,0.6558891331446961,4.8349197298202459E-3,2.1708874292024347E-3,0.76730892999513389,0.65588913314469621,0.15143452028183788,0.65206982392733903,0.10828345356734845,7.5645158726954084E-2,9.358469902105945E-3,2.9003415781901332E-3,3.0823201622474222E-4,1.0000000000000002]
[39,9.75,59.75,0.72789438090172143,0,0.11834766470285886,0.15375795439542006,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$56*(365.2425/4))","v":142.85263918667033},{"$f":"DZ42*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1165.3040280569041},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.152049304810725},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.89345703165591495},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":137.24145054880816},87.864764996530525,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.867802402055823},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":45.104047994262345},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.22924397824705817},734.88979337829653,20.898101357641515,12.459540555249561,8.9525199712884085,2392.7094387624215,0.71197385494043408,1703.5465628680438,2.8812872210035278E-4,0.14091988266001457,null,8.7691103897021873E-4,4.9104816217154062E-5,null,null,null,1.0801808089501715E-4,1.5997830670901478E-2,4.9278426231197305E-4,0.15873266025141075,0.11301350402414713,0.15375795439542006,0.64825051470998163,0,0.10847550286677342,7.6647249173909707E-2,9.5506204504539095E-3,2.9966170178300942E-3,3.2154138563153983E-4,1.0000000000000004,2.6575051278315207E-3,0.64083799587140411,4.498242970365763E-3,2.5071183064311373E-4,6.0589097371729758E-6,null,null,null,null,1.4095088659724069E-3,0.10430776599273997,2.6931432771815328E-3,6.5084730879513109E-5,2.7395119335012175E-4,7.5689914056231683E-2,6.833839243279013E-4,1.2409884116403158E-4,9.1836760992473378E-3,2.3711518803137011E-4,5.7303220111696382E-6,1.0710453628742572E-5,2.9591888421770943E-3,2.6717722024257276E-5,4.2323223047729003E-6,3.1730906332676695E-4,0.84624204560457994,1.6492486879363E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7916112895511026E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.555918569668616E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7601616755903816E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF44","v":0.76132562299416917},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85387166272745119},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80532144403127415},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87227639407823454},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82920660885094988},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84270122527479385},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79091725331349783},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86239685820427225},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81636174385036187},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91656466101664835},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88744647994270109},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92740797054889834},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90186724703667021},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89490712423319885},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85883291815512552},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90842191470689859},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87665870056869544},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87205349915073416},0.6639166735251778,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64825051470998163,7.6647249173909707E-2,2.9966170178300942E-3,0.84624204560457994,0.64825051470998118,4.7960655624839782E-3,2.8425528722309129E-3,0.7616981281858527,0.6482505147099813,0.15599795779754586,0.64454425529069292,0.10864075591493957,7.7640509168983018E-2,9.7444120573229164E-3,3.0964605240192795E-3,3.3564924649686685E-4,1.0000000000000004]
[40,10,60,0.72266806906566894,0,0.11909396973465984,0.15823796119967165,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$56*(365.2425/4))","v":141.26398180636897},{"$f":"DZ43*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1152.3447375950152},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1169955149775688},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.88611251014834858},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":135.71519492945822},88.037927747198253,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.753519313177293},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":46.319505528656364},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.23496612016299043},736.98944715042092,20.783221364697841,12.373779016970177,8.9033066282421203,2380.7226952254946,0.70587688149548244,1680.4971118112919,2.4458738691334814E-4,0.13985404074698959,null,8.7299757347268777E-4,4.8655003973053739E-5,null,null,null,1.612884576871542E-4,1.5973400397360588E-2,4.9363966518026529E-4,0.1576486092315767,0.11128050865648528,0.15823796119967165,0.64083799587140422,0,0.10880600896310572,7.863376916405633E-2,9.938203664191925E-3,3.1963040302084647E-3,3.4975710736219386E-4,1.0000000000000007,2.2074470673487377E-3,0.63391462292767642,4.4612658790546345E-3,2.4865089389168772E-4,6.0091034327840607E-6,null,null,null,null,2.1005777731039079E-3,0.10394771292069481,2.6926455665156434E-3,6.5072702791360606E-5,2.8105137669368502E-4,7.7651622127241832E-2,7.01095660120819E-4,1.9186412515746315E-4,9.4944530295483082E-3,2.4594285086396096E-4,5.9436586221930003E-6,1.1424171288895683E-5,3.1563817351766953E-3,2.8498123742873631E-5,6.8399361686333166E-6,3.4291717119356056E-4,0.84176203880032885,1.3853472366782582E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7997964023927114E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5604805834105579E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7711866158220673E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF45","v":0.75572968020431697},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.84980999885526565},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79992539788379791},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86868614328888383},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82439837438534769},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83835941578843598},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78517757061528071},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85855204518451045},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81123463707025223},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91415762236196252},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88416214645414748},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92530085936003215},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89897938834676239},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89191298939347274},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85478414903292543},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.9057922595394079},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87308265606028657},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86846531876306199},0.65632501761734907,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64083799587140422,7.863376916405633E-2,3.1963040302084647E-3,0.8417620388003284,0.64083799587140378,4.7550137107460503E-3,2.6575051278315207E-3,0.75611095939726536,0.64083799587140378,0.16063756342455232,0.63737630939954038,0.10860749388142758,7.9613343875852755E-2,1.0102417080042598E-2,3.2993143081245604E-3,3.6355803046041055E-4,1.0000000000000004]
[41,10.25,60.25,0.7179098661013662,0,0.11905296824920134,0.16303716564943294,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$56*(365.2425/4))","v":139.63950533327943},{"$f":"DZ44*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1139.0932569898771},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0811513754024342},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.87841890218301522},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":134.15452717548069},87.931399777355935,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.628664530072768},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":47.520455667699842},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.24056234289576353},736.63938017270664,20.65373908970097,12.284795015911266,8.8478378259332686,2365.5936941984992,0.69983211935707046,1655.5184485486573,3.2851916117335433E-4,0.13862687995941542,null,8.6876226320533505E-4,4.818673243504871E-5,null,null,null,1.6101974759608677E-4,1.5946835325988399E-2,4.9280844070638031E-4,0.15647301163051999,0.10950483935157033,0.16303716564943294,0.63391462292767642,0,0.10840897879974944,8.0592918587649165E-2,1.0266630495893273E-2,3.4023245860406561E-3,3.7735895355862719E-4,1.0000000000000004,3.0607667053175877E-3,0.6261788760323016,4.4225312597941319E-3,2.4649200043750085E-4,5.9569298255891467E-6,null,null,null,null,2.0929128220194431E-3,0.10356841054728076,2.6828201761780867E-3,6.4835254271141033E-5,2.880537326598683E-4,7.9586301493993761E-2,7.1856336099553422E-4,1.9820463988948236E-4,9.8082152779984007E-3,2.5407049988567334E-4,6.1400781197159434E-6,1.2160526183992112E-5,3.3598290647654477E-3,3.0334995091216063E-5,7.3797246737015786E-6,3.699792288849256E-4,0.8369628343505674,1.9432241558199004E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8077832782779359E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5649321087894573E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.781944540725053E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF46","v":0.75015864231707574},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84641244629024326},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79541975698442702},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86568114505632998},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82038019548129282},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83472885154175303},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78038746790038327},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85533499924826095},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80695189167881121},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.9121401858614353},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88141214318424044},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92353422726138945},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89656024323568539},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88940514989777653},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85139724977132258},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90358878529837783},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8700894466008996},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86546270626680977},0.64923432870917208,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63391462292767642,8.0592918587649165E-2,3.4023245860406561E-3,0.83696283435056706,0.63391462292767575,4.7159258763791066E-3,2.2074470673487377E-3,0.75054673995052879,0.63391462292767597,0.16586690472480498,0.63004674947998895,0.10819996030341217,8.1554266129129249E-2,1.0432100659491969E-2,3.5081120753458882E-3,3.9190662782724237E-4,1.0000000000000004]
[42,10.5,60.5,0.71230838926756201,0,0.11899496693226143,0.16869664380017702,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$56*(365.2425/4))","v":137.99878556394526},{"$f":"DZ45*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1125.7092735576962},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0449488268337581},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.87051045987143627},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":132.57825415476816},87.810565188823517,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.491203605716194},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":48.704106566803297},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.24607466628184896},736.18079786813053,20.521247364890797,12.194020029518484,8.7910798079633832,2350.1408676612427,0.69383912141474968,1630.6196748189741,2.6804495170192847E-4,0.13752566013108439,null,8.6430491709003627E-4,4.7707415751583763E-5,null,null,null,1.607279001042478E-4,1.5917981300027639E-2,4.9190024729145031E-4,0.15527632686305126,0.10773679020716898,0.16869664380017702,0.6261788760323016,0,0.1079909418070749,8.2515613670609347E-2,1.0597570823090667E-2,3.6138995646511213E-3,4.064543020958576E-4,1.0000000000000004,2.4370597438044296E-3,0.61910892514166171,4.3827150249062929E-3,2.442728225932159E-4,5.9032993358959945E-6,null,null,null,null,2.0848423190801698E-3,0.10316903932027897,2.672474925344134E-3,6.4585242371620582E-5,2.9492579418982927E-4,8.1484981840047627E-2,7.3570603637189403E-4,2.0459367944859627E-4,1.0124378791881722E-2,2.6226035091781125E-4,6.3380008425381162E-6,1.2916733595191588E-5,3.5687614415966084E-3,3.2221389459321166E-5,7.948720478532238E-6,3.9850558161732538E-4,0.83130335619982343,1.5656370687317844E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8155818182648874E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5692786642097689E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7924487865325739E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF47","v":0.7446129559509842},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84166844565868004},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78914093247743189},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86148254127657986},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81477554177727618},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.82966152982738239},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77371600618101988},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85084168035499697},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80098113577705776},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90931715401778734},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87756820381369138},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92106126422377887},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89317706693620558},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88589844459826195},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84666792056690221},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90050626591163674},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86590715829100739},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86126843244162665},0.64131163334763019,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6261788760323016,8.2515613670609347E-2,3.6138995646511213E-3,0.83130335619982298,0.62617887603230105,4.6749801900572222E-3,3.0607667053175877E-3,0.74501162368396323,0.62617887603230116,0.17121778729547538,0.6226439005869816,0.10777134807613008,8.3458671629297168E-2,1.07640720965259E-2,3.7224606785827702E-3,4.2175963700752112E-4,1.0000000000000002]
[43,10.75,60.75,0.70734167652216107,0,0.1189193926870656,0.17373893079077377,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$56*(365.2425/4))","v":136.14658155776189},{"$f":"DZ46*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1110.6001317072039},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0040798699611524},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.86114223936668832},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":130.79880390471891},87.665367788789212,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.341009034612206},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":49.870283251871619},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.25150018457687073},735.57538177994593,20.363834685321368,12.086315470766358,8.7236459232548054,2332.2880773981506,0.68789744438689293,1604.3750080162076,5.2452281035607524E-4,0.13591782433099403,null,8.5857529656704022E-4,4.7148926937875126E-5,null,null,null,1.6041223464948213E-4,1.5886770948129389E-2,4.9091287763913219E-4,0.15388616742527306,0.10585790129833887,0.17373893079077377,0.61910892514166171,0,0.10755175434518528,8.4401729587984975E-2,1.0930573369961134E-2,3.8310217925144195E-3,4.3706497191918465E-4,1.0000000000000004,5.0611272524215727E-3,0.60946476478298983,4.3355493185127615E-3,2.4164401826419222E-4,5.8397694733227476E-6,null,null,null,null,2.0763634912152121E-3,0.10274946201345624,2.6616062593265489E-3,6.4322581187283546E-5,3.0166711513651229E-4,8.334753989953303E-2,7.5252257331543022E-4,2.1102253163248879E-4,1.0442512445287653E-2,2.7050123614110095E-4,6.5371568998898364E-6,1.3692767883010945E-5,3.7831717817430966E-3,3.4157242888312123E-5,8.5473502797955675E-6,4.2851762163938906E-4,0.82626106920922682,3.2956793748443958E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.823201187207177E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5735253577486717E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.802711697846988E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4386761259266669E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF48","v":0.73909303478632682},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83786463584153803},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78411694525176157},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85811373113056089},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8102866556054249},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82560019522700512},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.7683810352954219},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84723772059462155},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79620149797431328},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90704844649783489},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87448259528899219},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91907313565856075},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89045987494779799},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88308247260754102},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84287570215620422},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89802973340920744},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86255130716261141},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.85790393675106469},0.63407082416848137,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61910892514166171,8.4401729587984975E-2,3.8310217925144195E-3,0.82626106920922626,0.61910892514166116,4.632891146835405E-3,2.4370597438044296E-3,0.73949952819852427,0.61910892514166127,0.17757514104505806,0.61428684496232577,0.10731838283857714,8.5326259882554378E-2,1.1097885369612412E-2,3.9423474051993087E-3,4.5313849667338781E-4,1.0000000000000004]
[44,11,61,0.69976922797799779,0,0.11881942072266029,0.18141135129934238,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$56*(365.2425/4))","v":134.17984340676409},{"$f":"DZ47*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1094.5566907001667},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9606837125160208},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.85094638217140472},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":128.9093183605288},87.496027689188935,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.11733544516472},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":50.935625657562362},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.25644710848141461},734.79280034265389,20.18849508794953,11.966632615928033,8.6485323413860371,2312.8593788504618,0.68200664878790584,1577.385474087481,4.0899218315750902E-4,0.13454887272586188,null,8.5188571026004406E-4,4.6546075233132913E-5,null,null,null,1.6006365375539151E-4,1.5852303348959186E-2,4.8981826543057535E-4,0.15235848196265772,0.10390949769776479,0.18141135129934238,0.60946476478298983,0,0.107085011331969,8.6250790177123768E-2,1.1265197369263692E-2,4.0536730178841983E-3,4.6921202142759098E-4,1.0000000000000004,3.5747256744966538E-3,0.60136126875807627,4.2842167514943619E-3,2.3878297186594779E-4,5.7706270565633948E-6,null,null,null,null,2.0673526837363156E-3,0.10230355953795971,2.6500556701889114E-3,6.4043440084063182E-5,5.9366106213892995E-4,8.4889400967728165E-2,7.677281472566695E-4,2.1748268711453055E-4,1.0762195151668987E-2,2.7878224779439382E-4,6.7372826857814519E-6,2.7901284433673869E-5,3.9896895263285539E-3,3.608220712197037E-5,9.1760259007306737E-6,4.600359955268603E-4,0.81858864870065806,2.3618778900323378E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8306498855707293E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5776769271835319E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.812744724373459E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF49","v":0.73359926185576052},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.82991088612352781},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77364203170133128},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85106287721355156},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8009148920055581},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81711293580492583},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75726690790056028},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83969852496242248},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78622983771969035},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90228960952048098},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86802050840185574},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91490065714311142},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88476514980791543},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87718197709995682},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83494569098755334},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89283702575341328},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85552719381889297},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85086453531094397},0.62419359504335314,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60946476478298983,8.6250790177123768E-2,4.0536730178841983E-3,0.81858864870065762,0.60946476478298939,4.5830331062502762E-3,5.0611272524215727E-3,0.73402528823499147,0.60946476478298939,0.18465650100825279,0.60541301677053305,0.10683639381071153,8.7014514893453396E-2,1.1432467367664987E-2,4.1610723960035728E-3,4.8603375338110156E-4,1.0000000000000004]
[45,11.25,61.25,0.69340798014198224,0,0.11869036914085497,0.18790165071716319,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$56*(365.2425/4))","v":132.2919864209596},{"$f":"DZ48*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1079.1567137555433},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9190280711952385},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.84113023594448988},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":127.09561556416715},87.308729935877679,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.819622224486359},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":51.899364462268032},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.26091680003625645},733.83906287518823,20.01676463938708,11.849939509054966,8.57496487972419,2293.8738393738327,0.67616629889572033,1551.0401841031205,4.9556043032181641E-4,0.13301412630343901,null,8.4525612360423347E-4,4.5964970947468154E-5,null,null,null,1.5967599120783228E-4,1.5813967768502524E-2,4.8859758320560318E-4,0.15086314917122848,0.10200857721486252,0.18790165071716319,0.60136126875807627,0,0.10658777628945407,8.7778239609783024E-2,1.1599737366066282E-2,4.2684717741229474E-3,5.028554853346122E-4,1.0000000000000002,4.4558158605161532E-3,0.59242892446616335,4.2347958961013888E-3,2.3602847567506878E-4,5.7040596203593976E-6,null,null,null,null,2.0577532058373565E-3,0.10182852653246663,2.6377504882830289E-3,6.3746062867056771E-5,6.0417444121283555E-4,8.6392741019229877E-2,7.8132414934030923E-4,2.2394122086826887E-4,1.1081797606345156E-2,2.8706118061986024E-4,6.9373582329981444E-6,2.9379736486263161E-5,4.2010978822204252E-3,3.7994155416259156E-5,9.8339657703483697E-6,4.9302151956426385E-4,0.81209834928283742,2.9860516812189153E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8379358126589427E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5817377752307634E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8225585060811017E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF50","v":0.72813199162503905},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82425493731338029},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.76621825014976386},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84604343425578077},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79426256881313062},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81108172575812976},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74939768477643454},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8343346048881225},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77915758561311554},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89889312318161219},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86341690926476578},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91192085131634359},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8807047304126735},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87297588207649579},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82930620911028885},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88913259070325823},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85052646997431336},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84585524370065501},0.61589426322224072,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60136126875807627,8.7778239609783024E-2,4.2684717741229474E-3,0.81209834928283686,0.60136126875807594,4.5287703504168731E-3,3.5747256744966538E-3,0.72857094180858495,0.60136126875807583,0.19159209993250881,0.59689509661211981,0.10632554935901105,8.8522379796485501E-2,1.1766154622119582E-2,4.3783154184816164E-3,5.2040425927406665E-4,1.0000000000000004]
[46,11.5,61.5,0.68618360351219165,0,0.11853384733995441,0.19528254914785442,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$56*(365.2425/4))","v":130.43940905941474},{"$f":"DZ49*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1064.0445263014894},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8781508762213672},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.83143849504165968},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":125.31580662399024},87.102624729566315,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.507925037764153},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":52.843913256401144},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.2652928133178033},732.72390351033903,19.847464288254251,11.735390837650449,8.5024384454455788,2275.0382842748959,0.67037596271956501,1525.1309800446506,3.8964656984511234E-4,0.13169850804692065,null,8.3869146765417713E-4,4.5391618594252502E-5,null,null,null,1.5925156699800298E-4,1.577199387963972E-2,4.8725808015771062E-4,0.14939074122980961,0.10014796197332303,0.19528254914785442,0.59242892446616335,0,0.106063322428568,8.9266519983187992E-2,1.1932571878172881E-2,4.4881590628402853E-3,5.379530332135211E-4,1.0000000000000004,3.360187477921924E-3,0.58464378838580244,4.1860013779073096E-3,2.3330888870247104E-4,5.6383358292359657E-6,null,null,null,null,2.0476282491948489E-3,0.10132749005579537,2.6247717164595377E-3,6.3432407118238764E-5,6.1441822107179925E-4,8.7857530258968156E-2,7.9457150314803928E-4,2.3036682902094062E-4,1.1399770727905819E-2,2.9529790745092265E-4,7.1364137951993477E-6,3.0891836130689933E-5,4.4173176096123888E-3,3.9949617097206593E-5,1.0520342064393731E-5,5.2743269114912739E-4,0.80471745085214574,2.2837919454665401E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8450663224567508E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5857120006707952E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8321629484221599E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF51","v":0.72269155188809953},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81715668700393318},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75693088180789792},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83973741598087015},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78592804679488659},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80351740313169973},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.73956200809462391},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82759957431713305},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77030391612735449},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8946156854482572},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85762940878813998},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90816600535671177},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87559594825390163},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86768505056075973},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82222813427562014},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88446937109059098},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84424359213159539},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83956433545581222},0.60674605250046187,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59242892446616335,8.9266519983187992E-2,4.4881590628402853E-3,0.80471745085214552,0.59242892446616291,4.4765284313968172E-3,4.4558158605161532E-3,0.72314746559763565,0.59242892446616291,0.19842955562555672,0.5885363564259829,0.10578840693113534,8.9991065423659075E-2,1.2097992426087107E-2,4.6003872899517987E-3,5.5623587762752727E-4,1.0000000000000004]
[47,11.75,61.75,0.68007201476699597,0,0.11835142312974553,0.20157656210325903,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$56*(365.2425/4))","v":128.64524114658957},{"$f":"DZ50*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1049.4088072295192},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8385624881136451},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.82201217812562943},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":123.5921128351587},86.879867197308059,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.182203303172535},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":53.769216350062358},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.2695753350971572},731.46059155967339,19.683222367220438,11.624777691531358,8.4320789877601872,2256.6082686693326,0.66463521196801245,1499.8213149758114,4.5553195084413684E-4,0.13025785698610995,null,8.3230988154664508E-4,4.4833692374063548E-5,null,null,null,1.5879263515106243E-4,1.5726604917578154E-2,4.858065720303682E-4,0.14796173663563439,9.8340580191980095E-2,0.20157656210325903,0.58464378838580255,0,0.10551349143370267,9.0715610864130158E-2,1.2263412974001332E-2,4.7126155170633113E-3,5.7451872204153332E-4,1.0000000000000007,4.030481660081419E-3,0.5762385253552692,4.1385431764475421E-3,2.3066378201406094E-4,5.5744119903442833E-6,null,null,null,null,2.0370133688423367E-3,0.10080220955930606,2.6111649312758351E-3,6.310357427844146E-5,6.2439226107478731E-4,8.9283748576253832E-2,8.0747002680153432E-4,2.3675395284755054E-4,1.1715839441199079E-2,3.0348530278315774E-4,7.3342771715438736E-6,3.2436761768406837E-5,4.6382312256291686E-3,4.1947529665735733E-5,1.1235429684576705E-5,5.632832923569566E-4,0.79842343789674164,2.7775784299751027E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8520482731061798E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5896034259235219E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.841567288973121E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF52","v":0.71727824549742736},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81176702971289505},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74990108493908503},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83494435759905528},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77961030202960868},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79777751472510583},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73212386516225125},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82248325127165056},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76359785511446809},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89135671259571392},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85322752744694164},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90530356783089094},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87170717382207641},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86365863063143233},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81685342862339738},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88091800358878181},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83946783982330409},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83478451790872454},0.59877277437398568,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58464378838580255,9.0715610864130158E-2,4.7126155170633113E-3,0.79842343789674097,0.584643788385802,4.4249486024390159E-3,3.360187477921924E-3,0.71774615881617321,0.584643788385802,0.20506271882040855,0.58044115687053588,0.10522712208472815,9.1420594076836947E-2,1.2427700214135366E-2,4.8271660227378185E-3,5.9354191061788476E-4,1.0000000000000007]
[48,12,62,0.67330581917322518,0,0.11814530528921724,0.20854887553755808,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$56*(365.2425/4))","v":126.82293788112781},{"$f":"DZ51*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1034.5435772437509},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7983532923034984},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.8123123616031015},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":121.84138883792829},86.637781428899373,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.842413241741596},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":54.675213665953649},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.27376352893150463},730.04714650608275,19.514387344562895,11.511390099753983,8.359751895153666,2237.6804173277928,0.65894362201730039,1474.5052391111601,4.2564074051179535E-4,0.12888406834349175,null,8.2565838277196999E-4,4.4261787537529373E-5,null,null,null,1.5830229753728431E-4,1.5678108079094748E-2,4.8425249405706361E-4,0.14650029212500212,9.6535433119441488E-2,0.20854887553755808,0.57623852535526909,0,0.10494075273575361,9.2125577289543722E-2,1.2591987454269401E-2,4.9417165284123274E-3,6.1256509919423619E-4,1.0000000000000004,3.7158682404898309E-3,0.56819949855205298,4.0897080003390361E-3,2.279419289521871E-4,5.5086334350306443E-6,null,null,null,null,2.0259562389083065E-3,0.10025504421135943,2.5969912442662564E-3,6.2761041219615738E-5,6.3409700886866028E-4,9.0671459981473079E-2,8.2002029920198326E-4,2.4309731804068348E-4,1.2029742745561185E-2,3.1161660569551796E-4,7.5307849720143412E-6,3.4013655724453551E-5,4.8637160887194655E-3,4.3986783968408307E-5,1.1979474010465837E-5,6.0058562518377036E-4,0.79145112446244259,2.5975574258049527E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.858888070868254E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5934156215506934E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8507801566492207E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF53","v":0.71189235194780487},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80525755482221872},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74143618169452652},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82914970483067951},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77199218934344183},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79084927664814286},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72317496848206531},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81630105155078747},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75551752556135177},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88740765126162324},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84790238355670089},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90183311407388478},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86699913456572408},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85878502795812384},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81036158566835748},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87661641523663258},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83369378160108787},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82900789870986602},0.59016438279587413,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57623852535526909,9.2125577289543722E-2,4.9417165284123274E-3,0.79145112446244192,0.57623852535526865,4.3747813704519472E-3,4.030481660081419E-3,0.71237539701782771,0.57623852535526865,0.21188138150557928,0.57221901195366098,0.10464275247372604,9.2810985222117628E-2,1.2755010086843608E-2,5.0585246114136558E-3,6.3233414665921463E-4,1.0000000000000004]
[49,12.25,62.25,0.66687122440115942,0,0.11791488812524047,0.21521388747360046,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$56*(365.2425/4))","v":125.15874874599508},{"$f":"DZ52*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1020.9681451505114},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7616328912221153},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.80353581979775102},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":120.24256831775065},86.385222019771518,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.488557296718689},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":55.561908556910858},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.27785924829018971},728.51351604177273,19.361827027159972,11.409664440280272,8.2943967097709361,2220.2275822659522,0.65330077187992308,1450.4763932434419,3.2795865478877598E-4,0.1277116259432271,null,8.1974109352097864E-4,4.374109719860502E-5,null,null,null,1.5777987466490694E-4,1.562643608035473E-2,4.8259366507593336E-4,0.14516987640883103,9.4839592311602341E-2,0.21521388747360046,0.56819949855205298,0,0.10434475221169846,9.3496393154691521E-2,1.2918032719417815E-2,5.1753326944149834E-3,6.5210319412419297E-4,1.0000000000000004,2.7020068284730934E-3,0.56122104226396519,4.0455211887954869E-3,2.2547915482341106E-4,5.4491159957816782E-6,null,null,null,null,2.0144500227946998E-3,9.9685655700876744E-2,2.5822418918726559E-3,6.2404596154357563E-5,6.4353228477545868E-4,9.2020638781927927E-2,8.3222208798813509E-4,2.4939185492815226E-4,1.2341229766763214E-2,3.1968531758056639E-4,7.7257801458813218E-6,3.5621627326303815E-5,5.0936448389096601E-3,4.6066228179019098E-5,1.2752690736753017E-5,6.3935050338743992E-4,0.78478611252639974,1.9139309880708888E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8655917092957735E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5971519280890576E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.859809624468226E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF54","v":0.70653412882917155},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.7992148590648932},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73360334241749714},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82376491158227294},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76493244815427697},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78442202251048132},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71490185596463063},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81055934980562694},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74803537600464065},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88372893366334848},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84295051943826871},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89859836369503499},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86261753496595339},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85425041279772551},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80433483699497543},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.872611067221162},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82832780237444836},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82364185177778593},0.58193107821306367,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56819949855205298,9.3496393154691521E-2,5.1753326944149834E-3,0.78478611252639952,0.56819949855205265,4.3231585627262542E-3,3.7158682404898309E-3,0.70703088834306604,0.56819949855205254,0.21804276512811768,0.56471027040800903,0.10403796455068534,9.4162376491657762E-2,1.3079669143159651E-2,5.2943314254526048E-3,6.7262285291826661E-4,1.0000000000000004]
[50,12.5,62.5,0.66146273224907948,0,0.11766562496828607,0.22087164278263494,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$56*(365.2425/4))","v":123.443691413146},{"$f":"DZ53*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":1006.9777615657463},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7237900812852729},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.79433751597047786},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":118.59487768021889},86.115484847384096,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.120653719786851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":56.429326069475813},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.28186121889567473},726.85441866616759,19.202243312584717,11.303403176170375,8.2260327772118202,2202.0678820440439,0.64770624417349276,1426.2931172938256,4.8068215890284424E-4,0.12623994153962431,null,8.1342943940598063E-4,4.3198330289797495E-5,null,null,null,1.5723278770203103E-4,1.5572323863833195E-2,4.8085283039944125E-4,0.1437876609501576,9.3132165832518168E-2,0.22087164278263494,0.56122104226396519,0,0.10373117688967223,9.482835982862399E-2,1.3241305566901488E-2,5.4133301564902262E-3,6.9314251171234036E-4,1.0000000000000004,4.2705608167407693E-3,0.55272298572490719,3.9992109533120478E-3,2.2289803059511652E-4,5.3867384100109909E-6,null,null,null,null,2.002604512644517E-3,9.9099477124555357E-2,2.5670576121961763E-3,6.2037640276177484E-5,6.5270016310743173E-4,9.3331581589836191E-2,8.4407807568037338E-4,2.5563286831099282E-4,1.2650068161494546E-2,3.2768541985292302E-4,7.9191172430259735E-6,3.725975523019673E-5,5.3278857304529994E-3,4.8184670807029679E-5,1.355526574323176E-5,6.7958724596910863E-4,0.7791283572173654,3.0670436281956426E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8721648042298539E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6008154755558595E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8686632566890357E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF55","v":0.70120381316230207},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79479006502163918},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72788307678503283},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81981838507671323},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.75977034369701058},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.77971820041864914},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70886470811520874},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80635322946079857},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74256804443336533},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88102725691277284},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8393192114955722},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89622158215341485},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85940220634364639},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85092345563004745},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.79992146167190437},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86967059779470546},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82439486536508433},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81971028106455357},0.57478397477080734,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56122104226396519,9.482835982862399E-2,5.4133301564902262E-3,0.77912835721736506,0.56122104226396474,4.2764494596146795E-3,2.7020068284730934E-3,0.70170954985528033,0.56122104226396474,0.22448779947352351,0.55697201399443619,0.10341493248376982,9.5474948530625742E-2,1.3401438091381297E-2,5.5344506533980741E-3,7.1441677286575235E-4,1.0000000000000002]
[51,12.75,62.75,0.6545000941078406,0,0.11739594972774767,0.22810395616441206,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$56*(365.2425/4))","v":121.71634776403701},{"$f":"DZ54*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":992.88715376454968},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.685676173279496},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.78498498663386362},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":116.93538332750896},85.82956759533883,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.738678423355758},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":57.277433148568768},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.28576949318027206},725.06804139454653,19.039923841259995,11.195595788635931,8.1564968761318788,2183.6010525770266,0.64215962508986724,1402.2204332687029,3.4968010481567166E-4,0.1250368519676405,null,8.0694850406572236E-4,4.2648091351571627E-5,null,null,null,1.5665905212326858E-4,1.5515574899538974E-2,4.7902381817767754E-4,0.14238738643771343,9.1435430692368105E-2,0.22810395616441206,0.55272298572490719,0,0.1030986880778674,9.612153723262748E-2,1.3561570615861107E-2,5.655571150305923E-3,7.3569103401916424E-4,1.0000000000000004,2.9116056365040602E-3,0.54563365889765281,3.9521242464498349E-3,2.2027362934463866E-4,5.3233149558804828E-6,null,null,null,null,1.9903938640555715E-3,9.8495229564502559E-2,2.5514052763444448E-3,6.1659372964825284E-5,6.6160105630062112E-4,9.4604347380681936E-2,8.5558879564492051E-4,2.6181581399347553E-4,1.2956033058884313E-2,3.3561108749213808E-4,8.1106554911798663E-6,3.8927091209228242E-5,5.5663031735003303E-3,5.0340885596364616E-5,1.4387355129043634E-5,7.2130367889012062E-4,0.7718960438355883,2.1207290616476526E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.878612625146567E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6044092009200469E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.877348151034048E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF56","v":0.695901622629295},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78774788041984145},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.71880602603689991},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81353125020738659},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75156773047864045},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7722364400547973},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69929294727362135},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79965602922646561},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73388679902954457},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87671351074449089},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83353059254637185},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8924245521335944},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85427280672831196},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84561713421162488},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79289699605246422},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86497748861057744},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81812902915015495},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81344909790639031},0.56608054715939327,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55272298572490719,9.612153723262748E-2,5.655571150305923E-3,0.77189604383558796,0.55272298572490686,4.2274957223171752E-3,4.2705608167407693E-3,0.69642379986209479,0.55272298572490675,0.23104332157300805,0.54917832231128005,0.1027730209444099,9.6748781759499247E-2,1.3720087579155523E-2,5.7787427056491961E-3,7.5772312699841468E-4,1.0000000000000004]
[52,13,63,0.64891159944501631,0,0.11710571357338001,0.23398268698160407,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$56*(365.2425/4))","v":120.09488948711154},{"$f":"DZ55*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":979.66029374862524},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6498986303257119},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.77622845975103671},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":115.37761521628188},85.533179110626278,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.342657120975183},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":58.106265080551985},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.2895854211001932},723.17453305054289,18.888115442154508,11.095402899453838,8.0914638043928413,2166.0801274718929,0.63666050436454147,1379.0576664502655,3.9867740520611444E-4,0.12374142590323853,null,8.0092571700823172E-4,4.2131127210985696E-5,null,null,null,1.5605858367172246E-4,1.5456180843264913E-2,4.7710630605115494E-4,0.14107250588565168,8.9815292749128736E-2,0.23398268698160407,0.54563365889765281,0,0.10244735381095239,9.7376026286371029E-2,1.3878604542449942E-2,5.9019142609924684E-3,7.7975521997766513E-4,1.0000000000000004,3.4114384913835902E-3,0.53809110179842001,3.9080382030253491E-3,2.1781647157757708E-4,5.2639332462801386E-6,null,null,null,null,1.9778193904857657E-3,9.7872978017571458E-2,2.5352865679859468E-3,6.1269834909228002E-5,6.7023565898145072E-4,9.5839035481210283E-2,8.6675514617929217E-4,2.679363805491165E-4,1.3258911106716684E-2,3.4345679385522999E-4,8.3002613289115729E-6,4.0622661909977266E-5,5.8087579852853944E-3,5.253361379709695E-5,1.5249085206673827E-5,7.6450613477099132E-4,0.76601731301839648,2.5183468714180424E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.884940123302502E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6079358637893415E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8858709765998314E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF57","v":0.69062775670938881},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78291320664564812},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71259356986032618},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80921055052196755},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74594569630164664},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76710320794219899},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69274770258980434},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79505601950148508},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72794126741621068},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.873741973289622},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.82954986824911348},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.88980748952575728},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85074262564449288},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84196602233055051},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78807416166056066},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86174600060256135},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81382271532374872},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.80914774762498587},0.55881989378869867,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54563365889765281,9.7376026286371029E-2,5.9019142609924684E-3,0.76601731301839593,0.54563365889765247,4.1777211907503544E-3,2.9116056365040602E-3,0.6911599252964099,0.54563365889765236,0.23717433781586236,0.54186238034803647,0.1021141850157746,9.7984082403572412E-2,1.4035402281750714E-2,6.0270645200665466E-3,8.0254761493733253E-4,1.0000000000000004]
[53,13.25,63.25,0.64283545509833451,0,0.11679855625154528,0.24036598865012065,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$56*(365.2425/4))","v":118.51371018655614},{"$f":"DZ56*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":966.76200486500375},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6150098446268766},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.76766021009662733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":113.85854394100494},85.225643761045831,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.932652210477031},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":58.915907493140125},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.29330926301080246},721.1841100161879,18.739555126064282,10.997741962704893,8.0278221761904618,2148.8336710561098,0.63120847524630253,1356.3620250652418,3.2475967521392881E-4,0.12259937340053326,null,7.9501954074083546E-4,4.1625236852141363E-5,null,null,null,1.5543634091348847E-4,1.5394632751795289E-2,4.7511550270747251E-4,0.13978596244875643,8.8234084218116446E-2,0.24036598865012065,0.53809110179842001,0,0.10178101622059681,9.8592138520773823E-2,1.4192200021051486E-2,6.152214779140624E-3,8.2534000989699981E-4,1.0000000000000004,2.6403351650851913E-3,0.53136524858951983,3.8649000694490178E-3,2.1541214604187358E-4,5.2058283241380944E-6,null,null,null,null,1.9649552670331803E-3,9.7236393060448026E-2,2.5187965691745571E-3,6.0871323941045877E-5,6.7860611540594381E-4,9.7035952505112044E-2,8.7757990025582764E-4,2.7399056540870136E-4,1.3558504236669225E-2,3.5121740821084086E-4,8.487810762717864E-6,4.2345471302825816E-5,6.0551077405035722E-3,5.4761567334225646E-5,1.6140552590025453E-5,8.0919945730697433E-4,0.75963401134987973,1.975111915617922E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8911519570641288E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6113980605276859E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8942380079745191E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF58","v":0.68538239772936149},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77720866870186023},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70528356365522449},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80410782583849461},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73932193832946125},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76104979300585918},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68505220644015963},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78962606803089885},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72094116524003216},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87022518609694421},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82484588545685256},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88670866689936889},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84656809562198387},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83764936727095729},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78238325015800414},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85792301880056954},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80873671501733491},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80406946375287991},0.55109505700791073,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53809110179842001,9.8592138520773823E-2,6.152214779140624E-3,0.7596340113498794,0.53809110179841957,4.1311186078492063E-3,3.4114384913835902E-3,0.68592699367309296,0.53809110179841957,0.2431741752185336,0.53472817519396998,0.10144115467524692,9.9181149870551141E-2,1.4347180655120861E-2,6.2792699639275182E-3,8.4889442265045879E-4,1.0000000000000004]
[54,13.5,63.5,0.63754173495856259,0,0.11647590325449121,0.24598236178694652,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$56*(365.2425/4))","v":116.90840021878709},{"$f":"DZ57*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":953.66687282983924},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5795886147726623},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.75885618165080837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":112.31628984047556},84.904646773818513,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.508703068276738},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":59.706414422064235},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.29694079126776168},719.09336471847701,18.587057562136174,10.897622221762743,7.962493873715748,2131.1872511170445,0.62580313446714286,1333.7036618854604,4.2976323266384083E-4,0.1212529224764341,null,7.8887633918892997E-4,4.1107421202568264E-5,null,null,null,1.5479431364967119E-4,1.5331127674959923E-2,4.7305749480382886E-4,0.1384716489529029,8.6655991949560501E-2,0.24598236178694652,0.53136524858951972,0,0.10110129312989705,9.9770161220328474E-2,1.4502161289190239E-2,6.4063251487144132E-3,8.7244883540391787E-4,1.0000000000000002,3.7216472693312732E-3,0.52360493866447422,3.8205748723056173E-3,2.1294165892220263E-4,5.1461244863633143E-6,null,null,null,null,1.9518327269290434E-3,9.6587020278825417E-2,2.5019753165243324E-3,6.0464807618252259E-5,6.8671440294284884E-4,9.8195381202358975E-2,8.8806561502665032E-4,2.7997458923771754E-4,1.3854625427254819E-2,3.5888808598313546E-4,8.6731867145668625E-6,4.4094503764927283E-5,6.3052072121548867E-3,5.7023432794599542E-5,1.7061824388836751E-5,8.5538701101508109E-4,0.75401763821305345,2.8222328498923366E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.897252514753125E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6147982369882023E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9024551560093304E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF59","v":0.68016571183668362},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77276230073787766},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.69960105078249213},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80012703181253397},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73416648667357187},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75633406136308756},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67907461671261271},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78539198729580184},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71549640909247669},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86747601190115842},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82117406862203957},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88428505044641392},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84330732383152263},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83427824516050664},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77794724399378912},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85493558495238775},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80476876761367566},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80010893196969735},0.5442066612600579,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53136524858951972,9.9770161220328474E-2,6.4063251487144132E-3,0.75401763821305345,0.53136524858951939,4.0855180438150295E-3,2.6403351650851913E-3,0.68071901476389884,0.53136524858951939,0.24933302444524383,0.52748509362699691,0.10075444414051404,0.10034022969906699,1.4655231631788161E-2,6.5352102234262181E-3,8.9676623296408272E-4,1.0000000000000002]
[55,13.75,63.75,0.63117933214041799,0,0.11613698075604137,0.25268368710354111,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$56*(365.2425/4))","v":115.3625705559316},{"$f":"DZ58*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":941.05694456340052},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5454798202701516},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.75037590111923502},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":110.83117968472662},84.573994741527613,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.07085944260411},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":60.477854136158314},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.30048111531031485},716.91338750084049,18.439982917656437,10.801526497141802,7.899488691118453,2114.0241255678061,0.62044408221243208,1311.6337583628567,2.8311244276013245E-4,0.12020521248936289,null,7.8296296989187537E-4,4.0608000034250524E-5,null,null,null,1.541315629532839E-4,1.5265572620626028E-2,4.7092935976394718E-4,0.13720252944539241,8.5126497458970676E-2,0.25268368710354111,0.52360493866447444,0,0.10040759515113104,0.10091029817780552,1.4808301974386083E-2,6.6640952981380222E-3,9.2108363052424745E-4,1.0000000000000004,2.1955783771311389E-3,0.51741583002050728,3.7778796324268965E-3,2.1056201828912436E-4,5.0886161200219821E-6,null,null,null,null,1.9384403916221113E-3,9.592429660172698E-2,2.4848082243313038E-3,6.0049933450645265E-5,6.9456192429041786E-4,9.9317522149040577E-2,8.9821410447451708E-4,2.8588485398222481E-4,1.4147096627709134E-2,3.6646421497250187E-4,8.8562777222229531E-6,4.5868726359065535E-5,6.558908697404997E-3,5.9317874373959719E-5,1.8012938425393342E-5,9.030706920988541E-4,0.7473163128964595,1.687270273070951E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9032459352979795E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.618138700023467E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9105279956352526E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF60","v":0.67497784990265564},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76645079011850603},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69155786647827167},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79447107547738505},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72685963824585165},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.74964408151353712},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67062069599842178},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7793791795603342},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70778499088513613},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86356141351022342},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81595393315221232},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88083222892055313},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83866816979128378},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82948310389535496},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77165004889790079},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85068339829122619},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79913075967828195},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79448356614319382},0.53625880925832725,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52360493866447444,0.10091029817780552,6.6640952981380222E-3,0.74731631289645883,0.52360493866447388,4.0386626557141828E-3,3.7216472693312732E-3,0.67554518288223342,0.52360493866447388,0.25527286070944627,0.52051038434249086,0.10005488569264245,0.10146159528473325,1.49593756280702E-2,6.794734105257761E-3,9.4616423735964213E-4,1.0000000000000004]
[56,14,64,0.62635409532454567,0,0.11578387036010324,0.25786203431535148,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$56*(365.2425/4))","v":113.80418792067147},{"$f":"DZ59*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":928.34461686359828},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5110940439200067},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.74173542553968541},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":109.33400963179048},84.231359244765443,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.6191811892309},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":61.230308774701626},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.30393013613584113},714.64299479779231,18.290307555982004,10.70387398539415,7.8353693894810226,2096.592968959003,0.61513092209134446,1289.6791662459809,4.5043682533444545E-4,0.11882815192742731,null,7.768764849235872E-4,4.0100760069198307E-5,null,null,null,1.5345093978774441E-4,1.5198249916651479E-2,4.6873985419199012E-4,0.13591600670838577,8.3606138533502697E-2,0.25786203431535148,0.51741583002050717,0,9.970217623415388E-2,0.102012892391661,1.5110449281754314E-2,6.9253729123774982E-3,9.7124484419503681E-4,1.0000000000000004,3.9260414301104454E-3,0.50954224327682918,3.7343778666348798E-3,2.0813742552929003E-4,5.0300214033564128E-6,null,null,null,null,1.9248217752253669E-3,9.5250375337914861E-2,2.4673510715744287E-3,5.962804943922617E-5,7.0215104029458975E-4,0.1004027129296985,9.0802842166791138E-4,2.9171802371346739E-4,1.4435752758610173E-2,3.7394151898698487E-4,9.0369804436898308E-6,4.7667090706383386E-5,6.816062285372345E-3,6.1643536298769749E-5,1.8993903479218756E-5,9.5225094071581804E-4,0.74213796568464907,3.0584449051690665E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9091361269369679E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6214216279097065E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9184617910550177E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF61","v":0.66981894836194134},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76270086732418441},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68679191670428086},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79110766848478575},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7225245932582135},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74567146668710249},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.6656152260790742},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77580525492549623},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70321296971668101},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86122874444126074},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81284791514058341},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87877372368228801},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83590593975645122},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82662856215372071},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76790841187645642},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84815050186890739},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79577785574308801},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79113935308194028},0.52992012948909184,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51741583002050717,0.102012892391661,6.9253729123774982E-3,0.74213796568464852,0.51741583002050673,3.9935302668360423E-3,2.1955783771311389E-3,0.67039280570768534,0.51741583002050673,0.26131773094711624,0.51347903664866812,9.9343464719351807E-2,0.10254554690923161,1.5259444266437491E-2,7.0576883583684143E-3,9.9708815082665729E-4,1.0000000000000002]
[57,14.25,64.25,0.61981044850799072,0,0.11541612391312869,0.26477342757888089,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$56*(365.2425/4))","v":112.17170111107787},{"$f":"DZ60*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":915.02779285670454},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4750731559434942},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.73255385065182022},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":107.76564618379247},83.873482257708403,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.153686052216109},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":61.963802687630341},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.30728729145030198},712.26884725084631,18.131121490325196,10.599894576040802,7.7671758054058708,2078.2380645697936,0.60986326110753875,1267.441043416354,3.5781974732807263E-4,0.11764247551273282,null,7.7030126516890022E-4,3.9565156601823792E-5,null,null,null,1.5275193232315302E-4,1.512910886242921E-2,4.6648738600512784E-4,0.1345585098625891,8.2062291634569504E-2,0.26477342757888089,0.50954224327682918,0,9.8984753204549747E-2,0.10307820142680223,1.5408439251120664E-2,7.1900038043593295E-3,1.0229314574582778E-3,1.0000000000000002,2.9591369951688963E-3,0.50268442567331217,3.6881518554973546E-3,2.0556099558720632E-4,4.9677572635940731E-6,null,null,null,null,1.9109714108543118E-3,9.456498595699131E-2,2.4495968504758977E-3,5.9198986228232576E-5,7.0948352376528463E-4,0.10145120704381541,9.1751085922152917E-4,2.9747093306308907E-4,1.4720437180767805E-2,3.813159404690972E-4,9.2151968206728196E-6,4.9488535542843271E-5,7.076516222684231E-3,6.3999046132255034E-5,2.0004699623319127E-5,1.0029267578349588E-3,0.73522657242111933,2.3387506868664754E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9149267841923565E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6246490798074579E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9262615186065187E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF62","v":0.66468912999420715},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75594789963001208},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67823348189910504},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78504510939441496},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71472973371449044},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73852157899441584},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65663395247660372},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7693664385609581},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69499776187231499},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85701499618682386},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80724592630936431},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87505331698009525},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83092039661048711},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82147747966577533},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76116994945237937},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84357684372258002},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78973390569586954},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78511328014625814},0.52185626312731459,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50954224327682918,0.10307820142680223,7.1900038043593295E-3,0.73522657242111911,0.50954224327682873,3.9475453135675263E-3,3.9260414301104454E-3,0.66527814584442624,0.50954224327682873,0.26774670562788977,0.50611333447507068,9.8618945508519212E-2,0.10359228315834038,1.5555277017300912E-2,7.3239179837563291E-3,1.0495362291230823E-3,1.0000000000000004]
[58,14.5,64.5,0.61424862272634406,0,0.11503139359675771,0.27071998367689865,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$56*(365.2425/4))","v":110.69702364336545},{"$f":"DZ61*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":902.99828046551602},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4425343375262236},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.72433657661446071},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":106.34889339635514},83.510428893852875,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.674441657497674},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":62.678428677119435},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.31055510442995793},709.81919420197369,17.98837512921115,10.507566835860326,7.7060248124600479,2061.406083731782,0.60464070963008976,1246.4100373033689,3.2327331169300849E-4,0.11653081456512351,null,7.6448820440261779E-4,3.9082504665369386E-5,null,null,null,1.5203152186836803E-4,1.5057850494068015E-2,4.6416264047794824E-4,0.13333170324229882,8.061777566461209E-2,0.27071998367689865,0.50268442567331217,0,9.8253137812488664E-2,0.10410636488987852,1.5702114783481158E-2,7.4578321631533287E-3,1.0761410007878865E-3,1.0000000000000004,2.5945824324941488E-3,0.49623489529036857,3.6467807611251777E-3,2.0325515686882468E-4,4.9120324554455472E-6,null,null,null,null,1.8968470527819066E-3,9.3866037916648104E-2,2.4314914079493189E-3,5.8761435109329577E-5,7.1656033561000917E-4,0.10246314189447839,9.2666265979012181E-4,3.0314054912253014E-4,1.5000999809804148E-2,3.885835916561998E-4,9.3908328982801592E-6,5.1331988427460933E-5,7.340117157742361E-3,6.6383016983506972E-5,2.1045278563033886E-5,1.0550957222248527E-3,0.72928001632310158,2.0779403757307691E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9206214033044724E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6278230043638225E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9339318875517256E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF63","v":0.65958850465295582},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75082233907856266},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67175843437468352},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78043869549707146},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70882356315731621},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73309830326393144},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.64984526658014441},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7644769080276983},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68877806021968502},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85380544413000981},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80298653852235613},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87221787959259811},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82712658891438007},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81755863292348885},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75605503895287074},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84009469786435997},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78514135194246681},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78053621340000923},0.51483271382399254,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50268442567331217,0.10410636488987852,7.4578321631533287E-3,0.72928001632310135,0.50268442567331173,3.8986806083481551E-3,2.9591369951688963E-3,0.66018787699903758,0.50268442567331173,0.2735117374953982,0.49945966048184037,9.7882978245130967E-2,0.10460212667458753,1.5846725360320103E-2,7.5932664562759445E-3,1.1035052864472631E-3,1.0000000000000002]
[59,14.75,64.75,0.60906148449906372,0,0.11463502418703897,0.27630349131389775,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$56*(365.2425/4))","v":108.97328077866533},{"$f":"DZ62*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":888.93704565035398},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4044998809751581},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.71441459946679686},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":104.69285839083123},83.125167955072826,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.181463229987131},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":63.374207636112452},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.31373013796641036},707.25099477006779,17.816576556913322,10.395354377148095,7.6324281673288024,2041.8120221308893,0.59946288136466874,1223.9905179916036,5.8393905232576829E-4,0.11490443374789831,null,7.5722311330222937E-4,3.8508785065119878E-5,null,null,null,1.5129685880495544E-4,1.4985182914489189E-2,4.6178765092263433E-4,0.13188237212280821,7.9058586793946076E-2,0.27630349131389775,0.49623489529036863,0,9.7512818677773283E-2,0.10509788845929655,1.599133593715904E-2,7.7287007493985595E-3,1.1308695721066399E-3,1.0000000000000004,5.3032170552490179E-3,0.48712953544004223,3.5968270841432088E-3,2.0047096359913881E-4,4.8447473350401831E-6,null,null,null,null,1.8825546627364823E-3,9.3158774764378768E-2,2.4131705720424161E-3,5.8318678615610327E-5,7.2338495639490499E-4,0.10343901517842662,9.3548832447501787E-4,3.0872417021769619E-4,1.5277306952576886E-2,3.957410093816984E-4,9.563804982759766E-6,5.3196367087415102E-5,7.6067103330641527E-3,6.8794049246991568E-5,2.2115563988379416E-5,1.1087540081182604E-3,0.72369650868610247,4.3144685383295078E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9262232962890964E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6309452475474265E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9414773590113028E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF64","v":0.65451716994610165},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74629605959073908},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66605549521634366},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77636733386502454},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70361529942637779},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72831168211990482},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64387060283635988},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76015731668646336},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68329689618484002},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85096297324866998},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79921977992268278},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86970553380594717},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8237692989091755},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81409136446981512},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75153790440858703},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83701192927486856},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78108203851692382},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77649195786599245},0.50822731874835703,4.7395312347876958E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49623489529036863,0.10509788845929655,7.7287007493985595E-3,0.72369650868610225,0.49623489529036813,3.8549479504494479E-3,2.5945824324941488E-3,0.65512507860431868,0.49623489529036813,0.28045008770173468,0.49168221536520546,9.7134210263147627E-2,0.10557527258668235,1.6133647320080796E-2,7.8655760459222044E-3,1.1589907172273259E-3,1.0000000000000004]
[61,15.25,65.25,0.59598676861975197,0,0.11314631513010594,0.29086691625014255,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$56*(365.2425/4))","v":105.97343829283285},{"$f":"DZ64*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":864.46617446323614},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3383082342835353},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.72242090934075387},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":101.81084839425283},76.980127876308586,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.060677312269767},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":64.580741424998408},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.31809913562754516},696.6803646340403,17.490822145851642,10.19993688477093,7.4928785105989277,1996.1148382184122,0.58923986580438525,1176.1904394019593,2.4243031156919448E-4,0.11286258403837318,null,7.6485533986452633E-4,1.3894175854099558E-5,null,null,null,2.0100925584390787E-4,1.4650583546875968E-2,4.4518758482644323E-4,0.1291805442532073,7.6118326560297322E-2,0.29086691625014255,0.48087116505683614,0,9.5465428174152114E-2,0.10683807467554589,1.6444178341260111E-2,8.2775288873699563E-3,1.2367086146937215E-3,1.0000000000000007,1.7368268530446071E-3,0.47542297488960578,3.6371360479020469E-3,7.2475757113378881E-5,1.7515091703363789E-6,null,null,null,null,2.4881361555603187E-3,9.0605758062044156E-2,2.3155738804109165E-3,5.596007613672007E-5,7.3536259503840704E-4,0.10515173415950889,9.5097792099858728E-4,4.2858818592141703E-4,1.5607087013733527E-2,3.9886386705748425E-4,9.6392745476825267E-6,5.6973931265676361E-5,8.1468757248356304E-3,7.3679231268649871E-5,3.2643403412680227E-5,1.2040652112810413E-3,0.70913308374985784,1.4529802680222303E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0427252437110409E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.063117046533063E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4652630797926666E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF66","v":0.64446270541714756},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73254376434856094},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64881523366412885},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76397667082497078},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68783359371850084},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71378328402059721},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62583496567801966},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74702285242352251},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6667090076189679},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84227884475908188},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78774380563300517},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86202294419806835},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81352761012121311},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80351811104987847},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7378118831106385},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82760020502410581},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7687268655412669},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76419052917434949},0.49249229588586291,4.7395312347876958E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.48087116505683614,0.10683807467554589,8.2775288873699563E-3,0.70913308374985751,0.48087116505683558,3.7498448420009004E-3,2.5085255412052518E-3,0.64510111431401773,0.48087116505683558,0.29360618181226411,0.47814706997322098,9.4854161142049156E-2,0.10718892923628953,1.6529977430649642E-2,8.4116342396315363E-3,1.2620461658955477E-3,1.0000000000000004]
[62,15.5,65.5,0.59150849827853202,0,0.11214605434708276,0.29634544737438567,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$56*(365.2425/4))","v":104.41066987562984},{"$f":"DZ65*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":851.71807025000498},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3038256854761028},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.71304969859934209},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":100.30946483095343},75.006802064521594,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.437871279984151},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":65.098359689061951},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.32011109215753597},690.67564958165622,17.315115847344366,10.094723087731449,7.4176078379407944,1972.8213208210616,0.5841939223479129,1152.5102255020463,5.5442572605541099E-4,0.11127480800216338,null,7.5764020994367656E-4,1.3700185454447183E-5,null,null,null,1.9899470256933956E-4,1.4506823598591205E-2,4.3311662550501984E-4,0.12773950905028247,7.4624644830881243E-2,0.29634544737438567,0.47542297488960578,0,9.4242894109946213E-2,0.10753978379703318,1.661577652003917E-2,8.5457395918931145E-3,1.2873837170973737E-3,1.0000000000000007,4.9908624155694092E-3,0.46676889279371486,3.5899552867150824E-3,7.1535604932328851E-5,1.7287886741014121E-6,null,null,null,null,2.4567991693367655E-3,8.9484118662776307E-2,2.2476575245988458E-3,5.4318753234296588E-5,7.4019243348416792E-4,0.10584236744941057,9.5722391413843259E-4,4.3315335694905547E-4,1.5776766321063545E-2,3.9628001108231437E-4,9.5768309442544368E-6,5.8820015822087533E-5,8.4108529706480636E-3,7.6066605422963241E-5,3.3980992389652764E-5,1.2534027247077209E-3,0.70365455262561472,4.2377803889487975E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0482591673504443E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0741442751077192E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4679280111767831E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF67","v":0.63947971511116619},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72944933078547003},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64495413253272527},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76118431143715781},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68429143557917871},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71051733511153869},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62180116877242531},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7440653108389842},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.662990235992588},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84031476093033464},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78515499380341658},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86028389853990961},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81121445983399965},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80113090010497956},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73472304501366203},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82547293551030099},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76594225746820244},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76141968030722085},0.48691244024289682,4.7395312347876958E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47542297488960578,0.10753978379703318,8.5457395918931145E-3,0.70365455262561438,0.47542297488960522,3.7113633141857621E-3,1.7368268530446071E-3,0.64012222436680621,0.47542297488960522,0.30070235156616126,0.47109593384166032,9.3658484029718797E-2,0.10785067218798745,1.6702907148574773E-2,8.6764362868117454E-3,1.3132149390861561E-3,1.0000000000000004]
[65,16.25,66.25,0.57179563397158528,{"$f":"AR68","v":0},0.10946245147225915,{"$f":"AP68","v":0.31874191455615614},{"$f":"SUM(D68:G68)","v":1.0000000000000007},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$56*(365.2425/4))","v":99.798519395778783},{"$f":"DZ68*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":814.09498143082055},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2020583971959051},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.68516263058979909},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":95.878477586979542},69.420550320198458,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.367161428851809},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":66.373612197958025},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.32491754724755029},674.50952081531,16.791761952046134,9.7764480690298452,7.1934087052288742,1905.4165804772354,0.56931388000423711,{"$f":"Z68*AA68","v":1084.7801064559005},3.1866845109982625E-4,0.10766609253261213,null,7.355253031655544E-4,1.3124598505828133E-5,null,null,null,1.9353390876095109E-4,1.411768386579083E-2,3.9903049029560021E-4,0.12344365915023073,7.0278188552738402E-2,0.31874191455615614,0.45330730549000009,0,9.0873455675675618E-2,0.10917876835333104,1.7144015267431666E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.3095601282541553E-3},1.4449805291518593E-3,1.0000000000000004,2.5223940029317159E-3,0.4472649587579281,3.4495536745574778E-3,6.8737878092572371E-5,1.6611764902333096E-6,null,null,null,null,2.3704849408623645E-3,8.6396753879837043E-2,2.0565173534196402E-3,4.9699501556576016E-5,7.5147350477085338E-4,0.10745548214544713,9.7181270311305905E-4,4.472112314337723E-4,1.6299449124712182E-2,3.8797869677802756E-4,9.3762145076843775E-6,6.407736488484302E-5,9.1626173039994711E-3,8.286545936984094E-5,3.8140821351239637E-5,1.4068397078006196E-3,0.68125808544384436,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2407368772833891E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0643674698582007E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.106242646042576E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4756851693334491E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF70","v":0.62470834036895306},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70909469049970963},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.61972449966063248},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74277643477479727},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66107447848451073},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68906348612906443},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59549313868810283},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72459128760614044},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63865574493375854},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82730105635849627},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7680647506435716},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84874732664456043},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79591799595247825},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78535242505809344},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71440226284058161},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.8113909044630957},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74758317421497711},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.7431664910802025},{"$f":"CS68*DJ68","v":0.46426230526053164},4.7395312347876958E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.45330730549000009,0.10917876835333104,9.3095601282541553E-3,{"$f":"1-G68","v":0.68125808544384392},0.45330730548999948,3.5628380867146511E-3,2.9449489724140757E-3,0.62539507967785168,0.45330730548999953,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32183880548927352},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.45028613212396412},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":9.0359881615035068E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10937975286514519},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.7233318886651857E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.4300780645158264E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.4720309554150019E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000004}]
[66,16.5,66.5,0.56639629213566489,0,0.10866801144194471,0.32493569642239084,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$56*(365.2425/4))","v":98.228009514484683},{"$f":"DZ69*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":801.28372711171971},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1674050326678427},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.67551887161687829},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":94.369656640882866},67.659469850357368,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.613883584789406},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":66.712185730393557},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.32613594805923107},669.69266917015318,16.612136981236905,9.6651285086184267,7.1164593158565381,1883.1223862608363,0.56443857231682404,1062.9069111989172,5.225750952578763E-4,0.10612698776464737,null,7.276665316240799E-4,1.292675394153337E-5,null,null,null,1.9189689315204242E-4,1.4001225957969973E-2,3.8832017895587106E-4,0.12197159917554876,6.8845475301846648E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32493569642239084},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.4472649587579281},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.9846307554394517E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10958073737695934},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.7322622505872048E-2},9.5505960007774993E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.4990813816781448E-3},1.0000000000000002,4.6593748535874741E-3,0.43913517499764537,3.4010007285613579E-3,6.7770382932971855E-5,1.6377952009334214E-6,null,null,null,null,2.3441934201259801E-3,8.5457127866116506E-2,1.9967315986591534E-3,4.8254669492874207E-5,7.5424024298883466E-4,0.10785110645860778,9.7539067536271597E-4,4.5196712923351848E-4,1.6476376233542495E-2,3.8497550617957641E-4,9.3036369164599574E-6,6.5736406057705752E-5,9.3998486474830625E-3,8.5010947236731477E-5,3.9568834331017277E-5,1.4595125473471275E-3,0.67506430357760971,4.2053292469980796E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0695808520039582E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1166311443873965E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.478195739880303E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF71","v":0.61984386858032381},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70447271355988716},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61403649593874821},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7385866397296641},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65582276383820726},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68419900485188512},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58957420700431218},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72016441042150547},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63316102735487034},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82432275966755097},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76416891640138718},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8461036515410526},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79242466663610711},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78175091819193809},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.70978725172809953},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80817128862962573},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74340391935789896},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73901502844944411},0.45807393417310149,4.7395312347876958E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4472649587579281,0.10958073737695934,9.5505960007774993E-3,0.67506430357760916,0.44726495875792754,{"$f":"BA68+BB68+BC68","v":3.5199527291402835E-3},{"$f":"AY68","v":2.5223940029317159E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.62053885721939517},{"$f":"DX68-(DU69+DV69)","v":0.44726495875792754},0.32909323686555308,0.44320006687778674,8.9352218074536194E-2,0.10974817290857962,1.7412140939735535E-2,9.6677100772200701E-3,1.5264542565892319E-3,1.0000000000000004]
[69,17.25,67.25,0.54672434899736999,0,0.10651567401995363,0.34675997698267685,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$56*(365.2425/4))","v":93.94368081266299},{"$f":"DZ72*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":766.33480686651023},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0728711452783979},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.64926759990056615},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":90.253614480138765},62.626953288454551,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.181121314460697},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":67.490598520828556},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.32873301477736844},656.6552688531641,16.116126346758861,9.3569850106676125,6.9039737395286958,1821.9140009931314,0.55006171981085716,1002.1651487337616,1.8535436635816547E-4,0.10275650743394664,null,7.057491753869892E-4,1.2386476855410827E-5,null,null,null,1.8740930024771513E-4,1.3682454972066806E-2,3.5776202553093519E-4,0.11788762375039265,6.4845469064556224E-2,0.34675997698267685,0.42609673940143833,0,8.6991387767406295E-2,0.11039488764444877,1.7859355217272652E-2,1.0232721951482894E-2,1.6649310352746776E-3,1.0000000000000007,1.1191705181733418E-3,0.42164202319209815,3.2688347773435281E-3,6.5136764818893514E-5,1.5741490044437999E-6,null,null,null,null,2.2711648831297915E-3,8.284901501900907E-2,1.8270537706912618E-3,4.4154094576166524E-5,7.5984400976645953E-4,0.10865240611468009,9.8263752000222115E-4,4.6627075904642561E-4,1.7008924982112126E-2,3.7509462866688957E-4,9.0648474472120851E-6,7.0431454248878127E-5,1.0071207868900157E-2,9.1082628333858921E-5,4.3946500245106246E-5,1.6209845350295714E-3,0.65324002301732365,1.0561563245693018E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0847850868143852E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.146928015736239E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4855175327271147E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF74","v":0.60542868868260025},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68422877797232651},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58930425969370914},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72019151807451465},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63291025032731107},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66292446866898913},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56389149858976773},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7007533019150568},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60923157907821524},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.8111734940007187},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74703779915254276},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83441626018469894},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77703475206640038},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76589296174844745},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6895706073455895},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79397088505255875},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72505254538723563},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72080189501070746},0.43639414609626592,4.7395312347876958E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42609673940143833,0.11039488764444877,1.0232721951482894E-2,0.6532400230173232,0.42609673940143777,3.3750196964611135E-3,3.6056022617332799E-3,0.60616680747985618,0.42609673940143777,0.34912539104498186,0.42386938129676827,8.655461878187945E-2,0.11046974214731951,1.7948322981483807E-2,1.033951222452497E-2,1.69303152304266E-3,1.0000000000000004]
[70,17.5,67.5,0.54263292233985549,0,0.10587627255285821,0.35149080510728686,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$56*(365.2425/4))","v":92.952591909757658},{"$f":"DZ73*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":758.25011275589668},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0510027282495309},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.64344436738764732},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":89.301455112051656},61.035181365021103,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.316118433782059},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":67.675853271799596},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.32926929948609396},652.84471527661515,15.998363882575003,9.2858619783632612,6.853525577064949,1806.5374959580504,0.54535127760079627,985.19753145446612,1.9147862412656854E-4,0.10186649450178475,null,7.0066841343396219E-4,1.2262813769852816E-5,null,null,null,1.8605562996128864E-4,1.3586485170847941E-2,3.4807713830956901E-4,0.11689152229223393,6.374694102277173E-2,0.35149080510728686,0.42164202319209815,0,8.6117849796352605E-2,0.11054459665019024,1.8037290745694958E-2,1.0446302497567048E-2,1.7211320108106423E-3,1.0000000000000004,1.1831455328274927E-3,0.41715324822777872,3.2395168428621191E-3,6.4552558050008372E-5,1.5600305798308057E-6,null,null,null,null,2.2488405413272246E-3,8.2052524070669305E-2,1.7736223575611477E-3,4.2862826794927285E-5,7.6087445142592413E-4,0.10879975210178083,9.8397009698348139E-4,4.7101722558733902E-4,1.7185812657662055E-2,3.7148328960891349E-4,8.9775728366503243E-6,7.190152140513428E-5,1.0281417242961669E-2,9.2983733200243616E-5,4.5429946786037003E-5,1.6757020640246053E-3,0.64850919489271353,1.1284344274883118E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0897148596569623E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1567513771518462E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4878915276032288E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF75","v":0.60068305561929192},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68211934544260866},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58674421075508265},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71827054006039515},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63053123098896724},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66071063755754678},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.5612381306140436},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69872859010292032},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60675106257005262},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.80979335400950736},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74524628796569425},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83318808116874032},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77542259493784182},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76423258711324316},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68746371312294929},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79248177839068468},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72313589565947956},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.71890120669449398},0.43183177352564478,{"$f":"$DL$7","v":4.7395312347876958E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42164202319209815,0.11054459665019024,1.0446302497567048E-2,0.64850919489271308,0.42164202319209754,3.3355456911668652E-3,1.1191705181733418E-3,0.60142164776411167,0.42164202319209759,0.35388140971696647,0.41939763570993843,8.5704945354942011E-2,0.11059126183379112,1.8125748178857627E-2,1.0549601515068814E-2,1.7493976904360707E-3,1.0000000000000004]
[73,18.25,68.25,0.52421889314780068,0,0.10417786325119466,0.37160324360100527,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$56*(365.2425/4))","v":88.066468013307954},{"$f":"DZ76*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":718.39211719812727},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.943190205367836},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.61243413870250629},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":84.607256006400661},56.430020785296804,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.57226832059348},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":68.027364353895678},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.3299579318339369},642.31074145457649,15.426714000030346,8.9179456335523692,6.6086369672107157,1741.2451150088962,0.53146059885106978,925.40317156912784,7.5823670328194627E-4,9.6959277584021425E-2,null,6.7391725628911808E-4,1.1635814762802486E-5,null,null,null,1.8239265814357745E-4,1.3327395406054628E-2,3.2036777122116164E-4,0.11223322319377466,5.9647536009549251E-2,0.37160324360100527,0.40250975477829959,0,8.3722529893897127E-2,0.11066422685543705,1.8563914568727902E-2,1.1044911514064028E-2,1.8914187885696293E-3,1.0000000000000007,7.1698338354697138E-3,0.39219360338010922,3.0833912114662369E-3,6.1441504960106034E-5,1.4848462943069859E-6,null,null,null,null,2.1876966647472553E-3,7.9873762381320323E-2,1.6218752669033764E-3,3.919558092617196E-5,7.6169786179196113E-4,0.10891749405452344,9.8503493912163991E-4,4.850810652536123E-4,1.771052192293807E-2,3.5962068912733327E-4,8.6908914088865414E-6,7.6021725565696198E-5,1.0870577767983589E-2,9.831202051474354E-5,4.9924732312867578E-5,1.8414940562567618E-3,0.62839675639899528,7.2180257267725922E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1041161623531214E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1854482777510178E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4948266582678246E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF78","v":0.58662430916063801},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.6641945035456529},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56512176934507807},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70191443032488876},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61038116986779922},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64192186245711935},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53886638563195621},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68150763694072491},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58577288687388851},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79798747799633107},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.72997276285185753},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82267049208095111},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76165675900317564},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75006138237074649},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66955806755835667},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.77975445165162482},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70681476707669177},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70272767839775552},0.41223713886814234,4.7395312347876958E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40250975477829959,0.11066422685543705,1.1044911514064028E-2,0.62839675639899473,0.40250975477829892,3.2087578737420683E-3,3.4579023244437805E-3,0.5873983658296309,0.40250975477829898,0.37696837154357582,0.39735167907920438,8.3339841743341844E-2,0.11063251884091199,1.8650075929004046E-2,1.1137554985587475E-2,1.9199578783750107E-3,1.0000000000000004]
[74,18.5,68.5,0.51402461266360711,0,0.10364188785024712,0.38233349948614642,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$56*(365.2425/4))","v":86.372058974421961},{"$f":"DZ77*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":704.57016970432051},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9058030008786946},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.60158146034428683},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":82.97940260695556},54.936248346866265,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.610482366446504},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":68.079804980656348},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.3298932250836461},638.95542612116571,15.226627957664364,8.788223861212586,6.5229222766939836,1718.8786448827104,0.52690944695729103,905.69339616184675,2.5748271706528444E-4,9.5940645385761872E-2,null,6.6444810158852773E-4,1.1417796400630655E-5,null,null,null,1.8122821491470419E-4,1.3245085239889095E-2,3.1142245209874408E-4,0.11061172990771885,5.8282365432665385E-2,0.38233349948614642,0.39219360338010922,0,8.2957153592786548E-2,0.11060081082638694,1.8736237289280189E-2,1.1230198457110921E-2,1.9484969681803921E-3,1.0000000000000007,1.8834701643049752E-3,0.38721957017485692,3.0287517801283661E-3,6.0352726838446012E-5,1.4585339805002343E-6,null,null,null,null,2.1681619057052856E-3,7.9177779511699312E-2,1.5731930883021155E-3,3.8019087079841083E-5,7.612613715628836E-4,0.10885507898902944,9.844704657946241E-4,4.8968888380958764E-4,1.7882649063052005E-2,3.5531256471228528E-4,8.5867777063128337E-6,7.7297048877909358E-5,1.1052940127448256E-2,9.9961280784755188E-5,5.1431332995484312E-5,1.8970656351849078E-3,0.6176665005138543,1.9332449572748489E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1087931291606488E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.194767882679329E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4970789111791414E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF79","v":0.58199737230633797},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.6502981419813153},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54852236496375495},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6891932505929913},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59484152491358522},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.62738473272185069},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52173996123660193},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66813688204393462},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56963389076685167},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78873623669361814},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71806873445242769},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.8144140930079965},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75090085401156093},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73899674065034948},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65567361596169471},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.76979460458414073},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69411844374116305},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69016063976329045},0.40167167881149618,4.7395312347876958E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39219360338010922,0.11060081082638694,1.1230198457110921E-2,0.61766650051385352,0.39219360338010861,3.1463175627206501E-3,7.1698338354697138E-3,0.5828068204750565,0.39219360338010861,0.38504915483977448,0.38970658677748304,8.258184244230711E-2,0.11054471781527847,1.8821417219593579E-2,1.131922557463573E-2,1.9770553309281839E-3,1.0000000000000007]
[77,19.25,69.25,0.50037486773392559,0,0.10218452574540912,0.39744060652066604,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$56*(365.2425/4))","v":83.272294146184038},{"$f":"DZ80*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":679.28419346376518},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8374065636301218},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.58254163393683578},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":80.001395173493691},50.643502235376317,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.594191429359881},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":68.057449144411564},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.32889767428116407},630.13955741631719,14.844415935048248,8.54727234693204,6.3591867914851274,1673.4923039542214,0.51348850130538137,859.31905510354284,3.2217843513406583E-4,9.2954747422063999E-2,null,6.4664585714407875E-4,1.1021968347580447E-5,null,null,null,1.7800787654153374E-4,1.3017887328861751E-2,2.8558806098401252E-4,0.10741607694907701,5.5156920368685074E-2,0.39744060652066604,0.37850587075800585,0,8.0824052140165234E-2,0.11012659850801533,1.9240788612393488E-2,1.1742398467904432E-2,2.1196849928503967E-3,1.0000000000000009,2.5778004902948797E-3,0.37293532238178395,2.9328929282084622E-3,5.8442585788615986E-5,1.4123719299240748E-6,null,null,null,null,2.1137705652386988E-3,7.724193188711298E-2,1.4337016659716096E-3,3.4648021841944517E-5,7.5799738536605325E-4,0.10838835167493277,9.8024944771650481E-4,5.0319937622437237E-4,1.8388037274788865E-2,3.4130373271012445E-4,8.2482286701281935E-6,8.0822502984599927E-5,1.1557055533262327E-2,1.0452043165750448E-4,5.594990728398537E-5,2.0637350855664113E-3,0.60255939347933485,2.7444305542495107E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1224763106460829E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2220338118284093E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5036682214318989E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF82","v":0.56829403576451731},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64143813912745085},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5380144432042302},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68106338706969771},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58497171736710996},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61812966569505368},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51092064930385539},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65960263263501351},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55940159125772781},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7827915182285371},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71044948686159615},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80910175241528526},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74400385014627612},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73190550633540274},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64681982310613961},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76340084920481988},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68600336873056478},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68213483286914134},0.38765315710675885,4.7395312347876958E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37850587075800585,0.11012659850801533,1.1742398467904432E-2,0.60255939347933396,0.37850587075800513,3.0330555678272E-3,2.617381591323029E-3,0.56911088365070273,0.37850587075800513,0.40048537663436234,0.37572059656989487,8.0499438477743337E-2,0.11000354721735416,1.9322567864335363E-2,1.1820378866938441E-2,2.1480943693722204E-3,1.0000000000000007]
[78,19.5,69.5,0.49471417757444941,0,0.10175567567749272,0.40353014674805859,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$56*(365.2425/4))","v":82.046412704081973},{"$f":"DZ81*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":669.28420613041919},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8103574396562276},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.57478382833053709},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":78.823665813554427},49.25958004800404,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.547586333751774},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":67.993493591698567},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.32831124218883956},627.49230634659682,14.694256860824563,8.4502870999349593,6.2948602726377016,1656.6001077116794,0.50909125309883196,843.36062471859884,3.1810894661430398E-4,9.180624135423511E-2,null,6.3944506686854996E-4,1.0863818531881646E-5,null,null,null,1.7703663700153327E-4,1.2949558651832921E-2,2.7731192060057968E-4,0.10617856639568488,5.4054579418616744E-2,0.40353014674805859,0.37293532238178395,0,8.0174824815321441E-2,0.10988049592669299,1.9404347116277237E-2,1.1898359265972451E-2,2.1765037458940438E-3,1.0000000000000007,2.5387951894573365E-3,0.36744363423688892,2.8938350963289366E-3,5.7664295975039035E-5,1.3935631337147864E-6,null,null,null,null,2.0972411886598036E-3,7.6654596855986593E-2,1.3894091582572876E-3,3.3577612417763305E-5,7.5630347022019866E-4,0.10814613359597765,9.7805886049515079E-4,5.0758571789896528E-4,1.8552362401515452E-2,3.3627236050045976E-4,8.1266363623608231E-6,8.1895975504016379E-5,1.1710554633911199E-2,1.0590865655723634E-4,5.7449660301771673E-5,2.119054085592272E-3,0.59646985325194235,2.7432889365436752E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.126926440111083E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2309014070456538E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5058112379329254E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF83","v":0.56378527029949721},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63629456837497089},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5319413863056881},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6763367440270428},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57925561381994695},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61276162262903355},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50467562997842208},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65464477857367043},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5534821124707191},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77932348033737009},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70601549306791367},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80600011838220698},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73998557173979462},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72777542691743602},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64167935603625292},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75967314550807741},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68128492551443665},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.67747067255248783},0.38194798624498649,4.7395312347876958E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37293532238178395,0.10988049592669299,1.1898359265972451E-2,0.59646985325194146,0.37293532238178323,2.9927478859270024E-3,2.5778004902948797E-3,0.56461107129510357,0.37293532238178323,0.40654978234907962,0.37018947830933641,7.9861628383818495E-2,0.10973685148845148,1.9484869776919659E-2,1.1972593130192055E-2,2.2047965622029563E-3,1.0000000000000007]
[81,20.25,70.25,0.47790660012387753,0,9.9575123832375614E-2,0.42251827604374753,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$56*(365.2425/4))","v":78.472062335128925},{"$f":"DZ84*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":640.12685274624516},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7314892531127084},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.55203536015151311},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":75.38971435002027},44.561037436102097,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.284756629842022},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":67.632815885460374},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.32564872945091466},611.19350285161181,14.213802482683372,8.1621466883808225,6.0890388278092145,1597.7349035759992,0.49612415585061009,792.67488030969855,3.0607122485358155E-4,8.8405571304435604E-2,null,6.1793352327396602E-4,1.0401000263683436E-5,null,null,null,2.3907549639433945E-4,1.2499644535069757E-2,2.4941963856671049E-4,0.10232811672285765,5.0767450528910449E-2,0.42251827604374753,0.35669277230310542,0,7.7570877422209375E-2,0.10889447923041189,1.9682265858279466E-2,1.2319348590360187E-2,2.3219805518867672E-3,1.0000000000000007,2.4251577561127955E-3,0.35143158951323594,2.7793045330815566E-3,5.5382091192305219E-5,1.3384094828285933E-6,null,null,null,null,2.8127394913154426E-3,7.348552942755418E-2,1.2425793028121685E-3,3.0029200527578077E-5,7.4951675304347641E-4,0.10717568026425058,9.6928221311782842E-4,7.1368390171517909E-4,1.8645679602889625E-2,3.1528296444075556E-4,7.6193892339053999E-6,8.4793629762625836E-5,1.2124899029918392E-2,1.0965593067916964E-4,8.4902646679677399E-5,2.2370779052070899E-3,0.5774817239562533,2.7398604111400271E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1399633452703107E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2568795271760618E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.512089325592683E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF86","v":0.55043527519079216},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62111000772469638},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51413044170789002},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66235272589147076},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56244025783456486},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59693558476690589},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48639485118080789},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.63999369013113583},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53609686443449012},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76901128234649563},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69287886019551681},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79676637350251212},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72806048183856142},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71552449744180902},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62650177553767539},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74859889409095959},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66732342983831094},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66368003962411548},0.36531290524913584,4.7395312347876958E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35669277230310542,0.10889447923041189,1.2319348590360187E-2,0.57748172395625241,0.35669277230310464,2.8745336472491331E-3,2.462481378692451E-3,0.5512868200700406,0.35669277230310459,0.42595367313306215,0.35406218090817071,7.6917855691422551E-2,0.10868406044433346,1.9664297642148665E-2,1.2379765292359667E-2,2.3381668885034661E-3,1.0000000000000004]
[82,20.5,70.5,0.4723454131658501,0,9.8265516611773768E-2,0.42938907022237666,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$56*(365.2425/4))","v":77.314301442216149},{"$f":"DZ85*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":630.68255098381815},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7059432118325464},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.5446261003886208},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":74.277429794154259},42.867438321136092,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.151109342500305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":67.449413490958136},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.3244392269267018},603.33464402209961,14.044736096210139,8.0667684405285858,6.0166126214533078,1575.7800130942226,0.49187560685877491,775.08775021664894,3.0210436075144633E-4,8.7283813090191481E-2,null,6.1077309498444653E-4,1.0250562793137571E-5,null,null,null,2.3562822112046633E-4,1.2321967510571352E-2,2.3942513296847527E-4,0.1010039619733808,4.9681385090797302E-2,0.42938907022237666,0.35143158951323589,0,7.6264833960635742E-2,0.10847364165825506,1.964632942601786E-2,1.2440181994359147E-2,2.3543532251201651E-3,1.0000000000000004,2.3883797091401545E-3,0.34624524908231247,2.742001507347601E-3,5.4638768699805192E-5,1.3204457358601502E-6,null,null,null,null,2.7659742442296344E-3,7.227949834878715E-2,1.1905886170615651E-3,2.8772750557392819E-5,7.4662014328997107E-4,0.10676148522520523,9.655362897598573E-4,7.1253339663814822E-4,1.8619680415754084E-2,3.0670356135216524E-4,7.4120522734626051E-6,8.5625321702057023E-5,1.2243825190030068E-2,1.1073148262702231E-4,8.6086345498936876E-5,2.2682668796212284E-3,0.57061092977762384,2.7387163485253163E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1442087399735398E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2653391556119877E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5141337494625826E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.775145128745608E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF87","v":0.54604383919646771},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61612944440155004},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50832698519254249},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65775593657192089},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55694432246294445},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59175159813027423},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48044961242493806},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63518322522565929},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53042399173195276},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76560429567915411},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68855452662543815},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7937120262673335},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72412831171308523},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71148685463907646},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62152278195811628},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74494346867744721},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66273347029290719},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65914959664839035},0.35992457635869018,4.7395312347876958E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35143158951323589,0.10847364165825506,1.2440181994359147E-2,0.5706109297776234,0.35143158951323517,2.8360250337566904E-3,2.4251577561127955E-3,0.5469035991474418,0.35143158951323511,0.43278167980262611,0.3488384192977742,7.564316690838524E-2,0.10824017713461083,1.9630819663912526E-2,1.2495355372870691E-2,2.3703818198209394E-3,1.0000000000000007]
[85,21.25,71.25,0.4512705028255401,0,9.4689305835472512E-2,0.45404019133898793,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$56*(365.2425/4))","v":72.891263812001995},{"$f":"DZ88*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":594.60212855633551},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6083487062858186},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.51549360038312608},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":70.028127130523842},38.087199179692426,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.205317825275017},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":66.151516373783437},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.31736965576141696},581.56711277373211,13.406142532105063,7.6840259387488254,5.7430460644561832,1500.8070921490848,0.47934701048368128,719.40739293437059,5.2615749270685174E-4,8.2646618287936319E-2,null,5.8191579743697682E-4,9.6713820916916886E-6,null,null,null,2.2617277808730489E-4,1.1834850618692321E-2,2.1142720671468409E-4,9.603681356366614E-2,4.6034959478122014E-2,0.45404019133898793,0.33226952764925205,0,7.2677636853988078E-2,0.10633223902210748,1.9562728599286271E-2,1.2668736154180548E-2,2.448940382198153E-3,1.0000000000000007,4.1269884354372581E-3,0.32549424372233277,2.5953295816523933E-3,5.1716095826963637E-5,1.24981400267705E-6,null,null,null,null,2.6375677760684768E-3,6.8969111235142724E-2,1.0456869069525949E-3,2.5270935824277944E-5,1.3403915001470661E-3,0.10404810676588599,9.4374075607441931E-4,7.0995735138049295E-4,1.8564500212599387E-2,2.8146882653378688E-4,6.802208772604064E-6,1.5969819139366483E-4,1.2396597909359926E-2,1.1244005342695659E-4,8.9544901588608711E-5,2.3593954806095442E-3,0.54595980866101257,5.0195946716282025E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.156660781338276E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2901518410224486E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5201301885158656E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF90","v":0.53304424919614157},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59337718183561872},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48206120602408919},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63669229072467015},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53196268571060734},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56811486626379015},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45361375442924418},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61317657346576171},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50469752214492003},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.74988083416657769},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66869991171816945},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77959209095406357},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70603108351300792},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69291698546474645},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59877306114072393},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72809513485749644},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64169741503832334},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.63840746570477003},0.34029942823781062,4.7395312347876958E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33226952764925205,0.10633223902210748,1.2668736154180548E-2,0.54595980866101201,0.33226952764925133,2.6999045497403339E-3,4.2161389240863599E-3,0.53395203594032115,0.33226952764925127,0.45857226541699569,0.32888188568579241,7.2121038835391602E-2,0.10573887439538651,1.9548745158893516E-2,1.2673401445037131E-2,2.4637890625036287E-3,1.0000000000000004]
[86,21.5,71.5,0.44331782022689209,0,9.3577840278104979E-2,0.46310433949500357,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$56*(365.2425/4))","v":71.404919507813176},{"$f":"DZ89*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":582.47744528403462},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5755524586462795},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.50563147171626421},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":68.600165774799251},36.579443073698819,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.720039346690676},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":65.485575173306913},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.31394136628432084},574.75791805006065,13.183462406164535,7.5483407330637169,5.6476523135802141,1475.8000869598595,0.47524213223070039,701.36238007305667,5.1605788471304479E-4,8.1103274198196879E-2,null,5.7162018818637296E-4,9.4762309407662345E-6,null,null,null,2.2322658765840542E-4,1.1683097337050603E-2,2.0263474763890859E-4,9.4309387174384959E-2,4.4819794250125375E-2,0.46310433949500357,0.32549424372233282,0,7.1564440816795111E-2,0.10514550976866555,1.9534761718500764E-2,1.2678066735893714E-2,2.4786377428091047E-3,1.0000000000000007,4.0397146554402939E-3,0.3188568992497573,2.5456772207925384E-3,5.072669306655263E-5,1.2259032761522474E-6,null,null,null,null,2.5977247711934186E-3,6.7942072625043162E-2,1.000465346418319E-3,2.4178074140214423E-5,1.3254319561844987E-3,0.10288686974877913,9.3320806370192008E-4,7.0909426296531647E-4,1.8545973171075349E-2,2.7309445762220682E-4,6.5998268378908251E-6,1.5981580983690253E-4,1.2405728060019855E-2,1.1252286603695687E-4,9.0630778261099274E-5,2.3880069645480055E-3,0.53689566050499704,5.0157217400409904E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1607204143146626E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2982413094858506E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5220851564611649E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF91","v":0.52876903714803059},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58466697315995386},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4721138799018349},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62859985205686364},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52245413792094675},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55908588233913481},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44348196095500109},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6047378579106516},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49493165657817889},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74379006820716409},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6610544249570609},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77411177665895359},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69904306902462487},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68575215982481164},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59006177375304436},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72157830536174417},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63361393032274793},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63044615657959469},0.33336040718826881,4.7395312347876958E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32549424372233282,0.10514550976866555,1.2678066735893714E-2,0.53689566050499637,0.32549424372233204,2.6482954914820341E-3,4.1269884354372581E-3,0.52969626569424211,0.32549424372233199,0.46756554561194436,0.32217557148604509,7.1026095331315403E-2,0.10454178577846478,1.95196734653472E-2,1.2678444626767888E-2,2.4928837001159791E-3,1.0000000000000007]
[89,22.25,72.25,0.42010864020288813,0,9.0434464051322799E-2,0.48945689574578977,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$56*(365.2425/4))","v":67.125062335505774},{"$f":"DZ92*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":547.56500102823804},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4811172357377795},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.47711761189030794},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":64.488419503863042},32.28085227240787,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.198299506811274},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":63.397311834824364},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.30328004246925366},555.46834981490258,12.536025231339533,7.1523920328488142,5.3702972496640395,1403.8435257005026,0.4631372081967936,650.1721712380745,4.8669227195806826E-4,7.6609593943943663E-2,null,5.4149146390075674E-4,8.9130960641749449E-6,null,null,null,2.1487926604158797E-4,1.1253163259553346E-2,1.776559543776208E-4,8.9292389255839211E-2,4.1354627873170742E-2,0.48945689574578977,0.30598501710269288,0,6.8436708420827649E-2,0.10146832073762212,1.9437384847838871E-2,1.265530236257313E-2,2.5603707826562833E-3,1.0000000000000007,3.7887689547041353E-3,0.29974510536069388,2.4021199315489988E-3,4.7866084310091263E-5,1.1567714358066749E-6,null,null,null,null,2.4857879350834505E-3,6.5056943224137728E-2,8.7288246113528725E-4,2.1094800471177395E-5,1.2790784422646059E-3,9.9288670741413121E-2,9.0057155394438577E-4,7.0601315959297579E-4,1.8477464384986791E-2,2.4791596082741798E-4,5.9913424316862991E-6,1.5952884914853836E-4,1.2383452690221368E-2,1.1232082320322456E-4,9.3619326721835648E-5,2.4667514559344478E-3,0.5105431042542109,5.0040806550890604E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1726405131523451E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3219940142719591E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5278254318180791E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF94","v":0.51611619414932597},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55929601250205374},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44348662414313911},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60493445887089148},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4949361582260951},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53285082410003148},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41442428094568595},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58011215649394154},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4667533178235147},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7258129929157161},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63863845998677926},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7579009028530781},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67849128158757899},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66469913639863965},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56468098332876682},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70237570729349641},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60996932904740686},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60718828045542694},0.31337970444072855,4.7395312347876958E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30598501710269288,0.10146832073762212,1.265530236257313E-2,0.51054310425421023,0.30598501710269221,2.4990683650038593E-3,3.8706426119984702E-3,0.51709957219964975,0.3059850171026921,0.49371329407954756,0.30286506123169338,6.7947885788257181E-2,0.1008388700122403,1.9418836179338518E-2,1.2643335506810958E-2,2.5727172021128212E-3,1.0000000000000007]
[90,22.5,72.5,0.41258589329860118,0,8.9444414288094257E-2,0.49796969241330535,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$56*(365.2425/4))","v":65.756183205347483},{"$f":"DZ93*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":536.39852644730968},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4509128619498577},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.46796087781820339},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":63.173309341961016},30.917186741723707,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.671620947515024},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":62.674557854334289},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.29961588246050636},549.38308936941576,12.326871453496683,7.0240645788996865,5.2806980396131289,1380.8245976018452,0.45917114225188449,634.034807730338,4.7720942851893852E-4,7.5156477139587438E-2,null,5.3170145119113316E-4,8.732611386262972E-6,null,null,null,2.1224558571836469E-4,1.111751792062827E-2,1.6976087801593264E-4,8.7673645015046334E-2,4.0257207726945063E-2,0.49796969241330535,0.29974510536069388,0,6.7459063155686741E-2,0.10020941928685852,1.9400287510838159E-2,1.2631368651048783E-2,2.5850636215693588E-3,1.0000000000000007,3.7086211914642325E-3,0.29363238316391194,2.3560189852113627E-3,4.6947449168194205E-5,1.1345709381601459E-6,null,null,null,null,2.4508025189122324E-3,6.4155297473663886E-2,8.3283615484338203E-4,2.0127008267245753E-5,1.2632091177808477E-3,9.805681186435565E-2,8.893983047220138E-4,7.0481668844782309E-4,1.8450170490212432E-2,2.3951208477493506E-4,5.7882474029683871E-6,1.5922714814243488E-4,1.2360033100876772E-2,1.1210840202957697E-4,9.4522214291695568E-5,2.4905414072776632E-3,0.50203030758669531,5.0001929103677512E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1765307963131442E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3297460261227932E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5296988472035923E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF95","v":0.5119558812509214},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55108608274828463},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43433528396873644},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59724566621897579},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48608943976305646},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5243822875227746},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40516781289493997},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5721284831271588},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45772167024315313},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7199177134676632},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63133667662267245},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75257307154183539},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67177584509095334},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65782608592475489},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55646568667069274},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69608908002838521},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60228552413753389},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.59963954916118445},0.30698899382371941,4.7395312347876958E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.29974510536069388,0.10020941928685852,1.2631368651048783E-2,0.50203030758669465,0.29974510536069315,2.4511427872948967E-3,3.7887689547041353E-3,0.51295726190383206,0.2997451053606931,0.50216029185282496,0.29668874426230291,6.6985189807280993E-2,9.9573007377612863E-2,1.9380558942489006E-2,1.2615456918350245E-2,2.5967508391397838E-3,1.0000000000000007]
[93,23.25,73.25,0.39064616005325914,0,8.6626001958605328E-2,0.52272783798813638,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$56*(365.2425/4))","v":61.814744900558551},{"$f":"DZ96*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":504.24669530818363},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3639448651435124},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.44149469677161018},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":59.386688994744198},27.01308629762784,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.042846576828275},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":60.439412453110734},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.28834930447441209},532.0351301138985,11.71855803603148,6.649830165450255,5.0201031690332414,1314.4608848818566,0.44747556347516287,588.18912512857003,4.4965417303324546E-4,7.0928397303955837E-2,null,5.0308755689682091E-4,8.211965487226695E-6,null,null,null,2.0473654664761439E-4,1.0730770604882063E-2,1.472418692855706E-4,8.2972100020188372E-2,3.7127987209251367E-2,0.52272783798813638,0.28177831974780487,0,6.4700041199420744E-2,9.6354939134111278E-2,1.9274814073247923E-2,1.2512901171342974E-2,2.6511466859366565E-3,1.0000000000000009,3.4781783723477865E-3,0.27603200766030622,2.2227710408478625E-3,4.4292270608921863E-5,1.0704036940957501E-6,null,null,null,null,2.3520782166925533E-3,6.1611219628622399E-2,7.1935873514422926E-4,1.7384618961560444E-5,1.2146207265107856E-3,9.4285130141593745E-2,8.5518826600674495E-4,7.0070852308655701E-4,1.8354622055145951E-2,2.1430443651705055E-4,5.1790584983636441E-6,1.5773378353070602E-4,1.2244110431608491E-2,1.110569562037767E-4,9.6938525255595772E-5,2.5542081606810606E-3,0.47727216201186434,4.9885077365210861E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1879648904549793E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3525302887657367E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5352050808116162E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF98","v":0.49964552695850828},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52717232677031878},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40799878383918275},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57476068873538033},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4604868110107781},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.49977569256609983},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37862053996455386},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54883067728751478},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43166183731867552},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70251762237764526},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.60992842293985794},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73681324529927517},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65202571096414652},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63763041056463798},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53252999112163379},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67756479967771632},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57981000649086878},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57758549295229322},0.28858800798973833,4.7395312347876958E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28177831974780487,9.6354939134111278E-2,1.2512901171342974E-2,0.47727216201186362,0.28177831974780415,2.3126107898847467E-3,3.5533606782981357E-3,0.50069882168855673,0.28177831974780404,0.52672796706184832,0.27890516370405555,6.4267015934445504E-2,9.5701860140729081E-2,1.9251539708528137E-2,1.2485658019734258E-2,2.6607954306599288E-3,1.0000000000000009]
[94,23.5,73.5,0.38353920367577871,0,8.5732700188661817E-2,0.53072809613556038,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$56*(365.2425/4))","v":60.554162119874945},{"$f":"DZ97*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":493.96363578339435},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3361300547197585},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.43299806888624953},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":58.175621349491955},25.769744759224714,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.485719024711969},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":59.674873724838235},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.28451464402614879},526.52921653185024,11.521983325875219,6.5286119036957029,4.935892695153008,1293.1931039857425,0.44364361570230387,573.7168644535202,4.4076095966967673E-4,6.9562023405199749E-2,null,4.9380035458661058E-4,8.0451500711417199E-6,null,null,null,2.0235306727048335E-4,1.0608008225409592E-2,1.4009795485041447E-4,8.1455089117057677E-2,3.6137030253244849E-2,0.53072809613556038,0.27603200766030628,0,6.3833990669470264E-2,9.5048781147346897E-2,1.9228265343808351E-2,1.2458414868125543E-2,2.6704441753832011E-3,1.0000000000000009,3.4045828227006196E-3,0.27040294167661272,2.1799934977730696E-3,4.3439859596255974E-5,1.0498036236026002E-6,null,null,null,null,2.3210915754118999E-3,6.0812789021056662E-2,6.8358987396297693E-4,1.6520199038724102E-5,1.1981557006690536E-3,9.3007029850376149E-2,8.4359559630169546E-4,6.991661375268446E-4,1.8318209958838795E-2,2.0591298374185931E-4,4.9762637008536383E-6,1.5704694595088323E-4,1.2190794553502445E-2,1.105733686722151E-4,9.7644133201774943E-5,2.5728000421814264E-3,0.46927190386444056,4.9846054181241772E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1917001190341292E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3599733295456259E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5370038276892476E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF99","v":0.49559860620975066},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51943394195410419},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39957973474414221},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56745540847674369},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45225585615883168},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49183281523252675},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.3701637745367643},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54127750879744996},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42330920769681663},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69681155519295546},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60295489176228012},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.7316336543210008},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64557222014566251},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63103725321642945},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52478244518765182},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67150024291799126},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57250611961900655},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57042699923499929},0.28270282576527617,4.7395312347876958E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27603200766030628,9.5048781147346897E-2,1.2458414868125543E-2,0.46927190386443962,0.27603200766030545,2.2681337151508802E-3,3.4781783723477865E-3,0.49666851914567633,0.27603200766030539,0.53466693979329094,0.27321747466845947,6.3413386594149995E-2,9.4391420365641146E-2,1.9203820450805584E-2,1.2427561202684923E-2,2.6793969249688482E-3,1.0000000000000009]
[97,24.25,74.25,0.36282289693546793,0,8.3175278764828858E-2,0.55400182429970413,{"$f":"SUM(D100:G100)","v":1.0000000000000009},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$56*(365.2425/4))","v":56.924687255899968},{"$f":"DZ100*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":464.356610650351},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2560455439472911},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.40844653438892692},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":54.688710656778326},22.198119154484647,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.779461675898496},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":57.333399463491446},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.27281965305397332},510.74763678303879,10.950107426287261,6.1752882381087595,4.6909072620486922,1231.7822402977777,0.43234353958952942,532.55309377386152,4.1493161040666245E-4,6.5588495040343781E-2,null,4.6668329823353869E-4,7.5640730720328614E-6,null,null,null,1.9552078538169495E-4,1.0256088651744464E-2,1.1965681963556162E-4,7.7048940278817743E-2,3.3311611561766326E-2,0.55400182429970413,0.25948712900389809,0,6.1380676211527339E-2,9.1083475562255392E-2,1.9074667570125908E-2,1.2252292369314469E-2,2.7199349831756058E-3,1.0000000000000009,3.1929894565177609E-3,0.2541957873763161,2.0563851276429596E-3,4.0976764982047646E-5,9.9027843923725276E-7,null,null,null,null,2.2333213584011199E-3,5.8551446108755061E-2,5.8184733967843807E-4,1.4061404692721506E-5,1.1481702780858118E-3,8.9126903346210415E-2,8.0840193795916481E-4,6.940272593602202E-4,1.8195455625575199E-2,1.8081496109102852E-4,4.3697240994601474E-6,1.5444862912866345E-4,1.1989099790367748E-2,1.0874394981805679E-4,9.9453752392803928E-5,2.6204812307828017E-3,0.44599817570029682,4.9728769153654984E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.20268834883944E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3818691361359537E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5422953496494633E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF102","v":0.48362598420172515},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.4968936947524038},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37535068376836789},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54609196826407636},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42843526299407936},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46875360153902079},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34591002475995936},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51923599421247124},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39920860694939803},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.67996992967643199},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58250904763487577},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71631232579979132},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.6265924696387194},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61166401190116115},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50220956578397424},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65363031920815862},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55114188143190024},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.54951164443234246},0.26575810986890008,4.7395312347876958E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25948712900389809,9.1083475562255392E-2,1.2252292369314469E-2,0.44599817570029587,0.25948712900389737,2.1396060703725889E-3,3.262020429434102E-3,0.48474374021794453,0.2594871290038972,0.55776302966664737,0.25684145819010712,6.099425372396268E-2,9.0416601506563152E-2,1.9046788408396114E-2,1.2211103560386623E-2,2.7267649439379621E-3,1.0000000000000009]
[98,24.5,74.5,0.35611542957864578,0,8.236033538776466E-2,0.5615242350335905,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$56*(365.2425/4))","v":55.763922625979362},{"$f":"DZ101*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":454.88780624762018},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2304332250876511},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.40056664951784798},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":53.573540349368848},21.057107704378819,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.20074444756002},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":56.539233509747831},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.26886763180836082},505.71312469035547,10.765264045373181,6.0608958700202464,4.6117223623836958,1212.0732293592016,0.42864117459159801,519.54449272355953,4.0659913502464744E-4,6.4305026723503092E-2,null,4.5789014985157149E-4,7.4099779750143915E-6,null,null,null,1.9334108656576471E-4,1.014380743660636E-2,1.1315312755031649E-4,7.5627227637076785E-2,3.241694368546276E-2,0.5615242350335905,0.2541957873763161,0,6.0607831236398013E-2,8.9749727450870898E-2,1.9018909246666323E-2,1.2169914751458778E-2,2.7335949047003188E-3,1.0000000000000009,3.1254169569125854E-3,0.24901250034852823,2.0167126694577817E-3,4.0186227755600449E-5,9.7117366190531683E-7,null,null,null,null,2.2056743782964011E-3,5.783921339285316E-2,5.4965992819894466E-4,1.3283537049510425E-5,1.1313574596191068E-3,8.7821805596286426E-2,7.9656439496536828E-4,6.9214687232239448E-4,1.8150109119176229E-2,1.7248484358679299E-4,4.1684115809055153E-6,1.5341020221513657E-4,1.1908491733426653E-2,1.0801281581698891E-4,9.9953224057173568E-5,2.6336416806431451E-3,0.4384757649664105,4.9689602904591457E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2062810530409026E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.389028174281794E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5440254620984593E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF103","v":0.47969079763048705},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48959977125246984},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3676053277534132},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5391510710291989},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42077721237815496},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46130375471358182},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33818387250527771},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51209011641683433},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39148394531051195},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67444700188257667},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57584901204361161},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71127685055011325},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62039070691410936},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6053393495138546},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49490313845731526},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64777998847580542},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54419912793116809},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54272230066384408},0.26033889329729237,4.7395312347876958E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.2541957873763161,8.9749727450870898E-2,1.2169914751458778E-2,0.4384757649664095,0.25419578737631532,2.0983521710642443E-3,3.1929894565177609E-3,0.48082384221143937,0.25419578737631521,0.56522821458030192,0.25160414386242219,6.0231878649354476E-2,8.9080689601555935E-2,1.8989918735759666E-2,1.2125445664236113E-2,2.739708906370679E-3,1.0000000000000011]
[101,25.25,75.25,0.33656665306877648,0,7.8828883930422908E-2,0.58460446300080171,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$56*(365.2425/4))","v":52.421956080177502},{"$f":"DZ104*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":427.6260972611633},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1566925970714594},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.37780273261853892},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":50.36284477494479},17.396316360517279,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.436261350731101},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":54.117856828979598},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.2567803413706799},481.02382179839549,10.18402324148083,5.727400052464672,4.362725105842431,1144.4505785257577,0.41772322665655015,478.06358841073501,3.8240203512526988E-4,6.0573343418240465E-2,null,4.3207904566026792E-4,6.965697963465982E-6,null,null,null,2.5875632074891296E-4,9.5178777521272781E-3,9.235029725391912E-5,7.1263774567119589E-2,2.9768533855902189E-2,0.58460446300080171,0.23896138686699531,0,5.7543091952783385E-2,8.5722384552203296E-2,1.8560704962382293E-2,1.1882881649577926E-2,2.7250870152572305E-3,1.0000000000000011,2.931148703542157E-3,0.23408931538047456,1.902104327319016E-3,3.7902473103968041E-5,9.1598255560372965E-7,null,null,null,null,2.9447298148582894E-3,5.4140005452117883E-2,4.4754103842222583E-4,1.0815647384988723E-5,1.0805900137419503E-3,8.3880974407579134E-2,7.6082013088221213E-4,9.498318465813965E-4,1.7463028727811043E-2,1.4435576697076206E-4,3.4886210190904954E-6,1.497919512165664E-4,1.1627624415062059E-2,1.0546528329930062E-4,1.4002277242804834E-4,2.5850642428291823E-3,0.41539553699919929,4.957189301659426E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2168587047908238E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4101058383823548E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5491192649687969E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF106","v":0.46805073963867661},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46835414407529591},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.3453150876570108},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51885322647706611},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39861461867690606},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43965711462996304},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31602549941066982},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49123714989527711},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36919527760992527},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65814591767724506},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55632231228212203},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69638181909215868},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60215129005785251},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58675505003552042},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47361548113694918},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63054130673755815},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52389122310375025},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52288417669666676},0.24473632564823536,4.7395312347876958E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23896138686699531,8.5722384552203296E-2,1.1882881649577926E-2,0.41539553699919829,0.23896138686699456,1.9791683846467887E-3,2.9945261268605164E-3,0.46922772017002251,0.23896138686699439,0.58870252055198591,0.23652535112373493,5.6792600866110141E-2,8.5044401235654307E-2,1.839814272550807E-2,1.1827430915805374E-2,2.7095525812024022E-3,1.0000000000000011]
[102,25.5,75.5,0.33022771348161267,0,7.6971708415218318E-2,0.59280057810317011,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$56*(365.2425/4))","v":51.353174772289286},{"$f":"DZ105*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":418.90763626327731},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1331098939607276},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.37049828858455647},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":49.336044725263122},16.147160171829444,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.836311981394893},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":53.294554290597077},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.25266957006700036},469.86836213944025,9.9832451067163799,5.6192413846724092,4.2767139304482837,1119.3787225185408,0.41414606240734109,463.58629027361337,3.7458519204138744E-4,5.9366353952959035E-2,null,4.2375120547838121E-4,6.8234244376971092E-6,null,null,null,2.5230995612842127E-4,9.2826354865278952E-3,8.5296802238188834E-5,6.979175601981101E-2,2.8903980944098573E-2,0.59280057810317011,0.23408931538047453,0,5.604210977943689E-2,8.4366417919105319E-2,1.823558048863385E-2,1.1771980182032819E-2,2.6940181471475735E-3,1.0000000000000011,2.8691115447494735E-3,0.22931680688466485,1.8653290120390019E-3,3.7169666086881157E-5,8.9827293432296626E-7,null,null,null,null,2.8685315081253462E-3,5.275058189613617E-2,4.1301510997146897E-4,9.9812652039060632E-6,1.0634971154243509E-3,8.2554135413976978E-2,7.4878538970399322E-4,9.3339343230428246E-4,1.7164547976068867E-2,1.3439126953907407E-4,3.2478107216265874E-6,1.4839396142703144E-4,1.1519105231776286E-2,1.0448098882950186E-4,1.3842636503828105E-4,2.5555917821092925E-3,0.40719942189683112,4.9532586649531751E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2203199310180557E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4170028856210459E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5507860625253801E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0972220483278513E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF107","v":0.46422550478899438},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46147915384330152},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33818951574013795},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51225853705797453},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39148959608949729},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43266969490891127},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.3089668397881189},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.4844766003937872},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36205137202130439},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65280025131390773},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.54996167906096072},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69148644972873308},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59619143639505645},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58068794861494255},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46672505664193598},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.6248976346550057},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51729174709630776},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51644407550620719},0.23974651164715455,4.7395312347876958E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23408931538047453,8.4366417919105319E-2,1.1771980182032819E-2,0.40719942189682989,0.23408931538047384,1.9409227829785879E-3,2.931148703542157E-3,0.46541649868179935,0.23408931538047364,0.59681125506670452,0.23170306113256969,5.532901034380603E-2,8.368536905457033E-2,1.8079896696272468E-2,1.1712738341674089E-2,2.6786693644039973E-3,1.0000000000000011]
[105,26.25,76.25,0.31086405539784073,0,7.1903552115726216E-2,0.61723239248643424,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$56*(365.2425/4))","v":48.081703839968526},{"$f":"DZ108*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":392.22098716243119},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0609247545286498},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.34799213902761522},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":46.193075727726701},12.72800592085153,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.917866880009441},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":50.661897599140445},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.23964255653683328},439.31807372602287,9.3783510215116692,5.2847127404414573,4.01758386472443,1046.4508179329214,0.4035973204411113,422.3447460911363,3.9644591412712251E-4,5.560721605566666E-2,null,3.9800702988415426E-4,6.3874566193353832E-6,null,null,null,2.3471086624916797E-4,8.6403781473091898E-3,6.6098696063893755E-5,6.5349244165919529E-2,2.6374779838217045E-2,0.61723239248643424,0.2193512821822548,0,5.1962968265651333E-2,8.0135753624784742E-2,1.7337932381651329E-2,1.1377019590801171E-2,2.6026514684235587E-3,1.0000000000000011,3.0301080076752173E-3,0.21453340025813702,1.7520184381137186E-3,3.4911771544024197E-5,8.437067848272145E-7,null,null,null,null,2.6614468986007546E-3,4.897447179841212E-2,3.1933231934039915E-4,7.7172492980586734E-6,1.1415187235110651E-3,7.8283589368933856E-2,7.1064553233982021E-4,8.8801675318839928E-4,1.6340792468340262E-2,1.0654822741639875E-4,2.5749327062698414E-6,1.6206350215985279E-4,1.1114064441931392E-2,1.008916467099261E-4,1.3373168351403926E-4,2.4689197849095193E-3,0.38276760751356698,5.587166686695344E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2305181950973524E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4373245590656114E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5556971664327264E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF110","v":0.45291250408833739},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.43974711386568482},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31595259242674412},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49132413192562785},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.3691216010179878},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41063986954309484},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28701950256097736},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46306414744022517},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33969532718379797},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63566297644357417},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.52971484147705472},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67575599289057209},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57715773494247002},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56133011286827483},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44493811583943643},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60683707916427454},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49633705779894044},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49601701190592407},0.22465230693272673,4.7395312347876958E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.2193512821822548,8.0135753624784742E-2,1.1377019590801171E-2,0.38276760751356576,0.21935128218225414,1.8260201695801974E-3,3.1009587051682936E-3,0.45414970043248815,0.21935128218225389,0.62124083527075891,0.21694234122019593,5.1344729251088586E-2,7.9386793542301506E-2,1.7198965669207148E-2,1.129881613007448E-2,2.5875189163746368E-3,1.0000000000000011]
[106,26.5,76.5,0.3043918463873031,0,7.0358875557614525E-2,0.62524927805508357,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$56*(365.2425/4))","v":47.025721541127155},{"$f":"DZ109*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":383.60693261361286},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.037624462074088},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.34070128974113018},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":45.178571947663677},11.685924960770652,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.244498538304633},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":49.737843181672879},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.23510346184488537},429.98358653489407,9.1819662556329309,5.1744479561114689,3.9334547609126465,1023.3663775043631,0.40014112309888034,409.49097163622861,3.8752138402180258E-4,5.4388374443358589E-2,null,3.8951347166888008E-4,6.2466028191120521E-6,null,null,null,2.2934561641402203E-4,8.4445663358460599E-3,6.0276917015993194E-5,6.3905844771144457E-2,2.5571356499308452E-2,0.62524927805508357,0.21453340025813702,0,5.072649023652584E-2,7.8637833459818271E-2,1.7059998956762964E-2,1.122061266934779E-2,2.5723863643257153E-3,1.0000000000000011,2.9608831023801322E-3,0.20982219922961201,1.7153115676219793E-3,3.418032839889189E-5,8.2603012400565502E-7,null,null,null,null,2.5986727027034018E-3,4.7829770958315483E-2,2.9101369747811597E-4,7.0328780288426245E-6,1.1201811327692323E-3,7.6820290381933207E-2,6.9736194511582834E-4,8.7396848057833877E-4,1.6085793415755119E-2,9.7871809230861044E-5,2.3652511986469657E-6,1.5983551500992551E-4,1.0961272527465281E-2,9.9504626872584821E-5,1.3217657582027502E-4,2.4402097885054402E-3,0.3747507219449176,5.5821198306553743E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.233857733079093E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.443979122998548E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5573053634654106E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF111","v":0.44919533661434913},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43245367558047232},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30858905745587756},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48426736112192126},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36166841022676166},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40326659219757011},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27977976657576825},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45586319634371375},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33227084065667523},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.62982683208071655},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52287035762242162},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67038593924890333},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57070129430507999},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55477018960150903},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43762411438550686},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60069781805080258},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48927166408149197},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.48913685021741304},0.21971799208389331,4.7395312347876958E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21453340025813702,7.8637833459818271E-2,1.122061266934779E-2,0.37475072194491643,0.21453340025813636,1.7877739164425701E-3,3.0301080076752173E-3,0.45044825414726058,0.21453340025813611,0.62917213680971418,0.21217779974387452,5.0135786381231652E-2,7.7891658933814237E-2,1.6925506612893382E-2,1.1139878503021967E-2,2.5572330154511936E-3,1.0000000000000011]
[109,27.25,77.25,0.28561510775858201,0,6.6092820949953168E-2,0.64829207129146604,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$56*(365.2425/4))","v":43.996006894259651},{"$f":"DZ112*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":358.8923826972881},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97077368493195548},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.31972157279729602},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":42.267863155355528},8.8112536987970831,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.229951097751758},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":46.973306528631177},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.22157407001835419},404.16005762935993,8.6174184698528027,4.8546025641891388,3.6916086122865575,958.00652067551948,0.38994910187546988,373.57378232826261,3.6172545879196093E-4,5.0860918975457477E-2,null,3.6486222096833204E-4,5.8421024131197557E-6,null,null,null,2.1452524430844874E-4,7.9036345404984581E-3,4.4294582594296285E-5,5.9755803125032099E-2,2.3301721760453663E-2,0.64829207129146604,0.20071043861179033,0,4.7334271459891844E-2,7.4182113601062041E-2,1.627734774837673E-2,1.0722555545729647E-2,2.4812017416845854E-3,1.0000000000000013,2.762595252520335E-3,0.19630530657677778,1.6096860468423637E-3,3.2075570840149137E-5,7.7516480969502731E-7,null,null,null,null,2.4264494851343223E-3,4.4689162421905841E-2,2.1349993656543105E-4,5.1596162862513601E-6,1.0567102422438174E-3,7.2467554830220687E-2,6.5784852859754155E-4,8.344094214456782E-4,1.5367745502144739E-2,7.3418531743465741E-5,1.7742930428466637E-6,1.527407850514325E-4,1.0474726914752203E-2,9.5087845926011347E-5,1.2749124885877571E-4,2.3537104928258099E-3,0.35170792870853523,5.5669502571505713E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2437043190549041E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4636000215346514E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5620471123046072E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF114","v":0.43820361077912556},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41129116206192529},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28751222683120048},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46369937493663166},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34019969974253761},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38193164304252392},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25913793384923856},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43492528177887929},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31095690322827768},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61263793229475139},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50286297839607053},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.6545304708823132},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55176210383147162},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53554681764606049},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41639561313133922},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58265018642728306},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46867323478774919},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46909922292249034},0.20556097329831721,4.7395312347876958E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20071043861179033,7.4182113601062041E-2,1.0722555545729647E-2,0.35170792870853396,0.20071043861178972,1.6777145651292605E-3,2.8271626811818824E-3,0.43950162389609826,0.20071043861178939,0.65197226950909326,0.19850787259428404,4.6816559964320027E-2,7.3447621969344151E-2,1.6154438280107479E-2,1.0635350496112658E-2,2.4658871867396267E-3,1.0000000000000011]
[110,27.5,77.5,0.27956658236089971,0,6.4780949912381106E-2,0.65565246772672048,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$56*(365.2425/4))","v":43.030490177094336},{"$f":"DZ113*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":351.01629076034607},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.94946951922349265},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31301616418130523},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":41.340271508835521},7.9285885968625918,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.562157154543996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":46.0569017840646},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.21710384834767313},396.20555813578869,8.437064718863061,4.7515850361553866,3.614347021388872,937.42284442569564,0.38660978077186509,362.4168403739564,3.5344664237648695E-4,4.9727408448330603E-2,null,3.5691915369640936E-4,5.7130821137145496E-6,null,null,null,2.0996702172394681E-4,7.737248635774391E-3,3.9412307672974624E-5,5.8430115291688525E-2,2.2589654063394502E-2,0.65565246772672048,0.19630530657677778,0,4.629884846874821E-2,7.2713130337626261E-2,1.6031528811838228E-2,1.0548145446495669E-2,2.4505726317946676E-3,1.0000000000000013,2.6995097543694663E-3,0.19199770838882493,1.5759266649116985E-3,3.14028611221511E-5,7.5890754951622382E-7,null,null,null,null,2.3738796060748012E-3,4.3730494119987501E-2,1.8988580505871564E-4,4.5889376271952255E-6,1.0357848522164416E-3,7.1032523930990757E-2,6.448215544190679E-4,8.2198414343527006E-4,1.5142205467890262E-2,6.5750226094990439E-5,1.58897441770646E-6,1.5025634602341501E-4,1.030434792693914E-2,9.3541173533112838E-5,1.2591743750531154E-4,2.324655194289356E-3,0.3443475322732808,5.5618841892726589E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2469308869279734E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4700294744448141E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5636009071431734E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF115","v":0.43459254381191231},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40446968077605133},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28081151796673998},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45703937189968535},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.3333304911611214},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37507383857673321},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25260147828408958},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42816190849239461},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30416053261678294},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.6070131853021884},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49636544941023492},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64932909083430257},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54558975430954371},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52928820805255905},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40955080031033247},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57675561973861555},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46200163758062135},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.462615813494624},0.20104938319424584,4.7395312347876958E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19630530657677778,7.2713130337626261E-2,1.0548145446495669E-2,0.34434753227327952,0.19630530657677717,1.6425367824922077E-3,2.762595252520335E-3,0.43590491219436817,0.19630530657677683,0.65925613379653281,0.19415150748280136,4.5802634626823706E-2,7.1983471467398946E-2,1.5911951839662136E-2,1.0459121799764898E-2,2.4351789870174214E-3,1.0000000000000011]
[113,28.25,78.25,0.26203806259173784,0,6.1130656545342138E-2,0.67683128086292155,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$56*(365.2425/4))","v":40.260316582567995},{"$f":"DZ116*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":328.41891722564952},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88834552597740535},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29372378746234457},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":38.678909110847172},5.4776647426413447,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.576507289435167},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":43.332020889378832},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.20384791953512388},374.03754810257584,7.91805473822496,4.4530762144468437,3.3920087746054342,878.93094090334796,0.37676241727098547,331.14814590900704,3.2954210433157788E-4,4.6450477449268793E-2,null,3.3389831361795551E-4,5.3426227994912136E-6,null,null,null,1.972823256685261E-4,7.2741842562064904E-3,2.5925672611859726E-5,5.4616652744504696E-2,2.0577502111269592E-2,0.67683128086292155,0.18366650957806821,0,4.3440710167499612E-2,6.8367249412946751E-2,1.5332281649748602E-2,1.0004303600722858E-2,2.3576647280939287E-3,1.0000000000000016,2.5188091067968707E-3,0.1796387246440265,1.4787963106999539E-3,2.9467383354073828E-5,7.1213319082320161E-7,null,null,null,null,2.2287650297693846E-3,4.1084134547338953E-2,1.2479469835665949E-4,3.0158920346166623E-6,9.7387859662796347E-4,6.6787088624462712E-2,6.0628219185607387E-4,7.8663661426742822E-4,1.4500534631849563E-2,4.4045952661041737E-5,1.0644509705684118E-6,1.4250942131755593E-4,9.7730758066885068E-3,8.8718372716794589E-5,1.2114356342943083E-4,2.2365211646644977E-3,0.32316871913707995,5.5466579024436857E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2564505268441325E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4889988806282411E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.568185210944806E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF118","v":0.42391608862331059},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38467658946800232},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26163191111211337},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43762782315192739},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31354392532360298},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35523043614705152},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23396482873279933},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40849632124641078},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28464976679824155},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59044690346175099},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47737226756996631},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63397164334552458},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52748391088421931},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5109478136230462},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.3896840941754538},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55942731813829727},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44255128154342216},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44373203001277939},0.18810514655989891,4.7395312347876958E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18366650957806821,6.8367249412946751E-2,1.0004303600722858E-2,0.32316871913707845,0.18366650957806768,1.541322114233495E-3,2.5776494931427133E-3,0.42526954602918587,0.18366650957806729,0.68021715202902588,0.18165261711104735,4.3001820512769261E-2,6.7654300059560094E-2,1.5221413249339838E-2,9.910712680036203E-3,2.3419843582228946E-3,1.0000000000000013]
[114,28.5,78.5,0.2563971971095495,0,5.9999779695321845E-2,0.68360302319513033,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$56*(365.2425/4))","v":39.377505042462836},{"$f":"DZ117*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":321.21748328955425},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.86886625337095991},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28755850769771329},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":37.830774018523556},4.7203904285585283,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.921835016305643},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":42.433622838102366},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19948795994867788},367.15928457738391,7.7520882212107693,4.3570229143224717,3.3209105187061527,860.44682958614771,0.37353602006943487,321.4078842049729,3.2187762800618539E-4,4.5398518031047351E-2,null,3.2649024913993923E-4,5.2244781983198189E-6,null,null,null,1.9335229536128482E-4,7.1307008676725521E-3,2.1781392577566877E-5,5.33979449420032E-2,1.9946055833522686E-2,0.68360302319513033,0.1796387246440265,0,4.256293085803891E-2,6.694135070617345E-2,1.5110544848931077E-2,9.8171217593495484E-3,2.3263039883518609E-3,1.0000000000000016,2.4613193710560518E-3,0.1757001029380682,1.447756288204198E-3,2.884886122524286E-5,6.9718547280200658E-7,null,null,null,null,2.1841972885942628E-3,4.027137230194288E-2,1.0482790942483458E-4,2.5333580769299148E-6,9.5356693799886769E-4,6.5394146475751064E-2,5.9363729242351677E-4,7.7542618477796112E-4,1.4297003637416955E-2,3.7215642693094167E-5,8.9938404306622585E-7,1.3984305122725425E-4,9.5902202678737197E-3,8.7058440248574283E-5,1.1953215883959821E-4,2.2067718295122629E-3,0.31639697680487139,5.5415732477619439E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2595719232280038E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4952187625131241E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5696883591137503E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF119","v":0.4204090894409957},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37829652493412153},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25553436428658644},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43134227956748228},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30721294200964383},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34885206735836516},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22806333571669227},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40214393562411438},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.2784283731274399},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58502589658404291},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47120410590600104},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62893363884703746},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52158315212865702},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50497667761261178},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38327837182911062},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55376769301323037},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43625153221958207},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43762142032654194},0.18398002283935674,4.7395312347876958E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1796387246440265,6.694135070617345E-2,9.8171217593495484E-3,0.31639697680486967,0.17963872464402597,1.5089758272448508E-3,2.5188091067968707E-3,0.42177559677030552,0.17963872464402558,0.68691996569137737,0.17766941379104734,4.214102972409299E-2,6.6234586976287299E-2,1.500220816116064E-2,9.7222788349581816E-3,2.3105168210778822E-3,1.0000000000000016]
[117,29.25,79.25,0.24006386779427255,0,5.6831441004238162E-2,0.70310469120149122,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$56*(365.2425/4))","v":36.844598471634022},{"$f":"DZ120*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":300.55558830123931},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.8129775666712431},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.26982233879361578},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":35.39735890022876},2.6061444071570352,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.98399210558555},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":39.774346790945856},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.18660881476106389},347.86176914787825,7.2740846732634692,4.0789221416896382,3.1161389829522523,807.76235264280012,0.36402165919901974,294.0429918475358,2.997651658636612E-4,4.2359957703149133E-2,null,3.0504424135649065E-4,4.8852938975297139E-6,null,null,null,1.8234182628555884E-4,6.72866981085224E-3,1.0274923996588501E-5,4.9890938965401192E-2,1.8161382381182367E-2,0.70310469120149122,0.16808247702018841,0,4.0126064632543756E-2,6.2739861264097668E-2,1.4474460395190911E-2,9.241529509986468E-3,2.2309159765034957E-3,1.000000000000002,2.2966477570292953E-3,0.1643996446765858,1.3584608948418436E-3,2.7069507592208806E-5,6.541841392573972E-7,null,null,null,null,2.0604679138859806E-3,3.8014956960052478E-2,4.9444833801764845E-5,1.1949248035321665E-6,8.9371751189600761E-4,6.1289765355665791E-2,5.5637839653586865E-4,7.432615555056385E-4,1.3712931830770575E-2,1.7835970089875012E-5,4.310388248223575E-7,1.316438479997876E-4,9.0279315857948114E-3,8.19540761918695E-5,1.1463084970685226E-4,2.1162851267966434E-3,0.29689530879851062,5.5262921961247713E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2687867867102767E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5135808528715363E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5741258939433613E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF122","v":0.41004172537191441},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.35978424078671151},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23808120324693136},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41302214742658927},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28897671920855267},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33039593619420221},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21123708239417632},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38367336060424534},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26056822954276554},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56905968016332265},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4531737106035334},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.6140585693809385},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50427398748409813},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48747870334411975},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36468610250571132},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53713005087739096},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41788526047240981},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41982190277952008},0.17214449736463452,4.7395312347876958E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16808247702018841,6.2739861264097668E-2,9.241529509986468E-3,0.29689530879850878,0.16808247702018797,1.4159198728664075E-3,2.3502686300906415E-3,0.41144549522774598,0.16808247702018753,0.706224875919503,0.16624106084838711,3.9749741243719036E-2,6.2053070480578718E-2,1.4372809865720072E-2,9.1436485329355766E-3,2.2147931091584154E-3,1.000000000000002]
[118,29.5,79.5,0.23481169192953028,0,5.5843247432956891E-2,0.7093450606375149,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$56*(365.2425/4))","v":36.037391356005521},{"$f":"DZ121*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":293.97088879079547},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.7951665087717088},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26415504679982738},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":34.621858523946521},1.9495318080617545,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.347661077396033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":38.901118186106039},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.18238749266638601},341.83479946285297,7.1211149139077383,3.9895029456003823,3.0506083970775402,791.06618450998792,0.36090436721684538,285.49924074722145,2.9268066634776334E-4,4.1385293038540549E-2,null,2.9815018632708398E-4,4.7771379442044441E-6,null,null,null,1.7890797498864691E-4,6.6032725456326678E-3,6.7222365754190407E-6,4.8769803786356335E-2,1.7601235174804643E-2,0.7093450606375149,0.16439964467658583,0,3.9373417854894323E-2,6.136627969705976E-2,1.4271159336249232E-2,9.0457675558846869E-3,2.1986702418133352E-3,1.0000000000000022,2.2442577681728903E-3,0.16079831745309422,1.3299280662123335E-3,2.6500945314011145E-5,6.4044379236301871E-7,null,null,null,null,2.0222525893840932E-3,3.7318031567326042E-2,3.2351856428153753E-5,7.8184175603261207E-7,8.7415110107288041E-4,5.9947931149398649E-2,5.4419744658822978E-4,7.3297901207363824E-4,1.3526170793077014E-2,1.1726147311142044E-5,2.8338378743737469E-7,1.2885525581901621E-4,8.8366942449604174E-3,8.021805510525285E-5,1.1297397154295651E-4,2.0856962702703787E-3,0.29065493936248721,5.521189628455847E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2718100166104512E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5196051223257768E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5755817687922676E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF123","v":0.40663670979901301},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35381702901105583},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23253252503369201},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40709000926797478},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28314178942784074},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32446348527533575},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20590887057172427},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37770698829488403},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25487316942617538},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56383503350685726},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44731822024777673},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60917880879961284},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49863286917612715},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48178183653649431},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35869130325385934},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53169600317752042},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41193663373265083},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.4140616392645427},0.16837266264451947,4.7395312347876958E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16439964467658583,6.136627969705976E-2,9.0457675558846869E-3,0.2906549393624851,0.16439964467658538,1.3861845865733096E-3,2.2966477570292953E-3,0.40805228366987956,0.16439964467658491,0.71240279548654761,0.16259898106484003,3.901068874421635E-2,6.068653182410029E-2,1.4171474930731436E-2,8.9470939740781234E-3,2.182433975488202E-3,1.000000000000002]
[120,30,80,0.22458805860190587,0,5.3957894187636198E-2,0.72145404721046003,{"$f":"SUM(D123:G123)","v":1.0000000000000022},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$56*(365.2425/4))","v":34.476171346977495},{"$f":"DZ123*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":281.23541553974781},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.76071812565375396},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25317287162633062},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":33.12196254803218},0.70157605694213943,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.090776256415886},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":37.176311866678894},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.17405968009519301},327.85435549099583,6.814213671952686,3.8154534359179224,2.9191352335209304,756.3933221245569,0.35474963924864672,268.33025815377198,2.7892782120608696E-4,3.9491569263093433E-2,null,2.8473493851955529E-4,4.5678752405282689E-6,null,null,null,2.2286455102080537E-4,6.2630212974811982E-3,0,4.6545685746561614E-2,1.6512065227173609E-2,0.72145404721046003,0.1572766851288902,0,3.794826766920277E-2,5.8661682735336257E-2,1.3876126530400004E-2,8.649690737679407E-3,2.1334999880334238E-3,1.0000000000000022,2.1430580474656618E-3,0.1538329774244836,1.2746366638021367E-3,2.5399175625233356E-5,6.1381751358577056E-7,null,null,null,null,2.5212813512083525E-3,3.5426986317994416E-2,0,0,8.3562462653800234E-4,5.7305845084402243E-2,5.2021302439600849E-4,9.2192927890876711E-4,1.2954197251491236E-2,0,0,1.2321321611165922E-4,8.4497718839364588E-3,7.6705637631289028E-5,1.4174965190828488E-4,1.991750336125139E-3,0.27854595278954214,5.5109714370058072E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.277786271389601E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5315137664929696E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5784597103683012E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF125","v":0.39990204170278881},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34217787208331452},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22182010430478105},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39548011485431755},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27182300230670997},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31291623260327395},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19565225088978672},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36605114387438742},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24385374767813095},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55352920525127991},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43583323958374559},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59953531396636117},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48753924166321005},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47058705233187809},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34699571678441554},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52099227743980248},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40029221222814321},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40279255157422145},0.16107756375720703,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1572766851288902,5.8661682735336257E-2,8.649690737679407E-3,0.27854595278953997,0.15727668512888973,1.3285619203691522E-3,2.1930704038349135E-3,0.40134032020830324,0.15727668512888923,0.72479747529653038,0.1555548312766869,3.732494532549966E-2,5.7996463497681866E-2,1.3675575311900418E-2,8.5497313108079329E-3,2.100977980894926E-3,1.0000000000000022]
[123,30.75,80.75,0.20999646840521849,0,4.9035804493533015E-2,0.74096772710125047,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$56*(365.2425/4))","v":32.129875086569108},{"$f":"DZ126*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":262.09577276635855},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.70894700305771907},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23656752483998114},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":30.867827769500643},0.6555604090265974,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.284758448930354},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":34.697937655014989},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.16245607625323283},298.21363610787614,6.3228865844434328,3.5573797322197218,2.7086560379191167,697.64226120200954,0.34571378753658477,241.18454846573411,3.6627009611438937E-4,3.658368873741414E-2,null,2.6485740469263044E-4,4.2532855268299913E-6,null,null,null,2.0150594820383244E-4,5.6627940127271697E-3,0,4.3083369484678995E-2,1.4894514844386494E-2,0.74096772710125047,0.1471724493240015,0,3.4373303449008144E-2,5.4760329629045326E-2,1.2716615543018511E-2,8.063689452171648E-3,1.9458855015063567E-3,1.000000000000002,3.1926470510741348E-3,0.14276446088168768,1.1910345634148977E-3,2.373326996703592E-5,5.735578577579125E-7,null,null,null,null,2.2837608746958294E-3,3.2089542574312312E-2,0,0,7.8005058603279468E-4,5.3494663299226711E-2,4.8561574378581853E-4,8.4489141635098045E-4,1.1871724126667531E-2,0,0,1.1486573812398392E-4,7.8773147480224268E-3,7.1508966025237241E-5,1.2928455310006932E-4,1.8166009484062873E-3,0.25903227289875153,8.8098974774786676E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2865807676074256E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5490382077957687E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5826948119897795E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7648048189156809E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF128","v":0.38998644184498138},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32543308702861296},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20666964885401237},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37868313411203647},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25568753353348661},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29636129836982128},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18121725051479642},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34923832011876466},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22821143759934126},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53842257982181629},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41915629323044357},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58535555175968723},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.4713598521062593},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45428071483582128},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33016346561998433},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50533935442363009},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38343983463154518},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38649841237688914},0.15072914062159731,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1471724493240015,5.4760329629045326E-2,8.063689452171648E-3,0.25903227289874953,0.14717244932400106,1.2465627954511144E-3,2.0464510227545798E-3,0.39145657271994283,0.14717244932400059,0.7446404772109394,0.14496845510284459,3.3826940293367677E-2,5.4139363099119535E-2,1.253726448566481E-2,7.9705021000970374E-3,1.9169977079689406E-3,1.000000000000002]
[126,31.5,81.5,0.19197564482054705,0,4.4655746333910819E-2,0.76336860884554403,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$56*(365.2425/4))","v":29.331867924049089},{"$f":"DZ129*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":239.27135009149282},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64720886099965047},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21653135916171962},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":28.17972509378869},0.60003750081571561,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.092950075800708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":31.690148182309571},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14836788942679682},271.61529645544618,5.7702857274930279,3.2480139321373098,2.4719278240332834,636.28371091695453,0.33690808860589083,214.36912885609433,3.7609234501646008E-4,3.3240874738781033E-2,null,2.4123975780959204E-4,3.8792746313347248E-6,null,null,null,1.8256584235324194E-4,5.1305322161540462E-3,0,3.9175184174745713E-2,1.3198436421097321E-2,0.76336860884554403,0.13435093938878498,0,3.1207503874634435E-2,5.0236959504315726E-2,1.1670398167500352E-2,7.387745927446337E-3,1.777844291776025E-3,1.0000000000000018,2.9015091171583659E-3,0.13033702262620431,1.0901594925138572E-3,2.1723172725379049E-5,5.2498018306701985E-7,null,null,null,null,2.0734252805098127E-3,2.9134078594124622E-2,0,0,1.142554948169668E-3,4.8650826537045937E-2,4.4357801910011887E-4,7.7538077672974649E-4,1.0895017390770607E-2,0,0,1.6802182593273762E-4,7.1544924128038138E-3,6.5231688709785354E-5,1.1811990200134692E-4,1.659724389774678E-3,0.23663139115445786,8.7702713620225303E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2951799188537426E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5661733929772183E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5868358427531797E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF131","v":0.38029129522679417},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30027587665323313},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.1845055870662754},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35322507525325586},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23178914757440167},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27162365741548816},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16026014944751857},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32387543213480963},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20519582907540901},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51505452125264539},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39373607294377799},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56331459593571021},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.4465289995288873},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42930422232224619},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30486012706226495},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48121515108959301},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3578849458002149},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36182204848138577},0.13759777545859811,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13435093938878498,5.0236959504315726E-2,7.387745927446337E-3,0.23663139115445597,0.13435093938878459,1.14569060495171E-3,2.995414193278327E-3,0.38183007931289642,0.13435093938878406,0.7669581147707949,0.13234398100749464,3.0715870980636457E-2,4.9454754607043516E-2,1.1504759278777072E-2,7.271119170125075E-3,1.7514001851302442E-3,1.000000000000002]
[127,31.75,81.75,0.18616406474877939,0,4.3288314555176739E-2,0.77054762069604577,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$56*(365.2425/4))","v":28.455901414069992},{"$f":"DZ130*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":232.12575370396149},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6278806242618673},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.21024495916962344},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":27.338166161827942},0.58261704146521531,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.372550771160082},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":30.701553800060523},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.14373972792282075},263.30610440813456,5.5952845250679815,3.1497176087265037,2.3969592068896572,617.00647395271824,0.33402298312713508,206.09434303844191,3.6389287930809481E-4,3.2196920478853704E-2,null,2.3374092897749321E-4,3.762178472096591E-6,null,null,null,1.7667049116640556E-4,4.9648588963274211E-3,0,3.7939845853105211E-2,1.2672780491237868E-2,0.77054762069604577,0.13033702262620428,0,3.0224238086638482E-2,4.8672549709771321E-2,1.1339120390053792E-2,7.1544924128038138E-3,1.7249560784844634E-3,1.000000000000002,2.8106090719455727E-3,0.12644630164392284,1.0585096721291605E-3,2.1092499397608848E-5,5.0973880910871787E-7,null,null,null,null,2.0080971417877564E-3,2.8216140944850726E-2,0,0,1.1069750848706511E-3,4.7135809897937891E-2,4.2976472696277889E-4,7.5337069475112659E-4,1.0585749695302666E-2,0,0,1.6271686799017171E-4,6.9286034180875864E-3,6.3172126726055388E-5,1.1460601127428845E-4,1.6103500672101749E-3,0.22945237930395612,8.757030285795242E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2980044607291273E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5718017447413788E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5881960368541371E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF132","v":0.37710793802305115},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29232997950249179},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17765896529140132},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34512523404108014},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22433013266097407},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26384546102393081},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15382758156669044},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.3158372699983632},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19805184969448875},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50749275926737525},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38560999017744846},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55615360732390651},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43854621040860459},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.4212877001370543},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29686420185757845},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47343244397896928},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34975089221226291},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35397519277643674},0.13348685505923408,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13033702262620428,4.8672549709771321E-2,7.1544924128038138E-3,0.22945237930395423,0.13033702262620392,1.1124076454223034E-3,2.9015091171583659E-3,0.37866857779000246,0.13033702262620339,0.77402580813235555,0.12839166213506356,2.9749444351809186E-2,4.7914726053553409E-2,1.1177572275564174E-2,7.0415479154456997E-3,1.6992391362103468E-3,1.0000000000000018]
[130,32.5,82.5,0.1697829661114916,0,3.9440183300633029E-2,0.79077685058787706,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$56*(365.2425/4))","v":25.985913184852159},{"$f":"DZ133*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":211.97710787460775},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57338023333368049},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19248190291673886},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":24.965197980446465},0.53339322500697484,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.343517709479432},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":27.917138721848147},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.13070429558551602},239.92069004319063,5.1021498865372132,2.8726455721650175,2.1857056760340181,562.70002630600368,0.32551506145496695,183.16733364371029,3.2964213941212236E-4,2.9260464078422244E-2,null,2.1262760546968801E-4,3.4320041318939537E-6,null,null,null,1.601295621508256E-4,4.5000196465221388E-3,0,3.4466315036108912E-2,1.1219304657105245E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79077685058787706},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.11901911070470625},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.7471372137834352E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.4265859157782139E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.0393920101113984E-2},6.497996249003205E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5748910616846955E-3},1.0000000000000016,2.5549779153523958E-3,0.11547527675834314,9.6907891039050155E-4,1.9310448333015274E-5,4.6667228719904662E-7,null,null,null,null,1.825196840788532E-3,2.5646175297045822E-2,0,0,1.006752337616307E-3,4.2868251913485284E-2,3.9085490668054932E-4,6.905716262288309E-4,9.7033484748851543E-3,0,0,1.4778596954795304E-4,6.2928348265478117E-3,5.7375452907440141E-5,1.0463569769833882E-4,1.4702553639863566E-3,0.20922314941212458,8.7172148800547689E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3063569930850835E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5884455023115991E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5922183051510372E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF135","v":0.36770103938300736},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26973176473421978},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15860612272018595},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32192320117930406},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20336263370435281},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24182195688171507},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13603799384990356},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29290008115436078},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17807789971214147},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48546708470165745},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36222422440615865},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53521222041210414},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.415443953713722},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39812517365310113},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27411287959615366},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45083143251311025},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32644125048520795},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33150688208377094},0.12189542510482264,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11901911070470625,4.4265859157782139E-2,6.497996249003205E-3,0.20922314941212294,0.11901911070470593,{"$f":"BA132+BB132+BC132","v":1.0183644252298363E-3},{"$f":"AY132","v":2.6374364189875356E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.36932424654217266},{"$f":"DX132-(DU133+DV133)","v":0.11901911070470537},0.79394181078149328,0.1172471937315247,2.7043313172635339E-2,4.357671075980022E-2,1.0244295077483444E-2,6.3954155377755079E-3,1.551260939289246E-3,1.0000000000000018]
[131,32.75,82.75,0.16465567394670924,0,3.8237555078183022E-2,0.7971067709751094,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$56*(365.2425/4))","v":25.212499830386559},{"$f":"DZ134*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":205.66807709685602},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55631483615128041},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18690816438236338},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":24.22216396129911},0.51794764634661539,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.708958651476713},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":27.046341768123057},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12662758858550316},232.61152906955539,4.9478398229104972,2.7859205190990735,2.1196009183458844,545.71072987351806,0.32272751992959914,176.1158704510519,3.1896513099511205E-4,2.8343317414125057E-2,null,2.0602688863056081E-4,3.328624537965431E-6,null,null,null,1.5497596211610154E-4,4.3551912894400678E-3,0,3.3381805309844866E-2,1.0773227238418958E-2,0.7971067709751094,0.11547527675834314,0,2.6615254207436323E-2,4.2887562361818302E-2,1.0094670053852903E-2,6.2928348265478117E-3,1.5276308168937968E-3,1.0000000000000018,2.4751524411507153E-3,0.1120399027961355,9.4101709063578625E-4,1.8751271660513492E-5,4.5315876062501012E-7,null,null,null,null,1.7683164005227591E-3,2.4846937806913563E-2,0,0,9.7540530069741059E-4,4.1533472121900915E-2,3.7868493921997567E-4,6.7068946533325199E-4,9.4239805885196516E-3,0,0,1.4311991888101729E-4,6.0941509715841478E-3,5.5563936082646872E-5,1.014957289681842E-4,1.4261350879256126E-3,0.20289322902489226,8.7039135763852471E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3091018131341979E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5939149955771665E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5935401081915695E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF136","v":0.36461267685462351},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26259412555802569},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15272057664696956},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31454114652138321},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19681838893056408},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23489715993908508},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13057766180336586},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28563068647820899},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17187804248563987},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47833971003602216},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35474849579057316},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52840847585635897},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40801688519792079},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39069086688153187},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26692339862331232},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4435401221967829},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31902185311763298},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32436049386041144},0.11826594793233229,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11547527675834314,4.2887562361818302E-2,6.2928348265478117E-3,0.2028932290248906,0.11547527675834282,9.8885603101071568E-4,2.5549779153523958E-3,0.3662557602593452,0.11547527675834227,0.80017386060288609,0.11375758977723932,2.6201604552492836E-2,4.2219892877689867E-2,9.9488943701765784E-3,6.1934928990659797E-3,1.5046649204510281E-3,1.0000000000000018]
[134,33.5,83.5,0.15020156824232611,0,3.4851801677603246E-2,0.8149466300800724,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$56*(365.2425/4))","v":23.031294082621731},{"$f":"DZ137*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":187.87514125497904},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50818644244406197},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.17115725661734232},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":22.126635012915671},0.47429976380668554,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.921689522533782},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":24.593696118608527},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.11514529781872253},212.03230684196674,4.5129323563609312,2.5414342164358978,1.9332912764642907,497.8372094435735,0.31450730575359132,156.57343944598466,2.8898638660827629E-4,2.5763276208363287E-2,null,1.874413626411656E-4,3.0371031164067511E-6,null,null,null,1.4051085263416558E-4,3.9486874810021584E-3,0,3.0331939394365456E-2,9.539616537203097E-3,0.8149466300800724,0.10548106216661023,0,2.4215523166299678E-2,3.9005101720079788E-2,9.2425817279370315E-3,5.7154043556361086E-3,1.393696783366539E-3,1.0000000000000018,2.2506333311186556E-3,0.10235112598731411,8.6171679121392045E-4,1.7171086271728672E-5,4.1497069182072779E-7,null,null,null,null,1.6088783683397018E-3,2.2606644797959978E-2,0,0,8.8710527893930146E-4,3.7773592521665518E-2,3.44403919474969E-4,6.1407675182439405E-4,8.6285049761126373E-3,0,0,1.299872363247127E-4,5.5349517295377277E-3,5.0465389773667761E-5,9.25971572608269E-5,1.3010996261057122E-3,0.18505336991992938,8.6639264997314669E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3172222411506823E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6100962481019084E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5974506036887432E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF139","v":0.3554874907720651},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24229460493976349},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.136342224451417},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2933952165859865},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17842233434978097},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21529000598298922},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11547684083975412},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26488720362253826},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15454377659028043},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45757930588695978},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33323436119447952},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.5085118030762803},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38652288845603455},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36921056363926208},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24646670420480718},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42236612891679642},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29776019156121203},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30389312613788194},0.10803020487363432,{"$f":"$DL$7","v":4.7395312347876958E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10548106216661023,3.9005101720079788E-2,5.7154043556361086E-3,0.1850533699199276,0.10548106216660996,9.054699940983387E-4,2.3230614630099541E-3,0.35718734850194167,0.10548106216660938,0.81773826914197623,0.10391609407696217,2.3841942377736788E-2,3.8397932664008518E-2,9.1079527971082291E-3,5.6251780425869181E-3,1.3726308996229596E-3,1.0000000000000018]
[135,33.75,83.75,0.14567684132478906,0,3.3793250471332706E-2,0.82052990820387994,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$56*(365.2425/4))","v":22.348179744175848},{"$f":"DZ138*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":182.30271434885651},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49311349672976607},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16621437141262846},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":21.470353104280473},0.46060236451755809,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.36273686947904},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":23.82665282859762},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.11155430294028058},205.59769926249294,4.3768179110887839,2.4648987571445495,1.8749813243387035,482.85651868605476,0.31181402891748705,150.56143648057059,2.7964031742226078E-4,2.4957361292444663E-2,null,1.8163061999466672E-4,2.9458181040587145E-6,null,null,null,1.36002389792957E-4,3.8219890057890416E-3,0,2.9379569443547644E-2,9.1609619160536847E-3,0.82052990820387994,0.10235112598731409,0,2.3468361589173897E-2,3.7790763607937247E-2,8.9733238662794267E-3,5.5349517295377277E-3,1.3515650158793797E-3,1.0000000000000018,2.1805127896090113E-3,9.9316703915214619E-2,8.368310968406605E-4,1.6675198980948186E-5,4.0298666886120843E-7,null,null,null,null,1.5592369837271582E-3,2.190912460544674E-2,0,0,8.5948720586184377E-4,3.6597594741662624E-2,3.3368166041278008E-4,5.9618727051311666E-4,8.3771365957663099E-3,0,0,1.2588314557373474E-4,5.3601965393930591E-3,4.8872044570933948E-5,8.9797924352890245E-5,1.2617670915264895E-3,0.17947009179612181,8.6505710699633198E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3198919590256254E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6154160882650817E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.598736240321134E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF140","v":0.35249194089683733},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23588300760304456},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13128284572144661},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28666734013198769},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17268067272873222},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20912497616338957},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11084179825476928},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25831305171310431},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14916326979155431},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45086136505210017},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32635693698641649},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50204748055193993},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37961285414255796},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.3623161877619161},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24000233199825532},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41553518881159746},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29099266087030184},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29738163033666615},0.10482462806443725,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10235112598731409,3.7790763607937247E-2,5.5349517295377277E-3,0.17947009179612006,0.10235112598731384,8.7930284817746987E-4,2.2506333311186556E-3,0.35420979171194056,0.10235112598731326,0.82323546086369881,0.10083391495126436,2.3107158645730649E-2,3.7202516774290408E-2,8.8422725545636884E-3,5.4475741344653938E-3,1.3311020759884016E-3,1.0000000000000018]
[138,34.5,84.5,0.13291976081107698,0,3.0812014999113936E-2,0.83626822418981095,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$56*(365.2425/4))","v":20.421286061626716},{"$f":"DZ141*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":166.58430002556395},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45059650910459165},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15224467169510145},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":19.619146955398534},0.42189044889433236,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.788409401198333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":21.666224187235908},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.10143999864198365},187.47428320617496,3.9931262383936241,2.2491101144383734,1.7106119730835265,440.63266979144998,0.30387179299863898,133.89583942330512,2.5339640502922221E-4,2.2689982374247089E-2,null,1.6526852665803662E-4,2.6883791805614844E-6,null,null,null,1.2334391806465789E-4,3.4662559936757794E-3,0,2.6700935596855345E-2,8.1136611745576178E-3,0.83626822418981095,9.3522564284444776E-2,0,2.1371811713067176E-2,3.4370131921380234E-2,8.207917103582759E-3,5.0270646052519878E-3,1.2322861824640018E-3,1.000000000000002,1.9832610061528803E-3,9.0757161895057184E-2,7.6649855557001675E-4,1.5273710526525895E-5,3.691171381683297E-7,null,null,null,null,1.4199422957433916E-3,1.9951869417323784E-2,0,0,7.8169070508026428E-4,3.328496275772435E-2,3.034784585756206E-4,5.4533367651778348E-4,7.6625834270649751E-3,0,0,1.1433210919155711E-4,4.8683449498894797E-3,4.4387546170950758E-5,8.1873043541317789E-5,1.150413138922684E-3,0.16373177581019094,8.6104312909147218E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3277935313836618E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6311612358617791E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6025413430896051E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF143","v":0.34364191670221872},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21764835758503542},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11720355967061744},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2673953067073066},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15654070177467252},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19166905798726597},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8023356512026177E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23955346945086853},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13411983700051536},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43129354754229154},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30656464145307694},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48314340369280884},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35961515859091336},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34239593304792737},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22160883637089906},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39569811240029779},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27159904438176158},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.2787282440596473},9.5782708027701002E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.3522564284444776E-2,3.4370131921380234E-2,5.0270646052519878E-3,0.16373177581018905,9.352256428444454E-2,8.0535072676454528E-4,2.0468977744135344E-3,0.34541103359976133,9.3522564284443943E-2,0.83873144060792459,9.2139863089750973E-2,2.1045089842980487E-2,3.3835184194815557E-2,8.0871740531807609E-3,4.9477047775707333E-3,1.2135434337788183E-3,1.000000000000002]
[139,34.75,84.75,0.12892574331319753,0,2.9879599660766202E-2,0.84119465702603813,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$56*(365.2425/4))","v":19.817704030522755},{"$f":"DZ142*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":161.66064879928794},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43727844699268764},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14786025102474751},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":19.039273360164088},0.40974062989467858,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.296049850463218},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":20.990565725646736},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.8276814073397806E-2},181.80555016480542,3.8730198995271174,2.1815493686922185,1.6591597201262231,427.41667706122121,0.30126959315699237,128.7676484067477,2.452139976196762E-4,2.1981652956053355E-2,null,1.6015264144496306E-4,2.6077588159489751E-6,null,null,null,1.1939729422930044E-4,3.3553465241312791E-3,0,2.5864371172294523E-2,7.7921485803386127E-3,0.84119465702603813,9.0757161895057184E-2,0,2.0718367972893802E-2,3.3300236468250873E-2,7.9664310027787663E-3,4.8683449498894806E-3,1.1948006850936348E-3,1.000000000000002,1.9216470791669981E-3,8.807589794408574E-2,7.4442453436835559E-4,1.4833850323867274E-5,3.5848711222162086E-7,null,null,null,null,1.3765275203833026E-3,1.93418404525105E-2,0,0,7.5735773676254275E-4,3.2248847144507369E-2,2.9403158698096177E-4,5.2928934986127977E-4,7.4371416529174861E-3,0,0,1.1072229821980356E-4,4.7146365547705901E-3,4.2986096899087358E-5,7.9382508629828868E-5,1.115418176463806E-3,0.1588053429739637,8.5970282743132564E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3303923698785827E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6363398375157766E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6037928468541409E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF144","v":0.34073699573252891},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21188894899159841},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.1128543773152595},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26126363691105181},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15150319487965749},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18618043601156931},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.408886689096968E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23360806749462243},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12945039827741173},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.4249615205087926},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30023763760236916},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47700157027206225},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35318616522538265},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33600227454032977},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21579644070802706},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38929847492823316},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.2654261074997753},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27279243462851893},9.2950474633883826E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.0757161895057184E-2,3.3300236468250873E-2,4.8683449498894806E-3,0.15880534297396187,9.0757161895056962E-2,7.8214138323471098E-4,1.9832610061528803E-3,0.34252231614776152,9.0757161895056351E-2,0.84358212027254997,8.9416529919571455E-2,2.0402316479886329E-2,3.2781958731541057E-2,7.8489813648947183E-3,4.7914907523300358E-3,1.1766024792282642E-3,1.000000000000002]
[142,35.5,85.5,0.1176634712163251,0,2.5595928585761419E-2,0.85674060019791531,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$56*(365.2425/4))","v":18.114833004381911},{"$f":"DZ145*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":147.76967361450127},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39970452840994702},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13546742878154988},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":17.403290356589913},0.37539845370527997,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.909279181653783},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":19.087518785121627},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.9367422631194696E-2},153.81073213428661,3.4850604120356579,1.9910394373282891,1.4929620832988897,378.0643268427259,0.29359593526438554,110.99814962949046,2.2223572200563154E-4,1.9988601514811861E-2,null,1.4570610829044909E-4,2.3803735382341339E-6,null,null,null,1.4837364898323327E-4,2.7634355007473128E-3,0,2.327073286837672E-2,6.8321925807787402E-3,0.85674060019791531,8.2955381821617213E-2,0,1.773469500507939E-2,3.0286463736593851E-2,6.8386918168724213E-3,4.4216256581140348E-3,1.0225417638096074E-3,1.0000000000000018,1.7482985498561935E-3,8.0511133252947578E-2,6.8203101843716655E-4,1.3590559656011459E-5,3.2844072025725032E-7,null,null,null,null,1.7197413256582802E-3,1.6014953679421112E-2,0,0,6.8881455697639875E-4,2.9330228345984564E-2,2.6742083363289073E-4,6.6315101148050237E-4,6.1755408053919192E-3,0,0,1.0056242106368232E-4,4.2820215440422396E-3,3.9041693008112675E-5,9.9156333273915149E-5,9.2338543053569226E-4,0.14325939980208657,8.5567560375641172E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3380872135930488E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6516730452025432E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6074983968123193E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF147","v":0.33215558687858682},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19550913059430372},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10075143232211817},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24369944023316994},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13734262249964249},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17063972673505634},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3207839355576907E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21664264615712625},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11639505047643645},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40651778119871479},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28202937731983974},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45904057117206515},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.3345806060928207},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31752876681585251},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19925805603686916},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37071390302701901},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24773641003626787},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.2557841976412788},8.4960150281807395E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2955381821617213E-2,3.0286463736593851E-2,4.4216256581140348E-3,0.14325939980208469,8.2955381821617047E-2,7.1654080815810412E-4,1.8042281131087758E-3,0.33398694181157362,8.2955381821616408E-2,0.85925046229706981,8.1733257537282389E-2,1.7215839851468837E-2,2.9815141321117213E-2,6.6409909483087443E-3,4.3518236010781372E-3,9.9248444367670613E-4,1.0000000000000018]
[143,35.75,85.75,0.11413697370263039,0,2.4102701901147151E-2,0.86176032439622441,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$56*(365.2425/4))","v":17.450674253169229},{"$f":"DZ146*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":142.35187473823385},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38504983850038021},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.13058727508263823},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":16.765219468084982},0.36187489185064581,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.475554133992834},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":18.492323672083295},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.6580352446352551E-2},144.97117483529971,3.3488774889154169,1.9212576549312266,1.4346227960058557,361.17567139859642,0.29108173251883329,105.13164017435628,3.1863375815556504E-4,1.9159664543962316E-2,null,1.4046877258391149E-4,2.2917804189204467E-6,null,null,null,1.3946431967252871E-4,2.5975006661337094E-3,0,2.2358023840926954E-2,6.5080123153143975E-3,0.86176032439622441,8.0511133252947578E-2,0,1.6696984697858276E-2,2.9343818905640574E-2,6.4432900797450673E-3,4.2820215440422396E-3,9.6242712354380503E-4,1.000000000000002,2.8781775523510642E-3,7.6962076970794158E-2,6.5746115520630899E-4,1.3100965806241744E-5,3.1660878980538267E-7,null,null,null,null,1.6191140919292212E-3,1.5077870605929055E-2,0,0,6.6737568952504134E-4,2.8417345667389907E-2,2.5909754872562442E-4,6.2480872776035786E-4,5.8184813519847091E-3,0,0,9.7387360851213257E-5,4.1468251546791174E-3,3.7809028511908963E-5,9.3326989656076091E-5,8.6910013388772896E-4,0.13823967560377756,0.14624278050403472,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.340619043193678E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6567181209096647E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6087176315906798E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2440370388344795E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF148","v":0.32933911536820293},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19033556999713605},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7012754478511376E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23811114283392823},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13292291312068968},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1657532992442555},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9868019214905855E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21126586069364942},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.112342707675944},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40054949905116938},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27620874207678803},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45320513866909817},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32859916608557993},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31159946011151463},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19403188058435883},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36471833592452307},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2421058260774592},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25037060018130519},8.2456831977917075E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0511133252947578E-2,2.9343818905640574E-2,4.2820215440422396E-3,0.13823967560377559,8.0511133252947426E-2,6.9595001881343527E-4,1.7482985498561935E-3,0.3311849750996726,8.0511133252946773E-2,0.86475041960226084,7.8736605111870861E-2,1.6216158229496819E-2,2.8887132769418362E-2,6.2605927946226027E-3,4.2144233493606785E-3,9.3466814297172153E-4,1.000000000000002]
[146,36.5,86.5,9.9932347234635427E-2,0,2.0227286946863092E-2,0.87984036581850344,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$56*(365.2425/4))","v":15.249439639347283},{"$f":"DZ149*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":124.39555571753247},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33647950704744756},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11437135742274555},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":14.650448378666013},0.3169384043887612,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.761481363944318},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":16.140124412144615},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.5559319393016661E-2},121.85453758572902,2.905918247675582,1.678307685620587,1.2448638611724607,310.72402548008432,0.28366757030375411,88.142329342937302,3.17001096225047E-4,1.6634621503125828E-2,null,1.2234462648280498E-4,1.9997082046018798E-6,null,null,null,1.164003313789984E-4,2.1679375700184118E-3,0,1.9360304835435695E-2,5.4918906330080654E-3,0.87984036581850344,7.0345894674804219E-2,0,1.400134720787514E-2,2.5823380909396072E-2,5.4189983653217619E-3,3.7630716504351357E-3,8.0694137366619026E-4,1.000000000000002,2.4947379758392873E-3,6.7263585582675173E-2,5.7581969396395801E-4,1.1474129021075295E-5,2.772933047197693E-7,null,null,null,null,1.3577169159873727E-3,1.2643630291887767E-2,0,0,9.9771395483215378E-4,2.4599511504399492E-2,2.2615545016442683E-4,5.2548270099087512E-4,4.8935156643308865E-3,0,0,1.4539030004805844E-4,3.5847252023872818E-3,3.2956147999795498E-5,7.824946678134291E-5,7.2869190688484734E-4,0.1201596341814985,0.14505717549494523,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3481182877602683E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6716615659879845E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6123289882889135E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF151","v":0.32101979631690464},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16583438888229865},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9881622021918883E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21135526074892988},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11235925832918162},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1427671301395789},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4707860621110003E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18567246405444573},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3641749175739086E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37123725554698034},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24814234281070083},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42437088580922672},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29951047962657856},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28283505045967877},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1692636115707761},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33540721725381251},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21513056443738207},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.2244283145528812},7.2045931825512124E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.0345894674804219E-2,2.5823380909396072E-2,3.7630716504351357E-3,0.12015963418149656,7.0345894674804094E-2,6.1406891616394847E-4,2.6162947155675934E-3,0.32296823936346802,7.0345894674803414E-2,0.882640011475743,6.8804740128739689E-2,1.3610398596863433E-2,2.521718327140832E-2,5.2694733865608972E-3,3.673898426411209E-3,7.8429471427541653E-4,1.000000000000002]
[147,36.75,86.75,9.5459296418483039E-2,0,1.9101046448536399E-2,0.88543965713298256,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$56*(365.2425/4))","v":14.581923537926544},{"$f":"DZ150*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":118.95036964181725},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.32175073706872992},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10944566636372165},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":14.009152015187864},0.30328865238845348,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.208629997820699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":15.381453837023553},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.2007893770154902E-2},115.1237048527958,2.7707256113383876,1.603238717534285,1.1869488019971304,295.6226399630325,0.2812383889070853,83.140434987662587,3.0185752261455644E-4,1.5871237629565851E-2,null,1.1675197829245359E-4,1.9111911583441892E-6,null,null,null,1.0971727365713667E-4,2.0434666879669558E-3,0,1.8444942283255293E-2,5.1874258512268944E-3,0.88543965713298256,6.7263585582675187E-2,0,1.3219449985851724E-2,2.4610985633420568E-2,5.1199484078000334E-3,3.5847252023872818E-3,7.6164805488464281E-4,1.000000000000002,2.3790262811012796E-3,6.4322293417811482E-2,5.5102056608717306E-4,1.0979966706289675E-5,2.6535096895875532E-7,null,null,null,null,1.2818959918189021E-3,1.1937553994032821E-2,0,0,9.5087176597015194E-4,2.3444576306569251E-2,2.1553756088116499E-4,4.9648369253658974E-4,4.6234647152634438E-3,0,0,1.3849969418059253E-4,3.4148312788954268E-3,3.1394229311262624E-5,7.385735335269176E-5,6.8779070153195099E-4,0.11456034286701942,0.14466127444108068,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3505866650837018E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6765802028770414E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6135176668153428E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF152","v":0.31828960437353321},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15838940982298036},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4872020724640262E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20312225518220217},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10623766942823851},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13583663427776857},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0323298918339041E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17784987331849217},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8127421010328971E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36195118839400281},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23943558600158293},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41517306144703531},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29039817171753873},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27384957585585928},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16173118671704101},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32616999382643919},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20682406773235876},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21643538511006233},6.8889133099115041E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.7263585582675187E-2,2.4610985633420568E-2,3.5847252023872818E-3,0.11456034286701744,6.7263585582675048E-2,5.8757111628975306E-4,2.4947379758392873E-3,0.32027061486375574,6.7263585582674368E-2,0.8880999745224627,6.5792939500243328E-2,1.2854012272985859E-2,2.4033270953348056E-2,4.9796080174568007E-3,3.4997782406413543E-3,7.404164928639282E-4,1.000000000000002]
[150,37.5,87.5,8.3240143645510939E-2,0,1.6134826069823919E-2,0.90062503028466745,1.0000000000000022,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$56*(365.2425/4))","v":12.75673189263043},{"$f":"DZ153*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":104.06157802866353},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28147780903983854},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.5955760970554096E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":12.255653092408577},0.26590631132850923,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.7012694757538185},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":13.312923045086324},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.2324824940029347E-2},97.375295643791816,2.4039979488687524,1.398158949020613,1.0298466487394216,255.00111943124219,0.27407494715338565,69.889418332171886,2.6071625949993269E-4,1.3790329320474368E-2,null,1.0149867763768113E-4,1.6693083632749257E-6,null,null,null,9.2165921146713779E-5,1.7165755523387281E-3,0,1.5962955039460699E-2,4.3750460588520626E-3,0.90062503028466745,5.8836315398657191E-2,0,1.1164875478131282E-2,2.1305010646084924E-2,4.3279870779084672E-3,3.0988176007688208E-3,6.4196351378417119E-4,1.0000000000000022,2.0641432144587568E-3,5.6279209305568748E-2,4.8310362105709093E-4,9.6266128732038307E-6,2.3264469938986285E-7,null,null,null,null,1.0826629806755545E-3,1.0082212497455728E-2,0,0,8.231418846365012E-4,2.0295284197237851E-2,1.8658456421057092E-4,4.1968684731609202E-4,3.908300230592375E-3,0,0,1.197261340261449E-4,2.9519527085785841E-3,2.7138758164091682E-5,6.225148974387429E-5,5.797120240402969E-4,9.9374969715334827E-2,0.14347206960673198,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3579005498289335E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6911542888438403E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6170397611316789E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF155","v":0.31022588530755169},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13800053759692471},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1650640595590632E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18029797638612557},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.9802318225898473E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11699921830864336},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8873023983608904E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15630459224407972},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3457423489901003E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33546357226673779},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21510581749135305},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38875852195278765},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26469116379665192},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24856993840051692},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14108611783233219},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.29995686864413346},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18377987490586942},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19423976327662937},6.0258202524421614E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8836315398657191E-2,2.1305010646084924E-2,3.0988176007688208E-3,9.9374969715332551E-2,5.8836315398657073E-2,5.1501342414205387E-4,2.1639963992022807E-3,0.31229986730406017,5.8836315398656372E-2,0.90291083656009596,5.7557762352112969E-2,1.0865095798322051E-2,2.0804960728097989E-2,4.2115522587054012E-3,3.0253851546737025E-3,6.2440714799427992E-4,1.0000000000000024]
[151,37.75,87.75,7.9536072824258383E-2,0,1.5267284340219544E-2,0.90519664283552448,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$56*(365.2425/4))","v":12.202862117504308},{"$f":"DZ154*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":99.543448831694064},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.26925664988182935},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.1855461225677559E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":11.723539077671189},0.25454382960283228,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.2453242161643345},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":12.687235430815093},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.939588623846781E-2},92.178044414147763,2.2935687687718693,1.3359880506309487,0.982539985645415,242.86760271999381,0.27172791198752205,65.993906576518953,2.4831599442646943E-4,1.316092389512597E-2,null,9.6882562272248982E-5,1.5959560065964602E-6,null,null,null,8.7047985468708544E-5,1.6212548182322354E-3,0,1.5216021211532229E-2,4.1346176725674984E-3,0.90519664283552448,5.6279209305568755E-2,0,1.0565316118512819E-2,2.0304910810111054E-2,4.0951174395023352E-3,2.9519527085785841E-3,6.0685078220438853E-4,1.0000000000000024,1.9690636094667232E-3,5.3838247686793732E-2,4.6246004912213235E-4,9.2152566616665623E-6,2.2270352449940621E-7,null,null,null,null,1.0245234407722308E-3,9.5407926777405887E-3,0,0,7.8450195727465012E-4,1.9342582941468681E-2,1.7782591136772247E-4,3.9710537407714282E-4,3.6980120654251923E-3,0,0,1.1405185175740439E-4,2.8120483088525374E-3,2.5852547968642496E-5,5.8846592420452374E-5,5.4800418978393612E-4,9.4803357164477908E-2,0.14307531408616114,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3603087509382359E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6959530149948362E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6181994610360556E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF156","v":0.30757981716625077},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13180513313643608},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.7784355444032341E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17327475757436356},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.490968291746602E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11131960145614823},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5561420305164371E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14971930313563642},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9131699730206692E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32707234209546393},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20755823806613377},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38033256078580407},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2566381988776133},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24067304278895515},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13480762376845645},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29169595930256592},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17668387286009976},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18739623366300001},5.7639299287709549E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.6279209305568755E-2,2.0304910810111054E-2,2.9519527085785841E-3,9.4803357164475521E-2,5.6279209305568643E-2,4.9296287862968463E-4,2.0641432144587568E-3,0.30968324795020113,5.6279209305567929E-2,0.9073706892484088,5.5058728496181243E-2,1.028428442268777E-2,1.9828354504120699E-2,3.9855890599098743E-3,2.882000508715561E-3,5.9035375997848352E-4,1.0000000000000024]
[154,38.5,88.5,6.941273125211167E-2,0,1.29703794723189E-2,0.91761688927557217,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$56*(365.2425/4))","v":10.687377901291763},{"$f":"DZ157*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":87.181060067553361},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23581742889605342},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":8.0618903677305218E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":10.267582412810068},0.22340581829952877,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.0021712760233417},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.981273188787602},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.1409985276198084E-2},78.402428014276907,1.9934929560623325,1.1660630065144704,0.85399076195240164,210.12669172142131,0.2648067122254934,55.642958385569379,2.1461485474863742E-4,1.1444439724371324E-2,null,8.428744201039694E-5,1.3953890403264267E-6,null,null,null,7.3537069571321886E-5,1.3696161688203801E-3,0,1.3187890648562387E-2,3.4922419638351355E-3,0.91761688927557217,4.9283109897901516E-2,0,8.9809752046327608E-3,1.7577804271023813E-2,3.4757464014523072E-3,2.5518170831863498E-3,5.1365786623383211E-4,1.0000000000000029,1.7101756257473645E-3,4.7158762924579413E-2,4.0588792062324123E-4,8.0879664557262345E-6,1.9546049576848742E-7,null,null,null,null,8.7088919204394001E-4,8.1100860125888213E-3,0,0,6.7913727788166843E-4,1.6744724476793749E-2,1.5394251634839653E-4,3.3704468683411844E-4,3.1387017146181887E-3,0,0,9.8592183688376949E-5,2.4308766507070757E-3,2.2348248790897006E-5,4.9809633577502823E-5,4.6384823265632931E-4,8.2383110724430567E-2,0.14188461902738503,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3674467182444483E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7101765573082087E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6216368400699258E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF159","v":0.29976525678928995},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.1148383547308567},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7580424503696046E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15380435847086676},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1773848267304499E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5882133873886013E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6913173304993774E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13158184591886488},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7623796151521224E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30313716265397667},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18646762255292118},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.3561346771061415},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23391973556109524},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21845600174383351},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11759936149463243},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26825338996419962},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15699787944473106},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16837884045752932},5.0474126347634159E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.9283109897901516E-2,1.7577804271023813E-2,2.5518170831863498E-3,8.2383110724427833E-2,4.9283109897901405E-2,4.3254471728815393E-4,1.7922972848117354E-3,0.30195255452147057,4.9283109897900683E-2,0.91948971357545861,4.8220936411240464E-2,8.7484745689224118E-3,1.7165308357136644E-2,3.3842930464573302E-3,2.4913468669467125E-3,4.9992717384052926E-4,1.0000000000000029]
[155,38.75,88.75,6.6342452018535961E-2,0,1.2295010106121643E-2,0.92136253787534517,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$56*(365.2425/4))","v":10.227165006609724},{"$f":"DZ158*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":83.426926136321441},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22566281262150292},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.7201259769080002E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":9.8254464775761701},0.2139350676548708,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.6261403807666897},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":10.465250993585387},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.899438633567034E-2},74.347361759497488,1.9029796344118866,1.1145237609404348,0.81521583661943731,200.31680351270978,0.26253904539857204,52.590982371520148,2.0445308812344011E-4,1.0925012139407778E-2,null,8.0474127327501043E-5,1.3345269971812882E-6,null,null,null,6.9576531306956058E-5,1.2958517765794542E-3,0,1.2576702189742311E-2,3.3018753871570769E-3,0.92136253787534517,4.715876292457942E-2,0,8.5159739332120628E-3,1.6752812443249474E-2,3.2928396914623536E-3,2.4308766507070761E-3,4.8619648144722632E-4,1.0000000000000027,1.6319564823721808E-3,4.5130192889621452E-2,3.8868128153406796E-4,7.7450966320681881E-6,1.8717441964748582E-7,null,null,null,null,8.257978102797326E-4,7.6901761229323301E-3,0,0,6.4726283579831403E-4,1.595883218679596E-2,1.4671742065519889E-4,3.1930814116362189E-4,2.9735315502987317E-3,0,0,9.3919520662130739E-5,2.3156680507735779E-3,2.1289079271367576E-5,4.7146690782952174E-5,4.3904979066427413E-4,7.8637462124657609E-2,0.14148773230001854,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3697977676330343E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7148613995083532E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6227690178355608E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF160","v":0.297201174788365},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10968279470533851},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4596522195686009E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14781315609913176},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7863445159766306E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1227625995322803E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4411961173309934E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12603815405186417},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4230475064365388E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29555453993250325},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17992489298910286},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34841580590445242},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22680296068533298},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21151580514326737},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11236605502618821},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26086560469667341},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15093596828992195},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16251093448866039},4.8298440645984889E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.715876292457942E-2,1.6752812443249474E-2,2.4308766507070761E-3,7.8637462124654833E-2,4.7158762924579309E-2,4.1417134757473599E-4,1.7101756257473645E-3,0.29941496919723115,4.715876292457858E-2,0.92314523361587464,4.6144477907100433E-2,8.2974156688392295E-3,1.6359694863338749E-2,3.2066379184179658E-3,2.373272350740327E-3,4.7326767569143399E-4,1.0000000000000029]
[158,39.5,89.5,5.7947191981960945E-2,0,1.0498160569981693E-2,0.93155464744806016,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$56*(365.2425/4))","v":8.9670688940814323},{"$f":"DZ161*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":73.147836551219271},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19785874055042763},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.7829399643236948E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":8.6148463843688372},0.18796438354853146,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.6008687462759763},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":9.0582843688154728},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.2408074775172812E-2},63.54761060599008,1.6566447996786255,0.97358822675027579,0.70968866504376871,173.7724978407411,0.25585189587004198,44.460023022626388,1.7682502543321836E-4,9.5077900271272591E-3,null,7.0065028957805E-5,1.1680077899429339E-6,null,null,null,5.9070642605592506E-5,1.1001812784606883E-3,0,1.0915100010374507E-2,2.7926490312654324E-3,0.93155464744806016,4.1342643310572483E-2,0,7.2806654904411534E-3,1.4503176062550135E-2,2.8044735608842332E-3,2.1013726088383237E-3,4.1302151865630623E-4,1.0000000000000029,1.4188506488185171E-3,3.9575326079178332E-2,3.4149725092412134E-4,6.8048793025324241E-6,1.6445234898025745E-7,null,null,null,null,7.0600939675701576E-4,6.5746560936841376E-3,0,0,5.6034572691172554E-4,1.3815814732114297E-2,1.2701560352411164E-4,2.7195105853172573E-4,2.5325225023525074E-3,0,0,8.1188779404837283E-5,2.0017804735761552E-3,1.8403355857331134E-5,4.0050881834503393E-5,3.7297063682180284E-4,6.8445352551942645E-2,0.14029776892498091,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.376768544213201E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7287517875406393E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.626125884046702E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF163","v":0.28962939144174843},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5563741612438094E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6721383169436732E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13120380582627128},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7364725063549449E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8576453151658537E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7880050227738866E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1107695041255044},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5203081256567239E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27392583570545492},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16164218460496241},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32624856067566421},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20672561146396995},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1919903307897449},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8022470505428672E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23990076157468343},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13411878837531563},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14619291107764076},4.2341763868514737E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1342643310572483E-2,1.4503176062550135E-2,2.1013726088383237E-3,6.8445352551939842E-2,4.1342643310572386E-2,3.6379612283402713E-4,1.4864709514729748E-3,0.29191844020754126,4.1342643310571643E-2,0.93309384569418929,4.0458984694875411E-2,7.0984094175247058E-3,1.4162897836983481E-2,2.7320880595549163E-3,2.0515765412072394E-3,4.021977556677201E-4,1.0000000000000027]
[159,39.75,89.75,5.5399726164171312E-2,0,9.9672298955129912E-3,0.93463304394031854,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$56*(365.2425/4))","v":8.5841355294550041},{"$f":"DZ162*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":70.024101527371016},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18940930025564734},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.4976993138147893E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":8.2469544733472127},0.18005998172308582,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2907401721767942},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.6326990522356617},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.0415808820517624E-2},60.353240689570661,1.5822296641540414,0.93081993106453353,0.6778100280542716,165.79759315136661,0.25366091342857205,42.05636892303442,1.6849109723242176E-4,9.0787131296912078E-3,null,6.6912155581864068E-5,1.1174445873013001E-6,null,null,null,5.5976070253464254E-5,1.0425453629453352E-3,0,1.0413755260291594E-2,2.641562671547163E-3,0.93463304394031854,3.9575326079178332E-2,0,6.916153344608259E-3,1.382261961141683E-2,2.6597025582255993E-3,2.0017804735761552E-3,3.9137399267913397E-4,1.0000000000000029,1.3544240751850918E-3,3.7887089367231265E-2,3.2713638402673728E-4,6.5187160445501658E-6,1.5753669068937307E-7,null,null,null,null,6.706624905534603E-4,6.2454908540547985E-3,0,0,5.340517001640627E-4,1.316751247038545E-2,1.2105544086731737E-4,2.5791254949857176E-4,2.4017900087270278E-3,0,0,7.7340930686219567E-5,1.9069083928937222E-3,1.7531149996213352E-5,3.7951711535237363E-5,3.5342228114389662E-4,6.5366956059684303E-2,0.13990150702631077,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3790652401260744E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7333283217409679E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6272318872041018E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF164","v":0.28714517947153978},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1273497231101161E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.441848189994319E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1260929717740886},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4239363883023708E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4762033243722423E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.5990916522397382E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10610265973793666},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2541184972799427E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.2670739002725509},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15597052383353324},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31917744185046387},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20043619071751428},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18589093031343745},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3660358139943112E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23329381687860226},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12894027142847994},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14115415853339708},4.0531736185226486E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.9575326079178332E-2,1.382261961141683E-2,2.0017804735761552E-3,6.5366956059681458E-2,3.9575326079178248E-2,3.4846658257563402E-4,1.4188506488185171E-3,0.28945793422378574,3.9575326079177492E-2,0.9360992156691299,3.8731207723204798E-2,6.7443902913448973E-3,1.3498325398923415E-2,2.5913527722553169E-3,1.9543444332349386E-3,3.8116371190962197E-4,1.0000000000000029]
[162,40.5,90.5,4.8430562892093756E-2,0,8.5483594421459572E-3,0.94302107766576315,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$56*(365.2425/4))","v":7.5349001277764796},{"$f":"DZ165*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":61.465084018718798},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16625787836191591},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.7149970660913402E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":7.2389325753033527},0.15837025038693991,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.4451474742237016},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.47230344179812},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.4983692764987875E-2},51.808608416791444,1.3794311679909534,0.81381048607205375,0.59093335174877393,144.16591285259844,0.24719989939134487,35.637799152823725,1.4582368116400313E-4,7.9074462820282205E-3,null,5.8302075625204556E-5,9.7901480627749053E-7,null,null,null,4.7731227744447772E-5,8.8898648882166015E-4,0,9.0492687701898139E-3,2.2369783295561611E-3,0.94302107766576315,3.4733303649175644E-2,0,5.9430272261436715E-3,1.1966819051780979E-2,2.2718440131617775E-3,1.7304401911371302E-3,3.334882028405079E-4,1.0000000000000029,1.1787893401930189E-3,3.3260912197283971E-2,2.8773006946468014E-4,5.7334821557654865E-6,1.3856007820757843E-7,null,null,null,null,5.762980145632235E-4,5.3667292115804482E-3,0,0,4.6235085966488929E-4,1.1399665441493028E-2,1.0480275062306162E-4,2.2030173249467579E-4,2.0515422806671019E-3,0,0,6.6857408515077018E-5,1.6484279707179761E-3,1.5154811904077165E-5,3.2338500542584615E-5,3.0114970229792328E-4,5.6978922334239714E-2,0.13871458113340651,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3858769081457483E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.746901660500611E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6305121326622357E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF167","v":0.27980986076365283},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9524203671954813E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8340646304486961E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11192425776775781},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.584833837195347E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4394259289387704E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1057447277123897E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3249056954071999E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5459631116890281E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24752941147167398},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14012189079339693},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29887042791741419},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18269291529696782},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16873094271852007},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1704565414891336E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.2145448205213509},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11457383665869889},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12713167911225681},3.5572697431049967E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4733303649175644E-2,1.1966819051780979E-2,1.7304401911371302E-3,5.6978922334236848E-2,3.4733303649175575E-2,3.0640919204300162E-4,1.2345375454891935E-3,0.28218973379337697,3.4733303649174811E-2,0.94428954559374989,3.3997107923229804E-2,5.7987432535944001E-3,1.1686108987714886E-2,2.2141638022650746E-3,1.6894340809275531E-3,3.2489635852125416E-4,1.0000000000000029]
[163,40.75,90.75,4.6314739091650743E-2,0,8.1272473866155007E-3,0.94555801352173663,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$56*(365.2425/4))","v":7.2158138042883611},{"$f":"DZ166*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":58.862173913763108},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15921722563157989},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.4766120237272876E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.9323798218146937},0.15176428044310639,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1893663844669593},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.1212984549940366},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.3340537043087246E-2},49.270275019986769,1.318085919889336,0.7782843852920317,0.56465371278183241,137.65141958063219,0.24508300814354791,33.736023986051009,1.3898331013259221E-4,7.5526579145540817E-3,null,5.569292485861065E-5,9.3695304917666495E-7,null,null,null,4.5292026654931537E-5,8.4355675833769535E-4,0,8.6371198875870876E-3,2.1168113237463059E-3,0.94555801352173663,3.3260912197283971E-2,0,5.6544592810451287E-3,1.1405398923648793E-2,2.1564835913683712E-3,1.6484279707179759E-3,3.1630451420200042E-4,1.0000000000000029,1.1256575930848332E-3,3.1853899279511232E-2,2.757282181941491E-4,5.4943260598323579E-6,1.3278043392578873E-7,null,null,null,null,5.4831545155302681E-4,5.1061438294921022E-3,0,0,4.4065979224322083E-4,1.0864853173910978E-2,9.9885957494594635E-5,2.091151806737017E-4,1.9473684106946696E-3,0,0,6.3688778618548329E-5,1.5703026250561978E-3,1.4436567043229783E-5,3.0672190551326115E-5,2.8563232365067431E-4,5.4441986478266237E-2,0.13831972316255658,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3881218447789081E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7513750560518632E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6315932104795121E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF168","v":0.27740342724920636},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.5954039274587798E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6563324626495455E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10756442762211271},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3350416229372392E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1268300624440455E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9630608620998084E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9320368805400313E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3371502217931275E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24133775181759004},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1352053287389206},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29239270337277312},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17713466538510575},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16337047696927232},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8068618541942525E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20863618665661851},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11014997806298349},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12279849346383528},3.4064722947907175E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.3260912197283971E-2,1.1405398923648793E-2,1.6484279707179759E-3,5.4441986478263371E-2,3.3260912197283894E-2,2.9360211169865316E-4,1.1787893401930189E-3,0.27980437181980078,3.3260912197283138E-2,0.94676706801509891,3.2557405738397605E-2,5.5181656643656903E-3,1.1137873211809802E-2,2.1019353699957806E-3,1.6093652978870867E-3,3.0818670244795224E-4,1.0000000000000029]
[166,41.5,91.5,4.0523492412822153E-2,0,6.9973342051234712E-3,0.95247917338205701,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$56*(365.2425/4))","v":6.3408985444413002},{"$f":"DZ169*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":51.725152978672355},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13991218477079789},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.8220442135481489E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":6.091830847344629},0.13362532660035309,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.4919495967991416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.1642426750491621},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.8860256154073505E-2},42.453851892113128,1.15070298732647,0.68103937325511843,0.49294867982323087,119.94323578448524,0.23884048250371492,28.647300307823301,1.2037072872159469E-4,6.5837063477477689E-3,null,4.8564471870990115E-5,8.2172356307405782E-7,null,null,null,3.8767650065076235E-5,7.2204128701105661E-4,0,7.5142722089795609E-3,1.7947124000569342E-3,0.95247917338205701,2.9224056039259011E-2,0,4.8806130703857673E-3,9.8744519407651526E-3,1.8465068706253265E-3,1.4249844327979882E-3,2.7021426411237754E-4,1.0000000000000029,9.8072439134130494E-4,2.7995604073007455E-2,2.4277302341204609E-4,4.8376410578980796E-6,1.1691044030694416E-7,null,null,null,null,4.7327523756604772E-4,4.4073378328197193E-3,0,0,3.8151001730513687E-4,9.4064636605390595E-3,8.6478262920955685E-5,1.7905659909103728E-4,1.6674502715342892E-3,0,0,5.5055798425829894E-5,1.3574489363416238E-3,1.2479698030534389E-5,2.6202798336441792E-5,2.4401146577593576E-4,4.752082661794562E-2,0.13713819476540934,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3947819043160618E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7646462906446371E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6348004469426741E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF171","v":0.27029833836846201},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6176761844530113E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1872602925930199E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5477714216999729E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6643950252362029E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2771796932925719E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5904422058310327E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8499824400871707E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7816365698815054E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.2236766363629753},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12146670949480491},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27378981381112649},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16145411815856298},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14828940037537114},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8103119368599488E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19186883655727427},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7877144624654272E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11073064289381704},2.9930308780670292E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9224056039259011E-2,9.8744519407651526E-3,1.4249844327979882E-3,4.7520826617942991E-2,2.9224056039258952E-2,2.5844179444326713E-4,1.0267426116418012E-3,0.27275872605859308,2.9224056039258178E-2,0.95352708580308987,2.8609830056133233E-2,4.7653619633087662E-3,9.6428766211810544E-3,1.8002761577604392E-3,1.391216684569806E-3,2.6335271395942387E-4,1.0000000000000027]
[167,41.75,91.75,3.8764354310946041E-2,0,6.6606474649337872E-3,0.95457499822412273,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$56*(365.2425/4))","v":6.0746299131707353},{"$f":"DZ170*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":49.553097143152719},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13403695657153056},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.6225464736327722E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.8360211304274214},0.12809697607687062,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2809874694927421},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.8747421541867038},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.7505004016264097E-2},40.421058106277869,1.1000100477815162,0.65149848829902679,0.47123237431236831,114.59914122850208,0.23679517695028779,27.136523925554169,1.1475163350979616E-4,6.290052204491808E-3,null,4.6403290554404676E-5,7.866876811235078E-7,null,null,null,3.6829900233503956E-5,6.859510060694651E-4,0,7.1747747225401016E-3,1.6989520500023353E-3,0.95457499822412273,2.7995604073007455E-2,0,4.650110856231765E-3,9.4113013015969596E-3,1.7540454448955519E-3,1.3574489363416241E-3,2.5649116380647015E-4,1.0000000000000027,9.3685203305770084E-4,2.6821273456778413E-2,2.3272901150791456E-4,4.6374980449284067E-6,1.1207361849842214E-7,null,null,null,null,4.5092333451821753E-4,4.1991875217135474E-3,0,0,3.6361569674700262E-4,8.9652635126396662E-3,8.2422092210291206E-5,1.7009057318468618E-4,1.5839548717108656E-3,0,0,5.2446492251032524E-5,1.2931142069790111E-3,1.1888237111580523E-5,2.4872063147284976E-5,2.3161910065918516E-4,4.5425001775879832E-2,0.13674553285797941,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3969774913431297E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7690213492071778E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6358577598288383E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF172","v":0.26796761883915093},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3205818305818617E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0500910448747689E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1758532826096043E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4647504187415745E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0210039756001461E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4826748972038869E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5192538087526989E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6178329564478641E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21808162607027606},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11720471580200797},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26785568707481694},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15654203748720333},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14357834833665464},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5072452445044907E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18658470663740859},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4097969027509179E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10699863345808688},2.8672169026806648E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.7995604073007455E-2,9.4113013015969596E-3,1.3574489363416241E-3,4.5425001775877272E-2,2.7995604073007396E-2,2.4772757491025113E-4,9.8072439134130494E-4,0.27044659465385806,2.7995604073006622E-2,0.95557439832057567,2.7408438764892934E-2,4.541013694726613E-3,9.190601156140777E-3,1.7102672412176035E-3,1.3252815716603176E-3,2.4999925078861789E-4,1.0000000000000027]
[170,42.5,92.5,3.3946906503587615E-2,0,5.7540285586042926E-3,0.96029906493781059,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$56*(365.2425/4))","v":5.3440148942972066},{"$f":"DZ173*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":43.593188881747366},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11791590640797521},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":4.0743858882934005E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":5.1341043471335484},0.11290670945931984,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7057681014725126},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.0853762676256089},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.3809684931517999E-2},34.943195461442187,0.96154113181135037,0.57059479998336016,0.41191379247515841,100.04507383767003,0.23076375121131876,23.0867765289941,9.9455845950867315E-5,5.4876633516532077E-3,null,4.0496005857815758E-5,6.9064284620056522E-7,null,null,null,3.1628656527861328E-5,5.8907867326166618E-4,0,6.2490131760976194E-3,1.4420457218852439E-3,0.96029906493781059,2.462514816010242E-2,0,4.0294726116289915E-3,8.1483108911451947E-3,1.5049701582276354E-3,1.1734474523399979E-3,2.1958578874766566E-4,1.0000000000000024,8.1710122931129216E-4,2.3598729535376211E-2,2.0513104750661927E-4,4.0875644407302934E-6,9.8783467568059223E-8,null,null,null,null,3.9073976568764526E-4,3.638732845941346E-3,0,0,3.1481871072305346E-4,7.7621310784761087E-3,7.1361101946032531E-5,1.4593763096829528E-4,1.3590325272593402E-3,0,0,4.5337398018082953E-5,1.1178332614511686E-3,1.0276792870746469E-5,2.1293332382004452E-5,1.9829245636566119E-4,3.9700935062191918E-2,0.13557178588771279,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4034929154285756E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7820043745130305E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.638995345248793E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF175","v":0.26108660969926795},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5069571350792379E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6880728604967206E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.144788354119549E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9287410139142475E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3247062428574332E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2012407661761816E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6083482581521261E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1820593624891381E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20212239570722706},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10529519286354516},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25081391514400686},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14268441788225092},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13032432528022336},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6765920535554251E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.1715895557505592},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3613639197689854E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.6597293572318166E-2},2.5220259884921437E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.462514816010242E-2,8.1483108911451947E-3,1.1734474523399979E-3,3.9700935062189413E-2,2.4625148160102361E-2,2.1829308545445492E-4,8.551363252680608E-4,0.26361779870492075,2.4625148160101588E-2,0.96116667897135577,2.4111938847739316E-2,3.9366682525384779E-3,7.9572647670310172E-3,1.4677312854502881E-3,1.1456403568955833E-3,2.1407751899203665E-4,1.0000000000000024]
[171,42.75,92.75,3.2482781439744216E-2,0,5.4829255553573136E-3,0.96203429300490084,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$56*(365.2425/4))","v":5.1214975579116784},{"$f":"DZ174*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":41.778029218762683},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11300605231318446},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.9072015728802922E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.920327393542224},0.10827380736216241,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.5317673853851614},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.8465973996794816},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.2691863225312033E-2},33.303986789634799,0.91955953940260526,0.54600481347648522,0.39392933359854604,95.644743170023119,0.22878761057998823,21.882332254406236,9.483610378678758E-5,5.2443625090112305E-3,null,3.8704191878952181E-5,6.6142028679177308E-7,null,null,null,3.0078549745800873E-5,5.6020818216806847E-4,0,5.9688509568776313E-3,1.3655991483321095E-3,0.96203429300490084,2.3598729535376207E-2,0,3.8438638934479652E-3,7.7662186429168396E-3,1.4304924126729407E-3,1.1178332614511684E-3,2.0856924923640766E-4,1.0000000000000024,7.8082799754712032E-4,2.2617173065117107E-2,1.9671390325773898E-4,3.91983936964806E-6,9.4730084591510466E-8,null,null,null,null,3.7274120507146605E-4,3.4711226883764991E-3,0,0,3.0005616783882909E-4,7.3981476524091032E-3,6.8014822668907365E-5,1.3871549059116519E-4,1.2917769220817756E-3,0,0,4.3188684240782971E-5,1.0648548411049837E-3,9.7897361054018058E-6,2.0225053606540231E-5,1.8834419562986743E-4,3.7965706995101524E-2,0.13518211509032518,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4056413952357048E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7862855644001757E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6400299730534472E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF176","v":0.25882956899171372},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2597274692206757E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5822090613174175E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8275211726844804E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.769176517395508E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1147674516919426E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1198454888694054E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3299310780525586E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0535633496841101E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19706653961624127},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10160062132429176},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24537776856507948},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1383433866395837},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12618401129451975},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4239771963400095E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16686392379412979},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0385197807657627E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3378187321444955E-2},2.4169035977637105E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3598729535376207E-2,7.7662186429168396E-3,1.1178332614511684E-3,3.7965706995099158E-2,2.3598729535376162E-2,2.0931739541491762E-4,8.1710122931129216E-4,0.2613770084911452,2.3598729535375378E-2,0.96286217030434884,2.3107951300246656E-2,3.7558502425411016E-3,7.5841430673477955E-3,1.3951894437541077E-3,1.0913440512780761E-3,2.0335159048583845E-4,1.0000000000000024]
[174,43.5,93.5,2.847112355156145E-2,0,4.7506036867935525E-3,0.96677827276164752,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$56*(365.2425/4))","v":4.5104916927914021},{"$f":"DZ177*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":36.79381891753998},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.9524183001193811E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.4475141706541097E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":4.3333215692160829},9.5535251567929427E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.057322657366798},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.1955232109826879},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.9643896186800208E-2},28.873185524051607,0.80477177063984839,0.47862462253653054,0.34475549839114561,83.640993935978557,0.22296014609789258,18.648608227738727,8.2255379634817849E-5,4.5792235720796574E-3,null,3.3804202481293034E-5,5.8125861017217167E-7,null,null,null,2.5904987253677983E-5,4.824762477285296E-4,0,5.2042456477881483E-3,1.1603393699601671E-3,0.96677827276164752,2.0780556219151525E-2,0,3.3422965270507293E-3,6.7242557772026141E-3,1.2294311754829305E-3,9.6631155520731065E-4,1.7887598425989293E-4,1.0000000000000024,6.8175564010100023E-4,1.9921688075070301E-2,1.7357025390062067E-4,3.458665114016013E-6,8.358496558849043E-8,null,null,null,null,3.2410399268366537E-4,3.0181925343670639E-3,0,0,2.5979881752565903E-4,6.4055674169927641E-3,5.8889542684191081E-5,1.1921849227883961E-4,1.1102126832040909E-3,0,0,3.7334480977860552E-5,9.205143316655018E-4,8.4627425639483252E-6,1.734568438935276E-5,1.6153029987054016E-4,3.3221727238355009E-2,0.13401852713380791,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4120186785042375E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7989933220184262E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6431010350042674E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF179","v":0.25216658033948719},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5826625604387855E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3028124690945551E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9479645462218478E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3407749075935347E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5441438749531692E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0728186980523762E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5631037437756888E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7117200402744743E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18264519491491837},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1276677258186417E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22976610836684336},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12609677187919457},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11453569652822182},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7316037270014044E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15345366225684789},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1428735346662831E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4399591422494535E-2},2.1282756351060361E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0780556219151525E-2,6.7242557772026141E-3,9.6631155520731065E-4,3.3221727238352483E-2,2.0780556219151487E-2,1.8464221395495217E-4,7.1323351021330408E-4,0.25475943256963163,2.0780556219150696E-2,0.96749805131562572,2.0351122147110913E-2,3.2670296576592069E-3,6.5666409296546973E-3,1.1993084931684005E-3,9.4341294343640628E-4,1.7443451334719071E-4,1.0000000000000024]
[175,43.75,93.75,2.7251228488842583E-2,0,4.5309416415560437E-3,0.96821782986960392,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$56*(365.2425/4))","v":4.3242642165863723},{"$f":"DZ178*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":35.274689628839781},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.5415066150075153E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.3072142205191751E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":4.1544090261091666},9.1647351368648822E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9138037332368127},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.9985741006387956},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.8721882889874312E-2},27.54331328153966,0.76993547289706199,0.45813376513472076,0.32983200625514797,80.005811673851312,0.22105083147824955,17.685351193597079,7.8453995552314688E-5,4.3774335310768344E-3,null,3.2317191295037125E-5,5.56851947483049E-7,null,null,null,2.4657396410776174E-5,4.5924006765674536E-4,0,4.9726590339391908E-3,1.0992104141100874E-3,0.96821782986960392,1.9921688075070301E-2,0,3.1917627882676845E-3,6.4090260821067805E-3,1.1691858108538705E-3,9.2051433166550169E-4,1.699930424344885E-4,1.0000000000000027,6.5172599635945916E-4,1.9100057340745973E-2,1.6650664320557175E-4,3.3179113653699815E-6,8.0183393927402683E-8,null,null,null,null,3.095066685449133E-4,2.8822561197227713E-3,0,0,2.4761958093080398E-4,6.1052776703385313E-3,5.6128830837445509E-5,1.1337647226088766E-4,1.0558093385929829E-3,0,0,3.5565056239072585E-5,8.7688761480224375E-4,8.0616606241853534E-6,1.6484301538044005E-5,1.5350874089644449E-4,3.1782170130398635E-2,0.13363263540087722,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4141221414531006E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8031848086103769E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6441139843676878E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF180","v":0.2499812144744126},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3769282309770847E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2211094331509889E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6773177187722785E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.213244146826578E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3720967487343358E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4580505227823521E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.328723896280102E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6109211326027616E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17807653829490935},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8073983907952028E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22478615243722613},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12226040323816464},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11089697639536512},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5210419341828088E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1492274986828464},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8670770404058085E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1618661350206623E-2},2.0403132088100451E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9921688075070301E-2,6.4090260821067805E-3,9.2051433166550169E-4,3.1782170130396081E-2,1.9921688075070262E-2,1.7711250398022517E-4,6.8175564010100023E-4,0.25258812009179687,1.9921688075069471E-2,0.96890496890754052,1.9510872707908137E-2,3.1202627755980137E-3,6.2588108319053407E-3,1.1406020818391131E-3,8.9870097323387272E-4,1.6578172197755916E-4,1.0000000000000024]
[178,44.5,94.5,2.3906962713013343E-2,0,3.9359332028571616E-3,0.97215710408413192,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$56*(365.2425/4))","v":3.8125355322287251},{"$f":"DZ181*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":31.100321548912362},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.4123751877095754E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.9211814071800561E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.6627808186883413},8.0949863233645447E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5224676292305683},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.4615487710755},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.6207789634577637E-2},23.938993990751442,0.67459748583815371,0.40195565190259885,0.28899024658709949,70.074684894031904,0.21542043101245659,15.095518822934434,6.8097420390581702E-5,3.8254930200282752E-3,null,2.8248762699758935E-5,4.8985628739482376E-7,null,null,null,2.1289292779243495E-5,3.9650967577546778E-4,0,4.3401280279607209E-3,9.3495225043254174E-4,0.97215710408413192,1.7561840294789348E-2,0,2.7836755341819623E-3,5.5493833164302645E-3,1.0062525691854811E-3,7.9573910179373062E-4,1.460050994897183E-4,1.0000000000000027,5.6965302741304627E-4,1.6842114569195637E-2,1.4707124421705102E-4,2.9306299335120399E-6,7.0824030101247227E-8,null,null,null,null,2.6993426455800381E-4,2.5137412696239585E-3,0,0,2.1440636278190184E-4,5.2863766837431313E-3,4.8600269905231305E-5,9.7576762768260692E-5,9.0867580641722039E-4,0,0,3.0744231711980579E-5,7.5802596328325574E-4,6.9689067984942858E-6,1.4158179956148235E-5,1.3184691953357005E-4,2.7842895915870504E-2,0.13248154813253343,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4203673432819527E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8156293728199836E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.647121440819625E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF183","v":0.24353028307429789},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8135027434792558E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0054781220336701E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9270062322907532E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8708472828386259E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9044645118066401E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8525845480385279E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6831858817115331E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3427615887291551E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16504488336774503},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9124522067137867E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21048459182869797},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11143750743318931},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10065984037130193},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9439286138857214E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13723461405932325},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1019521242947621E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.3856335421183777E-2},1.798625427195118E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7561840294789348E-2,5.5493833164302645E-3,7.9573910179373062E-4,2.7842895915868082E-2,1.7561840294789317E-2,1.5639822317416855E-4,5.9573871280981623E-4,0.24617621463382344,1.7561840294788522E-2,0.97275534049872658,1.7201977431992491E-2,2.7222440240114859E-3,5.4193453150534537E-3,9.8179973476901711E-4,7.7688253253849313E-4,1.424104629108913E-4,1.0000000000000024]
[179,44.75,94.75,2.2889447846155531E-2,0,3.7569752405256268E-3,0.97335357691332136,1.0000000000000024,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$56*(365.2425/4))","v":3.6564500546627952},{"$f":"DZ182*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":29.827072158741242},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.0679719454216675E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.8032774411490536E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.5128263098132231},7.7682585856946151E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.4040871550444569},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.2990968211714833},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.5447261569075214E-2},22.854340764437225,0.64563743328289158,0.3848619190985561,0.2765840741586294,67.062799031702227,0.21357568258768075,14.322983079436259,6.496668264382275E-5,3.6579555197794795E-3,null,2.7013485009500945E-5,4.6944419665974547E-7,null,null,null,2.0279822232852771E-5,3.7770844817224181E-4,0,4.1483934020345578E-3,8.8599595248176186E-4,0.97335357691332136,1.6842114569195633E-2,0,2.6608125138410095E-3,5.2893073136766437E-3,9.5734690035255312E-4,7.5802596328325585E-4,1.3881582633206433E-4,1.0000000000000024,5.4475914607471506E-4,1.6153339920246573E-2,1.4113519281685956E-4,2.812344608512727E-6,6.7965448974203441E-8,null,null,null,null,2.580201823922257E-4,2.4027923314487837E-3,0,0,2.0435804811022232E-4,5.0386266836868624E-3,4.6322581879558854E-5,9.283435813559823E-5,8.6451254221695494E-4,0,0,2.9287144249094273E-5,7.2210019554933848E-4,6.6386234848230521E-6,1.3461032914875619E-5,1.2535479341718871E-4,2.6646423086681154E-2,0.13210020666132927,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4224277412566159E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8197350455581455E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6481136516964349E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF184","v":0.24141462084304655},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6422991212437805E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4242175966858174E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6961292002662423E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7689192518753769E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7634700177646923E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3882579656738521E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4858779681251508E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2636897205364327E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16091647802235462},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6348220515887494E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20592254393303194},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10804713230637179},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7461946624360557E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7684192670337673E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.1334551283272794},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8663470844101687E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1450250188513365E-2},1.7249135058400769E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6842114569195633E-2,5.2893073136766437E-3,7.5802596328325585E-4,2.6646423086678639E-2,1.6842114569195606E-2,1.5007269818066431E-4,5.6965302741304627E-4,0.24407254393998598,1.6842114569194811E-2,0.97392493686925974,1.6497727244721105E-2,2.6023700190533263E-3,5.1653731709860092E-3,9.3412499494902057E-4,7.4006307941629711E-4,1.3540462161703806E-4,1.0000000000000024]
[182,45.5,95.5,2.0098476052517997E-2,0,3.2710515233105816E-3,0.97663047242417411,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$56*(365.2425/4))","v":3.2272360564706717},{"$f":"DZ185*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":26.325808172024775},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.1209095093902067E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.478641619934243E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":3.1004716480924395},6.868649089910181E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.0812915735223689},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.8561287388150727},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.3373463178143519E-2},19.907734576649165,0.56631377411647754,0.33797186311152388,0.24260267887635756,58.82361454704936,0.20813568213763925,12.243293139551678,5.6433486327035026E-5,3.1994633452627212E-3,null,2.3632122238459342E-5,4.1337595671146459E-7,null,null,null,1.7548176636821765E-5,3.2683198548994196E-4,0,3.6243224919116908E-3,7.5435083414082823E-4,0.97663047242417411,1.4863141787459469E-2,0,2.3267988222765395E-3,4.5800583194162909E-3,8.2488200805426394E-4,6.552759456422393E-4,1.1937069297977802E-4,1.0000000000000027,4.7667735532185148E-4,1.4259126761559496E-2,1.2479091716655809E-4,2.4866587566159752E-6,6.0094654946435028E-8,null,null,null,null,2.2563072497248555E-4,2.1011680973040542E-3,0,0,1.7695545425518039E-4,4.3629917288756977E-3,4.0111136285413052E-5,7.998917814129918E-5,7.4489282991296478E-4,0,0,2.5317287365544563E-5,6.2421989668739715E-4,5.7387615892975232E-6,1.1575429615845938E-5,1.0779526336393208E-4,2.336952757582858E-2,0.13096389759978599,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4285465241262948E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8319276997578192E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6510602294890698E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF187","v":0.23516988383926402},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1734396724011446E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7600289978110772E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0560711189460678E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4952610540852796E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3802403056946093E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1756699379539939E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9424449035668781E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0533315272030925E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14914059764102594},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8590248685805336E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19282114195257416},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8482442316757776E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8465026805676791E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2873786159780781E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12272981315029508},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2127227993719508E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.472910788123501E-2},1.5222336781449226E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4863141787459469E-2,4.5800583194162909E-3,6.552759456422393E-4,2.3369527575825888E-2,1.4863141787459443E-2,1.3265907458823606E-4,4.9832370674340767E-4,0.2378608439628597,1.4863141787458647E-2,0.97712854513901026,1.4561134274509483E-2,2.2763789183735759E-3,4.4727683535243021E-3,8.0497303445379415E-4,6.3974792116481822E-4,1.1645235896650381E-4,1.0000000000000027]
[183,45.75,95.75,1.9248825045879204E-2,0,3.1245571002771664E-3,0.97762661785384641,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$56*(365.2425/4))","v":3.0962209022376799},{"$f":"DZ186*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":25.257067070471166},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.8318240376964448E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.379418869093201E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.9746027113112601},6.5936895105254092E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9836432058914808},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.722127182936501},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.2746115938099175E-2},19.018975063373556,0.54219769069888846,0.32369620600943128,0.23227161029120699,56.321597083332428,0.20635331650983646,11.622148349276378,5.3852766007705683E-5,3.0602157737925676E-3,null,2.2604927192270866E-5,3.9628139189189432E-7,null,null,null,1.672758584072009E-5,3.1154861305101163E-4,0,3.4653459472761671E-3,7.15085629074358E-4,0.97762661785384641,1.4259126761559496E-2,0,2.2259590144706122E-3,4.3654783876323124E-3,7.8506406085332426E-4,6.2421989668739726E-4,1.135340249532296E-4,1.0000000000000029,4.5601295262215184E-4,1.3680873605398765E-2,1.1979539946780705E-4,2.3871150709737777E-6,5.76889997977949E-8,null,null,null,null,2.1585224359992047E-4,2.0101067708706917E-3,0,0,1.6866492897040219E-4,4.1585815658899293E-3,3.823189277198139E-5,7.6128013949599072E-5,7.0893604690372522E-4,0,0,2.4117403681339522E-5,5.946357134146386E-4,5.4667795914191891E-6,1.1009445300551606E-5,1.02524579652678E-4,2.2373382146156376E-2,0.1305878517069452,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.430565682602129E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8359511961940428E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6520325809601745E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF188","v":0.23312198813152177},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0309710802938275E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2733757432778831E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8591199689223825E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4137958182977235E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2646937819772513E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8249699769552122E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7763452444886811E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.913034707101474E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14541001946160984},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6183571098982291E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18864193207672425},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5486212137621859E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5654553880214507E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1410864970705325E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11934979433450657},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0114521669519359E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2644132135459954E-2},1.4603724628192177E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4259126761559496E-2,4.3654783876323124E-3,6.2421989668739726E-4,2.2373382146153586E-2,1.4259126761559474E-2,1.273376705781205E-4,4.7667735532185148E-4,0.23582300793699781,1.4259126761558674E-2,0.9781025103479084,1.3970000183479131E-2,2.1779305924045553E-3,4.2632235342966078E-3,7.6614484476441431E-4,6.0942780505101799E-4,1.1076269209866339E-4,1.0000000000000029]
[186,46.5,96.5,1.6917004184658063E-2,0,2.7259417974750881E-3,0.98035705401786977,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$56*(365.2425/4))","v":2.7356850001591546},{"$f":"DZ189*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":22.316036779793571},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.0363001005986391E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.1060295332433143E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.6282285003908581},5.8360909138689507E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7173746478833851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.3567303829664188},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.1035442864640015E-2},16.599594339193512,0.47608919354342327,0.28451477536710962,0.20395144708940705,49.469024714728583,0.20109727742767078,9.9480861871340753,4.6815551338372375E-5,2.6789408860894005E-3,null,1.9791737860470397E-5,3.4929421632410823E-7,null,null,null,1.4502520958434888E-5,2.7010713520565717E-4,0,3.0305071256686599E-3,6.0942673219712361E-4,0.98035705401786977,1.2597107127976086E-2,0,1.951136764781345E-3,3.7802898362130776E-3,6.7707857128002352E-4,5.3960722046889607E-4,9.7726461413719698E-5,1.0000000000000029,3.9946017228184219E-4,1.208945184883606E-2,1.0603120472102124E-4,2.1128414605860917E-6,5.1060676577607125E-8,null,null,null,null,1.8920260683618435E-4,1.7619341579451608E-3,0,0,1.4605554308063496E-4,3.6011273520754061E-3,3.3106941057036446E-5,6.5656612612420261E-5,6.1142195866760321E-4,0,0,2.084830239227568E-5,5.1403315756194223E-4,4.7257605146781823E-6,9.4765787771026134E-6,8.8249882636617089E-5,1.9642945982133155E-2,0.12946850787780839,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.436563346303112E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8479025010645574E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6549208322750858E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF191","v":0.22707768667667291},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6408055878783417E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9889965507227234E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3131142701633519E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1950764984257961E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9506328584228516E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9091176648536211E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.318867158008254E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2628764146438771E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13476890292419247},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9458459803253892E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17663997379035426},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7033456401456544E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7747599627232031E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7401251956592834E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10975807480607673},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.453079675093722E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.6815530581127136E-2},1.2901539251670115E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2597107127976086E-2,3.7802898362130776E-3,5.3960722046889607E-4,1.9642945982130233E-2,1.2597107127976069E-2,1.1267811112790879E-4,4.1744728707018939E-4,0.22980613670076344,1.2597107127975262E-2,0.98077240392585996,1.2343279488406073E-2,1.9095510637237637E-3,3.6917650148745348E-3,6.6082926584062039E-4,5.268201890154192E-4,9.5351052282507482E-5,1.0000000000000029]
[187,46.75,96.75,1.6206725199933995E-2,0,2.6055209662186941E-3,0.98118775383385026,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$56*(365.2425/4))","v":2.6255511160467582},{"$f":"DZ190*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":21.41763224549566},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7932892365158584E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.0224100217418078E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.5224206266531635},5.6043700079685684E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6368247102059594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.246192775051683},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.0517935230649025E-2},15.868396841506963,0.45597461292359542,0.27257916288279282,0.19533457890452507,47.385625297564012,0.19937518503365842,9.4475178116374305,4.4686270409980078E-5,2.5630809960879635E-3,null,1.8936695785396254E-5,3.3495844381922866E-7,null,null,null,1.3832775725809209E-5,2.5763323727986568E-4,0,2.8985049337328338E-3,5.7788995748395556E-4,0.98118775383385026,1.208945184883606E-2,0,1.8679653626661819E-3,3.6032401935359921E-3,6.4457996040121726E-4,5.1403315756194223E-4,9.2975643151295266E-5,1.0000000000000029,3.8228308449085401E-4,1.1603269524111646E-2,1.0182125542888867E-4,2.0289514827745006E-6,4.903332189669695E-8,null,null,null,null,1.8113743868474884E-4,1.6868279239814329E-3,0,0,1.3921504067636997E-4,3.4324687733569216E-3,3.1556379502700316E-5,6.2505207745363689E-5,5.8207475265585357E-4,0,0,1.9860221105261121E-5,4.8967114792032552E-4,4.5017885363555808E-6,9.0158898002556284E-6,8.3959753351039632E-5,1.8812246166152687E-2,0.12909846860031138,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4385429751195691E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8518472283276189E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.655874147735443E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF192","v":0.22509565557729169},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5222491024955641E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6134097244854332E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1451038138805921E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1299660025278208E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8559412235906979E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6442384455373832E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1790395340452075E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7762963097051602E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13139781593335878},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7372196153576825E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17281147492628224},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.438555021097234E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5277611976044323E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6181864816345001E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10673530186683219},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2811399428427009E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5006017432291991E-2},1.2381615554617701E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.208945184883606E-2,3.6032401935359921E-3,5.1403315756194223E-4,1.8812246166149738E-2,1.2089451848836039E-2,1.0819510685818493E-4,3.9946017228184219E-4,0.22783235817650299,1.2089451848835236E-2,0.98158476227510172,1.1846360686473852E-2,1.8283072710382517E-3,3.5188689591878438E-3,6.2913006294083396E-4,5.0185215274113387E-4,9.0718592519345242E-5,1.0000000000000029]
[188,47,97,1.5527438396871669E-2,0,2.4907908867781679E-3,0.98198177071635306,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$56*(365.2425/4))","v":2.5200709632461198},{"$f":"DZ191*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":20.557189990886542},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.5605468495361403E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.9422740295406377E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.4210836877146193},5.3823024022788768E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5600589040546675},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.1408480804897634},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.0024736875149237E-2},15.171617210053219,0.43674738390534062,0.26116394785267361,0.18709784252198663,45.39475398041364,0.19766783974239879,8.9730829549460225,4.2656629942889925E-5,2.4524075028136091E-3,null,1.8119846820289117E-5,3.2123685455496143E-7,null,null,null,1.319583103861769E-5,2.457702442709363E-4,0,2.7724712917408969E-3,5.4802841098624102E-4,0.98198177071635306,1.1603269524111646E-2,0,1.7886491794103219E-3,3.434497724839696E-3,6.1368016548045054E-4,4.8967114792032563E-4,8.8461541887395218E-5,1.0000000000000029,3.6587811842730039E-4,1.1137609069844828E-2,9.77866891227272E-5,1.9485562916647686E-6,4.7090425125582739E-8,null,null,null,null,1.7344611283451458E-4,1.6152030665758073E-3,0,0,1.3269549482829455E-4,3.2717236596733401E-3,3.0078570338061385E-5,5.9508840778557182E-5,5.5417132470189341E-4,0,0,1.8918968793161576E-5,4.6646374767510122E-4,4.2884314520628275E-6,8.5781553768831515E-6,7.9883386510512066E-5,1.8018229283649836E-2,0.12873003732926236,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4405129760649744E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8557727705166355E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6568228267719171E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF193","v":0.22312979766771429},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4090150991201084E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2613770049917807E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9836379357500062E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0684028750884041E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7658463049824446E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3973072663777228E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0451030058965784E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3183696889336002E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12811105275353185},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5359134803965489E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16906595503484978},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1818203927947891E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2886094130050233E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.501674180242823E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10379577707364318},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1158390479095711E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3259062076855802E-2},1.188368374518107E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1603269524111646E-2,3.434497724839696E-3,4.8967114792032563E-4,1.8018229283646936E-2,1.1603269524111628E-2,1.0389924023355987E-4,3.8228308449085401E-4,0.22587431994522952,1.1603269524110822E-2,0.98236128356187247,1.1370439296978237E-2,1.7508194675544281E-3,3.3540849704023503E-3,5.9898857547276553E-4,4.7806744779771339E-4,8.6316679924985053E-5,1.0000000000000029]
[189,47.25,97.25,1.4877745033484933E-2,0,2.3814585591261897E-3,0.98274079640739176,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$56*(365.2425/4))","v":2.4190386120483396},{"$f":"DZ192*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":19.733030167972895},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.3376185549176447E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.8654696557214311E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.3240198426944301},5.169467158937642E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4868992765718989},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.0404520969414763},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":9.5547046966913199E-3},14.50749332008728,0.4183666302267906,0.25024565922956682,0.17922372699453074,43.49204959115967,0.19597511526738115,8.5233594318421737,4.0721853534318051E-5,2.3466809779933815E-3,null,1.7339433772152445E-5,3.0810201675686795E-7,null,null,null,1.2589952151888471E-5,2.3448584683099746E-4,0,2.6521261662994945E-3,5.1975073114418114E-4,0.98274079640739176,1.1137609069844828E-2,0,1.7129897556985346E-3,3.273672215965005E-3,5.8429698546508041E-4,4.6646374767510122E-4,8.4171817962574888E-5,1.0000000000000029,3.5020919986499107E-4,1.0691563280057636E-2,9.3919858123755979E-5,1.871503495016819E-6,4.5228303427180593E-8,null,null,null,null,1.6610938459670814E-4,1.5468803711018264E-3,0,0,1.264818291948036E-4,3.1185202906162559E-3,2.8670096153945366E-5,5.6659540639072641E-5,5.2763744482600781E-4,0,0,1.802232605063011E-5,4.4435623544335169E-4,4.08518618111943E-6,8.1621789246765775E-6,7.6009639037898305E-5,1.7259203592611121E-2,0.12836325520335912,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4424734477708226E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8596793241706467E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6577669168817601E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF194","v":0.22117999690154475},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3008646299236272E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9314212479285519E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8284617022148484E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0101938473755645E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6801249593385977E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1671079800819407E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9168093750382734E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8874092203840762E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12490650412288536},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3416707250321244E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16540161562789082},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9328966597468936E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0570553157625449E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3903468098981896E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10093720774559675},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9569206553544248E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1572338884682913E-2},1.1406769754719583E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1137609069844828E-2,3.273672215965005E-3,4.6646374767510122E-4,1.7259203592608241E-2,1.1137609069844808E-2,9.9782335839517547E-5,3.6587811842730039E-4,0.22393191334996218,1.1137609069844004E-2,0.98310361863702722,1.0914586174951231E-2,1.6768949924620585E-3,3.197032005038139E-3,5.7032487737423043E-4,4.5540999155922648E-4,8.2133321590796305E-5,1.0000000000000029]
[190,47.5,97.5,1.4256311309612262E-2,0,2.2772478237279804E-3,0.98346644086666257,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$56*(365.2425/4))","v":2.3222576254723708},{"$f":"DZ193*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":18.943550364600661},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.1240709136612259E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.7918518939910675E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.2310403705694934},4.9654624460159336E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4171762481402939},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.9447721125538453},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":9.1067493788814652E-3},13.874363570815667,0.40079344877707124,0.2398019150900392,0.17169556665138258,41.67337182458639,0.19429688640354667,8.0970063914544248,3.8877398359236867E-5,2.2456733402736813E-3,null,1.6593782314285508E-5,2.9552777030072323E-7,null,null,null,1.2013505793531248E-5,2.2374962552838005E-4,0,2.5372031800394153E-3,4.929706780548356E-4,0.98346644086666257,1.0691563280057636E-2,0,1.6408002292255823E-3,3.1203917941112734E-3,5.5635276928338035E-4,4.4435623544335169E-4,8.0094825219017735E-5,1.0000000000000029,3.3524199486813298E-4,1.0264266732257454E-2,9.0213461873407777E-5,1.797647617516411E-6,4.3443441124564836E-8,null,null,null,null,1.591091338498145E-4,1.4816910953757679E-3,0,0,1.2055967607230588E-4,2.9725044178682339E-3,2.7327700170733476E-5,5.3949777467671359E-5,5.0240299181570898E-4,0,0,1.71681786584808E-5,4.2329648329909642E-4,3.8915734857745036E-6,7.7668311104911041E-6,7.2327994108526631E-5,1.6533559133340238E-2,0.12799816261630248,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4444244873301492E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.863567082763068E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6587064648213597E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF195","v":0.21924613780633948},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1975694744160109E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6221579448590235E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.679330110246664E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.55156180379064E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5985648756790306E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9525068446910213E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7939208998305216E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4818269348653323E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12178211354031898},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.154243511157873E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16181669719771383},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6915461832482657E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8328575325865393E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2839736352221026E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8157364342955494E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8041383276935535E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.9943613887677159E-2},1.0949944452964277E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0691563280057636E-2,3.1203917941112734E-3,4.4435623544335169E-4,1.6533559133337428E-2,1.0691563280057622E-2,9.5836589922199979E-5,3.5020919986499107E-4,0.22200503022669643,1.0691563280056812E-2,0.98381333866267606,1.0477915006157544E-2,1.606352393237379E-3,3.0473469297985119E-3,5.430634523554737E-4,4.3382635937122408E-4,7.8157196406659441E-5,1.0000000000000027]
[191,47.75,97.75,1.3661865281042303E-2,0,2.177898260271044E-3,0.98416023645868944,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$56*(365.2425/4))","v":2.2295406064439556},{"$f":"DZ194*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":18.187221910619094},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.9194904333588994E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.721282309268745E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":2.1419652351399443},4.7699046412974039E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3507282182924825},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.8535863651552789},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":8.6798328589701608E-3},13.270660367287611,0.38399080878257852,0.22981137090602832,0.16449749791074739,39.934788987235933,0.19263302901802748,7.6927593658070235,3.7118943557248386E-5,2.1491673056879116E-3,null,1.5881297000516597E-5,2.8348916590581338E-7,null,null,null,1.1464953465249822E-5,2.1353292607818471E-4,0,2.4274489149550176E-3,4.6760683727430921E-4,0.98416023645868944,1.0264266732257455E-2,0,1.5719045572491757E-3,2.9743020654857504E-3,5.2977413542756706E-4,4.2329648329909636E-4,7.6219567594301132E-5,1.0000000000000029,3.2094382363078734E-4,9.8548937957178701E-3,8.6660530650621589E-5,1.726849776316128E-6,4.1732481859823003E-8,null,null,null,null,1.5242828965018833E-4,1.4194762675989873E-3,0,0,1.1491534307738452E-4,2.8333384437222793E-3,2.6048278686086488E-5,5.1372435426644368E-5,4.7840170000092267E-4,0,0,1.6354512598511682E-5,4.0323483385938609E-4,3.7071368411985671E-6,7.3910456412237318E-6,6.8828521953077397E-5,1.5839763541313345E-2,0.12763479919333243,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4463661903349596E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8674362367762676E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6596415166242627E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF196","v":0.21732810548602721},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.0989116578515772E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3322894137663593E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5360077005174149E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0311709112710793E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5209640494601544E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7524469398488194E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6762098549574755E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1001283747160193E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11873587594570922},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9733926967490578E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15830947837223672},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4575385545143938E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6157823584495651E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1823341888250282E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5454078728228059E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6572551427445463E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8370741001934989E-2},1.051232150290583E-2,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0264266732257455E-2,2.9743020654857504E-3,4.2329648329909636E-4,1.5839763541310559E-2,1.0264266732257442E-2,9.205455293204875E-5,3.3524199486813298E-4,0.22009356290701032,1.0264266732256631E-2,0.98449193918370181,1.0059580263987662E-2,1.5390206777493923E-3,2.9046836794921729E-3,5.1713292329821805E-4,4.1326565857924123E-4,7.4377613194288541E-5,1.0000000000000029]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.3093193923075855E-2},0,{"$f":"AS195+AU195+AW195","v":2.0831641682127538E-3},0.98482364190871419,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$56*(365.2425/4))","v":2.1407087671816321},{"$f":"DZ195*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":17.462586365196504},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7234826180423219E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6536287298357457E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":2.0566226713294924},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.582427479183921E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2874011901693687},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.7666835269046672},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.2729659155882235E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.694904082784998},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.3679234565447897},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.22025367032046334},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_CsA_Evl_ST","v":0.15761441847052191},{"$f":"SUM(I195:Y195)","v":38.272566503088647},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},7.309425644505148,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.5442379205079796E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.0569558652148942E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.5200457474090268E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.7196240730739461E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0942845243769642E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0380874389113468E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.3226222534362762E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.435823414245131E-4},0.98482364190871419,9.8548937957178718E-3,0,1.5061367982496089E-3,2.8350652934985955E-3,5.0449171116886894E-4,4.0323483385938609E-4,7.2535658794275964E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000029},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.0728357867340785E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":9.4626567373784828E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.3254410072662214E-5},1.6589773721894091E-6,4.0092221130228232E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4605076057426706E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.3600860376753419E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0953578139548173E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.7007006382253553E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.482887387775874E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.8920787411380747E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.5557092375748818E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.5579409304594555E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.8412398319576075E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.5314413590307867E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":7.0338153532743214E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.5501843441001647E-5},{"$f":"SUM(AY195:BW195)","v":1.517635809128861E-2},0.12727320376903073,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4482986509052134E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8712869737593311E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6605721176151347E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.8437187408726174E-3},{"$f":"'Survival curves'!$AF197","v":0.21542578562316858},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0046829912560446E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0605993539246195E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.3982681856399778E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5391321025866437E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4471302822586967E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5659429614213027E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5634581094282131E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7409070871449726E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11576583643317455},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.7988875307368603E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15487827508843616},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2306503747184947E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4056035129718539E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0852178143691519E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2825242475132491E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5160433262270495E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6851658411018134E-2},1.0093055320941915E-2,4.7395312347876958E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":9.8548937957178718E-3},{"$f":"AT195","v":2.8350652934985955E-3},{"$f":"AV195","v":4.0323483385938609E-4},1.5176358091285813E-2,{"$f":"DK195*(1-p_PNF)","v":9.8548937957178544E-3},8.8429112908797549E-5,3.2094382363078734E-4,0.21819740422052178,9.8548937957170461E-3,0.9851408439750704,9.6587752665481773E-3,1.4747386229988066E-3,2.7687124545480702E-3,4.9246580051262308E-4,3.9367940852757339E-4,7.0784471797154206E-5,1.0000000000000027]
[193,48.25,98.25,1.2549140336171787E-2,{"$f":"AR196","v":0},1.992813622404414E-3,0.98545804604142662,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$56*(365.2425/4))","v":2.0555915196762267},{"$f":"DZ196*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":16.768252176203653},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5356710645741177E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.588764954287808E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.9748487917506981},4.4026812386211978E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2270484126540735},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.6838622131965548},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.8852058700228846E-3},12.145697462351535,0.35255782539258079,0.21110939830373657,0.15103194873284401,36.683156126706756,0.18934793745640693,{"$f":"Z196*AA196","v":6.9458799519832812},3.3843795844716626E-5,1.9688417880727067E-3,null,1.4549814861614012E-5,2.6092479626018916E-7,null,null,null,1.0445814040940549E-5,1.9455161716890745E-4,0,2.2224937547851453E-3,4.2082460847831269E-4,0.98545804604142662,9.462656737378481E-3,0,1.4433404477480042E-3,2.7023596155975448E-3,4.8043988985637715E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.8412398319576075E-4},6.9033284800032436E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000027},2.9423164717123766E-4,9.0868039204713251E-3,7.9988746341199624E-5,1.5939037955350595E-6,3.8519599183300806E-8,null,null,null,null,1.399613703125681E-4,1.3033790774354362E-3,0,0,1.0440855552246819E-4,2.5742843931302671E-3,2.3666666944809564E-5,4.6588471515528352E-5,4.338514183408488E-4,0,0,1.4841041138833789E-5,3.6591886929498351E-4,3.3640727619434582E-6,6.6941885768292599E-6,6.233909622320318E-5,1.4541953958576199E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12691341436603665},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.450221961715895E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8751194783819977E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6614983124227935E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF198","v":0.21353906448106247},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9146846321034892E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8059477422489212E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2658940928898365E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0739006914844202E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3768807057428032E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3920763688287973E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4554567223569503E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4028394418446255E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11287008899652461},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6305053585885506E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15152143978370916},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0106650417204638E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2021019045453048E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9924232299652938E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0268805224129361E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3802838985492273E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5384385103279648E-2},{"$f":"CS196*DJ196","v":9.6913391370026039E-3},4.7395312347876958E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},9.462656737378481E-3,2.7023596155975448E-3,3.8412398319576075E-4,{"$f":"1-G196","v":1.4541953958573384E-2},9.4626567373784654E-3,8.4953479665981859E-5,3.0728357867340785E-4,0.21631644749720588,9.462656737377657E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98576140867854534},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.2747303289249031E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.4133541357623201E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.6391189562616733E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.6899824737060939E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.7502142624537213E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.7368226892589538E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000027}]
[194,48.5,98.5,1.202860108669211E-2,0,1.9066275976466242E-3,0.98606477131566406,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$56*(365.2425/4))","v":1.9740260862070738},{"$f":"DZ197*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":16.10289150304445},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.355696603250326E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.5265704725693868E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.8964872125199419},4.2303319700472262E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1695300393497186},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.6049305146808897},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":7.5156543956906002E-3},11.621720431569932,0.33786195053491214,0.20236003657401608,0.14473639532790625,35.163185814663201,0.1877264602932818,6.6010604056216611,3.2319474538898824E-5,1.8846371494610681E-3,null,1.3927988342958014E-5,2.5035468023253807E-7,null,null,null,9.9725702849672094E-6,1.8573752784290112E-4,0,2.1268450651510257E-3,3.9926509567303638E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98606477131566406},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.0868039204713251E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3833678237766358E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.5758782969258023E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.5755660488484162E-4},3.6591886929498351E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.570316898514664E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000029},2.81759837203071E-4,8.7266180912301296E-3,7.6857472197361764E-5,1.5315081465092002E-6,3.7011694253285135E-8,null,null,null,null,1.3414579807847062E-4,1.2492220256981651E-3,0,0,9.9521814428917045E-5,2.4537975109255807E-3,2.2558971571304447E-5,4.4369469112549697E-5,4.1318713577229193E-4,0,0,1.4137667082127476E-5,3.485765658060502E-4,3.2046364068058213E-6,6.3712657532652205E-6,5.9331903231881417E-5,1.3935228684338732E-2,0.1265554681750789,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4521362140339192E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8789339325082001E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6624201449979841E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF199","v":0.2116678289057056},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8287266647163583E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5672660497100082E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1386764208440651E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6340161497450345E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3100413287515598E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2299908611918963E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3520055557735606E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0846797537824114E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1100467753060923},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4680313382182951E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14823736060476317},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7973725432845217E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0050654019512296E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9037581109992201E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7782773083245641E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2497663352323881E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.3967017556499517E-2},9.3064031496432938E-3,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0868039204713251E-3,2.5758782969258023E-3,3.6591886929498351E-4,1.3935228684335943E-2,9.0868039204713077E-3,{"$f":"BA196+BB196+BC196","v":8.1621169735917985E-5},{"$f":"AY196","v":2.9423164717123766E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.21445058656957666},{"$f":"DX196-(DU197+DV197)","v":9.0868039204705011E-3},0.98635492424149329,8.9067110058507273E-3,1.3547236608360813E-3,2.5156036579989461E-3,4.4666986196134563E-4,3.5724771755051682E-4,6.4119854311916932E-5,1.0000000000000029]
[195,48.75,98.75,1.1530523676108271E-2,0,1.8243991565720639E-3,0.98664507716732253,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$56*(365.2425/4))","v":1.8958571288921424},{"$f":"DZ198*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":15.465237194753609},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1832164804012556E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4669302003878429E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.8213886973586619},4.0650607594183069E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1147128036083638},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.5297055513095568},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":7.1634554307145404E-3},11.121725277840302,0.32380538852098184,0.1939879211702196,0.13871471661155962,33.709450209898179,0.18611886861645172,6.2739647347488603,3.0865877427006062E-5,1.8041628815308338E-3,null,1.3333661888338618E-5,2.4023140265512014E-7,null,null,null,9.5218969883683534E-6,1.773438097157636E-4,0,2.0354683589529654E-3,3.7883906807291152E-4,0.98664507716732253,8.7266180912301296E-3,0,1.3260794978955269E-3,2.4553290190720898E-3,4.357831190378497E-4,3.485765658060502E-4,6.253653963868725E-5,1.0000000000000027,2.6984130771799046E-4,8.3814147492770174E-3,7.3854793550419875E-5,1.4716749685804237E-6,3.5565716122022883E-8,null,null,null,null,1.2859052343364001E-4,1.1974889744618869E-3,0,0,9.4864264080200882E-5,2.3389615272945436E-3,2.1503227697345517E-5,4.2258084428235529E-5,3.9352503460961415E-4,0,0,1.3467628628969419E-5,3.3205618082293687E-4,3.0527563541439038E-6,6.0641962858405619E-6,5.6472343352846688E-5,1.3354922832680333E-2,0.12619940153593667,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4540414977398015E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8827305152392552E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6633376586238137E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF200","v":0.20981196632760241},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7466276995029721E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3435527577407656E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0164143093953044E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2180975220607043E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2464466063610683E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0788881600106125E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2529129037467559E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7852556931985589E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10729408351616032},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.311258165865911E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14502446063365051},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5905692565878762E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8142886132335127E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8190386915226068E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5365207072938876E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1242882404470131E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2597726563384189E-2},8.9375127713491789E-3,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.7266180912301296E-3,2.4553290190720898E-3,3.485765658060502E-4,1.3354922832677474E-2,8.7266180912301157E-3,7.8425992038124251E-5,2.81759837203071E-4,0.21259971577473225,8.7266180912293056E-3,0.98692262016960997,8.5540164202535744E-3,1.2987116329539168E-3,2.3978811106676072E-3,4.2542347353046568E-4,3.4031637331449353E-4,6.1030819672838918E-5,1.0000000000000029]
[196,49,99,1.1053904132363079E-2,0,1.7459326957423792E-3,0.9872001631718974,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$56*(365.2425/4))","v":1.8209363973204484},{"$f":"DZ199*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":14.854079915598408},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0179035808909573E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.4097342263638518E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.7494108190666058},3.9065630275288393E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.062469708855708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.4580130473730846},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.8277931887543563E-3},10.644532174274758,0.31035914103449047,0.18597620207201193,0.13295449001960255,32.318901697151709,0.18452504351784066,5.9636467421157331,2.9479638755895023E-5,1.7272483464207682E-3,null,1.2765581154413064E-5,2.3053525559886391E-7,null,null,null,9.0926451712986897E-6,1.6934906322149462E-4,0,1.9481658099794684E-3,3.5948538086643072E-4,0.9872001631718974,8.3814147492770174E-3,0,1.2713437680123068E-3,2.3404332022631241E-3,4.1506382802308165E-4,3.3205618082293687E-4,5.9525099706990592E-5,1.0000000000000027,2.5845050203001806E-4,8.0505405975044506E-3,7.0975176747697957E-5,1.4142939948623632E-6,3.4178999988615822E-8,null,null,null,null,1.2328277516713291E-4,1.1480609928451739E-3,0,0,9.0425141248672917E-5,2.229511065431468E-3,2.0496995582983352E-5,4.0248925489430459E-5,3.7481490253365117E-4,0,0,1.2829345876812268E-5,3.1631876046442234E-4,2.9080744817022443E-6,5.7721756055416893E-6,5.3752924101448903E-5,1.2799836828105456E-2,0.12584524991967427,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4559379013586501E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.886509402975608E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6642508959306748E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF201","v":0.20797136476343803},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6682144901869277E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1338691558216282E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.898914722619883E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8248390907214547E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1859390298698405E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9380240776064783E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.157995137132783E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5034639658977985E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10461024710221981},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1599858115940046E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14188119713057973},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3900577538292383E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6295726715969267E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7380893833826083E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3014221613791531E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0036550331540894E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1274754191777216E-2},8.5839669595393422E-3,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.3814147492770174E-3,2.3404332022631241E-3,3.3205618082293687E-4,1.2799836828102595E-2,8.3814147492770035E-3,7.536203423512232E-5,2.6984130771799046E-4,0.21076372995627465,8.3814147492761934E-3,0.98746566760460619,8.2159776733907348E-3,1.2451899688025894E-3,2.2856792808447273E-3,4.0520495256985236E-4,3.2418747064367961E-4,5.8093049145070867E-5,1.0000000000000031]
[197,49.25,99.25,1.0597784717395203E-2,0,1.6710432452926461E-3,0.98773117203731498,1.0000000000000029,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$56*(365.2425/4))","v":1.7491223933634878},{"$f":"DZ200*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":14.26826541081641},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8594456885222915E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3548775712892359E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.6804176374993254},3.754547862882418E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0126797334916964},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.3896869265396741},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.5078902634641347E-3},10.189025018918834,0.2974955827667895,0.17830880476643812,0.12744388116942032,30.988641990822479,0.18294486710763955,5.6692129908572371,2.8157556361466671E-5,1.6537309302605385E-3,null,1.2222550531503154E-5,2.2124743476020954E-7,null,null,null,8.6837296116258899E-6,1.6173307627130875E-4,0,1.8647490904712032E-3,3.41146274545346E-4,0.98773117203731498,8.0505405975044506E-3,0,1.2190361695928718E-3,2.2309253594263302E-3,3.9534607711662312E-4,3.1631876046442234E-4,5.6660998583151149E-5,1.0000000000000029,2.4756308465934292E-4,7.7333720674838333E-3,6.8213336454048547E-5,1.3592599065928478E-6,3.2849000632633051E-8,null,null,null,null,1.1821048389727595E-4,1.1008256856955959E-3,0,0,8.6194188557188535E-5,2.1251932207179002E-3,1.9537950151241329E-5,3.8336886343949753E-5,3.5700919077267336E-4,0,0,1.2221313800770803E-5,3.0132719702363422E-4,2.7702496400173331E-6,5.4944424354973051E-6,5.1166556147653847E-5,1.2268827962687847E-2,0.12549304791199845,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4578255120889738E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8902707694742417E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6651598989101189E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF202","v":0.20614591281761221},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5933215682206136E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9373354026111828E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7859921439992805E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4530062764990275E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1283687366879513E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8067048519643705E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0670763632912398E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2382662479178105E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10199354372731331},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0140212640658875E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13880606079313737},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1956466137514737E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4507250281072693E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6607424123005792E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.072798305585431E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.88767964536495E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.999641087370065E-2},8.2450966289872914E-3,4.7395312347876958E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0505405975044506E-3,2.2309253594263302E-3,3.1631876046442234E-4,1.2268827962685025E-2,8.0505405975044367E-3,7.2423649742548929E-5,2.5845050203001806E-4,0.20894252446610312,8.0505405975036266E-3,0.98798518223716203,7.8919563324941419E-3,1.1940375958712582E-3,2.1787389200254117E-3,3.859630335205852E-4,3.0882297874402831E-4,5.5298902185411167E-5,1.0000000000000029]
[198,49.5,99.5,1.0161251745131961E-2,0,1.599555817861863E-3,0.98823919243700886,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$56*(365.2425/4))","v":1.6802800523085255},{"$f":"DZ201*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":13.706691905496809},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7075447824562284E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.3022599588997191E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.614279393226409},3.6087373864723229E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.96522754968105418},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.3245689259551905},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":6.2030058221719826E-3},9.7541475643698448,0.28518839313049082,0.17097039366580491,0.12217161460683569,29.715914219541418,0.1813782225055863,5.3898197012688991,2.6896583578007188E-5,1.5834556570945655E-3,null,1.1703430334492568E-5,2.1234999663886084E-7,null,null,null,8.2941248956534649E-6,1.5447675069897994E-4,0,1.7850388965983375E-3,3.2376718216833953E-4,0.98823919243700886,7.7333720674838333E-3,0,1.1690390221496445E-3,2.1265524806244936E-3,3.7657998992454732E-4,3.0132719702363417E-4,5.3936805787671173E-5,1.0000000000000027,2.3715588134845194E-4,7.4293139166342953E-3,6.5564224111064312E-5,1.3064721031652233E-6,3.1573286856497415E-8,null,null,null,null,1.1336223809442893E-4,1.0556767840552157E-3,0,0,8.2161630696079538E-5,2.0257669743312836E-3,1.862387559713065E-5,3.6517130455513223E-5,3.4006285946903411E-4,0,0,1.1642098704881343E-5,2.8704614147074116E-4,2.6389568480116829E-6,5.2302762387791959E-6,4.8706529548891978E-5,1.1760807562993822E-2,0.12514282919764419,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4597044158274866E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8940147858981098E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6660647089268029E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF203","v":0.20433549968363937},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5217908936113628E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7531268340942969E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6774682835137131E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1014317628598925E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0735931391637374E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6842837299229814E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9799881001374184E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9886853595947928E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9442294136733902E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8731782842786208E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.1357975750315647},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0071502388984239E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2775592509772262E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5868374701456897E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8504708248491123E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7761822320516938E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8761072617610901E-2},7.9202631415933554E-3,{"$f":"$DL$7","v":4.7395312347876958E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.7333720674838333E-3,2.1265524806244936E-3,3.0132719702363417E-4,1.1760807562991138E-2,7.7333720674838211E-3,6.9605445361274018E-5,2.4756308465934292E-4,0.20713599516608544,7.7333720674830093E-3,0.98848222706477795,7.5813429920590647E-3,1.1451400151579623E-3,2.0768129635294714E-3,3.6764914913878428E-4,2.9418666924718766E-4,5.2641146092287417E-5,1.0000000000000027]
[199,49.75,99.75,9.7434335045394841E-3,0,1.5313048029162049E-3,0.98872526169254693,1.0000000000000027,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$56*(365.2425/4))","v":1.6142804395000963},{"$f":"DZ202*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":13.168307629968245},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5619163678500813E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2517855976017679E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.5508722160887691},3.4688661469172606E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.92000325538003547},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.2625082285070335},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.9124338845820325E-3},9.3388998150078031,0.27341249159057368,0.16394633728615826,0.1171269461026567,28.498095474439644,0.17982499383232048,5.1246698429239892,2.5693821553595491E-5,1.5162748217340688E-3,null,1.1207134130329271E-5,2.0382581779933728E-7,null,null,null,7.9228617456505726E-6,1.475620338616714E-4,0,1.7088644988431151E-3,3.072965479647346E-4,0.98872526169254693,7.4293139166342953E-3,0,1.12124100816628E-3,2.0270734464344488E-3,3.5871830835302129E-4,2.870461414707411E-4,5.1345486396903661E-5,1.0000000000000027,2.2720682209124299E-4,7.1377978935759203E-3,6.3023016947789685E-5,1.2558344831491927E-6,3.0349536193453777E-8,null,null,null,null,1.0872724324912477E-4,1.0125137649171553E-3,0,0,7.8318151758411872E-5,1.931002634425886E-3,1.7752660250150809E-5,3.4785075185574583E-5,3.2393323316744671E-4,0,0,1.1090334841549636E-5,2.7344192010247969E-4,2.5138865267117887E-6,4.9789948356873368E-6,4.6366491561216322E-5,1.1274738307455692E-2,0.12479462654610529,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4615746971936583E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8977416208650479E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6669653667303095E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF204","v":0.20254001514541975},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4534715214234863E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5804705032567974E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5731717961454955E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7690118313402173E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0214765714287938E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.570157781886122E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8965689639272542E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7538016649289008E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6954861080373891E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7372771679371058E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13285429525974396},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.824388678431637E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1098948312288936E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5162213826828119E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.634266314961248E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6689898922584526E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7567178338504925E-2},7.6088568696514721E-3,{"$f":"$DL$7","v":4.7395312347876958E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4293139166342953E-3,2.0270734464344488E-3,2.870461414707411E-4,1.1274738307453069E-2,7.4293139166342823E-3,6.6902269501086043E-5,2.3715588134845194E-4,0.2053440384296126,7.4293139166334713E-3,0.98895781500352775,7.2835559051051078E-3,1.0983888950156125E-3,1.9796659576717421E-3,3.5021727565340613E-4,2.8024403078661043E-4,5.0112932242415883E-5,1.0000000000000027]
[200,50,100,9.3434982825874348E-3,0,1.4661334029066641E-3,0.98919036831450857,{"$f":"SUM(D203:G203)","v":1.0000000000000027},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$56*(365.2425/4))","v":1.5509383033210955},{"$f":"DZ203*(c_Certican*(Costs!$C$105*(365.2425/4)))","v":12.651601415400762},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.422151686255822E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.20266725865023E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_TDM_Everolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.4900181310710849},3.3327526275508224E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.87690197690675953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.2033609174366984},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.6354967690138667E-3},8.9421359727089911,0.26213658962456166,0.1572178511819356,0.11229647199319409,27.331818842138667,0.17828506620081225,4.8728551316592998,2.4594861405203974E-5,1.4519567342874534E-3,null,1.0727920778823392E-5,1.9554543779886339E-7,null,null,null,7.5690236024118466E-6,1.4097185499065837E-4,0,1.6360159405023498E-3,2.9167721025804557E-4,0.98919036831450857,7.1377978935759194E-3,0,1.0755367818649449E-3,1.9322584689090354E-3,3.4171624295379098E-4,2.7344192010247969E-4,4.8880378087928112E-5,1.0000000000000027,2.1829154001661269E-4,6.8577205568691188E-3,6.05500807563838E-5,1.2065572715176406E-6,2.9158662286110529E-8,null,null,null,null,1.0429528393405719E-4,9.7124149793088779E-4,0,0,7.4654873640952774E-5,1.8406813035897244E-3,1.6922291678358273E-5,3.3136377281256132E-5,3.0857986567253481E-4,0,0,1.0564721191216132E-5,2.604824551419804E-4,2.3947437692831436E-6,4.7399521777812007E-6,4.4140425910146914E-5,1.0809631685494099E-2,{"$f":"BY202","v":0.12479462654610529},{"$f":"BZ202","v":3.4615746971936583E-2},{"$f":"CA202","v":6.8977416208650479E-4},{"$f":"CB202","v":1.6669653667303095E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_CsA_Evl_ST*hr_NODAT_DWFG+(1-p_NODAT_CsA_Evl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15832649111087665},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.8437187408726174E-3,{"$f":"'Survival curves'!$AF205","v":0.2007593495783852},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3882192832523418E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4186419367667722E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4729380113475887E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4547028965777691E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.718899533865134E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4637649323670002E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8166643701961947E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5327496829818902E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4529648262028212E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.606144516165851E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.12997480820155016},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6471874563376108E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9475569945301709E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4487477921059635E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4240161473209776E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5659364009808817E-2},{"$f":"p_NODAT_CsA_Evl_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_CsA_Evl_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.641322730074896E-2},7.3102958289482604E-3,{"$f":"$DL$7","v":4.7395312347876958E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1377978935759194E-3,1.9322584689090354E-3,2.7344192010247969E-4,1.0809631685491428E-2,7.137797893575909E-3,6.4309200967132337E-5,2.2720682209124299E-4,0.20356655114304006,7.1377978935750963E-3,0.98941320968862956,6.9977592252225187E-3,1.0536641802761082E-3,1.8870731648851387E-3,3.3362377948348504E-4,2.6696218762223002E-4,4.7707773883679086E-5,1.0000000000000027]

{"sheet":"Tac+Srl+ST","index":25,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: Tac","G1: Srl","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Tacrolimus*weight*(SUM(AY3:BC3)*(Costs!$C$34*(365.2425/12)+Costs!$C$35*(365.2425/24))+(AZ3)*(Costs!$C$35*1.5*(365.2425/12)))","v":421.46097681286301},{"$f":"DZ3*(c_Rapamune*(Costs!$C$88*(365.2425/4)))","v":932.39042147454882},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6813421244445026},{"$f":"AQ3*p_AR_Tac_Srl_ST*ru_AR*c_AR","v":845.88696519441294},{"$f":"BA3*Costs!$C$123*c_Explant","v":63.770454908611079},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":359.51262877063817},{"$f":"AQ3*p_CMV_Tac_Srl_ST*ru_CMV*c_CMV","v":107.28130059998117},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3705.8384279930965},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":85.691107394999122},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.6314643599812142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.86655014079911119},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":2.1839210580733976E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":315.02352324175695},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.47133775162688},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Tac_Srl_ST","v":10.58270158014216},{"$f":"SUM(I3:Y3)","v":6870.1110415584835},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":6840.6317673610583},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":4.4648637619583659E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19097718228271349},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":5.5203690621238692E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":5.1210621806949477E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20095229243464288},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20009001703713516},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":4.3864578682891852E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.93811749758773277},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.1323110923861336E-2},2.515566509318834E-3,6.0793263639458625E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.8331657505022289E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":0.1309039226386097},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.0512925249621281E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.5406405831631453E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AG5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.3119999391979806E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.95726046187028713},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.8838913431540369E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.5511386575339007E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":3.748610144056521E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":0.99999999999999989}]
[1,0.25,50.25,0.94121977490280062,{"$f":"AR4","v":0},5.4156225218803457E-2,{"$f":"AP4","v":4.6239998783959612E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Tacrolimus*weight*(Costs!$C$36*(365.2425/4)))","v":321.86738793913122},{"$f":"DZ4*(c_Rapamune*(Costs!$C$88*(365.2425/4)))","v":904.45449357284838},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5410815286043462},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":17.586635085568719},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":335.77065096604719},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1821.3365852401271},71.353891922896963,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.782002399684516},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":2.4454181870167786},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.6249858261847708E-2},409.18119522168718,31.150801996134479,16.027179184695072,10.542470718446516,3948.0660438211503,0.98718232020793617,{"$f":"Z4*AA4","v":3897.4609974735304},2.4465976854725567E-4,0.18672849862129304,null,2.7021342743121495E-3,2.504279073004217E-4,null,null,null,4.011096252845989E-5,7.6905951512497026E-3,2.3541038569251303E-4,0.19789183707092356,0.19535532286988519,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":4.6239998783959612E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.93811749758773277},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":5.4081253015922329E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":3.1022773150678013E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":7.497220288113042E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1.0000000000000002,2.4109575305749685E-3,0.91904127692856008,1.5398703130824313E-2,1.2366735212541113E-3,2.9886476519317499E-5,null,null,null,null,5.4442520484991402E-4,5.2159641845685951E-2,1.3446890950529504E-3,3.2496870333511798E-5,5.4205859069484276E-6,3.069171534621527E-3,2.7685194539325773E-5,7.5473023710437473E-7,7.2308295991414077E-5,1.8641266247413356E-6,4.5050027870628911E-8,0,0,0,0,0,0.99537600012160388,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.0385939472848171E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.6334639515179927E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3273507212531256E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2874516960583091E-4},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,3.5995808798711892E-3,{"$f":"'Survival curves'!$AG6","v":0.96520214008688321},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99465297800471175},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99465297800471175},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99537311589523625},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99537311589523625},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99420855402108987},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99420855402108987},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99498839610357404},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99498839610357404},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.9970475792443052},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.9970475792443052},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99744562588080488},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99744562588080488},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99623874997664619},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99623874997664619},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99674566525140962},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Tac_Srl_ST*($B4-$B3))","v":0.99674566525140962},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99542757115162672},{"$f":"CS4*DJ4","v":0.9607888219770383},{"$f":"0.5*p_NODAT_6m*p_NODAT_Tac_Srl_ST","v":5.9993014664519818E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.93811749758773277,3.1022773150678013E-3,0,{"$f":"1-G4","v":0.99537600012160399},0.93811749758773277,{"$f":"BA3+BB3+BC3","v":3.3899470696819631E-2},{"$f":"AY3","v":4.3864578682891852E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.96528128661900747},{"$f":"DX3-(DU4+DV4)","v":0.93811749758773277},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":6.1047789041804284E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.92857938725814648},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":6.0819798996216298E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":4.376405732998195E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":1.1867452013234978E-4},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":9.320633123706678E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":2.2525013935314456E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.92469367520611334,0,6.7720766863921714E-2,7.5855579299648973E-3,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ5*(c_Tacrolimus*weight*(Costs!$C$37*(365.2425/4)))","v":243.38573151606676},{"$f":"DZ5*(c_Rapamune*(Costs!$C$88*(365.2425/4)))","v":889.09508955193041},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4639650939076301},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":11.186025348894466},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":62.820507976966589},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":792.12286812947627},68.237764833852083,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7916475129742628},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":3.8309407446230268},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":3.2084933184189694E-2},459.17051479816649,62.128747563134688,15.798888926749811,10.513220527024968,2625.5779974569518,0.97872860473809353,2569.7282900820801,1.8852131081960793E-4,0.18373617210327758,null,1.7138461243593238E-3,1.5844054411277462E-4,null,null,null,4.9791495750064465E-5,9.5466729010732013E-3,2.9256517131940783E-4,0.19568600965071195,0.19152349519220641,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":7.5855579299648973E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.91904127692855997},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":6.7558344976510268E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":5.6505341509285878E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.6237683738356916E-4},1.8641266247413356E-6,{"$f":"AW4+BR4+BU4-BV4","v":4.5050027870628911E-8},0.99999999999999978,1.8619787208235578E-3,0.90657931390741608,9.7943854934959603E-3,7.8658943508793007E-4,1.9009371736413319E-5,null,null,null,null,6.8009640590851409E-4,6.515786674958525E-2,1.6797867043315826E-3,4.0595116684924879E-5,9.8731359819084678E-6,5.590234788877285E-3,5.0426226069394116E-5,1.6346152876562221E-6,1.5660727534305843E-4,4.0373761764467113E-6,9.7570576407799345E-8,3.2571744833260928E-9,1.8442337007712577E-6,1.6635749486751699E-8,4.594043163790452E-10,4.4590623554249869E-8,0.99241444207003504,8.1594506610949864E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2920364393088967E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.4469447015483532E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":8.330172039403019E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,7.1991617597423783E-3,{"$f":"'Survival curves'!$AG7","v":0.94803352650756945},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99163575505528534},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99163575505528534},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.9927607719440269},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.9927607719440269},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99094169538107446},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99094169538107446},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99215969594588471},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99215969594588471},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99537844236151773},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99537844236151773},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99600107107393521},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99600107107393521},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99411369703620422},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99411369703620422},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99490627925850905},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Tac_Srl_ST*($B5-$B4))","v":0.99490627925850905},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99284631107727295},0.94125158957061839,{"$f":"p_NODAT_6m*p_NODAT_Tac_Srl_ST","v":0.11998602932903964},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91904127692855997,5.6505341509285878E-3,1.8641266247413356E-6,0.99241444207003515,0.91904127692856008,{"$f":"BA4+BB4+BC4","v":1.666526312859774E-2},{"$f":"AY4","v":2.4109575305749685E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.94813347019304561},{"$f":"DX4-(DU5+DV5)","v":0.91904127692856008},8.862351227255115E-3,0.91281029541798797,7.1255298609795736E-2,6.8535725396126927E-3,2.1450741360867995E-4,3.8728682509796525E-6,1.0192348865971492E-7,0.99999999999999989]
[3,0.75,50.75,0.91464180644559012,0,7.5219049029864427E-2,1.0139144524545335E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ6*(c_Tacrolimus*weight*(Costs!$C$37*(365.2425/4)))","v":240.28203423038681},{"$f":"DZ6*(c_Rapamune*(Costs!$C$88*(365.2425/4)))","v":877.75719394496662},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4070398326812281},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":8.3454080527844319},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":782.0215791984275},67.870034305076985,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7648454396978979},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":5.1664473129634123},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":3.825645266838696E-2},490.2481053555835,72.255537347332492,15.63998851679796,10.480150538445633,2578.2766205278126,0.97034728248658753,2501.8237122278656,2.938502326449426E-4,0.18160858310501729,null,1.2810818766646611E-3,1.1792724312158382E-4,null,null,null,5.5124992337964536E-5,1.0569280400358167E-2,3.2407138145811634E-4,0.19424991923160276,0.18848988124962485,1.0139144524545335E-2,0.90657931390741608,0,7.4952252243081191E-2,8.0566109282967993E-3,2.6663798983379074E-4,5.8816098772179694E-6,1.5879694944880093E-7,1,2.9104808133665204E-3,0.89576064483413076,7.3071659521649962E-3,5.8684024048512816E-4,1.4182067268702838E-5,null,null,null,null,7.5452939800392646E-4,7.2289054237992909E-2,1.8636305673475424E-3,4.5038039736819112E-5,1.4077255906033619E-5,7.9706352512553622E-3,7.1898421135403916E-5,2.684191547730823E-6,2.5716382806606811E-4,6.6297501862757651E-6,1.6022003371604314E-7,1.0276892866980724E-8,5.8188446033592845E-6,5.2488380991704052E-8,1.619355357872407E-9,1.5717759409092853E-7,0.98986085547545444,1.291883145877961E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2434519047098938E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.6048239607832603E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.2950333133968774E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":7.0267297478898618E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,8.3990220530327734E-3,{"$f":"'Survival curves'!$AG8","v":0.93708801860692248},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.98927150546759335},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.98927150546759335},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99071302955432017},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99071302955432017},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.9883824139143107},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.9883824139143107},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.98994279174386002},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.98994279174386002},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99406894004211899},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99406894004211899},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99486753316098131},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99486753316098131},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99244719542161541},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99244719542161541},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99346343105373525},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Tac_Srl_ST*($B6-$B5))","v":0.99346343105373525},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99082310518758421},0.92848846043019162,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Tac_Srl_ST","v":0.13998370088387957},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90657931390741608,8.0566109282967993E-3,5.8816098772179694E-6,0.98986085547545466,0.9065793139074162,1.0599984300320303E-2,1.8619787208235578E-3,0.93719794406276968,0.9065793139074162,1.1980036302081554E-2,0.90116997937077348,7.7274236216619552E-2,9.2388584936924159E-3,3.2746017302039235E-4,9.1651023334265103E-6,2.6434147912373835E-7,1]
[4,1,51,0.9061941994880085,0,7.9984872432373677E-2,1.382092807961777E-2,1,{"$f":"0","v":0},{"$f":"DZ7*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":208.07027042247338},{"$f":"DZ7*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":645.63348413256949},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.361417425559325},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.9434419940670105},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":511.29984824597449},64.580179043426554,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6965009491706677},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":6.444945774751365},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":4.3554677882382972E-2},502.38474222048745,82.257689693611653,15.519039918093036,10.43952999672655,2057.6746444947935,0.96203773351558419,1979.5606513022565,3.1796419003582161E-4,0.18007410997080353,null,7.6899161336937819E-4,7.0015862731181267E-5,null,null,null,5.8426577437675901E-5,1.1202303586539382E-2,3.436594597155528E-4,0.1928354712606325,0.18551499971298846,1.382092807961777E-2,0.89576064483413076,0,7.9596220190157885E-2,1.0421106059088033E-2,3.8828235620699396E-4,1.244859478963505E-5,3.6988600879867574E-7,1,3.1330801694439562E-3,0.88792119179106699,4.3486885352247602E-3,3.4924421349019803E-4,8.4401249049122176E-6,null,null,null,null,8.0127929856853232E-4,7.6768013051891876E-2,1.9790992872451923E-3,4.7828552452282736E-5,3.8930318208762842E-5,1.0289269109971983E-2,9.2906630907286424E-5,3.9087611608289355E-6,3.7448593561234929E-4,9.6543445478101328E-6,2.3331488600558513E-7,4.6504445273331209E-8,1.2291108170792303E-5,1.109821735694152E-7,3.7719672338119887E-9,3.6611404156486376E-7,0.98617907192038212,1.4052283447019663E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9504449492152132E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5664069908133576E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7855088627727474E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG9","v":0.92890051155605646},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98553924215377386},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98553924215377386},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98747906684091358},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98747906684091358},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98434330647325019},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98434330647325019},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98644245298964017},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98644245298964017},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99199886676785931},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99199886676785931},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99307521468824045},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99307521468824045},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98981400352386495},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.98981400352386495},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99118296057181143},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Tac_Srl_ST*($B7-$B6))","v":0.99118296057181143},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98762819809769198},0.91740833844013236,{"$f":"p_NODAT_Tac_Srl_ST","v":0.15998137243871952},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89576064483413076,1.0421106059088033E-2,1.244859478963505E-5,0.98617907192038223,0.89576064483413087,7.9081882599188261E-3,2.9104808133665204E-3,0.92902266621916541,0.89576064483413087,1.5809552491515062E-2,0.89184091831259893,8.0356460888637266E-2,1.1519359334897703E-2,4.5597180004191228E-4,1.7197023754118743E-5,5.4014855496926994E-7,0.99999999999999989]
[5,1.25,51.25,0.90056074985449297,0,8.1641073242094603E-2,1.7798176903412361E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ8*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":206.23478658206096},{"$f":"DZ8*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":639.93805333148327},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3229433504804922},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.2182559985107089},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":506.78943641657048},67.081540902152256,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6073110635862013},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":7.6948383782096439},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":4.9921133563041141E-2},515.80312122072917,81.949714438078544,15.422322445412439,10.400444083538826,2063.5126893443762,0.95379934319607373,1968.1770477734299,2.5744611555816464E-4,0.17877176367260386,null,8.779670736464107E-4,7.9846754116268936E-5,null,null,null,5.9564474268377508E-5,1.1420476559683144E-2,3.5041875774241809E-4,0.19181748340761864,0.18295538968771044,1.7798176903412361E-2,0.88792119179106699,0,8.1116701587116632E-2,1.2617612610707374E-2,5.2366124387683065E-4,2.1945452718602434E-5,7.1041110113986403E-7,0.99999999999999989,2.5233458905917134E-3,0.88002596452196913,4.9636183937396472E-3,3.9862937709736132E-4,9.6336076691031899E-6,null,null,null,null,8.1658568201652734E-4,7.8234468813836722E-2,2.0169048971322144E-3,4.8742194131164284E-5,4.7135848266448154E-5,1.2457987754929884E-2,1.1248900751104138E-4,5.2715934648494229E-6,5.0505455043802795E-4,1.3020437302658688E-5,3.1466267129462965E-7,8.1982032686971549E-8,2.1667821772617776E-5,1.9564891329768572E-7,7.2445221833042084E-9,7.031665789565598E-7,0.98220182309658755,1.1418271891907639E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2460632368598066E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8038187427139082E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3592577646971928E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG10","v":0.92401144988198691},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98174318111201453},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98019102564099847},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98418812775419606},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98284201499536084},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98023646400377851},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97855761536698005},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98288142567546355},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98142512291422224},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98988979869353366},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98902637743883826},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9912486142618635},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99050067956987353},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9871327597725662},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98603555033860457},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98886003319498095},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98790920728217135},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98416467761129134},0.90937943068224758,{"$f":"$DL$7","v":0.15998137243871952},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88792119179106699,1.2617612610707374E-2,2.1945452718602434E-5,0.98220182309658766,0.8879211917910671,4.7063728736198704E-3,3.1330801694439562E-3,0.92414153296053525,0.88792119179106699,1.9494391023859567E-2,0.883973578156518,8.2157394397346498E-2,1.3745567319933417E-2,5.9979030181308375E-4,2.8316855896939448E-5,9.6194463234436968E-7,0.99999999999999989]
[6,1.5,51.5,0.89493417481020399,0,8.3875220045489265E-2,2.1190605144306769E-2,1,{"$f":"0","v":0},{"$f":"DZ9*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":204.38005783220615},{"$f":"DZ9*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":634.18290636859319},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2840658776301996},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.3226036022036478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":502.23173325978257},69.133566228531805,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.5401528200858197},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":8.9749647110118342},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":5.6335769544335515E-2},530.55624164625533,81.67088099412689,15.325117613825116,10.365056630851226,2070.0236833546483,0.94563150216240932,1957.4796052024196,2.4371041001044154E-4,0.17746167390181589,null,9.2090727740865735E-4,8.3529608643944495E-5,null,null,null,6.1120481104163463E-5,1.1718815303534792E-2,3.5964047531346246E-4,0.19084939745783133,0.18047320240483974,2.1190605144306769E-2,0.88002596452196924,0,8.3198087207576377E-2,1.487352202915946E-2,6.7591935974933674E-4,3.4688259075276468E-5,1.2134781635488752E-6,1,2.3798532613396452E-3,0.87202153454418851,5.1971088859915169E-3,4.173810542210321E-4,1.0086776228486661E-5,null,null,null,null,8.3753857658901143E-4,8.02418987909857E-2,2.0686569625957907E-3,4.9992877405869522E-5,5.5563290709939645E-5,1.4685357763695077E-2,1.3260097475444364E-4,6.8043455980062882E-6,6.5190264195082452E-4,1.6806219188791928E-5,4.0615301171401498E-7,1.295855695404655E-7,3.4249419453003998E-5,3.0925405273200622E-7,1.2374622891843457E-8,1.2011035406570318E-6,0.97880939485569307,1.086669086512132E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3730612544007969E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9058111535100637E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6057410715700297E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG11","v":0.91841324959939019},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97866875812173248},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97586572308902397},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98152154315676132},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97908935987157275},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.976911309487701},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97388043437894578},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97999672151844441},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97736616164697776},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98817898620953892},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98661709009315557},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98976654510522077},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9884131790472539},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98495896697141194},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98297529205985545},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98697611678832042},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98525647612918765},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98135931859142145},0.90129340081219067,{"$f":"$DL$7","v":0.15998137243871952},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88002596452196924,1.487352202915946E-2,3.4688259075276468E-5,0.97880939485569318,0.88002596452196924,5.3718813785061121E-3,2.5233458905917134E-3,0.91855052022437012,0.88002596452196913,2.2830555861521287E-2,0.87602374953307882,8.4318547442276792E-2,1.6022458904835682E-2,7.602513150444805E-4,4.28719488585362E-5,1.5649943843259641E-6,0.99999999999999989]
[7,1.75,51.75,0.8892439859633422,0,8.6285507457921948E-2,2.4470506578735805E-2,1,{"$f":"0","v":0},{"$f":"DZ10*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":202.45303442890216},{"$f":"DZ10*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":628.20343207198187},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2436730169222976},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.3844943506015532},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":497.49637740295981},71.095680975658581,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.4907737439125981},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":10.279489158619903},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":6.2845884679341255E-2},545.83557588497831,81.380302746372294,15.223339759187143,10.328178615614846,2076.4771980403907,0.93753360626723448,1946.7671558104898,2.8041870939130552E-4,0.17606025386151203,null,9.4742833877757397E-4,8.5680187206869289E-5,null,null,null,6.2800614899144753E-5,1.2040953631871099E-2,3.6959571325593398E-4,0.18984713105691392,0.17798806541927681,2.4470506578735805E-2,0.87202153454418851,0,8.5439007676977222E-2,1.7171395780511897E-2,8.4458327033962426E-4,5.1055638641795926E-5,1.916510605103053E-6,1,2.7405173805447958E-3,0.8635065615517804,5.3355969853616549E-3,4.2850306651290028E-4,1.0355559988707703E-5,null,null,null,null,8.6009747671743006E-4,8.2403195036363036E-2,2.1243757403614809E-3,5.1339423535272105E-5,6.4147500086227522E-5,1.6954161216452102E-2,1.530870639735687E-4,8.5022515996825122E-6,8.1457359867019075E-4,2.0999918643813285E-5,5.0750142593773683E-7,1.9072949141932665E-7,5.0409736028816005E-5,4.5517312156059447E-7,1.9543900103657517E-8,1.8969667049993955E-6,0.97552949342126405,1.2632647671849698E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4594887561580792E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9752212863136647E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7734833470037149E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG12","v":0.91253535691744869},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97575122839850481},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97176629668709025},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97898999321527702},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97553060314218576},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97375664858817612},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96944909999897277},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97725870190302211},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97351812328409959},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98655324907013586},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98432919600585012},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98835785534313259},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98643022129574898},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98289422955299144},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98007112459525125},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98518619337593327},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98273801838829211},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97869690459691916},0.89309552915035184,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87202153454418851,1.7171395780511897E-2,5.1055638641795926E-5,0.97552949342126416,0.87202153454418851,5.624576716441035E-3,2.3798532613396452E-3,0.9126797185921306,0.8720215345441884,2.6307244019905633E-2,0.86776404804798446,8.6588899849350962E-2,1.833921790191919E-2,9.3696945825368181E-4,6.1232646657212613E-5,2.3880759288003898E-6,0.99999999999999989]
[8,2,52,0.88308501122977956,0,8.8771007309144931E-2,2.8143981461075461E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ11*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":200.44306451302995},{"$f":"DZ11*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":621.96657816127515},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2015414918460063},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.0775517323733983},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":640.27861747169322},73.000611146608847,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.4578649560998116},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":11.606615563839899},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":6.9449868434452486E-2},561.29389965862151,81.06753208751465,15.116149319550281,10.288484105747111,2228.8679600766345,0.92950505653679638,2071.7440392440863,2.9140518937579072E-4,0.17462893479517971,null,9.6550827884026784E-4,8.7040728928095571E-5,null,null,null,6.4531029413933633E-5,1.2372732853085579E-2,3.7985005637089167E-4,0.18879000293119425,0.17548126234814165,2.8143981461075461E-2,0.8635065615517804,0,8.7738792021724687E-2,1.9507040023326483E-2,1.0293556461677394E-3,7.1409654672629293E-5,2.859641252497727E-6,0.99999999999999989,2.8441735209852729E-3,0.85479107281688393,5.4250952576539611E-3,4.3569069410735213E-4,1.0529262149900044E-5,null,null,null,null,8.8324894775733246E-4,8.4621263610126049E-2,2.181558123477585E-3,5.2721340363720863E-5,7.2872809384460892E-5,1.9260257327864204E-2,1.7390988607781789E-4,1.0362318313210954E-5,9.9278065580574735E-4,2.5594142797050656E-5,6.1852925173040753E-7,2.667663647045359E-7,7.0506254308398293E-5,6.3663399952647063E-7,2.9161614249511782E-8,2.8304796382482153E-6,0.97185601853892434,1.3241933667464414E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5258216846292578E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0284934193826772E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9022251957405127E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG13","v":0.90648308568141922},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97236980890728819},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96702134232844039},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9760546456964132},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97140892476438889},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97010137762441151},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96432191853547911},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97408469046535329},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96906286738343539},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98466628814519175},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98167562036972289},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98672242398750798},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98412954142599629},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98049890052371291},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97670509467373257},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98310904352652662},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97981777833622907},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97561089692453107},0.88437477626856598,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8635065615517804,1.9507040023326483E-2,7.1409654672629293E-5,0.97185601853892456,0.86350656155178052,5.7744556118632627E-3,2.7405173805447958E-3,0.90663602779542007,0.86350656155178029,3.0049458223285076E-2,0.85914881718433223,8.8892575444752348E-2,2.0692273084387813E-2,1.1296483952824628E-3,8.3755025889039122E-5,3.4726420710014101E-6,1]
[9,2.25,52.25,0.87676467935943847,0,9.1280385655066701E-2,3.1954934985494697E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ12*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":198.46903193921784},{"$f":"DZ12*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":615.84123634365881},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1601632591529611},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.0898146345461719},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":633.97293236218241},74.860168497209216,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.4404623384205806},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":12.955020880054786},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":7.6143982825245829E-2},576.74250632890426,80.771632618335076,15.012259394683756,10.250930760934953,2233.6423033401256,0.9215452591266412,2058.4024752278037,2.3461554695296637E-4,0.17330883183467766,null,9.7882590541753653E-4,8.7953634696019174E-5,null,null,null,6.6274242818152584E-5,1.2706966537072416E-2,3.901828423529208E-4,0.1877736505439877,0.17304191744771452,3.1954934985494697E-2,0.85479107281688382,0,9.0046358867780008E-2,2.187750614544914E-2,1.2299411443971863E-3,9.6100397105448938E-5,4.0856428895050937E-6,0.99999999999999989,2.2687674622863998E-3,0.84658417259315644,5.4868346715715235E-3,4.4064900116483178E-4,1.0649088704687648E-5,null,null,null,null,9.0647876368816279E-4,8.6846838157923392E-2,2.2389340125510636E-3,5.4107933617395906E-5,8.17282034198041E-5,2.1600734788538488E-2,1.9504315349084999E-4,1.2381572581068568E-5,1.1862389646213015E-3,3.0581548174205814E-5,7.3905902061032E-7,3.5900402683657158E-7,9.4884635257197304E-5,8.567578214150654E-7,4.1663947112576814E-8,4.0439789423925166E-6,0.96804506501450538,1.0668005498135832E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5799727568685614E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0719822746563493E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0073239651126058E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG14","v":0.90030936033145503},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96883708504572941},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96207129229615651},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97298648139323873},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9671061802752563},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96628368023529831},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95897535477044094},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97076791375991023},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96441357217414103},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98269174741369958},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97890111540043301},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98501063404652078},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98172311648008259},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97799374536706185},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97318833703966068},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9809359231090089},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97676532101180591},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97238649334101157},0.87544866181479275,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85479107281688382,2.187750614544914E-2,9.6100397105448938E-5,0.96804506501450527,0.85479107281688393,5.8713152139112136E-3,2.8441735209852729E-3,0.90047145865316691,0.85479107281688382,3.358981332046939E-2,0.85068762270502019,9.1190015848637465E-2,2.3078911973851764E-2,1.3379901424157106E-3,1.1078329026842603E-4,4.8627193369614975E-6,1]
[10,2.5,52.5,0.87098995657884215,0,9.3785351765713551E-2,3.522469165544409E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ13*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":196.49586771897089},{"$f":"DZ13*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":609.71858899141046},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1188032282547375},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.0981830118917866},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":627.67002104891924},76.672974105406993,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.437690850019177},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":14.323504300338962},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":8.2922323994136654E-2},592.05763668668681,80.477878890899433,14.909050821579031,10.213649737596743,2238.2767717159686,0.91365362527769012,2045.0096868531396,2.8073750774698305E-4,0.17189787532108686,null,9.8879506323490559E-4,8.8550627647934708E-5,null,null,null,6.8009665120523415E-5,1.3039706980730427E-2,4.0047269945582803E-4,0.18676414786502346,0.17063774076877725,3.522469165544409E-2,0.84658417259315633,0,9.2333672829494909E-2,2.428031780225438E-2,1.4460391404342351E-3,1.2546618343140312E-4,5.6397957844179012E-6,0.99999999999999978,2.7243147783006442E-3,0.83787612781687471,5.5289665181344327E-3,4.4403261981136518E-4,1.0730860035189973E-5,null,null,null,null,9.2950469786531799E-4,8.9052879445401703E-2,2.2958063291073178E-3,5.5482357120564303E-5,9.0704431265942978E-5,2.3973148581975141E-2,2.1646478901329524E-4,1.4556988075333994E-5,1.3946585822944425E-3,3.5954659974116645E-5,8.6891009034201054E-7,4.6870633671019146E-7,1.2387891632683262E-4,1.1185607678603124E-6,5.7512650919959501E-8,5.5822831334979415E-6,0.96477530834455583,1.293869162600951E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.625893063403496E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1088609823612533E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0964481044220383E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG15","v":0.89404668323359981},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.9659997894005925},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95810102957284338},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97052120170225975},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96365293907778649},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96321834896138869},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9546887185260009},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96810350471660556},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96068344744105771},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.981103562143124},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97667115149138073},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98363345058862761},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97978832360527401},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9759797723792849},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97036378149309344},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97918833841315767},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97431259949061522},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.96979659239652349},0.86704342684335911,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84658417259315633,2.428031780225438E-2,1.2546618343140312E-4,0.96477530834455594,0.84658417259315655,5.9381327614410426E-3,2.2687674622863998E-3,0.89421598963925919,0.84658417259315644,3.7104495212691525E-2,0.84223015020501557,9.3457759396515516E-2,2.5496652666574103E-2,1.5616878644488636E-3,1.4264987986617618E-4,6.6047748880590825E-6,0.99999999999999989]
[11,2.75,52.75,0.86474894892406939,0,9.6266752305991327E-2,3.898429876993896E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ14*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":194.42843111273226},{"$f":"DZ14*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":603.30341830605096},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0754671282805317},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.1031645848491154},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":621.06597388386115},78.431511213699991,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.448620967196103},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":15.710790251685115},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":8.9777364395572878E-2},607.13900438440407,80.150530215524938,14.799478870197397,10.172105095038832,2241.9182733779162,0.90582957127269037,2030.7958684023281,3.0928753989984336E-4,0.17043457356687317,null,9.9586203491323498E-4,8.8873441678585064E-5,null,null,null,6.9723424808559555E-5,1.3368294638814993E-2,4.1063772280013018E-4,0.18567725236978849,0.16819194590921666,3.898429876993896E-2,0.83787612781687471,0,9.4581845963536137E-2,2.6712987530893826E-2,1.6773365884634919E-3,1.5983357630094925E-4,7.5697539917002637E-6,0.99999999999999967,3.0041766327418519E-3,0.82886107781640461,5.5540469917808692E-3,4.4604683863197313E-4,1.0779537315371261E-5,null,null,null,null,9.5213660912443982E-4,9.1221170654264036E-2,2.3517054388458849E-3,5.6833261301773136E-5,9.9792200462012965E-5,2.6375042714107622E-2,2.3815261632419127E-4,1.6885413426120827E-5,1.6177375861310447E-3,4.1705694551421071E-5,1.0078943549052963E-6,5.9709324044486881E-7,1.5781152883819955E-4,1.4249542223048256E-6,7.719368493403022E-8,7.4925603067662335E-6,0.96101570123006053,1.441957817446371E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6658557259842414E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1409550919966889E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1740093877796015E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG16","v":0.88771727045463245},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96256901924710125},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95330669342006302},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96753895562890513},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95948036184413643},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95951284763803679},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94951431571599199},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9648811261651562},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95617779644089818},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97918038061484147},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97397280151356103},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9819653745746405},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97744634532458063},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97354218931963776},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96694831703186934},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9770725231963332},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97134547044428388},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96666468571191888},0.8581249362450698,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83787612781687471,2.6712987530893826E-2,1.5983357630094925E-4,0.96101570123006108,0.83787612781687493,5.9837299979809879E-3,2.7243147783006442E-3,0.88789559384743977,0.83787612781687482,4.1021131341278862E-2,0.8333686028166396,9.5678531804790523E-2,2.7942891261239652E-2,1.8004197947679361E-3,1.7967539984528494E-4,8.7475814378383087E-6,0.99999999999999967]
[12,3,53,0.85823339003137977,0,9.870864605600127E-2,4.305796391261877E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ15*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":192.39659929768374},{"$f":"DZ15*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":596.99872782212162},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0328773500005042},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.1061491320584389},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":175.5930456274186},80.140318885754354,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.472312982759961},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":17.115589186415459},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":9.6704013305972766E-2},621.9301776563118,79.834903979725468,14.69306714259552,10.132048176729366,1806.5425212528808,0.89807251839304003,1622.4061916456867,2.4738539039363569E-4,0.16910159569242053,null,1.0012335715940115E-3,8.9034665546199263E-5,null,null,null,7.1404042314185002E-5,1.3690528584258108E-2,4.2061002503507918E-4,0.1846217919715617,0.16580375766613636,4.305796391261877E-2,0.82886107781640472,0,9.6775217646044909E-2,2.9172794991585479E-2,1.9235030010723798E-3,1.9951722338962062E-4,9.9254088839763554E-6,0.99999999999999978,2.3756873652735684E-3,0.82045825501735981,5.5690731408047141E-3,4.4725359224403598E-4,1.0808700722585598E-5,null,null,null,null,9.7421684508365971E-4,9.3336607612805739E-2,2.4062419523027596E-3,5.8151235852745529E-5,1.0898134858449115E-4,2.8803731260051479E-2,2.6008238294950741E-4,1.9363521682456993E-5,1.8551572315733697E-3,4.7826434588750084E-5,1.1558132278031116E-6,7.4534017316838223E-7,1.9699313987308701E-4,1.7787433433652487E-6,1.0121582379971131E-7,9.8241930601766433E-6,0.95694203608738115,1.1523337526677002E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7012943895862344E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1694159672618839E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2427902960560148E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG17","v":0.88133736786890327},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95875903150282582},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94799062403205581},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9642253870296762},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9548503991641909},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95539905166208738},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94377935579880923},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96130171777531481},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95118016108245218},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9770410153062411},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97097368358973501},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98010927130465197},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97484229350875407},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9708321424802494},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96315519902139357},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97471937043987467},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96804860229110901},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96318623495192046},0.84889202108008466,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82886107781640472,2.9172794991585479E-2,1.9951722338962062E-4,0.95694203608738126,0.82886107781640483,6.0108733677282132E-3,3.0041766327418519E-3,0.88152588381370645,0.82886107781640472,4.4797511730929343E-2,0.82465966641688226,9.7840449199827678E-2,3.0415010898091878E-2,2.0538512760852942E-3,2.2216839892572887E-4,1.1342079257660679E-5,0.99999999999999989]
[13,3.25,53.25,0.85236030139641994,0,0.10110263905434001,4.6537059549239916E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ16*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":190.37094273997758},{"$f":"DZ16*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":590.71319890752784},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9904170129660992},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.1074183210579476},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":173.74430606725394},81.796742249976361,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.507852962469507},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":18.536646924728846},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":0.10369585235201119},636.38880121418129,79.519638996980845,14.58761008492513,10.092037105952409,1814.4593084403498,0.89038189287598191,1615.5617135955638,3.0303621720285826E-4,0.1676651648267089,null,1.0051547351069038E-3,8.905737860701565E-5,null,null,null,7.3045548050303439E-5,1.4005264338401734E-2,4.30354122905963E-4,0.18357107716698365,0.16344836316522185,4.6537059549239916E-2,0.82045825501735981,0,9.8905680753610462E-2,3.165722680459828E-2,2.1841995510982078E-3,2.4481957446183706E-4,1.2758749631345004E-5,0.99999999999999989,2.9280616899488646E-3,0.81149614239393941,5.5754630625276698E-3,4.4776676838169708E-4,1.0821102562137342E-5,null,null,null,null,9.9566379294598224E-4,9.5391371259338664E-2,2.4592142920396472E-3,5.9431409286162552E-5,1.1826248635433609E-4,3.1256732636730816E-2,2.8223168151312846E-4,2.1987901938766716E-5,2.106590730640962E-3,5.4308455407210934E-5,1.3124631112680705E-6,9.1457700204687206E-7,2.4172237291740113E-4,2.1826245423890545E-6,1.3010923476167028E-7,1.2628640396583334E-5,0.95346294045075997,1.4353788954420882E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7331739764024206E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1950185394714757E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3046635924455205E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG18","v":0.8749194221230856},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.9557244571459439},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94376267822042492},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96158492831994635},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95116562171740771},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95212347502120187},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93922017313902606},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95845015511414222},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94720421243228459},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97533432697726008},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96858305341853757},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97862816313383205},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97276579723898426},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96867135783648994},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96013396451135513},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97284251056416648},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96542137892678082},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.9604154479358481},0.84028612870611663,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82045825501735981,3.165722680459828E-2,2.4481957446183706E-4,0.95346294045076008,0.82045825501735992,6.027135433771336E-3,2.3756873652735684E-3,0.87511579166157261,0.82045825501735981,4.8569569827952297E-2,0.81597719870564955,9.9936257537738396E-2,3.2910470250875221E-2,2.321637237550299E-3,2.7042520139322455E-4,1.4441238840792731E-5,0.99999999999999978]
[14,3.5,53.5,0.84595588691941637,0,0.10344203297391898,5.0602080106664671E-2,1,{"$f":"0","v":0},{"$f":"DZ17*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":188.29408824036256},{"$f":"DZ17*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":584.26880488669883},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9468835019720463},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.1069598409497938},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":171.84884009621481},83.396006346925049,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.554283783228666},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":19.972650019333198},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":0.1107457458663831},650.47441709177292,79.183431909359541,14.478842742736155,10.049368220047544,1821.6853224254676,0.88275712587216437,1608.1056994678129,2.9200079700239658E-4,0.16626018492335984,null,1.0076158644287141E-3,8.8940960422415085E-5,null,null,null,7.4643226402250622E-5,1.4311597853453069E-2,4.3984188697753022E-4,0.18247482551204622,0.16108095251303861,5.0602080106664671E-2,0.81149614239393952,0,0.10096683432186634,3.4163713697152161E-2,2.459074924002391E-3,2.960308283246121E-4,1.6123728050240458E-5,1,2.8101642313442775E-3,0.80265442537483067,5.5731547758944185E-3,4.4758138933162023E-4,1.0816622538483499E-5,null,null,null,null,1.0164130154777617E-3,9.7379288068099229E-2,2.5104633029611797E-3,6.0669935328178378E-5,1.2762601569181172E-4,3.3731510075121193E-2,3.0457760633915726E-4,2.4755017581547728E-5,2.3716992516780101E-3,6.1143021838836438E-5,1.477632903996672E-6,1.1058878281188253E-6,2.9228575548595899E-4,2.6391850105342717E-6,1.6442409944060585E-7,1.5959303950799853E-5,0.94939791989333533,1.39277829156218E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7621762816576384E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2183103599967128E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3609525349397151E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG19","v":0.86847329941923701},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95195708892214526},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93852141562787184},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95830527190944959},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94659461358931274},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94805811329499268},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93357064964716618},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95490920000175572},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94227378762804859},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9732121195018022},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96561277975816751},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97678596858698974},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97018485966634549},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96598594476218935},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95638303791317325},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97050916992855973},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96215807188238223},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.9569752239964695},0.83110743024667721,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81149614239393952,3.4163713697152161E-2,2.960308283246121E-4,0.94939791989333533,0.81149614239393941,6.0340509334715041E-3,2.9280616899488646E-3,0.86867976249460488,0.81149614239393941,5.2592194402676151E-2,0.8070752838843851,0.10195963858293,3.542663423228308E-2,2.60341916994311E-3,3.2472980282470374E-4,1.8099924957785627E-5,1]
[15,3.75,53.75,0.83969740891956957,0,0.1057202823817428,5.4582308698687632E-2,1,{"$f":"0","v":0},{"$f":"DZ18*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":186.21953573516709},{"$f":"DZ18*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":577.83155385979467},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9033982437079708},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.1053159831228017},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":169.95547506777353},84.939634052759217,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.610636465611286},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":21.422268752652382},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":0.11784778918815399},664.162992898722,78.844825592288501,14.370663591503552,10.006394841907323,1828.4905428741984,0.87519765340356559,1600.2906323941102,3.0357881818065776E-4,0.1648422198551027,null,1.0090851584734386E-3,8.8729316097751215E-5,null,null,null,7.6192496408763709E-5,1.4608650901827716E-2,4.4904595134611177E-4,0.18137750249743714,0.15874116456595636,5.4582308698687632E-2,0.80265442537483078,0,0.10295244284399364,3.6689554767413986E-2,2.747763415883829E-3,3.5342877732479549E-4,2.0076121865330797E-5,0.99999999999999989,2.9197829729379504E-3,0.79371204659241446,5.5648785279579695E-3,4.4691672188583697E-4,1.0800559634515595E-5,null,null,null,null,1.0364017410735356E-3,9.9294344091845746E-2,2.5598339439476723E-3,6.1863067126690681E-5,1.3706184678809942E-4,3.6225396842378403E-2,3.2709607824748529E-4,2.7661187142450681E-5,2.6501300849479745E-3,6.8321040935138836E-5,1.6511028582650412E-6,1.3203104053805548E-6,3.4895756558698941E-4,3.1509013324255349E-6,2.0472921942625073E-7,1.9871392645904546E-5,0.94541769130131215,1.4632296855997179E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7888016110564549E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2396932255422364E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4126281387315666E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG20","v":0.86200702579492683},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94831483254746707},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93346229060119312},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95513286459680613},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94217918175068849},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94412903438156737},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92811994482682147},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95148499978603041},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93751305601030233},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9711568049580761},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96273866064123248},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97500132386150395},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96768645252097163},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96338670870427412},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95275655077944299},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96824987394981432},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95900138414069613},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95364888263335568},0.82205203697143414,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80265442537483078,3.6689554767413986E-2,3.5342877732479549E-4,0.94541769130131237,0.80265442537483067,6.0315527877645228E-3,2.8101642313442775E-3,0.86222318486049276,0.80265442537483056,5.6643525092471052E-2,0.79818323598362262,0.10390583273189868,3.7960851137812952E-2,2.8988266029202478E-3,3.8535369192346184E-4,2.2374759350962961E-5,1.0000000000000002]
[16,4,54,0.83336147270714855,0,0.10793378580659697,5.8704741486254472E-2,1,{"$f":"0","v":0},{"$f":"DZ19*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":184.08002730439011},{"$f":"DZ19*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":571.1927472696517},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.858551426653448},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.1022637665908361},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":168.00282724095621},86.422622043936357,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.675928641022416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":22.884155033332053},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.12499463717962597},677.42666841048958,78.479180280606272,14.258078769039807,9.9599898770500932,1834.4680347008984,0.86770291632177787,1591.77326360905,3.5116406725175012E-4,0.16334033944154078,null,1.0093701350517893E-3,8.8404818487722628E-5,null,null,null,7.7690920185903911E-5,1.4895956157030122E-2,4.579515562954914E-4,0.18022087709584356,0.15637818063813216,5.8704741486254472E-2,0.79371204659241457,0,0.10485922261980371,3.9232147508211912E-2,3.0498897899566657E-3,4.1727860652212824E-4,2.4673396836595122E-5,1,3.3925864875181204E-3,0.78431349507501036,5.5495116876147898E-3,4.456826072726583E-4,1.0770734998688099E-5,null,null,null,null,1.0555969133773917E-3,0.10113337230658716,2.6072445682992279E-3,6.3008831539930517E-5,1.4656025740913245E-4,3.8735823355533043E-2,3.4976389526973433E-4,3.0702633187473697E-5,2.9415213265513314E-3,7.5833182719723985E-5,1.8326474981366147E-6,1.5588353905532752E-6,4.119996334358407E-4,3.7201376957342677E-6,2.5161061029786745E-7,2.4421786226297255E-5,0.94129525851374574,1.7199349508524475E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8134283817994623E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2594710438644228E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4604248524745699E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG21","v":0.85552726433657911},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94450240056110402},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92817531751635973},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95181047176131295},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93756143833263716},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94001772609138101},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92242638733220728},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94789992600024775},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93253618074929523},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96900166475254024},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95972762432681769},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97312945207197443},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9650679461019015},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96066285016470032},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9489604912062396},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96588137099511651},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95569535341522083},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95016673710300104},0.81289354925734403,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79371204659241457,3.9232147508211912E-2,4.1727860652212824E-4,0.94129525851374551,0.79371204659241446,6.0225958094783224E-3,2.9197829729379504E-3,0.85575362389401477,0.79371204659241423,6.1018369855000955E-2,0.78901277083371246,0.10577105330700283,4.0510449019658418E-2,3.2074772891581751E-3,4.5255571133884643E-4,2.732398412838163E-5,1]
[17,4.25,54.25,0.82659007842227095,0,0.1100779233539818,6.333199822374741E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ20*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":181.94831094416537},{"$f":"DZ20*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":564.57811915368006},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8138679413051735},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.0983766612076602},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":166.05729094004423},87.848161647728972,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.749177016028632},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":24.356959500874325},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.1321806395744429},690.25378070043575,78.112096021478237,14.146403440679522,9.9134022917584677,1840.0081268989609,0.86027236026664922,1582.9081342371853,3.0209800670402443E-4,0.16194834085291163,null,1.0089639283869176E-3,8.8013725931693879E-5,null,null,null,7.9135341230083964E-5,1.5172908511653814E-2,4.6653968580308666E-4,0.17906600005262127,0.15404553050877642,6.333199822374741E-2,0.78431349507501036,0,0.10668288399420195,4.178875053110493E-2,3.365064788359684E-3,4.8783281615556468E-4,2.9974571420168139E-5,1.0000000000000002,2.8907961328230414E-3,0.7754379137965598,5.5299414745598472E-3,4.4411091879443165E-4,1.0732752273261449E-5,null,null,null,null,1.0739553492856969E-3,0.10289223547694341,2.6525885170147023E-3,6.4104650958141945E-5,1.5611100649952415E-4,4.1260082907327314E-2,3.7255661727808906E-4,3.3875437135241257E-5,3.2454975497090322E-3,8.3669768592856272E-5,2.0220329225544293E-6,1.8224060534391118E-6,4.8166126490217803E-4,4.3491451999475611E-6,3.0567012148321168E-7,2.9668901298684928E-5,0.93666800177625265,1.4827118315103915E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8363500140297936E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2778794613800726E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5049121588156435E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG22","v":0.84903963751866762},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94003947993739734},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.921997373815854},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94791890098518483},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93216100202246066},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93520669157765723},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91577676621051018},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9437019994813366},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92671833318872154},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96647384497296263},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95619939943889165},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97093316876080071},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96199826205241634},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95747008440691928},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94451656214716961},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96310398010123732},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9518228164030661},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94608994570349703},0.80326786456015309,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.78431349507501036,4.178875053110493E-2,4.8783281615556468E-4,0.93666800177625253,0.78431349507501025,6.0059650298861364E-3,3.3925864875181204E-3,0.84927819447175601,0.78431349507501003,6.5410431224706619E-2,0.77987570443578513,0.10755253047285261,4.3072766437120685E-2,3.5289781792891043E-3,5.2658192482529949E-4,3.3007325420677531E-5,1.0000000000000002]
[18,4.5,54.5,0.82036002717319112,0,0.11215110860114297,6.7488864225665843E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ21*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":179.86741818684675},{"$f":"DZ21*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":558.12119458542736},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7702497832950832},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.094025361338369},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":164.15813940506169},89.219261907330207,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.829456427804764},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":25.839412566641705},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.13940048146475259},702.6451169392941,77.758745571584114,14.038767110087182,9.8685576986904362,1845.3497460248664,0.85290543562527976,1573.9088290143379,3.137921132284465E-4,0.16054464980526825,null,1.0081836321043545E-3,8.7585897961490127E-5,null,null,null,8.0524798317486976E-5,1.5439323767798812E-2,4.7480425075300278E-4,0.17794886426543183,0.1517735535953319,6.7488864225665843E-2,0.77543791379655969,0,0.10842217695150325,4.4356782343136454E-2,3.6928915702185245E-3,5.6533103349503419E-4,3.604007942118692E-5,0.99999999999999989,3.0017903380228543E-3,0.76647504747911943,5.5080342049816837E-3,4.4235154074940278E-4,1.0690233686320221E-5,null,null,null,null,1.0914644651394655E-3,0.10456972800269627,2.6958347094077828E-3,6.5149774259718726E-5,1.6570445032839943E-4,4.3795626663157172E-2,3.9545122965088181E-4,3.7175604067694556E-5,3.5616760140679596E-3,9.1820931408963721E-5,2.2190206739066905E-6,2.1119175740522548E-6,5.5817905574199989E-4,5.0400601789820267E-6,3.6752403564064058E-7,3.5672555385546282E-5,0.93251113577433398,1.5574545246934968E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8577987896268451E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2951050242205552E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5465408805854801E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG23","v":0.842548953296826},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93620797077371609},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91670306525206713},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94457591753565695},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92752910628753027},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93107783783288511},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91008119814847832},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94009699338069352},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92173066556301742},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96429936240619074},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95316737317890854},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96904326021871967},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95935906721481945},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95472543466686821},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94070120694678361},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96071540650416931},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94849606991361812},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94258949052903951},0.79417778863383071,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.77543791379655969,4.4356782343136454E-2,5.6533103349503419E-4,0.9325111357743342,0.77543791379655957,5.9847851456275398E-3,2.8907961328230414E-3,0.84279768947637301,0.77543791379655946,6.9638171375249899E-2,0.77095648063783961,0.1092499695795906,4.5645297628225404E-2,3.8629294109417027E-3,6.0766551032299888E-4,3.9485857829810961E-5,1]
[19,4.75,54.75,0.81405886037958475,0,0.11415366109558128,7.1787478524833956E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ22*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":177.68199436418195},{"$f":"DZ22*(c_Rapamune*(Costs!$C$89*(365.2425/4)))","v":551.33991442431409},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7244405212460192},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.0883551280779025},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":162.16358634950234},90.526553740600136,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.915806550103284},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":27.330196387699981},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.14664605310422205},714.57856311302021,77.363122733471656,13.923690010490914,9.818348210662645,1849.6012175864753,0.84560159749136787,1564.0257443131027,3.9754716347416817E-4,0.15898614630804336,null,1.0062934654823125E-3,8.7053069870300661E-5,null,null,null,8.1859703360623925E-5,1.5695281004793612E-2,4.8274725237570861E-4,0.17673692796740012,0.14944902862495035,7.1787478524833956E-2,0.76647504747911943,0,0.11007776220767797,4.693381291331436E-2,4.0329672516648801E-3,6.4999998715096357E-4,4.2931636238435003E-5,1,3.841493288005956E-3,0.75670337392260112,5.4794865681054529E-3,4.4005887322284072E-4,1.0634827184101499E-5,null,null,null,null,1.1081309122348028E-3,0.10616648712330408,2.7369995736769809E-3,6.6144598462111826E-5,1.7533151098413899E-4,4.6340055334244457E-2,4.1842606808576344E-4,4.0599078233158086E-5,3.8896681510002733E-3,1.0027665376804036E-4,2.4233686634085086E-6,2.4282169466465662E-6,6.4177686623216991E-4,5.7949039721471032E-6,4.3780170466910611E-7,4.2493834533765898E-5,0.92821252147516609,2.017647275399026E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8779618538556161E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3112980291945607E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.58567423749944E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG24","v":0.8360593687040957},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93219907149436376},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91117314479818712},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94107618376145974},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92268722019673688},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92675933531805665},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90413508827960709},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93632409027924168},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91651909766292072},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96201992914932111},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94999201529386212},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96706151811624463},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95659389563269193},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95185013849657152},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93670905983169994},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95821214140882871},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94501322147465938},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.93892652561592194},0.78499831826597766,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.76647504747911943,4.693381291331436E-2,6.4999998715096357E-4,0.92821252147516609,0.76647504747911932,5.9610759794174063E-3,3.0017903380228543E-3,0.83631879416720689,0.76647504747911921,7.4371688928888638E-2,0.76158921070086028,0.11086186794954375,4.8225463347229318E-2,4.2089204481985647E-3,6.9602675357558689E-4,4.6821871703878261E-5,1]
[20,5,55,0.80696254122374556,0,0.1160815594433111,7.695589933294332E-2,1,{"$f":"0","v":0},{"$f":"DZ23*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":175.52273375940169},{"$f":"DZ23*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":356.49151700813405},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.679179673509863},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.1080085901413814},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":160.1929114660548},88.159434198872006,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.980603353452924},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":28.791402875889634},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.15299062685481998},725.91206386246154,76.957503617118334,13.809629870682201,9.7668700698567381,1661.5248489724299,0.83836030562490627,1392.9564801879026,2.9937512458457844E-4,0.15763680877677105,null,1.0254891602969236E-3,6.1450190733979788E-5,null,null,null,1.0728927223124642E-4,1.588943394786722E-2,4.8958206325817346E-4,0.17550942853574317,0.14714013814727828,7.695589933294332E-2,0.75670337392260101,0,0.11164597369140952,4.9517113781144276E-2,4.3848736447322494E-3,7.4205352000021021E-4,5.0712107169321511E-5,1,2.8417165990912174E-3,0.74796479172049146,5.5784348604553877E-3,3.1091686803089944E-4,7.513874532093142E-6,null,null,null,null,1.4507053261733785E-3,0.10735642417014538,2.7718571984007381E-3,6.6986996690036437E-5,1.8498199570652485E-4,4.8890674977727124E-2,4.4145680771062712E-4,5.6976166185738603E-5,4.2164024314706441E-3,1.0886414596394854E-4,2.6309011119180905E-6,2.7721030280032307E-6,7.3266583393282413E-4,6.6155830393828096E-6,6.6750344399119304E-7,5.0044603725330318E-5,0.92304410066705667,1.5108971473315136E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9659682882987471E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.653097318414388E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9950118880880091E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG25","v":0.8295745113602021},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92702953555252687},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90405661330692988},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93656022292100183},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9164502860822118},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92119284708080285},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89648738468725164},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9314573678313206},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90980932911402246},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95907406542614293},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9458928561893537},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96449944119464082},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95302241153047995},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94813697081845483},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93156089902632777},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95497790485812151},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94051887756103947},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93420239380637926},0.77499049435345813,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75670337392260101,4.9517113781144276E-2,7.4205352000021021E-4,0.92304410066705667,0.7567033739226009,5.9301802685123948E-3,3.841493288005956E-3,0.82984823621797166,0.7567033739226009,7.9224809179757744E-2,0.75233408282154624,0.11229041636100515,5.074528141265152E-2,4.5586168775678254E-3,7.9179174994849146E-4,5.5001597522976367E-5,1]
[21,5.25,55.25,0.80077977074454687,0,0.11772651022888078,8.1493719026572153E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ24*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":173.27764900515919},{"$f":"DZ24*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":351.93168790389495},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6321198424771586},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.1006359215703787},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":158.14390815140072},89.224475006206717,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.022334341493742},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":30.220956452576718},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.15989946936288443},735.64375340009826,76.501386942382098,13.688276890971542,9.7089831570872231,1665.2560664846819,0.83118102441222164,1384.1292432494047,4.7855657914807839E-4,0.15591683951160609,null,1.0219620858674841E-3,6.0985755373611601E-5,null,null,null,1.086721629945609E-4,1.6094252265809537E-2,4.9596118146421448E-4,0.17417722954226361,0.14477280808022133,8.1493719026572153E-2,0.74796479172049135,0,0.11293485903060076,5.1973449044158758E-2,4.7323601104034014E-3,8.4152997989677281E-4,5.9291087876631216E-5,0.99999999999999989,4.6497728793454254E-3,0.7374573908722809,5.5413160585462634E-3,3.0884803296813736E-4,7.4638773505711543E-6,null,null,null,null,1.4674528430301855E-3,0.10859578925072903,2.8038566157306019E-3,6.776032111093209E-5,1.9415817267606693E-4,5.1315935252612146E-2,4.6335561887054442E-4,6.1491335428792921E-5,4.5505381209948173E-3,1.1749126281707986E-4,2.8393911627110005E-6,3.1437190749080752E-6,8.3088382156096664E-4,7.5024392608981489E-6,7.8042517979962921E-7,5.8510662696831588E-5,0.91850628097342768,2.5042579757547756E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9844220988587345E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6633826423915843E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.019868253834914E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG26","v":0.8230975717543183},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92317596887531395},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89876225297818479},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93319164447924319},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91180600587645622},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91704505944817483},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.8908011099535208},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92782841977459984},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90481542727375763},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95687331185138391},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94283388144338243},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96258470834328758},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95035585014556945},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94536503244653769},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92772309902053984},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95256238161696194},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93716629746543345},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93068034048977677},0.7660407283366174,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74796479172049135,5.1973449044158758E-2,8.4152997989677281E-4,0.9185062809734279,0.74796479172049135,5.8968656030183803E-3,2.8417165990912174E-3,0.82338136466893619,0.74796479172049135,8.4682118713939741E-2,0.74271109129638613,0.11353598216993803,5.3201044472734819E-2,4.9107390243651331E-3,8.9495253213740973E-4,6.4071790498535977E-5,0.99999999999999967]
[22,5.5,55.5,0.79283440585796983,0,0.11929507574072262,8.7870518401307329E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ25*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":170.96671829165658},{"$f":"DZ25*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":347.2381238389317},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5836797964164409},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.0923405685418937},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":156.03480973854352},90.229307120885181,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.066139489885835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":31.653356371921205},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.16680913136015044},744.89436711869348,76.015652873105253,13.56216299713148,9.6473374263897629,1668.1508047634625,0.82406322282635724,1374.6617283337603,3.6462024936460873E-4,0.15443831458202709,null,1.0176588947181837E-3,6.0470892195245162E-5,null,null,null,1.0998056513280777E-4,1.6288040610949656E-2,5.0199903261065478E-4,0.17278108482699828,0.14238253760597042,8.7870518401307329E-2,0.7374573908722809,0,0.11413710530927532,5.4428639901310881E-2,5.0891179383268656E-3,9.4837508437804654E-4,6.8852493120440732E-5,0.99999999999999978,3.4895667402516546E-3,0.72815434436054638,5.4995518638228449E-3,3.0652028460429289E-4,7.4076230557849525E-6,null,null,null,null,1.4830745893608327E-3,0.1097518440298034,2.8337050275596344E-3,6.8481662551446361E-5,2.033300744675109E-4,5.3740065599462462E-2,4.8524422738090996E-4,6.6126974888153355E-5,4.8935889577982426E-3,1.2634856165840436E-4,3.0534439820657623E-6,3.5428623033638559E-6,9.3637723337901171E-4,8.4549886956709904E-6,9.062781818909974E-7,6.7946214938549736E-5,0.91212948159869267,1.9047956694245638E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0019550717147441E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6731547328506925E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0434842969563523E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG27","v":0.81663137469160951},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91682184248331866},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89005219105386513},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92763306188643591},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90415737815567587},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91020894758582105},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88145236771815461},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92184258316543299},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89659563561437039},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95323548234402666},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93778374243253049},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95941836453962603},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94595099806177274},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94078687569678443},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92139465664884745},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94857078756585755},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93163387704439249},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92487188264420062},0.75527939693735047,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7374573908722809,5.4428639901310881E-2,9.4837508437804654E-4,0.91212948159869267,0.73745739087228102,5.8576279688649716E-3,4.6497728793454254E-3,0.81693311768710586,0.7374573908722809,9.0493792161034037E-2,0.73280586761641364,0.11469425060145078,5.5654465406468637E-2,5.2719202045566245E-3,1.0055504397077314E-3,7.4153570368363616E-5,0.99999999999999978]
[23,5.75,55.75,0.78609736106721007,0,0.1207855730120289,9.3117065920760744E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ26*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":168.87521679328839},{"$f":"DZ26*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":342.99022656654699},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5398392657051332},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.0849832381096682},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":154.12597600981138},91.187158697695637,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.111202672836384},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":33.087482675354551},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.1737171189316043},753.70593090121042,75.602584215560128,13.452259439028778,9.5949138456010008,1671.5314914396799,0.817006374387795,1365.6518834961564,3.024008077501584E-4,0.15309614539094754,null,1.0141678559129545E-3,6.0008655928618101E-5,null,null,null,1.1121318866042255E-4,1.6470608032707338E-2,5.0768929574059811E-4,0.17156223322764763,0.14016743815119367,9.3117065920760744E-2,0.72815434436054627,0,0.11525139589362624,5.6880290911626392E-2,5.4547224707863834E-3,1.0627257950374159E-3,7.9454647616286487E-5,0.99999999999999967,2.8520207209146407E-3,0.71952799987212002,5.4625102840659785E-3,3.044557535569623E-4,7.3577298886644379E-6,null,null,null,null,1.4975534570904545E-3,0.11082332245994388,2.8613697455536786E-3,6.915023103822375E-5,2.1248875238780553E-4,5.6160700881921002E-2,5.0710127731758365E-4,7.087756664686862E-5,5.2451465999371252E-3,1.3542549942480248E-4,3.2728047775873336E-6,3.9700443633223742E-6,1.0492812982853196E-3,9.4744523887739901E-6,1.045830155467536E-6,7.8408817460818951E-5,0.90688293407923914,1.5760664557514237E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0186594226961228E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.68246498674724E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0659842275917135E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG28","v":0.81017843554336277},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91201619982902671},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88348115710971131},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92342563777595554},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89838042487323344},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90504139891104318},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87440454254812905},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91731374698571277},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89039112480874993},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95047666659399366},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9339591389373133},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95701602124365637},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94261295681990587},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93731814024058779},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91660817819193185},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94554472770564735},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92744605841512329},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92047812257399719},0.74575152529889277,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72815434436054627,5.6880290911626392E-2,1.0627257950374159E-3,0.90688293407923926,0.72815434436054638,5.8134797714829226E-3,3.4895667402516546E-3,0.81049311964367865,0.72815434436054638,9.5436044106540024E-2,0.72384117211633314,0.11576861431881805,5.810340864632902E-2,5.6417391544839905E-3,1.1237162963737691E-3,8.5305361121733385E-5,0.99999999999999967]
[24,6,56,0.78003923305086176,0,0.12220574465681865,9.7755022292319305E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ27*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":166.99933523336642},{"$f":"DZ27*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":339.18025934064428},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5005184030604264},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.078604930071257},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":152.41393038350921},92.103617097835169,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.156856742307816},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":34.522419844499922},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.18062030872711585},762.12569143724704,75.261322292316606,13.358257575226185,9.5516034378116359,1675.4330370266232,0.81000995712551338,1357.1174424886037,1.9104452179297135E-4,0.15198710375163799,null,1.0115187407413401E-3,5.9601171505784456E-5,null,null,null,1.1237741984995306E-4,1.6643048518367985E-2,5.1306528546127446E-4,0.17051775940935729,0.1381210829883121,9.7755022292319305E-2,0.71952799987212002,0,0.11628583274400987,5.9326526381031641E-2,5.8287558381815976E-3,1.1847067977101221E-3,9.1156074627180282E-5,0.99999999999999967,1.7142670066731852E-3,0.71207335470594935,5.4303977388846679E-3,3.0266594472670217E-4,7.3144758861647394E-6,null,null,null,null,1.5109947214623286E-3,0.11181801521611946,2.8870519187232375E-3,6.9770887704842378E-5,2.21627199371987E-4,5.85759891352364E-2,5.2891004642325332E-4,7.5737680991400081E-5,5.6048092327774003E-3,1.4471170158308297E-4,3.4972228297144942E-6,4.4257310459592044E-6,1.1697191247201769E-3,1.0561941943985906E-5,1.1998514191335095E-6,8.9956223208046776E-5,0.90224497770768053,9.5796640346276773E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0346139609764115E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.691357328769822E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0874741977812695E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG29","v":0.80374100519123193},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.9080577592998853},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87807920097785164},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91995770602491744},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.8936269273007087},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90078655790025108},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86861389324744065},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91358218681599157},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88528830924059743},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94819931065620944},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9308054201046384},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95503221808479877},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93985906281306109},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93445683857874406},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91266535376428881},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94304744389405415},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9239941578868327},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91685842163788345},0.73691670942527876,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71952799987212002,5.9326526381031641E-2,1.1847067977101221E-3,0.90224497770768064,0.71952799987212024,5.7743237675116051E-3,2.8520207209146407E-3,0.80406584262417102,0.71952799987212013,9.9519148387801307E-2,0.71580067728903474,0.11676712284950699,6.0546116689858993E-2,6.0197802404866295E-3,1.249568812006691E-3,9.7585731304463731E-5,0.99999999999999978]
[25,6.25,56.25,0.77515349253093879,0,0.12356323298577755,0.10128327448328329,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ28*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":165.19004562176022},{"$f":"DZ28*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":335.50554219982831},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4625933923228498},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.0722869265334998},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":150.76266069119814},92.976762087548707,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.202470013666872},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":35.95730102693841},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.18751424685799242},770.17339934701954,74.938782143810471,13.269157359930263,9.5106690574756421,1679.2091841148911,0.80307345353837845,1348.5283187005084,2.5422504115249738E-4,0.1507615323842619,null,1.0089235937984129E-3,5.9197572066653457E-5,null,null,null,1.1348051734451572E-4,1.6806437153147422E-2,5.1815976043048282E-4,0.16952195602220191,0.13613858267333079,0.10128327448328329,0.71207335470594924,0,0.11724841295500414,6.1765706998686332E-2,6.2108046427916614E-3,1.3144308263032599E-3,1.0401538798174717E-4,0.99999999999999967,2.3487316951924537E-3,0.70401786951633227,5.3985888057255767E-3,3.0089305786495235E-4,7.2716308339707196E-6,null,null,null,null,1.523502295114901E-3,0.11274361213656837,2.9109500925549006E-3,7.0348430765965132E-5,2.3073929141629863E-4,6.0984311787416867E-2,5.5065591985316862E-4,8.0701946314912037E-5,5.9721793417504467E-3,1.5419690462431263E-4,3.7264501019901976E-6,4.9103434934113958E-6,1.2978020203990358E-3,1.1718462410812786E-5,1.3691134835725918E-6,1.0264627449817458E-4,0.89871672551671611,1.3268958892213467E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0498865871210912E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6998696036395569E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1080456662123487E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG30","v":0.79732110641112763},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90565960389704847},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87481120631431519},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91785572486800016},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89074931186433148},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89820958474392576},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86511219301158293},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91132098572960019},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88220032637137424},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94681744623399344},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92889330509383372},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95382816347010324},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93818875034557181},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93272156389966643},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91027658429465974},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94153242999680065},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9219018368793247},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91466525000542409},0.72928190913013535,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71207335470594924,6.1765706998686332E-2,1.3144308263032599E-3,0.89871672551671666,0.71207335470594946,5.7403781594975349E-3,1.7142670066731852E-3,0.79765102346130579,0.71207335470594946,0.10337825182579106,0.7080456121111407,0.11769530694864905,6.2980930968261531E-2,6.4056299829976064E-3,1.3832148756633043E-3,1.1105328749636236E-4,0.99999999999999967]
[26,6.5,56.5,0.76966602337919243,0,0.12486074745250848,0.10547322916829885,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ29*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":163.31202503429759},{"$f":"DZ29*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":331.69123054994952},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4232276929411571},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.0651880311102961},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":149.04866285595924},93.801891470224078,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.247369992495816},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":37.391203367526799},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.19439364004203871},777.84155512170082,74.586391968666646,13.174966171425723,9.46594633528799,1682.2440522316276,0.79619635055686699,1339.3965751328174,2.5750219688087668E-4,0.14953984505366608,null,1.0056637418005678E-3,5.8751453051066091E-5,null,null,null,1.1452518011866302E-4,1.6961173743067545E-2,5.2298466495512232E-4,0.16846044603353991,0.1341275923450865,0.10547322916829885,0.70401786951633238,0,0.11814220094229395,6.4196154937836716E-2,6.6004553232035515E-3,1.4519989250233484E-3,1.1809118701097756E-4,0.99999999999999978,2.3748683810435197E-3,0.69597402824348154,5.3628483556497578E-3,2.9890104593372738E-4,7.2234902238698564E-6,null,null,null,null,1.5351159964492188E-3,0.11360305989907241,2.9331403479174547E-3,7.0884698854876822E-5,2.39818760632375E-4,6.3384012237820267E-2,5.7232393938408009E-4,8.5764988883585546E-5,6.3468592548846835E-3,1.6387084097553947E-4,3.9602384597429509E-6,5.4242591783858386E-6,1.4336297512226536E-3,1.294491462230893E-5,1.5543876686418155E-6,1.1653679934233575E-4,0.89452677083170096,1.3570904338288892E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0645362326687638E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7080346571453952E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1277780107387953E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG31","v":0.79092056367359975},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.9023476734043111},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87030383088518459},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91495158457785275},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88677798333543545},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89465163652213542},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86028426926205559},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90819757422726666},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.8779400408157314},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94490634542449981},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92625075956574898},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95216258032646706},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93587961195229574},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93032284659935049},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90697752292466005},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93943755839963683},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9190109726379132},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91163611306923331},0.72103174841392748,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70401786951633238,6.4196154937836716E-2,1.4519989250233484E-3,0.89452677083170118,0.7040178695163325,5.7067534944244998E-3,2.3487316951924537E-3,0.79125842677813285,0.7040178695163325,0.10759450255522671,0.69999594887990702,0.11855405459850805,6.5406104284754088E-2,6.7988733532755308E-3,1.5247497586107707E-3,1.2576656971768259E-4,0.99999999999999989]
[27,6.75,56.75,0.76418758246735119,0,0.12609664159049408,0.10971577594215459,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ30*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":161.42960933474518},{"$f":"DZ30*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":327.86799230610342},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3837698664217584},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.057746680851714},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":147.33065376937526},94.581234346533961,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.290874467639714},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":38.823190676972651},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.20125457121503026},785.13255051060025,74.227016198377768,13.080392469079055,9.4203370536755138,1684.8266222515911,0.78937813950511604,1329.9653044616498,2.6693650353277776E-4,0.14830973397128269,null,1.0021116003758742E-3,5.8287095558992481E-5,null,null,null,1.1551010493046836E-4,1.7107065372416484E-2,5.2753365631294708E-4,0.16738717830441024,0.13213177938694648,0.10971577594215459,0.69597402824348154,0,0.11896590825472217,6.6616053631671446E-2,6.997291383347511E-3,1.5975005921981932E-3,1.3344195242438763E-4,0.99999999999999989,2.4637925452572016E-3,0.68788086596723208,5.3253837655187044E-3,2.9681293819078648E-4,7.1730272827971616E-6,null,null,null,null,1.545819083590099E-3,0.11439511955605131,2.9535906961730956E-3,7.1378918907663496E-5,2.4885882083805721E-4,6.577329690094115E-2,5.9389790989223569E-4,9.0921396831262355E-5,6.728448478304231E-3,1.7372317020449449E-4,4.1983380075226647E-6,5.9678124414372574E-6,1.577290683279473E-3,1.4242096477282889E-5,1.7564437328305836E-6,1.3168550869155704E-4,0.89028422405784535,1.4243231109098586E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0786143850843713E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.715881186084455E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1467405824171754E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG32","v":0.78454102780981105},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89897211211166306},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86571683152893053},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91199016713636782},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.882733648655042},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89102645085193255},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85537319848173232},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.905013411903687},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87360307139023474},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94295528739749224},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9235552233858243},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95046170405582409},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93352325224050026},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92787535029314439},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90361496642982042},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93729933495310758},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91606300846997402},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.90854842225512977},0.71279351301102167,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69597402824348154,6.6616053631671446E-2,1.5975005921981932E-3,0.89028422405784546,0.69597402824348165,5.6689728918073549E-3,2.3748683810435197E-3,0.78488696553255255,0.69597402824348165,0.11189433399350003,0.69192744710535681,0.11934320578814608,6.7819877083488231E-2,7.1990948588672192E-3,1.6742572228410804E-3,1.4178394780037511E-4,0.99999999999999989]
[28,7,57,0.75865558035602099,0,0.12727152759913332,0.11407289204484548,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ31*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":159.58469854773068},{"$f":"DZ31*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":324.12092757482475},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3450981905559574},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.050261897494599},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":145.64687398748046},95.317488305890407,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.332346163724715},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":40.252388430758145},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.20809350903059365},792.05834479008661,73.875646936307987,12.988494588586629,9.3757438981302048,1687.1564068206019,0.78261831606329801,1320.399506041344,2.351577651113612E-4,0.14715334948346764,null,9.9851971526335398E-4,5.7821016178762026E-5,null,null,null,1.1643606336645493E-4,1.724422640288089E-2,5.3180987537108601E-4,0.16633732032163953,0.13017863352860293,0.11407289204484548,0.68788086596723197,0,0.11972050332157001,6.902370053530503E-2,7.4008983343869282E-3,1.7510138534839678E-3,1.5012594317636262E-4,0.99999999999999978,2.1327950929359704E-3,0.6801585354567895,5.2877005049611677E-3,2.9471264274182513E-4,7.1222698035270013E-6,null,null,null,null,1.5556241401128363E-3,0.11512072232876867,2.9723251807117069E-3,7.1831671976797635E-5,2.5785311180499901E-4,6.8150484770713643E-2,6.1536265278638229E-4,9.6165784373367986E-5,7.1165484482464594E-3,1.8374360171289261E-4,4.4405000542085764E-6,6.5412947644492498E-6,1.7288618551265626E-3,1.5610703592955926E-5,1.9760485157530658E-6,1.4814989466060955E-4,0.88592710795515406,1.2472259171706745E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0921663003948132E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7234344141305714E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1649943388666862E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG33","v":0.77818399662254556},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89544204046896081},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86092741885111346},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90889158979000984},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87850775871145192},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88723654238038052},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85024772831748474},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90168269571871529},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86907317928790051},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94091140509043725},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92073389482977153},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94867939663991607},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93105593382623175},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92531290129620647},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.900098373908502},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93505986854162904},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91297841572472405},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90531900903921891},0.70450476467250178,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68788086596723197,6.902370053530503E-2,1.7510138534839678E-3,0.8859271079551545,0.68788086596723219,5.6293697309922879E-3,2.4637925452572016E-3,0.77853842557744724,0.68788086596723219,0.11609836978109918,0.68401970071201079,0.12006446307764992,7.0220611564736093E-2,7.6058816886000477E-3,1.8318096551617116E-3,1.5916352074206834E-4,1]
[29,7.25,57.25,0.7534886635077962,0,0.12838748897485081,0.11812384751735285,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ32*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":157.77960287204809},{"$f":"DZ32*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":320.45472843362978},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3072610900478523},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.0427694179679534},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":143.99943194069269},96.012319425006638,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.371188023710602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":41.677977295449665},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.21490696624780947},798.63229629589694,73.533167081764987,12.899417442064331,9.3322789196206752,1689.2573452041479,0.77591638023031739,1310.7224445682782,2.4267573452992791E-4,0.14599173139685026,null,9.9491630550612472E-4,5.7355189105403485E-5,null,null,null,1.1730516910724361E-4,1.7372969956752509E-2,5.3582260563283016E-4,0.16531277635748431,0.12826889103712322,0.11812384751735285,0.6801585354567895,0,0.12040842283372985,7.1417522594167171E-2,7.8108650428131638E-3,1.9126054568394551E-3,1.6820109830777404E-4,0.99999999999999967,2.2021871961569479E-3,0.67240668811593085,5.2499784968877876E-3,2.9261018768061211E-4,7.0714601332785909E-6,null,null,null,null,1.5645628278887812E-3,0.11578221128802554,2.9894042977515298E-3,7.2244420063991818E-5,2.6679575704421411E-4,7.0514022693210832E-2,6.3670414391212243E-4,1.0149280932378472E-4,7.5107638273616646E-3,1.9392192820585555E-4,4.6864779218590462E-6,7.1449554990031626E-6,1.8884091702972483E-3,1.7051331043203626E-5,2.2139646461281635E-6,1.6598713366164589E-4,0.88187615248264706,1.3025390686696448E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1052319774656067E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.730716634852286E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1825931565714027E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG34","v":0.77185083225806383},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.892361554718059},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85675429975271578},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90618629626065816},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.8748230616328817},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88393032961349938},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84578373191312217},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89877550107816839},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86512489417675498},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93912487465124017},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91826986596546567},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94712107725747019},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92890024746608257},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92307434946563849},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89702954918023881},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93310278866167495},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91028525483098743},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90250056204442752},0.69659580992736181,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6801585354567895,7.1417522594167171E-2,1.9126054568394551E-3,0.88187615248264717,0.68015853545678973,5.5895354175065195E-3,2.1327950929359704E-3,0.77221223114618331,0.68015853545678973,0.12019604627263228,0.67628261178636018,0.1207203063093216,7.2606779886405071E-2,8.0188244471421106E-3,1.9974682776712793E-3,1.779630204672413E-4,0.99999999999999978]
[30,7.5,57.5,0.74828505639307707,0,0.12944669857901109,0.1222682450279117,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ33*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":155.9780174183802},{"$f":"DZ33*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":316.79565865023517},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2694975682563574},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.0350504764596606},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":142.35519353979385},96.665482704891943,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.406821015930216},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":43.099162673593277},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.22169117470072028},804.86116441778051,73.186583483491106,12.810463354475919,9.2882931246873337,1690.9730796026761,0.76927183628682816,1300.8179660575436,2.4156765074447254E-4,0.14484208114131225,null,9.9111385569777203E-4,5.6877595920086576E-5,null,null,null,1.1811960820405659E-4,1.7493619873026275E-2,5.3958147146790088E-4,0.16428296119637284,0.12637825523017146,0.1222682450279117,0.67240668811593096,0,0.12103218978491334,7.379603717864297E-2,8.2267838514710565E-3,2.0823310985031039E-3,1.8772494262670855E-4,0.99999999999999978,2.183659509350731E-3,0.66471444897431953,5.2111163321186659E-3,2.9044418541345835E-4,7.0191147286220452E-6,null,null,null,null,1.5726679301907591E-3,0.116382012491602,3.0048906861683787E-3,7.2618676952196097E-5,2.7568121786889069E-4,7.2862446795499108E-2,6.5790916527497278E-4,1.0689717466743273E-4,7.91070262108866E-3,2.0424802869663703E-4,4.936027018326229E-6,7.7790027105647468E-6,2.0559876204193444E-3,1.8564475373194924E-5,2.4709493002921807E-6,1.8525399332641637E-4,0.87773175497208811,1.3064985893960379E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1178469481792124E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7377476521227028E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1995848952112121E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG35","v":0.76554277596353104},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88915504848118998},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.852416730844343},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90336899161373385},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87099059302049042},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88048987249098332},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84114574388182473},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8957487046740138},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86101973712982283},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93726231798667703},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91570302526019787},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94549601707068398},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92665378428863987},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92074177973054472},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.893835080243644},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93106283077888419},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90748050863418916},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.89956648621871704},0.68865662502363612,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67240668811593096,7.379603717864297E-2,2.0823310985031039E-3,0.87773175497208833,0.67240668811593096,5.5496601447016783E-3,2.2021871961569479E-3,0.76591147151583472,0.67240668811593107,0.12434282291995603,0.66856056854512524,0.12131265930431701,7.4976909422861962E-2,8.4375167147577538E-3,2.1712833738095428E-3,1.9823971917232305E-4,0.99999999999999989]
[31,7.75,57.75,0.74313246629051632,0,0.13045013289748306,0.12641740081200037,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ34*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":154.14817662013201},{"$f":"DZ34*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":313.07920148209962},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2311417785163101},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.0269079586339853},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":140.68516756246058},97.276080866246076,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.438665016483696},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":44.515148468878593},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.228442223829873},810.74518045012758,72.824435398785184,12.7192688489988,9.242332001689272,1692.1601486768816,0.76268419275856636,1290.583797011843,2.760350492980524E-4,0.14363338713311249,null,9.8694401362345156E-4,5.6377451786100683E-5,null,null,null,1.1888046682234256E-4,1.7606337098208885E-2,5.4309107491616864E-4,0.16322105228776751,0.12448611650529971,0.12641740081200037,0.66471444897431942,0,0.12159312882372066,7.6157781667080954E-2,8.6482495780444511E-3,2.2602356491159812E-3,2.0875449571793752E-4,0.99999999999999967,2.528821376810605E-3,0.65672038276762723,5.1701216090679807E-3,2.8815932393966629E-4,6.9638968739394861E-6,null,null,null,null,1.579956659236247E-3,0.1169213996937795,3.0188172332813058E-3,7.2955237423599724E-5,2.8450403033633505E-4,7.5194312959488432E-2,6.7896467725618646E-4,1.1237361554679245E-4,8.3159752146194869E-3,2.1471184364181987E-4,5.1889042363526606E-6,8.4436040232158509E-6,2.2316415084774337E-3,2.0150536615331792E-5,2.7477530045264017E-6,2.0600674271341112E-4,0.87358259918799941,1.5309735543383496E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1300429238617311E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.744545140408656E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2160122683664534E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG36","v":0.75926096071417315},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88594963624578416},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84808704717498895},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9005512770332309},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86716246510162565},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87705162273900916},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83651814874815555},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89272225478785228},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85692073250877498},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93539738338643796},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91313500198289577},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94386844532434377},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92440543532027286},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91840750635524093},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89064159809897225},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92902068444918373},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90467527598910535},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89663307358765887},0.68077848886026782,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66471444897431942,7.6157781667080954E-2,2.2602356491159812E-3,0.87358259918799963,0.66471444897431964,5.5085796322607459E-3,2.183659509350731E-3,0.75963686954254273,0.66471444897431964,0.12867582433147923,0.66071741587097332,0.12184232506328407,7.7329535591895177E-2,8.8615543021088317E-3,2.3532945006176174E-3,2.2005033964151655E-4,0.99999999999999978]
[32,8,58,0.73766802563645595,0,0.1313977265125858,0.13093424785095806,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ35*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":152.28571753585535},{"$f":"DZ35*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":309.29649567471694},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1921022680275586},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.0183266837007852},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":138.98537211826672},97.843912685570771,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.466139145641236},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":45.925137547779897},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.2351563426906132},816.28346178625861,72.445031549858513,12.62548815655142,9.194180906314525,1692.7965224012328,0.75615296237999818,1280.0131051202511,2.7899323262325459E-4,0.14242888505044052,null,9.8239302719453593E-4,5.5853991348524188E-5,null,null,null,1.1958787890234922E-4,1.7711141554434276E-2,5.4635166651815831E-4,0.16212320640146158,0.12258994279100906,0.13093424785095806,0.65672038276762723,0,0.12209152130284749,7.8501289516709399E-2,9.0748590261732105E-3,2.4463533521192535E-3,2.3134618356509558E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999989},2.5522843665414523E-3,0.64874852345628797,5.1269178977786951E-3,2.8575134339720287E-4,6.9057036218770299E-6,null,null,null,null,1.5864326708655825E-3,0.1174006434374029,3.0311909242906644E-3,7.3254270288339535E-5,2.932587158556525E-4,7.7508173195574445E-2,6.998576052792999E-4,1.1791689290945742E-4,8.7261939027997899E-3,2.2530336280371914E-4,5.4448676602440354E-6,9.138887360811542E-6,2.4154046447004323E-3,2.1809820058009875E-5,3.045118471774718E-6,2.2830106509332085E-4,0.8690657521490418,1.564076220904187E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1418483283310525E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7511249418677693E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2319135615072773E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG37","v":0.7530064220895083},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88220725898237673},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84304018410630766},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89725980170146091},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86269690453979242},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87303871554251},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83112651320954256},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88918794773727261},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85214109690870299},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93321620485752776},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91013417180665901},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94196432424443188},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92177707451647439},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91567902185792049},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88691301849681237},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92663277283745216},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90139828171637182},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89320782890885264},0.6725912314289928,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65672038276762723,7.8501289516709399E-2,2.4463533521192535E-3,0.86906575214904191,0.65672038276762734,5.4652448298815864E-3,2.528821376810605E-3,0.75339117790719323,0.65672038276762745,0.13321528617696043,0.65273445311195755,0.12230954131901454,7.966320248998586E-2,9.2905352540812586E-3,2.5435306798117026E-3,2.4345096818833518E-4,0.99999999999999967]
[33,8.25,58.25,0.73221434692705445,0,0.13228932856998249,0.13549632450296278,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ36*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":150.43096955634056},{"$f":"DZ36*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":305.52945133394599},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1532243920991436},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":1.009586781540406},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":137.29261430558628},98.371007760156374,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.48868334578372},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":47.328361350676929},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.2418303570231056},821.48289677550918,72.062750752217823,12.532067220702332,9.1456646901527598,1693.0691086217346,0.74967766205827768,1269.2560910546342,2.7990542640988467E-4,0.14123253459369661,null,9.7769673531842021E-4,5.5322634824347058E-5,null,null,null,1.202419016901608E-4,1.7808041803877711E-2,5.4936314896751918E-4,0.16102310624478466,0.12071542582695181,0.13549632450296278,0.64874852345628797,0,0.12252756133518161,8.0825115463262306E-2,9.5062114819893084E-3,2.6407080075041508E-3,2.5555575281157477E-4,0.99999999999999967,2.5549019424197278E-3,0.6408205606745403,5.0829155540042604E-3,2.8329885067216468E-4,6.8464346515457804E-6,null,null,null,null,1.5920984873425863E-3,0.11781993037734947,3.0420165784764293E-3,7.3515892013126697E-5,3.0193987532645442E-4,7.9802600523465078E-2,7.2057506447077279E-4,1.2352179996002425E-4,9.1409733675875109E-3,2.3601263757798435E-4,5.7036768637882503E-6,9.8649416334182478E-6,2.6073005279869397E-3,2.3542537883792915E-5,3.363779473093633E-6,2.5219197333848113E-4,0.86450367549703699,1.5849847283524621E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1532887406910994E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.757501313142054E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2473232284154928E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG38","v":0.74678010769888425},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87839925471559754},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83791382063179098},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8939086711208255},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85815730435669368},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86895689360786521},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82565270012361058},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88559069447617278},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84728432779985219},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93099251292264329},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90707781124212206},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94002247132562344},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91909887304742888},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91289915771090069},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88311890846676566},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9241989068032308},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89806178406198223},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.88972203559445218},0.66442671756329552,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64874852345628797,8.0825115463262306E-2,2.6407080075041508E-3,0.86450367549703722,0.6487485234562882,5.4195749447977747E-3,2.5522843665414523E-3,0.74717382869958959,0.6487485234562882,0.13778916991604043,0.64478454206541413,0.12271520363326767,8.1976515707937986E-2,9.7240611203561322E-3,2.7420105865345375E-3,2.6849697044881854E-4,0.99999999999999978]
[34,8.5,58.5,0.72679178979271897,0,0.13312619487816274,0.1400820153291181,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ37*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":148.62827978155536},{"$f":"DZ37*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":301.86813864388085},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1154377223329059},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":1.0010001935487431},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":135.64736803287968},98.860607437138,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.505783486550861},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":48.724114343315797},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.24846163891518955},826.3596599995924,71.693542636312756,12.442249759376516,9.0988075608633014,1693.1934512362625,0.74325781283751513,1258.4792612766682,2.4576207542350762E-4,0.14011400388132231,null,9.7311693641555707E-4,5.4800486408618966E-5,null,null,null,1.2084387064820289E-4,1.7897235708404326E-2,5.521312808828662E-4,0.15995789423950538,0.11888995461854933,0.1400820153291181,0.6408205606745403,0,0.12290284593135371,8.3127915952613665E-2,9.941910758722956E-3,2.8433131655649238E-3,2.8143818808606231E-4,0.99999999999999978,2.1982278126097335E-3,0.63329497018399394,5.0396850933280054E-3,2.8088937923918692E-4,6.7882053693884103E-6,null,null,null,null,1.596974859902178E-3,0.11818079616551065,3.0513338451449417E-3,7.3741060795935544E-5,3.1054248960879954E-4,8.2076268386277795E-2,7.411050767270733E-4,1.2918318872729356E-4,9.559932644103205E-3,2.4682983175544962E-4,5.9650941370083222E-6,1.0621817461120248E-5,2.8073425372070371E-3,2.5348810896766349E-5,3.7044597494409572E-6,2.7773372833662133E-4,0.85991798467088154,1.3802537199119613E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1643872656640766E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7636871317644465E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2622723900037034E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG39","v":0.74058288539615191},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87455605112380908},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83274930186703611},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89052457529970863},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85358012331501432},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86483883662974281},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82014096783797386},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88195919546206458},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84238952002818401},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92874387818772486},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9039902101115207},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93805820014886376},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91639205913279675},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91008996487426919},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87928957820856835},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92173834590674086},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89469235144978676},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88620352158962923},0.65630716106707865,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6408205606745403,8.3127915952613665E-2,2.8433131655649238E-3,0.85991798467088187,0.64082056067454041,5.3730608393279715E-3,2.5549019424197278E-3,0.74098559043159606,0.64082056067454052,0.14220664264314739,0.63705776542926706,0.12306166359509618,8.4268203781637796E-2,1.016173887285928E-2,2.9487427672637051E-3,2.9524291072822914E-4,0.99999999999999978]
[35,8.75,58.75,0.72175763416361838,0,0.13391109587920466,0.14433126995717666,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ38*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":146.75195659023572},{"$f":"DZ38*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":298.05727445241962},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0761076025325775},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.99172579400385408},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":133.93491934642759},99.30805494749012,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.516921511469953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":50.111685603690709},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.25504589598691085},830.90663624151534,71.292322583918036,12.346758850392332,9.0478877163130331,1692.5972971363958,0.73689293986334925,1247.2629982915976,3.5197763651086366E-4,0.13879296497208482,null,9.6794240417722637E-4,5.4241519984097546E-5,null,null,null,1.2139648892239347E-4,1.7979123679364616E-2,5.5466809324140529E-4,0.15882231479428541,0.11703504246466329,0.14433126995717666,0.63329497018399405,0,0.12322048125883867,8.5408491610661927E-2,1.03815669869956E-2,3.0541723689624868E-3,3.0904763337039602E-4,0.99999999999999956,3.2811810918100823E-3,0.62473578513596806,4.9929917425802469E-3,2.7828690188926307E-4,6.7253117463959166E-6,null,null,null,null,1.6011021494597656E-3,0.11848622762731287,3.0592198417451334E-3,7.3931640320905098E-5,3.1906207817872402E-4,8.432799258313943E-2,7.6143694934376689E-4,1.3489599332697702E-4,9.9826968421381935E-3,2.5774526597010069E-4,6.228885560328763E-6,1.1409528078301294E-5,3.0155341702035937E-3,2.7228670680592037E-5,4.0678719766719348E-6,3.0497976139372409E-4,0.85566873004282318,2.0865828326676827E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1751648452820178E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7696940698816563E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2767892541483259E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG40","v":0.73441555047670526},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87122210237055508},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8282766522743038},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88758727265638693},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84961303155759538},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86126767620882427},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81536992068633274},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87880808588257009},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83814890694983579},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92678961287600847},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90130929573800711},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93635055082127372},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91404076382554256},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90765003989953319},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87596754242922981},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91960039324449772},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89176768313870192},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88315082721640592},0.64859970092409436,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63329497018399405,8.5408491610661927E-2,3.0541723689624868E-3,0.8556687300428234,0.63329497018399405,5.3273626779365814E-3,2.1982278126097335E-3,0.73482552126153255,0.63329497018399417,0.14700712931359192,0.62901537765998106,0.12334985031436589,8.6536995468717876E-2,1.0603178865272431E-2,3.1637259025680906E-3,3.2374247550252046E-4,0.99999999999999967]
[36,9,59,0.71567456389891559,0,0.13464244743107701,0.14968298867000718,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ39*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":144.82578814338797},{"$f":"DZ39*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":294.14517317116224},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0357326627990586},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.9819397924374097},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":132.17697879442167},99.713593215360561,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.521553392015292},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":51.490328568693101},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.2615796860573994},835.11925486886526,70.867407565382791,12.247323132059011,8.9939606840977966,1691.3806136767396,0.73058257234782431,1235.693199559194,2.9858474232357767E-4,0.13758907483694158,null,9.6232152269227946E-4,5.3655473015536544E-5,null,null,null,1.2189850472231664E-4,1.8053520407152756E-2,5.5696751487625655E-4,0.15763602300172427,0.11516613117928053,0.14968298867000718,0.62473578513596806,0,0.1234792193698931,8.7665499326773838E-2,1.0824790743549261E-2,3.2732794361736944E-3,3.384373176346449E-4,0.99999999999999978,2.7269663419557384E-3,0.61678289632573946,4.9437226549861168E-3,2.7554086455285927E-4,6.6589487338747347E-6,null,null,null,null,1.6044641404333781E-3,0.11873502476240812,3.0656435852256564E-3,7.4086881825956557E-5,3.274936235530506E-4,8.6556446995049621E-2,7.8155870817116506E-4,1.4065515367158728E-4,1.0408891500463981E-2,2.6874927193184915E-4,6.4948174818440855E-6,1.2228050392531303E-5,3.2318693236556375E-3,2.9182062125525776E-5,4.4547167867031716E-6,3.3398260084794174E-4,0.85031701132999249,1.7572050637606251E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1856405227720735E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7755327413319563E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2908994711299626E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG41","v":0.72827883201381471},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86620463071104525},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82155869939289872},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88316387598609536},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84364898888869122},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85589535780506887},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80820781027161048},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87406434996407045},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83177676563262148},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92384218096760562},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89727031133147139},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93377414636428568},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91049658949056755},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90397280475181407},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87096778465134994},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9163767968049128},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88736314937043559},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.87855590385936311},0.63983366752153825,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62473578513596806,8.7665499326773838E-2,3.2732794361736944E-3,0.85031701132999282,0.62473578513596806,5.2780039562159058E-3,3.2811810918100823E-3,0.72870134186497115,0.62473578513596817,0.15209111968340366,0.6207593407308537,0.12357898339364368,8.8781565385800981E-2,1.1047993391372119E-2,3.3869490158805905E-3,3.5404839904497825E-4,0.99999999999999967]
[37,9.25,59.25,0.71018114636615515,0,0.13531960293704451,0.15449925069680018,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ40*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":143.04833028601922},{"$f":"DZ40*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":290.53510720181612},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9984748861037867},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.97299299360801661},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":130.55476073137339},100.08721304779264,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.519217395294021},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":52.859409608416556},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.26806211845790989},839.0314720794803,70.490064663809406,12.158543397955951,8.9460711487279134,1690.4697195588551,0.72432624353456787,1224.451581777,2.3879839174683405E-4,0.13651386339836752,null,9.5739011388804951E-4,5.311616852114622E-5,null,null,null,1.2234952211464094E-4,1.81203673308513E-2,5.5902739494269088E-4,0.15656491232043215,0.11340407481037761,0.15449925069680018,0.61678289632573957,0,0.12367874741739422,8.9897631444828138E-2,1.1271196039194978E-2,3.5006185955874865E-3,3.6965948045531165E-4,0.99999999999999989,2.106056666970941E-3,0.60949853240823293,4.8986786590068075E-3,2.730303148191406E-4,6.5982767097892891E-6,null,null,null,null,1.607056767750427E-3,0.1189268867435717,3.0705973084676381E-3,7.4206597604462539E-5,3.3583224069667629E-4,8.8760340508986499E-2,8.0145869514495832E-4,1.464556542952392E-4,1.0838145459980733E-2,2.7983226660893348E-4,6.762658310072137E-6,1.3077325485511799E-5,3.4563324254780585E-3,3.1208844623916187E-5,4.865681788454403E-6,3.6479379866685723E-4,0.84550074930319974,1.3739628699352524E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1958316671981721E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.781212826850342E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3046264362145552E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG42","v":0.72217339846264705},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86200019388613902},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81594159789292786},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87945458614210337},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83865720266440036},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85139557039144653},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80222307871665377},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87008796203225758},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82644629373082501},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92136645150527785},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89388179930319211},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93160920822206472},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90752153774378785},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90088655553850872},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86677799169667369},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91366991352495042},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88366952499102336},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87470486168352757},0.63168858261379268,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61678289632573957,8.9897631444828138E-2,3.5006185955874865E-3,0.84550074930319985,0.61678289632573946,5.2259224682728511E-3,2.7269663419557384E-3,0.72260574624564233,0.61678289632573957,0.15660592286529379,0.61314071436698625,0.12375215640998637,9.1000799788550704E-2,1.1495802534317459E-2,3.618391643837239E-3,3.862123910280786E-4,1]
[38,9.5,59.5,0.70533866523259314,0,0.13594873973361932,0.1587125950337874,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ41*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":141.27889814831653},{"$f":"DZ41*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":286.94134169063608},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9613853386972693},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.96393891189075342},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":128.93986743687432},100.42577943654874,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.509508150684141},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":54.218372438149181},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.27448994008168937},842.65355061147682,70.110118460110243,12.070043482038797,8.897851221746814,1689.2451452672512,0.71812349066426595,1213.0866203069834,3.0242112014651219E-4,0.13532029785889138,null,9.523492552316286E-4,5.2571858316843349E-5,null,null,null,1.2275531034554272E-4,1.8180518939123244E-2,5.6087383898245527E-4,0.15549178818103759,0.11166230569819537,0.1587125950337874,0.60949853240823282,0,0.12382556540257851,9.210396813227327E-2,1.1720409029439943E-2,3.736164692086992E-3,4.0276530160084556E-4,0.99999999999999989,2.7539672808388712E-3,0.60161444405837383,4.8530945312930075E-3,2.7048966057198525E-4,6.5368771550997774E-6,null,null,null,null,1.6089644911195973E-3,0.11906806383551785,3.0742423883181004E-3,7.4294687622959431E-5,3.4407449337416448E-4,9.0938764929159213E-2,8.2112870973989757E-4,1.5229263753778653E-4,1.1270099239673448E-2,2.9098496848842308E-4,7.0321837402845489E-6,1.3957259384808488E-5,3.6888986387902502E-3,3.3308793911933197E-5,5.3014406410104008E-6,3.9746386095983514E-4,0.84128740496621257,1.8191572461191075E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2057541656825617E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.786743181204172E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3179915485662479E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG43","v":0.71609986263774483},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.8587260548987542},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81157513890130661},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87656434369592284},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8347736287717008},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8478926982092222},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79757321288485938},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86699056797593788},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82230105282110799},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91943476307972838},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89124050304349511},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9299194694140841},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90520147201029411},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89848008896872356},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86351512970114541},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91155838453730997},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88079139225674685},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87170548591596952},0.62422817872499436,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60949853240823282,9.210396813227327E-2,3.736164692086992E-3,0.84128740496621257,0.60949853240823282,5.178307250535738E-3,2.106056666970941E-3,0.71653898499568969,0.60949853240823293,0.16115187383523552,0.60555648823330332,0.12387336188469468,9.3193732555161293E-2,1.1946234271815674E-2,3.8580241496828328E-3,4.2028507010644919E-4,0.99999999999999978]
[39,9.75,59.75,0.69987782464370174,0,0.13653102271961429,0.16359115263668367,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ42*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":139.46672546280803},{"$f":"DZ42*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":283.26076894714652},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9233998950649251},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.95444491150933219},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":127.28596647286136},100.72747866280649,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.491988948339113},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":55.56661776677813},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.28085997086285419},845.98306359568244,69.709317863126785,11.97806687925736,8.8469846113362891,1687.4756839875795,0.71197385494043408,1201.4385678468827,2.852638956147498E-4,0.13417028180730747,null,9.469186184773333E-4,5.2004437239151249E-5,null,null,null,1.2311708975020082E-4,1.8234156032784308E-2,5.6251212913058842E-4,0.15437425401030383,0.10991043273126978,0.16359115263668367,0.60161444405837383,0,0.12392115836681084,9.4283496978049303E-2,1.2172059514191407E-2,3.9798836072786744E-3,4.3780483861205293E-4,0.99999999999999967,2.5711635262951381E-3,0.59396368690912926,4.805295567310121E-3,2.6782556131324314E-4,6.4724943260239298E-6,null,null,null,null,1.6102066068696902E-3,0.11915998402284295,3.0766156941997459E-3,7.4352042898451226E-5,3.5221659950283624E-4,9.3090720652475076E-2,8.4055972607138449E-4,1.5816129309368461E-4,1.1704396862905704E-2,3.0219818653764551E-4,7.3031716543738106E-6,1.4867724633709045E-5,3.9295342768289549E-3,3.548160581601043E-5,5.7626522320165631E-6,4.3204218638003634E-4,0.83640884736331589,1.7204721678060753E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2154225886797894E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.792131925309451E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3310144338632264E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG44","v":0.71005878615166862},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85440893589575184},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80582816842865368},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87275113629379553},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82965791005010703},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84327568496343186},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79145641246676524},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86290536029498877},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81684310188127218},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.916882676955314},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88775439288909552},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92768630441683453},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90213791561749357},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89530286838205286},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8592127096362745},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90876939549722502},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87699403160066258},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.86775006377417507},0.61615355696652374,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60161444405837383,9.4283496978049303E-2,3.9798836072786744E-3,0.83640884736331633,0.60161444405837383,5.1301210690200931E-3,2.7539672808388712E-3,0.71050790936835972,0.60161444405837394,0.1659473418379972,0.59778906548375155,0.12394321897848196,9.5359329443018684E-2,1.2398920320196486E-2,4.105808035322637E-3,4.5631590123123677E-4,0.99999999999999978]
[40,10,60,0.69463058128048394,0,0.13706588768020506,0.16830353103931073,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ43*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":137.73852679482923},{"$f":"DZ43*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":279.75074975109351},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.887174653611416},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.94538302551977982},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":125.70870539513244},100.69685850786986,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.464038027656123},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":56.900547787105573},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.28709405797277099},846.44439021074709,69.296956828379408,11.891833338634227,8.7946508367340499,1682.8069092152853,0.70587688149548244,1187.8544932359371,2.4334901426276202E-4,0.13311260850780646,null,9.4182901201510629E-4,5.1461445018117918E-5,null,null,null,1.8339451866746079E-4,1.816282243020528E-2,5.6212348222800057E-4,0.1532575884102032,0.10818098857251243,0.16830353103931073,0.59396368690912926,0,0.12396527959015308,9.6435161907988065E-2,1.2625781126201564E-2,4.2317324633666005E-3,4.7482696385042062E-4,0.99999999999999978,2.1328554024220093E-3,0.5867994655999198,4.7596721478209807E-3,2.6528271711925974E-4,6.4110418472656744E-6,null,null,null,null,2.3932383277837522E-3,0.11843010710318667,3.0677952777725904E-3,7.413888141006306E-5,3.6025461388693338E-4,9.5215164965113272E-2,8.5974232898786097E-4,2.4374972903166408E-4,1.2062027496578307E-2,3.1245290491990432E-4,7.5509956716882535E-6,1.5808561052839965E-5,4.1781970042433277E-3,3.7726898070432688E-5,9.2858330982236892E-6,4.6554113075219692E-4,0.83169646896068905,1.4450868128199956E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2248503327286543E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7973865257943453E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3437131365774993E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG45","v":0.70405068338796384},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85034471634323117},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80042872698076351},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86915893148662926},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8248470586709914},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83893091571571266},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78571281709316942},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85905828022677888},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81171297196338987},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91447480314224838},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88446891985148257},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92557856084133161},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89924919022285088},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89230740948163756},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85516215007499219},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90613873445939908},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87341661921819447},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86402572944950085},0.608317905283705,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59396368690912926,9.6435161907988065E-2,4.2317324633666005E-3,0.83169646896068927,0.59396368690912937,5.0795936229493886E-3,2.5711635262951381E-3,0.70450889873767009,0.59396368690912937,0.17088112727294844,0.59038157625452459,0.12357752942058037,9.7491702433996588E-2,1.281405043751253E-2,4.3611911862649162E-3,4.9282299417236928E-4,0.99999999999999978]
[41,10.25,60.25,0.68983835846908803,0,0.13670291802432544,0.17345872350658617,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ44*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":135.97723198564069},{"$f":"DZ44*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":276.17351137873055},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.850255674957018},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.93595359533923328},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":124.10123873032585},100.35105394742698,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.421015854642953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":58.213795728353972},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.29316597252413423},844.14229727550173,68.83172732915213,11.802526842498697,8.7356073925206825,1674.8293817076146,0.69983211935707046,1172.0993957619319,3.2347521696380954E-4,0.13190120075283088,null,9.3639223354207443E-4,5.0899329157417179E-5,null,null,null,1.8266416303134249E-4,1.8090552621486577E-2,5.5985498241114564E-4,0.15204503929942323,0.10640600209064442,0.17345872350658617,0.58679946559991969,0,0.12318977925100763,9.8548242960005125E-2,1.3002319748823498E-2,4.4906499091632327E-3,5.1081902449431785E-4,0.99999999999999967,2.9532916253517312E-3,0.57886499186868456,4.7121982721656675E-3,2.6263673682169048E-4,6.3470968960115336E-6,null,null,null,null,2.3782667394407239E-3,0.1176892336221023,3.0486038050779214E-3,7.3675084386675099E-5,3.6814848976627842E-4,9.7301513522752736E-2,8.7858094748610792E-4,2.5101907627573947E-4,1.2421753296842983E-2,3.2177118671782094E-4,7.7761889869550032E-6,1.6775803732984519E-5,4.4338388969524852E-3,4.0035208477762924E-5,9.989702704301198E-6,5.0082932179001667E-4,0.82654127649341347,2.0268867042713246E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2340497442765695E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8025138640133157E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3561042867601652E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG46","v":0.69807602506982802},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84694502597002186},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7959202510418113},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86615229776384739},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82082669284640486},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83529787655533061},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7809194490205964},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85583933739750506},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80742770130186603},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91245666666168734},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88171796242644773},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92381139854070571},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89682931907745322},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88979846097386639},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85177375306515468},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90393441736665181},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87042226482519047},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86090988070942798},0.60098054746897733,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58679946559991969,9.8548242960005125E-2,4.4906499091632327E-3,0.8265412764934138,0.58679946559991991,5.0313659067875065E-3,2.1328554024220093E-3,0.69854112304319504,0.58679946559991991,0.17644746922522206,0.58283222873430207,0.1227956055726378,9.9580498512328738E-2,1.3191338087217638E-2,4.6231299964167695E-3,5.2972987187452619E-4,0.99999999999999956]
[42,10.5,60.5,0.68423335601700719,0,0.1363304290391345,0.17943621494385792,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ45*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":134.20265682144597},{"$f":"DZ45*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":272.56930023878846},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8130583231759645},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.92630651125033658},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":122.48165159150328},99.995804573826646,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.360720877366198},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":59.503340430092457},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.29912503739407592},841.77553312318514,68.357356160575748,11.711513585917169,8.6754037560900805,1666.6717710306116,0.69383912141474968,1156.4020772986444,2.6543204572206639E-4,0.1308106281372087,null,9.3071859050169548E-4,5.0326293139966747E-5,null,null,null,1.8192203873449567E-4,1.8017120226563293E-2,5.575425334285978E-4,0.15081368986529883,0.10464043807345548,0.17943621494385792,0.57886499186868456,0,0.122401431894268,0.10061275406465234,1.3380356425611778E-2,4.7556100836703063E-3,5.4864071925473463E-4,0.99999999999999967,2.3482271747183019E-3,0.57158692475170814,4.6636285853761637E-3,2.5992968094032051E-4,6.2816759416168774E-6,null,null,null,null,2.363047130240519E-3,0.11693608675548076,3.0290944044921589E-3,7.3203604054565248E-5,3.7586092199695794E-4,9.9339906589265642E-2,8.9698655338973292E-4,2.5831734452624384E-4,1.2782910261672069E-2,3.3112654118247584E-4,8.0022782309894823E-6,1.7765620346280977E-5,4.6954470720800105E-3,4.2397391244014624E-5,1.072935308596703E-5,5.3791136616876758E-4,0.82056378505614169,1.6329294380412529E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2430322275207368E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8075202961529363E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3682032452981139E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG47","v":0.69213524147624839},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84219804031815526},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78963747577256072},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86195140886612986},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81521898877241961},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83022710050629545},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77424343944286145},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85134336907198749},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80145342481463},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90963265532454607},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.877872689343135},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92133769331692739},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8934451274184172},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88629020494571586},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84704233246564986},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90085071888432156},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86623837674670634},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85655849774356574},0.5928543226742754,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57886499186868456,0.10061275406465234,4.7556100836703063E-3,0.82056378505614203,0.57886499186868479,4.9811821058833696E-3,2.9532916253517312E-3,0.69261139620070544,0.57886499186868479,0.18212318871631505,0.57522595831019629,0.12200057361756246,0.10162084236967522,1.356986926033488E-2,4.8910918484663963E-3,5.6847587744925316E-4,0.99999999999999956]
[43,10.75,60.75,0.6792424290396688,0,0.13594740847155867,0.18481016248877219,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ46*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":132.21753282105956},{"$f":"DZ46*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":268.53745860101486},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7714476000793788},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.91506392137626702},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":120.66990455206312},99.619725770010675,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.283148520076665},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":60.769175613081295},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.30496886031715315},839.2994578665465,67.802799885440749,11.604267890329597,8.6050236263938995,1657.3999755277896,0.68789744438689293,1140.1212074924654,5.0983568442924043E-4,0.12923752910499081,null,9.2365795061161409E-4,4.966758688752077E-5,null,null,null,1.8116685170419179E-4,1.7942397109032272E-2,5.551820717452484E-4,0.14939943635940089,0.10277149046447413,0.18481016248877219,0.57158692475170814,0,0.12159971534085692,0.10262893067469812,1.3759382095057983E-2,5.0265736132624871E-3,5.8831103564377168E-4,0.99999999999999967,4.8693966326379852E-3,0.56184752168542118,4.607026086231902E-3,2.567749122288655E-4,6.2054351881776314E-6,null,null,null,null,2.347569419142818E-3,0.11617016764005762,3.0092541535380363E-3,7.2724128118445571E-5,3.8339279016422391E-4,0.10133057663871792,9.1496124581598199E-4,2.6563470598690077E-4,1.314501205965758E-2,3.4050637045988279E-4,8.228958953618805E-6,1.8777863803950599E-5,4.9629826541145528E-3,4.4813095343984152E-5,1.150515556768618E-5,5.7680588007608547E-4,0.81518983751122742,3.436999113529049E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2518083386865175E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8124117057784187E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3800242309023087E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.5038199456108504E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG48","v":0.68622872534949197},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83839183706761888},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78461032735340885},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85858076522283489},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81072765949448278},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82616299734104603},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.7689048317692514},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84773728427943507},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79667096875507892},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90736316064228828},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87478601022000124},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91934896807416167},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89072711994579978},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88347298768114635},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84324843706724373},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89837323908256228},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86288124197049931},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.85306887650551666},0.58540036775970383,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57158692475170814,0.10262893067469812,5.0265736132624871E-3,0.81518983751122787,0.57158692475170825,4.9298399422581015E-3,2.3482271747183019E-3,0.68671284753492612,0.57158692475170836,0.18875830077242398,0.56671722321856466,0.12118845453357323,0.10361276818959148,1.3949142481919084E-2,5.1650313189184616E-3,6.0907948500873001E-4,0.99999999999999956]
[44,11,61,0.67174761641448055,0,0.13554594452944341,0.19270643905607576,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ47*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":130.12026583976609},{"$f":"DZ47*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":264.27785147367126},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7274862175152523},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.90293075129305067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":118.7558088867372},99.222860874107127,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.111207175330513},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":61.90550948997894},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.31020013013267367},836.67730399286938,67.186914682417395,11.484782528888994,8.5268600884261954,1647.2099821311342,0.68200664878790584,1123.4081597632412,4.081791312306869E-4,0.12787565849929675,null,9.1552076029325301E-4,4.8961688603391994E-5,null,null,null,1.8038813378154619E-4,1.7865346597430134E-2,5.5274129071358822E-4,0.14784679610134932,0.10083249794311007,0.19270643905607576,0.56184752168542129,0,0.12077719372628953,0.10459660570448481,1.4138902868780187E-2,5.3034890245744351E-3,6.2984793437368834E-4,0.99999999999999978,3.4339792989365003E-3,0.55360810916459235,4.5459398279101941E-3,2.533702389482382E-4,6.1231550339504869E-6,null,null,null,null,2.3316900514688908E-3,0.11538437243006046,2.9888990352873604E-3,7.223220947282771E-5,7.5241569056482915E-4,0.102913309502112,9.3088051180797971E-4,2.729616257894861E-4,1.3507586855022903E-2,3.4989845218866121E-4,8.4559357791353644E-6,3.8150648674989149E-5,5.2181388081475816E-3,4.7199567751864165E-5,1.2317461393572956E-5,6.1753047298011539E-4,0.8072935609439239,2.4628800361675696E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2603878687464644E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8171935499374768E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3915804315262053E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG49","v":0.68035683453132501},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83043308269083216},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77412882277737527},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85152607383179457},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80135079525008945},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81766995225228112},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75778312800215819},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84019364324984747},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78669342882911997},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90260267251464166},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86832168121431652},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91517523731361528},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88503068570385501},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87756988286751325},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8353149191039374},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89317854516231221},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8558544418306826},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84577028554317435},0.57542559421280892,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56184752168542129,0.10459660570448481,5.3034890245744351E-3,0.80729356094392424,0.5618475216854214,4.8700064336489454E-3,4.8693966326379852E-3,0.68086195095079383,0.5618475216854214,0.19612719644448989,0.55772781542500682,0.12035375299213009,0.10537609224041621,1.4327862800058924E-2,5.4357631424553389E-3,6.5151695544240162E-4,0.99999999999999967]
[45,11.25,61.25,0.66533172520127637,0,0.13512032096581941,0.19954795383290402,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ48*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":128.10725800790829},{"$f":"DZ48*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":260.1893770045354},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.685291013857249},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.89124640122078813},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":116.91861333672202},98.81172883365565,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.844554707380745},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":62.911872552451243},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.31482276549805321},833.91267904561391,66.579804718836627,11.367504757359109,8.4498102381359654,1636.9845633831751,0.67616629889572033,1106.8737935722281,4.9011980604464294E-4,0.12635740735185039,null,9.07428643402019E-4,4.8281300498086294E-5,null,null,null,1.795783904667744E-4,1.7785226370299844E-2,5.5019735725131739E-4,0.14631823921981305,9.8935462274199623E-2,0.19954795383290402,0.55360810916459247,0,0.11993031225797063,0.1061555787763476,1.4516822731337663E-2,5.5680372603362427E-3,6.7318597651111489E-4,0.99999999999999989,4.2738430851251789E-3,0.54459101743145621,4.4871132210184935E-3,2.5009150847469478E-4,6.0439185179043152E-6,null,null,null,null,2.3153403994068665E-3,0.11457530505790346,2.9679410785277624E-3,7.1725722132536489E-5,7.6363016346800991E-4,0.10444719367712395,9.4475493575564182E-4,2.8025763885777084E-4,1.3868632221492264E-2,3.5925091582657146E-4,8.6819551610565737E-6,4.0053676427732889E-5,5.478429610911416E-3,4.9553972997093748E-5,1.3164990823722802E-5,6.6002098568739205E-4,0.80045204616709553,3.1134165227656108E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2687799162448239E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8218708997494338E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4028841024567452E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG50","v":0.67451989435993887},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82477357504430482},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.76670037003362623},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84650389900888701},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79469485148662233},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81163463079928122},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74990854051955025},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83482656040362146},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7796170066528747},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89920500771359002},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86371648478904484},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91219453718691934},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88096904769472184},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87336192783260524},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82967294334558173},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88947269312738597},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85085180515744308},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84057870785738276},0.56698706122517573,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55360810916459247,0.1061555787763476,5.5680372603362427E-3,0.80045204616709598,0.55360810916459258,4.8054332218923825E-3,3.4339792989365003E-3,0.67503859761676721,0.55360810916459247,0.20339109880995868,0.54909956329802434,0.11949636526844629,0.10691040252023701,1.4703989764618005E-2,5.7028588935371148E-3,6.9572144517832861E-4,0.99999999999999978]
[46,11.5,61.5,0.65809392422232071,0,0.13467183199066585,0.2072342437870133,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ49*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":126.13384498879108},{"$f":"DZ49*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":256.18132069296365},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6439257678183621},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.87972624153190049},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":115.11755446368319},98.385054823966854,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.559926458942243},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":63.893567690491601},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.31932677365109158},831.01465363696013,65.981339648273689,11.252383922169743,8.3738575329310674,1626.7364826421745,0.67037596271956501,1090.5250356422866,3.8906418081577246E-4,0.1250487226958768,null,8.9942255259643387E-4,4.7610950642245892E-5,null,null,null,1.7873947270304337E-4,1.7702219605103472E-2,5.47556211861601E-4,0.14481333566959936,9.7079379314139194E-2,0.2072342437870133,0.54459101743145633,0,0.11906241827892194,0.1076652262641264,1.4891156797898347E-2,5.8376805267379879E-3,7.1825691384554233E-4,0.99999999999999978,3.2180481926695642E-3,0.5366910313369333,4.4291132551533344E-3,2.4685885125384435E-4,5.9657954462402807E-6,null,null,null,null,2.2985850858063231E-3,0.11374616340442785,2.9464631206726636E-3,7.1206668015109966E-5,7.7448981277857887E-4,0.10593254607553552,9.5819037581230623E-4,2.8748442557135757E-4,1.4226251901306827E-2,3.6851464100430662E-4,8.9058300158565931E-6,4.199335528374691E-5,5.743733448865437E-3,5.1953722588804163E-5,1.4046409179315248E-5,7.0421050466622703E-4,0.79276575621298662,2.3809554278340528E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2769929516192037E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8264484762552222E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4139466529524395E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG51","v":0.66871819985506042},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81767085837345987},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75740715789340973},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84019444864168602},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78635579334946526},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80406515166151549},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74006615897058781},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82808755860164507},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77075811670578986},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89492608585867361},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85792697625180425},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90843856432215775},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87585873228721389},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86806875661528649},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82259173845794431},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88480768978492286},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84456652404888255},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83406142543482487},0.55775205498532177,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54459101743145633,0.1076652262641264,5.8376805267379879E-3,0.79276575621298673,0.54459101743145621,4.7432486480110921E-3,4.2738430851251789E-3,0.66925494693951693,0.54459101743145621,0.21055156742765774,0.54064102438419481,0.11861884746925157,0.10839554715579422,1.5076385769239415E-2,5.9749643083038661E-3,7.4166348555821499E-4,0.99999999999999989]
[47,11.75,61.75,0.65192914747426511,0,0.13420196145743254,0.2138688910683022,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ50*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":124.22349457178494},{"$f":"DZ50*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":252.3013462669206},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6038823941026559},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.86852572587668087},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":113.37405042482695},97.945051711750736,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.25739896505975},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":64.85069993212376},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.32371310521753643},827.9964166087118,65.400096400317864,11.141151258553796,8.3000904924874188,1616.5859178577343,0.66463521196801245,1074.4399241798792,4.5117074310179698E-4,0.12362271154576694,null,8.916318043181269E-4,4.6959021062353124E-5,null,null,null,1.7787347515432056E-4,1.7616533744931911E-2,5.4482422853858493E-4,0.14335170456287405,9.5276590548121695E-2,0.2138688910683022,0.5366910313369333,0,0.11817527665958118,0.10912586804746202,1.5261614740580482E-2,6.1122480898697434E-3,7.6507005727088797E-4,0.99999999999999989,3.854159431322909E-3,0.52821454359170694,4.3727225849526808E-3,2.4371588893492627E-4,5.889840015861058E-6,null,null,null,null,2.2814581827525172E-3,0.11289863353685865,2.9245088373481146E-3,7.0676102621899164E-5,7.8499693955075462E-4,0.10736968142909403,9.7118967881723421E-4,2.9463638094297462E-4,1.4580168530012243E-2,3.7768244291570466E-4,9.1273867095593052E-6,4.3968457068638041E-5,6.0138823357581157E-3,5.4397297042989335E-5,1.4961898546485867E-5,7.5010815872440209E-4,0.7861311089316978,2.8954610992573016E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2850348741874737E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8309306821793216E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4247787230018978E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG52","v":0.66295201771494949},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81227780980200426},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75037293773547609},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83539878160604197},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78003461010967678},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79832135043931396},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73262294554211904},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8229682187768913},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76404810154347325},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89166598225632643},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85352356761145709},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90557526772100705},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87196879075561862},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86404055613009501},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81721465601347565},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88125496384826496},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83978894496587386},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.82911151425209462},0.54966115128412318,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5366910313369333,0.10912586804746202,6.1122480898697434E-3,0.7861311089316978,0.5366910313369333,4.6819379018534189E-3,3.2180481926695642E-3,0.66350125287960082,0.53669103133693319,0.21750598171339433,0.53245278746432012,0.11772331639069626,0.10983188710141954,1.5444769446023861E-2,6.2519064342717815E-3,7.8935144987391935E-4,0.99999999999999978]
[48,12,62,0.64514401452575787,0,0.13371291311575551,0.22114307235848651,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ51*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":122.288749452134},{"$f":"DZ51*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":248.37182552646837},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5633276764021016},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.85705015731061862},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":111.60828227033555},97.488611345273839,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.937040931658515},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":65.783363561574944},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.32798155617622748},824.85440754314243,64.804813261105593,11.027369915254306,8.2245416141819447,1606.1373648110184,0.65894362201730039,1058.3539726258946,4.2242092562855271E-4,0.12226146081500934,null,8.8356198927551344E-4,4.6293341700121166E-5,null,null,null,1.7698343486401686E-4,1.7528469555882865E-2,5.4201069857840551E-4,0.1418612007609388,9.347853345313642E-2,0.22114307235848651,0.52821454359170694,0,0.11727135612181132,0.11053790615537708,1.5627924151467239E-2,6.3915647786738205E-3,8.1363284247695073E-4,0.99999999999999978,3.5478547342240414E-3,0.52010543397401521,4.3149471197603938E-3,2.4049574437180635E-4,5.812019335446637E-6,null,null,null,null,2.264007350685555E-3,0.11203507394618308,2.9021393225418714E-3,7.0135502400809829E-5,7.9515443578034016E-4,0.10875899529688055,9.837564227161903E-4,3.0170824594308153E-4,1.4930121862974918E-2,3.8674758022380726E-4,9.3464623254326439E-6,4.5977721689390361E-5,6.2887039195981603E-3,5.6883137386270191E-5,1.5911604339416449E-5,7.9772123813753426E-4,0.77885692764151326,2.7075134120841504E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2929130627836437E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8353216301519183E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4353902515278319E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG53","v":0.65722158814581133},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80576423901922711},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74190270820409476},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82960097505944597},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77241235121512963},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79138838946250334},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72366794850246241},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81678237379520269},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75596300751976275},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88771555073582076},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84819657608219556},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.9021037724107166},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86725933852157122},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85916479826135939},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81071994224782851},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87695173009402216},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83401267810658941},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82313153352450996},0.54097981371587556,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52821454359170694,0.11053790615537708,6.3915647786738205E-3,0.77885692764151349,0.52821454359170694,4.6223283139034677E-3,3.854159431322909E-3,0.65778675338469428,0.52821454359170683,0.22462837940481742,0.52415998878286107,0.11681068859387739,0.11121976825958566,1.5808874979447302E-2,6.533508139247894E-3,8.3879184016309391E-4,0.99999999999999989]
[49,12.25,62.25,0.63868251583763136,0,0.1332037977112201,0.22811368645114832,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ52*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":120.51670348584226},{"$f":"DZ52*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":244.77275125727755},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5261833398249225},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.84661507753235243},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":109.99100343407341},97.025318782544815,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.598967687784594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":66.691716843360808},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.33213485631307132},821.62023106787819,64.262743029190943,10.924821055488126,8.1557461195906971,1596.2649360367016,0.65330077187992308,1042.8411148376331,3.2970487213852589E-4,0.12109173086112676,null,8.763060547951583E-4,4.5684948142080288E-5,null,null,null,1.7606828521445322E-4,1.7437921404838526E-2,5.3911228101930278E-4,0.1404965287072748,9.1786490650912406E-2,0.22811368645114832,0.52010543397401521,0,0.11635002106594348,0.11190163036379423,1.5989825807427367E-2,6.6754514998219666E-3,8.6395083784923709E-4,0.99999999999999989,2.5760307126897466E-3,0.51302368428575307,4.2624101508915106E-3,2.3756757003166239E-4,5.7412546492484311E-6,null,null,null,null,2.2462203188995289E-3,0.11115487741288688,2.8793388469330367E-3,6.95844872240462E-5,8.0496438597045593E-4,0.11010077279139001,9.9589318643377106E-4,3.0869501608384747E-4,1.5275864251633096E-2,3.9570363787836316E-4,9.5629018320593417E-6,4.8019860838134353E-5,6.5680219892456744E-3,5.9409649738157577E-5,1.6895635454825966E-5,8.4705520239441111E-4,0.7718863135488514,1.9947718165422734E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3006344208777759E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8396251678567154E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4457905371613426E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG54","v":0.65152712654146816},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79971774107658922},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73406494034756231},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82421325110158261},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76534876771497684},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78495675393995712},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71538919629981279},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8110372865236295},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74847644620220566},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88403555675096912},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84324299383979162},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89886805121792801},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86287642391524122},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85462817781195577},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80469052843695954},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87294484999145483},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82864464633732371},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.81757874835829913},0.53267473263925269,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52010543397401521,0.11190163036379423,6.6754514998219666E-3,0.77188631354885162,0.52010543397401521,4.561254883467647E-3,3.5478547342240414E-3,0.65210661246931001,0.5201054339740151,0.2311140994161166,0.51656455912988419,0.11588365431486093,0.11255965478607446,1.6168454493683763E-2,6.8195885634730023E-3,8.8998929590693252E-4,0.99999999999999978]
[50,12.5,62.5,0.63320508912123175,0,0.13268039849768318,0.23411451238108488,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ53*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":118.69752441895041},{"$f":"DZ53*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":241.07794835980971},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4880510335302994},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.83574180883489813},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":108.33070801272378},96.54766353904472,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.243307994159899},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":67.575936474107152},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.33617227343777151},818.28683396801819,63.698903080022291,10.818059518037774,8.0841877755061073,1586.0210382561829,0.64770624417349276,1027.2757298690558,4.7354563857791122E-4,0.11964069207537284,null,8.6863623756345111E-4,4.505396411369169E-5,null,null,null,1.7513577317322532E-4,1.7345656487335888E-2,5.3615281072993579E-4,0.13908487298686695,9.0086140703670867E-2,0.23411451238108488,0.51302368428575307,0,0.11541728756377839,0.11321767920835471,1.6347083179940169E-2,6.9637256271240381E-3,9.1602775396462796E-4,0.99999999999999989,4.0653069876152937E-3,0.50451052628924442,4.2076670544131363E-3,2.3451643606144692E-4,5.6675184187955758E-6,null,null,null,null,2.2282132319605924E-3,0.11026379138520759,2.8562562915366977E-3,6.9026655073521184E-5,8.1443138342728234E-4,0.11139564217216899,1.007605652758443E-3,3.1559212501311955E-4,1.5617169728698749E-2,4.0454476245750117E-4,9.7765637707986871E-6,5.0093560793358253E-5,6.8516568575539994E-3,6.1975208776680421E-5,1.791406445767015E-5,8.9811368950695779E-4,0.76588548761891506,3.1962772776011339E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3082054168855526E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8438449004976739E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4559882925369018E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG55","v":0.64586882502884979},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.7952901628642165},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72834107540928417},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82026457667278463},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76018385374810593},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78024972530695325},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7093479329964556},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80682868608976921},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74300589088364033},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88133294261288075},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83961042596001367},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89649055635615027},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85966013030785693},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85129974940352338},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8002752014393365},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87000325580499016},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82471020493882263},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81351169024065673},0.52542183952296662,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51302368428575307,0.11321767920835471,6.9637256271240381E-3,0.76588548761891517,0.51302368428575307,4.505718975572422E-3,2.5760307126897466E-3,0.64645735571102358,0.51302368428575296,0.23786028805771853,0.5087671052874988,0.11494437300169956,0.11385204705406092,1.6523276367444838E-2,7.109963623567769E-3,9.4294660800953243E-4,1]
[51,12.75,62.75,0.626253142809023,0,0.13214079345662466,0.2416060637343522,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ54*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":116.86960841422065},{"$f":"DZ54*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":237.36540050043789},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4497355899097384},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.82472407503241707},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":106.66243872109777},96.05660715186265,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.870140279634505},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":68.436130080681565},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.34009451061865964},814.85103352088038,63.126969424246077,10.709915840134931,8.0116022387878658,1575.574400347545,0.64215962508986724,1011.7702662283718,3.4961011885358364E-4,0.11844429074902897,null,8.6079749781349957E-4,4.4416280750772398E-5,null,null,null,1.7418344797710692E-4,1.725143208852534E-2,5.3312470600244851E-4,0.13765785488895171,8.8398316486164585E-2,0.2416060637343522,0.50451052628924442,0,0.11447145843962071,0.11448641489976713,1.6699469554949508E-2,7.2562016200115008E-3,9.698654620544368E-4,0.99999999999999989,2.7674328713034966E-3,0.49735387922473756,4.1521966267703912E-3,2.3142476392357261E-4,5.5928025094096384E-6,null,null,null,null,2.2099533246788755E-3,0.10936019446802525,2.8328496559830666E-3,6.8460990933514029E-5,8.2355803371357724E-4,0.11264395982078944,1.0188970452641214E-3,3.2239519585399817E-4,1.5953821703122841E-2,4.1326534342000257E-4,9.9873125526649843E-6,5.2197486868969113E-5,7.1394259698998163E-3,6.4578163242715776E-5,1.8966927942209622E-5,9.5089853411222715E-4,0.75839393626564777,2.2098638729286302E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3156321202740119E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8479842109227237E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4659916929249814E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG56","v":0.64024685389292524},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78824354717868816},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.71925831319884703},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81397401998858632},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75197677620306236},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77276286471350619},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69976964719609536},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80012753693065908},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73431952668631306},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8770176997252781},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83381979856212762},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89269238677091134},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85452919125607119},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84599108143360247},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79324762947389416},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86530835145799567},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8184419719766497},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.80703707071427078},0.51670294549977414,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50451052628924442,0.11448641489976713,7.2562016200115008E-3,0.75839393626564777,0.50451052628924442,4.4478510088933792E-3,4.0653069876152937E-3,0.64085265150363602,0.50451052628924431,0.24470331565453277,0.50093220275699102,0.11399192476720818,0.11509732457023161,1.6873121048389696E-2,7.4044464666656604E-3,9.9766473598102232E-4,1]
[52,13,63,0.62061480477875341,0,0.13158462764653314,0.24780056757471333,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ55*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":115.15149565975786},{"$f":"DZ55*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":233.87586607312522},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4137217620275768},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.81438377796641226},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":105.09438267234894},95.558277501849545,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.479593953351667},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":69.272475249529819},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.3439036704912109},811.33377461352632,62.589578753422764,10.609123961577518,7.9434006390478649,1565.4799782880227,0.63666050436454147,996.67927254944402,3.9539479911014565E-4,0.11716212111636476,null,8.5347054073717265E-4,4.3816144484902729E-5,null,null,null,1.7321093573480944E-4,1.7155211168417013E-2,5.3002679110902861E-4,0.13631325149595783,8.6785263448987099E-2,0.24780056757471333,0.49735387922473751,0,0.11351239109479565,0.11570823424069608,1.7046772541829885E-2,7.5526913133198191E-3,1.025464009907608E-3,0.99999999999999989,3.2376872046530349E-3,0.48978200929742749,4.1001368556335032E-3,2.2852318643863526E-4,5.5226805848416911E-6,null,null,null,null,2.191437844085038E-3,0.10844395042983714,2.8091154113522501E-3,6.7887409521224002E-5,8.3234719122933683E-4,0.1138461161540833,1.0297708953834479E-3,3.2910012825364981E-4,1.628561726773162E-2,4.2186012468964899E-4,1.0195021154967287E-5,5.4330285498842513E-5,7.4311441893020053E-3,6.7216838518970975E-5,2.0054226843016754E-5,1.0054097830645911E-3,0.75219943242528653,2.6239554196482162E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3229202339797557E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8520462776922151E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4758084198977713E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG57","v":0.6346613628930301},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.7834058313308323},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71304194802030196},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80965096873369302},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74635168219666215},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76762613333588647},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69321994069460169},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79552481486444004},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72837048936069937},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87404513125065342},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.82983769309251132},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89007453872971443},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8509979506935903},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84233835496468468},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78842266233721758},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86207562737235},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81413401094060711},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.8025907590361262},0.50937334497521936,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49735387922473751,0.11570823424069608,7.5526913133198191E-3,0.75219943242528664,0.49735387922473751,4.3892141932033741E-3,2.7674328713034966E-3,0.63527726822190222,0.49735387922473745,0.25113304601499481,0.49356794426108247,0.11302823919013315,0.11629599449628514,1.7217785397525512E-2,7.7028478136557362E-3,1.0541428263230687E-3,0.99999999999999989]
[53,13.25,63.25,0.61451876836329322,0,0.1310157071814303,0.25446552445527626,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ56*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":113.47702617818378},{"$f":"DZ56*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":230.47497233768229},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3786227526367782},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.80427222673224108},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":103.56615817590227},95.05179973296471,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.071835051788604},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":70.085199830300809},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.34760063740369768},807.74512652099861,62.063280701748553,10.510819326084102,7.8766068314642013,1555.4533203038907,0.63120847524630253,981.81531862581744,3.2557552562746688E-4,0.11602526159116804,null,8.4628365282150093E-4,4.3229333057064284E-5,null,null,null,1.7222333462874853E-4,1.7057498597421353E-2,5.268747780837413E-4,0.13499694681280791,8.5211216960618674E-2,0.25446552445527626,0.48978200929742749,0,0.11254408728547063,0.11688375475187418,1.7388798253221132E-2,7.8530043139916541E-3,1.0828216427385294E-3,0.99999999999999978,2.5021465779230668E-3,0.48299949407301662,4.0492287395774863E-3,2.2568579702790756E-4,5.4541098824352234E-6,null,null,null,null,2.1727440469421827E-3,0.10751888234443514,2.7851525899596987E-3,6.7308304133604138E-5,8.4080329810999512E-4,0.1150027187548861,1.0402326988780838E-3,3.357031790780038E-4,1.6612371192427533E-2,4.3032430809448541E-4,1.0399573621108315E-5,5.6490587090506936E-5,7.7266241867406157E-3,6.9889540160531058E-5,2.1175926843071753E-5,1.0616457158954577E-3,0.74553447554472374,2.057758800647902E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3300751235838172E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8560340913396796E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4854457006262777E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG58","v":0.62911248248111751},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77769770397740756},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70572734221274769},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80454546685845141},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73972431920024773},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76156859185652614},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68551919861414612},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79009166168729716},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72136625965720214},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87052712385559627},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82513207818244494},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88697478608405189},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84682216781028552},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83801979100199275},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78272923421045748},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85825118324022676},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80904606518640365},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.79734308400617382},0.50161848696827427,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48978200929742749,0.11688375475187418,7.8530043139916541E-3,0.74553447554472374,0.48978200929742749,4.3341827226569801E-3,3.2376872046530349E-3,0.62974115424946064,0.48978200929742743,0.25743005626326965,0.48639075168522206,0.11205609918474163,0.11744865594687394,1.7557082279271392E-2,8.0049764044133782E-3,1.1123782362078133E-3,0.99999999999999978]
[54,13.5,63.5,0.6091699997097253,0,0.13043541221901137,0.26039458807126309,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ57*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":111.78214229999266},{"$f":"DZ57*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":227.0326163992361},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3430958315363575},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.79392697909023768},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":102.01930223747731},94.53453531193442,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.647001048924942},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":70.874492476707928},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.3511857462841832},804.08034764771344,61.525170964999681,10.410290971477343,7.8083139732615878,1545.2024218886361,0.62580313446714286,966.99251900412889,4.2377552068368772E-4,0.11469778061041465,null,8.3885542755789491E-4,4.2630981086871747E-5,null,null,null,1.7122253100890206E-4,1.6958481167052744E-2,5.2367448961571539E-4,0.13365642072742046,8.364260703287893E-2,0.26039458807126309,0.48299949407301657,0,0.11156811108401263,0.11801355714187371,1.772536630532166E-2,8.1569484948351006E-3,1.141934829677097E-3,0.99999999999999978,3.5215614589227057E-3,0.47525262178531397,3.9971440440257737E-3,2.2278283036819479E-4,5.3839543859191473E-6,null,null,null,null,2.1539021287852894E-3,0.10658648444680628,2.7609998982386771E-3,6.6724610182377112E-5,8.4893053168270797E-4,0.11611433898629923,1.0502876238917692E-3,3.4220086588883955E-4,1.693391114772436E-2,4.3865342963800774E-4,1.0600862070451506E-5,5.8677009576993781E-5,8.0256769269689381E-3,7.2594558289168791E-5,2.2331958891808888E-5,1.1196028707852882E-3,0.73960541192873674,2.9400514736455108E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3371018436254674E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8599504690379601E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4949103433237086E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG59","v":0.62360032493123052},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77324853826956286},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70004125378899473},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80056250625892711},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73456606165558513},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75684964555397949},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67953753403274741},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78585508437665541},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71591829307368771},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86777699579234246},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82145898735537914},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88455044225483626},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84356041739633414},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83464717812024958},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77829126636392232},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85526260666765908},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80507660000176895},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79325176733714542},0.49467205986371676,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48299949407301657,0.11801355714187371,8.1569484948351006E-3,0.73960541192873697,0.48299949407301662,4.2803686464878291E-3,2.5021465779230668E-3,0.62423763586600867,0.48299949407301657,0.26386839004813728,0.47912605792916524,0.11107586978742234,0.1185558394283899,1.7890836820753042E-2,8.3106394257210225E-3,1.1723665604110027E-3,0.99999999999999989]
[55,13.75,63.75,0.60281507385682709,0,0.12984273411816141,0.26734219202501142,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ58*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":110.14976220767973},{"$f":"DZ58*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":223.71720737512533},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3088790692603531},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.78395710390557183},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":100.52949112295077},94.010519250455047,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.205237497098146},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":71.640552928287619},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.35466076902659827},800.35053235276928,61.005030054697102,10.31365056085528,7.7423015839536236,1535.1117818760642,0.62044408221243208,952.45102059958595,2.8599191747307742E-4,0.11365144590450234,null,8.31689167918961E-4,4.2053800842790458E-5,null,null,null,1.702072702512287E-4,1.6858034607284807E-2,5.2042206601861276E-4,0.13235984473429183,8.2121882387947709E-2,0.26734219202501142,0.47525262178531397,0,0.11058362849083206,0.11909812171490611,1.8056307336184425E-2,8.4643303566069462E-3,1.2027982911449085E-3,0.99999999999999978,2.0744509290050927E-3,0.46900592009815112,3.9469492172172268E-3,2.1998519649183676E-4,5.3163444486815241E-6,null,null,null,null,2.1348959886561716E-3,0.10564595997626849,2.7366366970230311E-3,6.6135828884360471E-5,8.5673234701585433E-4,0.11718144942289271,1.0599399449975385E-3,3.4858991903271636E-4,1.7250075333853695E-2,4.4684329808390315E-4,1.0798785214108965E-5,6.0888161021483233E-5,8.328112024769678E-3,7.5330170815784435E-5,2.3522219740492085E-5,1.1792760714044164E-3,0.73265780797498836,1.7575535513303375E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3440051613887092E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8637980678567335E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5042087692847023E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG60","v":0.61812498538843041},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76693305632117859},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69199300855196311},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79490347163201203},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72725523642712275},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75015510522246209},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67107785037848289},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77983873126033965},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70820232791995752},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86386103917243051},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81623704068078695},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88109658446747985},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83891987105224519},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82984991635672745},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77199128653423776},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8510087935010624},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79943643546995069},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.78744263983850349},0.48673797024440202,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47525262178531397,0.11909812171490611,8.4643303566069462E-3,0.73265780797498858,0.47525262178531397,4.225310828779888E-3,3.5215614589227057E-3,0.61877676463338194,0.47525262178531397,0.27009173180724733,0.47212927094173252,0.11008826884215889,0.11961809651565684,1.8218887394184348E-2,8.619642839730263E-3,1.2341016592896091E-3,0.99999999999999967]
[56,14,64,0.5979189467374123,0,0.12923978167310429,0.27284127158948324,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ59*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":108.50858824086166},{"$f":"DZ59*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":220.3839377491679},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2744779761934719},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.77383641724211882},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":99.031654174221075},93.477119398487673,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.746697944035333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":72.383591896543123},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.35802614507458053},796.55348556150182,60.477409447959467,10.215654707515856,7.6753399275851431,1524.859819586389,0.61513092209134446,937.98842688221657,4.4222462853095061E-4,0.11229811992031,null,8.2435151298705862E-4,4.1469536823953548E-5,null,null,null,1.6918038565778265E-4,1.6756439483022349E-2,5.1712627117971336E-4,0.13104891173851183,8.061223791677799E-2,0.27284127158948324,0.46900592009815112,0,0.10959290919348572,0.12013807131640759,1.8381467452184275E-2,8.7749553228535834E-3,1.2654050274343099E-3,0.99999999999999989,3.7038696905028522E-3,0.46118366234477615,3.8959951074770231E-3,2.1714524360002624E-4,5.2477117950681509E-6,null,null,null,null,2.115769444495394E-3,0.10469947727658166,2.7121191547559887E-3,6.5543317652671561E-5,8.6421322454812409E-4,0.11820466288651404,1.0691952053454245E-3,3.5486736748320378E-4,1.7560716728693141E-2,4.5489010499372731E-4,1.0993251014203121E-5,6.3122641738242471E-5,8.6337380350509328E-3,7.8094646064407215E-5,2.474657250111379E-5,1.2406584549331961E-3,0.72715872841051665,3.1855501910249329E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3507895784451E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.867579396769511E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5133470419024369E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG61","v":0.6126865428444892},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76318077400025774},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68722405994682845},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79153823408283874},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7229178320624845},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74617978231040016},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.6660689682881249},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77626269930318059},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70362761091338466},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86152756074873804},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81312994498934399},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87903746143020578},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83615681201637526},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82699411228500175},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76824799489309226},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84847492821963044},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79608224901427771},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78399029846606227},0.48034030559079094,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.46900592009815112,0.12013807131640759,8.7749553228535834E-3,0.72715872841051676,0.46900592009815123,4.1722507581577447E-3,2.0744509290050927E-3,0.61334451301176274,0.46900592009815112,0.27640456606011771,0.46509479122146363,0.10909419078877219,0.12063599930063883,1.8541085207835289E-2,8.9317917314491214E-3,1.2975756897230582E-3,0.99999999999999978]
[57,14.25,64.25,0.59140621776969093,0,0.12862592169955681,0.27996786053075212,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ60*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":106.79717026569006},{"$f":"DZ60*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":216.90800060338358},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2386044793975421},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.76315110896329197},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":97.469708195451844},92.930701437905185,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.271487288300378},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":73.103753332378204},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.36128179355093748},792.67385565786481,59.920177928162033,10.11178307552348,7.6046202758697312,1514.1542954424415,0.60986326110753875,923.42707643851509,3.5525204687395336E-4,0.11112509456904678,null,8.1650336926860603E-4,4.0856062055610043E-5,null,null,null,1.6814111132491013E-4,1.6653619917918909E-2,5.1378476947509116E-4,0.12967325184596384,7.9082952249198674E-2,0.27996786053075212,0.4611836623447762,0,0.1085954723840587,0.12113392728487006,1.8700702963486301E-2,9.0886281400446595E-3,1.3297463520118063E-3,0.99999999999999978,2.7873478318907268E-3,0.45433479408389971,3.8421983258205613E-3,2.1414685296158045E-4,5.1752502036525136E-6,null,null,null,null,2.0965132139624965E-3,0.10374657700838039,2.6874353727812834E-3,6.4946788934528666E-5,8.7137691452799564E-4,0.11918449232563999,1.0780580447020713E-3,3.6103043720533544E-4,1.7865698058301197E-2,4.627902944444149E-4,1.1184173535352194E-5,6.5379047170987018E-5,8.9423628465403991E-3,8.0886246333272923E-5,2.6004847297684699E-5,1.3037415047141216E-3,0.72003213946924771,2.4356907808644301E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3574593502045461E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8712968275503711E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5223308930025791E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG62","v":0.6072850610468562},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75642355720343113},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67866024000289671},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78547237540445436},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71511873011473115},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7390250206218838},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65708157225520991},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76982008636685306},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69540755906903784},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85731235047076548},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80752601246357458},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87531593815880004},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83116977260819247},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82184075189502648},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76150655259880917},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8438995206016956},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79003598709357281},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.77777149311723848},0.47232900867820665,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.4611836623447762,0.12113392728487006,9.0886281400446595E-3,0.72003213946924793,0.4611836623447762,4.1183880628721178E-3,3.7038696905028522E-3,0.60795867327590802,0.46118366234477615,0.28307168667677973,0.45775922821433795,0.10809212385912982,0.12161000091812646,1.8857290552813873E-2,9.2468906405147374E-3,1.3627791382972766E-3,0.99999999999999978]
[58,14.5,64.5,0.5858260217762673,0,0.12799846540092516,0.28617551282280729,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ61*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":105.24575024792168},{"$f":"DZ61*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":213.75702372531629},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2060847432232302},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.75353542893495462},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":96.053786256281811},92.382101491508109,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.779761810953993},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":73.801251698213449},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.36443096680690279},788.74148705946891,59.415974170339929,10.018995684342753,7.5406305106106783,1504.060813793923,0.60464070963008976,909.41639777916794,3.2269618620573456E-4,0.11002224723697555,null,8.0948904294481409E-4,4.0300873529466762E-5,null,null,null,1.6708600320813048E-4,1.6549234809853524E-2,5.1038695728942637E-4,0.12842144111000661,7.7648831284473183E-2,0.28617551282280729,0.45433479408389971,0,0.10758877533420096,0.12208607455138284,1.9013878142141449E-2,9.4051531409848135E-3,1.3958119245827466E-3,0.99999999999999967,2.4403302925028259E-3,0.44788411839238218,3.7937867474678909E-3,2.11448609333328E-4,5.1100422134649456E-6,null,null,null,null,2.0770782078692435E-3,0.10278482997865333,2.6625224256568007E-3,6.4344722021583207E-5,8.7822618595728751E-4,0.12012131647657913,1.0865318888464229E-3,3.6707650787404196E-4,1.8164889655116142E-2,4.7054050754739228E-4,1.1371471603873097E-5,6.7655969787733152E-5,9.2537939409579658E-3,8.3703230239114511E-5,2.7296841912854849E-5,1.3685150826698918E-3,0.71382448717719238,2.1638844788997025E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3640185036926298E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8749526046822427E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5311657467884633E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG63","v":0.60192058934670634},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75129477154652735},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67218111824876337},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78086345443578087},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70920934508504008},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7335980479069949},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65028825859001194},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76492767277984008},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68918419004301257},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85410168481143822},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80326514681770622},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87247964979925996},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82737482631375137},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81792017216768886},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75638938019317947},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84041604278662241},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78544167664079723},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77304985612766586},0.46531462499475118,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.45433479408389971,0.12208607455138284,9.4051531409848135E-3,0.71382448717719271,0.45433479408389971,4.0615204289857947E-3,2.7873478318907268E-3,0.60260454481668424,0.45433479408389965,0.28910434482575931,0.45110945623814092,0.10708369603016109,0.12254068103147604,1.9167377225169532E-2,9.5647437947450863E-3,1.429700854547813E-3,0.99999999999999978]
[59,14.75,64.75,0.58060374035245688,0,0.12736308281883171,0.29203317682871127,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ62*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":103.45164261651426},{"$f":"DZ62*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":210.11314160533399},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1684779660942275},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.74209827581396259},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":94.41637257884571},91.812794739640168,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.271618619392989},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":74.47622025323767},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.3674704434015772},784.70905624421562,58.820414383728156,9.9076456536850461,7.46504652228891,1492.721999902192,0.59946288136466874,894.83143113779875,5.6497738995150244E-4,0.10844173048587878,null,8.0093494679620871E-4,3.9649333907596132E-5,null,null,null,1.660225317297908E-4,1.6444023941588344E-2,5.0695594714296195E-4,0.12696429457699518,7.6110381857558113E-2,0.29203317682871127,0.44788411839238218,0,0.10657861672612121,0.12299528751156925,1.9320876308197611E-2,9.7243344485053573E-3,1.4635897845128795E-3,0.99999999999999989,4.9798307625279941E-3,0.43895481121275509,3.7362046905757441E-3,2.0823924447893195E-4,5.0324820444192281E-6,null,null,null,null,2.0575763739203359E-3,0.10181977595270658,2.6375238146109175E-3,6.37405848833669E-5,8.8476660945097086E-4,0.12101589727243553,1.0946236296827559E-3,3.7300332689944984E-4,1.8458180049061263E-2,4.7813785679893823E-4,1.1555075437959497E-5,6.9952000546054017E-5,9.5678385934293425E-3,8.6543854529961102E-5,2.8622322441513839E-5,1.4349674620713656E-3,0.70796682317128845,4.4923594480798856E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3704708537419852E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8785488543812503E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5398567416500655E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG64","v":0.59659316349126279},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74676564403290879},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66647459068677462},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77678987693814971},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70399824672200617},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72880816377863933},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64430952198698499},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76060553444274448},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68369979410472914},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85125822769193771},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7994970812843023},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86996655000688283},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82401652871799047},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81445137042506721},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7518702480901357},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83733209500621919},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78138081048582919},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.76887917093737213},0.45870805693206623,0.15998137243871952,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.44788411839238218,0.12299528751156925,9.7243344485053573E-3,0.70796682317128878,0.44788411839238218,4.0103453990146844E-3,2.4403302925028259E-3,0.59728544446337806,0.44788411839238212,0.29623005252660445,0.44341946480256866,0.10606729868470176,0.12342847392154732,1.9471226526934709E-2,9.8851554493668194E-3,1.4983280882760828E-3,0.99999999999999978]
[61,15.25,65.25,0.56762943599680837,0,0.12532634985591087,0.30704421414728056,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ64*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":100.31586560288814},{"$f":"DZ64*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":203.74429193758013},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1027480928060918},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.74826899446192008},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":91.554468375543649},84.973064308681856,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.108016774351363},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":75.623998314639024},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.37142038108269038},770.60245642736243,57.671548761402562,9.7120435166548162,7.3192411006784912,1459.8474325881332,0.58923986580438525,860.20030527310792,2.4668820976170557E-4,0.10640844733871421,null,8.0669011955735251E-4,1.4264531149971827E-5,null,null,null,2.1989408816171192E-4,1.602736295429967E-2,4.8715240551184489E-4,0.12421049964715647,7.3189778143586126E-2,0.30704421414728056,0.43271379289627177,0,0.10395087497842864,0.12454744208212888,1.9781773741089761E-2,1.0368201018407724E-2,1.5937011363924764E-3,0.99999999999999978,1.6259410488202403E-3,0.42724369664751016,3.767272095942552E-3,7.506892615772051E-5,1.8141778411070958E-6,null,null,null,null,2.7092941956341457E-3,9.8659252975345044E-2,2.5213937186434024E-3,6.0934088806051701E-5,8.9593203346454288E-4,0.12254307267778687,1.1084373708774729E-3,5.1557665856303897E-4,1.8774782032649654E-2,4.7981933836304015E-4,1.15957115140293E-5,7.4583654762381264E-5,1.0201343276876105E-2,9.2274086769237917E-5,4.2066359445058563E-5,1.5516347769474179E-3,0.69295578585271922,1.5125984697217376E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5046596624660926E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9835953100643973E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6877134802967028E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.82309115929565302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG66","v":0.58604952868428695},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73300469557086323},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64922348121636464},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76439247019751677},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68820795171607652},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71426986183820951},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62626159014317906},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74746332559855355},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66710212468687924},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84257108611294018},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78801712523219036},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86228165469865514},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81377176619231484},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.8038734413208477},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73813815689681084},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82791677067345926},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76902091152855445},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.7562007835429857},0.44317111278605525,0.15998137243871952,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.43271379289627177,0.12454744208212888,1.0368201018407724E-2,0.69295578585271944,0.43271379289627171,3.8892939918809639E-3,2.3517243246023965E-3,0.58677304330642499,0.43271379289627165,0.30997591112262524,0.42997874477189096,0.10318870002485812,0.12484348870235844,1.9863870705632024E-2,1.0524681816823435E-2,1.6246028558115808E-3,0.99999999999999978]
[62,15.5,65.5,0.56306439458533719,0,0.12402799731669255,0.31290760809796997,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ65*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":98.691640299048544},{"$f":"DZ65*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":200.44544551394551},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0687022652651512},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.73747796179067615},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":90.072099825749092},82.659506412583895,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.45644863293743},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":76.102146718969607},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.37317707197311528},762.80273614998646,57.055609900942613,9.6071501219629738,7.2410707529107423,1443.3132116280658,0.5841939223479129,843.17480627756299,5.3549005092066613E-4,0.10486508988623908,null,7.9822793889737444E-4,1.404459061775479E-5,null,null,null,2.1735285579399568E-4,1.5845505015215776E-2,4.7317147659601579E-4,0.12274888181428066,7.1709150730905016E-2,0.31290760809796997,0.42724369664751011,0,0.10242652507128758,0.12513953532258795,1.9945967670174283E-2,1.0681162615239145E-2,1.655504575230685E-3,0.99999999999999967,4.6648534471683944E-3,0.41879012582378061,3.7129430290299037E-3,7.3986332543981805E-5,1.7880149872407381E-6,null,null,null,null,2.670136609128528E-3,9.7254518871228254E-2,2.442834040372439E-3,5.903555055835856E-5,9.0019125623184222E-4,0.12312563723137887,1.1137068349772335E-3,5.1996744440523774E-4,1.8938800157808459E-2,4.757038155786123E-4,1.1496252381972536E-5,7.6834944031418118E-5,1.0509268313831737E-2,9.5059357375989396E-5,4.3697685177180352E-5,1.6118068900535048E-3,0.68709239190202964,4.411179391666864E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.511033724335267E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9962966485288293E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.690782990941648E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.82232198758970299,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG67","v":0.58083332964810452},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72990831492813835},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64535995060272311},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76159859104957794},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68466386573368276},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71100168656951468},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62222504344484086},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74450404013465765},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6633811603308658},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84060632081567355},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78542741517527637},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86054208711776126},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81145792168196873},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80148517470800529},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73504795285964852},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8257886874570346},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76623523831406359},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75334661309148432},0.43756882166104916,0.15998137243871952,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42724369664751011,0.12513953532258795,1.0681162615239145E-2,0.68709239190202998,0.42724369664751011,3.8441551999413796E-3,1.6259410488202403E-3,0.58156025212056017,0.42724369664751005,0.31734544879104126,0.42301691123564539,0.10169699348577287,0.12539099646344162,2.0029649114252788E-2,1.0833067372324747E-2,1.6869335375210759E-3,0.99999999999999967]
[65,16.25,66.25,0.54348710751282125,{"$f":"AR68","v":0},0.12051903900045849,{"$f":"AP68","v":0.33599385348672001},{"$f":"SUM(D68:G68)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"DZ68*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":93.914129181104627},{"$f":"DZ68*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":190.74218856551144},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9685595577159349},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.7054968213996089},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":85.711847457563252},76.137208434572372,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.273245933895311},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":77.223026789177283},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.37706705908287397},741.6572930590271,55.226063915697502,9.2898349221902325,7.0088784768512289,1396.2348401737886,0.56931388000423711,{"$f":"Z68*AA68","v":794.89587425643549},3.15933908336435E-4,0.10130377057650165,null,7.7243397148708229E-4,1.3394580050949036E-5,null,null,null,2.104326624483992E-4,1.5350771676548356E-2,4.3385512357461438E-4,0.11840059249894751,6.740710071037638E-2,0.33599385348672001,0.4055247194585016,0,9.8217599615876505E-2,0.12639693679916333,2.0454637597635113E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.1565451255156291E-2},1.8468017869468789E-3,0.99999999999999967,2.3464001763247914E-3,0.39955390173367789,3.5519291975289378E-3,7.0777874243256513E-5,1.7104767267218307E-6,null,null,null,null,2.5620610450649444E-3,9.3379103034954225E-2,2.2227194566271842E-3,5.3716079230153293E-5,9.0923637384290195E-4,0.12436280306917687,1.1248973561435664E-3,5.3357066742395207E-4,1.9446980166917739E-2,4.6289993997340831E-4,1.1186823320013537E-5,8.3196074425474146E-5,1.1379325901992008E-2,1.0292927873880815E-4,4.8747049255006492E-5,1.7980547376918723E-3,0.66400614651327983,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.3316412942771647E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5295875251250594E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0332680662008929E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6997178099310727E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.82000718997185307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG70","v":0.56540703623119593},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70954086709464759},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62011444273983241},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74318069577819634},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66143427265605748},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68953321274606849},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.5958990794803749},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7250185342747214},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63903232072767158},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82758810094267754},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76833124229770211},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84900205286411856},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79615686702260946},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78569972213349815},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71471818446841495},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81170126988711511},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74786913252136056},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73455924505324544},{"$f":"CS68*DJ68","v":0.41532496568178029},0.15998137243871952,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.4055247194585016,0.12639693679916333,1.1565451255156291E-2,{"$f":"1-G68","v":0.66400614651328005},0.4055247194585016,3.6738279932944846E-3,2.7436483308299268E-3,0.56617878019393708,0.40552471945850149,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.33923545917988857},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.40253931059608972},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":9.7574315924179839E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.12652661859960532},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":2.0540970838326646E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.1703838548560854E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.8794863133487865E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999967}]
[66,16.5,66.5,0.53805242797569053,0,0.11947050715125203,0.34247706487305707,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ69*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":92.296629787358867},{"$f":"DZ69*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":187.45700265092461},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9346547138024317},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.69451519166416131},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":84.235617389645725},74.089829378114786,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.474662792616691},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":77.49942846494173},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.37793518449175945},735.30380926072917,54.602380590496736,9.179232959393671,6.9297252596122902,1381.0754236237926,0.56443857231682404,779.53224037206644,5.0321425215283462E-4,9.9807292999942163E-2,null,7.6335328117206982E-4,1.3172599755937307E-5,null,null,null,2.0834588657758473E-4,1.5201763160302455E-2,4.2155343350752764E-4,0.11691869561341056,6.5993421629178775E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.34247706487305707},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.39955390173367789},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":9.6931032232483158E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.1266563004000473},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":2.062730407901818E-2},1.1842225841965419E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.912170839750694E-3},0.99999999999999956,4.3271909491261942E-3,0.39165871023229848,3.4966405412081261E-3,6.9676159274704931E-5,1.6838517703588881E-6,null,null,null,null,2.5290420291099922E-3,9.2195748953523005E-2,2.1541815152734279E-3,5.2059734576736479E-5,9.1110210592428378E-4,0.12461799267453334,1.12720561958968E-3,5.3819006938818966E-4,1.961961721294694E-2,4.5841828084911565E-4,1.1078515833935944E-5,8.5187052435345233E-5,1.1651646294444148E-2,1.0539249508592596E-4,5.0472490750300193E-5,1.8616983490003939E-3,0.65752293512694249,4.375394947126332E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5355923821685148E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0452337049576035E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7026095252916346E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81923316326590301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG71","v":0.56033893407716884},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70491598191427485},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61442286001197532},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73898862040930802},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65617969972920942},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68466541540820713},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58997611292924312},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72058904683439928},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63353436325365831},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82460877088675755},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76443405633704531},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84635758434030328},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79266248928753635},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78209662261573609},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71010113251438045},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80848042251724539},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74368827905601764},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73028987875840123},0.4092098522308274,0.15998137243871952,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39955390173367789,0.1266563004000473,1.1842225841965419E-2,0.65752293512694293,0.39955390173367789,{"$f":"BA68+BB68+BC68","v":3.624417548498916E-3},{"$f":"AY68","v":2.3464001763247914E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.56111850098515603},{"$f":"DX68-(DU69+DV69)","v":0.39955390173367777},0.3466976572214242,0.39560630598298818,9.6311710863607153E-2,0.1267490753745644,2.0713935248950949E-2,1.1976145208629342E-2,1.9451700998354749E-3,0.99999999999999967]
[69,17.25,67.25,0.51852834344817067,0,0.11660841566474968,0.36486324088707933,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ72*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":87.881176417964909},{"$f":"DZ72*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":178.48909498323985},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8421011970125605},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.66457954716783707},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":80.205801333707441},68.265388997755807,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.886003744937035},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":78.063906181720924},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.37936705218346217},717.97117659487799,52.871666808992607,8.8714675222934893,6.7100760267556625,1339.1018064086095,0.55006171981085716,736.58864263494524,1.9213264495526481E-4,9.6466271832334624E-2,null,7.3796536902627767E-4,1.2565995672272057E-5,null,null,null,2.0260140626758498E-4,1.4791999535815052E-2,3.8661415522205778E-4,0.11279015093929314,6.2041544403393746E-2,0.36486324088707933,0.37890491016589334,0,9.3349784890585735E-2,0.12700445944456762,2.1146970749162906E-2,1.2618973837709675E-2,2.1116600250010303E-3,0.99999999999999978,1.0344613144341035E-3,0.37445623960194058,3.345925064528305E-3,6.6672912176655202E-5,1.6112728137183761E-6,null,null,null,null,2.4371694570281895E-3,8.8904636756687486E-2,1.9605972597377735E-3,4.7381417132283737E-5,9.1360658803577076E-4,0.12496054871890355,1.1303041376282987E-3,5.5210358844357682E-4,2.013999020096539E-2,4.441434219817354E-4,1.0733537772204752E-5,9.0774589197904857E-5,1.2415893913693099E-2,1.1230533481867107E-4,5.5738085145958515E-5,2.0559219398550719E-3,0.63513675911292033,1.0985151957479289E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5531048633064666E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0801301265566499E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7110428835450762E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81690380064805301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG74","v":0.54535591906780578},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68465930843659928},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58967506174806783},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72058348708713493},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63325471593079652},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66337637661980275},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.5642758969091124},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70116649279778109},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60959080526131659},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81145494288380038},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74729699518858972},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83466668536168875},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77726795589355224},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76623165349651023},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.68987554796533568},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79427458713874566},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72532988549475708},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71157537025505524},0.38806184003145983,0.15998137243871952,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37890491016589334,0.12700445944456762,1.2618973837709675E-2,0.63513675911292067,0.37890491016589334,3.4595104789025485E-3,3.337701021476798E-3,0.54617867547914811,0.37890491016589323,0.36740516769822207,0.37668057488391699,9.2800173355900767E-2,0.12699613916769281,2.1233128888851299E-2,1.2739505586692255E-2,2.1453104187234891E-3,0.99999999999999956]
[70,17.5,67.5,0.51430409582843339,0,0.11574880966220143,0.36994709450936492,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ73*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":86.840643289099631},{"$f":"DZ73*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":176.37574347793074},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8202902996128969},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.65775999467524726},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":79.256146392608471},66.430721361846835,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.963110758588222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":78.169719110795853},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.37948127810066157},712.83069449596621,52.445196621013181,8.7981036681998539,6.6559516240803154,1327.6235623725181,0.54535127760079627,724.02120591277321,1.9751426354398132E-4,9.5566336496561807E-2,null,7.3187638169737728E-4,1.2424200927193217E-5,null,null,null,2.008574128132142E-4,1.4667763253972494E-2,3.7559015987422679E-4,0.11175236216939029,6.0944293483983884E-2,0.36994709450936492,0.37445623960194058,0,9.2250561821215785E-2,0.12698781889081798,2.1319287028539691E-2,1.2860037335674835E-2,2.1789608124459475E-3,0.99999999999999978,1.0921224017484544E-3,0.36998494270203919,3.3115910081898845E-3,6.5988751151296876E-5,1.594738811762008E-6,null,null,null,null,2.4089872642471619E-3,8.789573197969773E-2,1.8999273592013781E-3,4.5915218069517742E-5,9.1348688421119073E-4,0.12494417596524879,1.1301560413579954E-3,5.5672171443372771E-4,2.0312877251527126E-2,4.3907696500200885E-4,1.0611097576827093E-5,9.2508679487640229E-5,1.2653077923715773E-2,1.1445073247142117E-4,5.7514515526124955E-5,2.1214462969198224E-3,0.63005290549063475,1.1736433295336246E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5587830546129434E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0914448315484771E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7137772888610268E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81612491894210304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG75","v":0.54043512439392438},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68254854860964453},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58711340197532624},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71866146356798444},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63087440179539156},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66116103636527046},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56162072016309639},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69914058713831106},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60710882614598138},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81007432403219493},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74550486240990377},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83343813774439512},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77565531492406981},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76457054461355101},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68776772203588676},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79278491087815162},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72341250262863066},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.70962386029291724},0.38350565921029955,{"$f":"$DL$7","v":0.15998137243871952},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37445623960194058,0.12698781889081798,1.2860037335674835E-2,0.63005290549063508,0.37445623960194058,3.4142092495186788E-3,1.0344613144341035E-3,0.54125720775550645,0.37445623960194047,0.37250776523919205,0.37222059115198991,9.1728942404551705E-2,0.12694895548320972,2.1404915139153043E-2,1.2976096112196307E-2,2.212734469707009E-3,0.99999999999999978]
[73,18.25,68.25,0.49597012873130836,0,0.11343342990743745,0.39059644136125388,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ76*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":81.882007479477778},{"$f":"DZ76*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":166.3046172813319},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7163509882294128},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.6230595559080816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":74.730588419405962},61.149566756175766,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.030572906886484},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":78.262296519453102},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.37881826212620567},698.54127390553242,50.492229785773318,8.4358308544570537,6.4080956979652148,1285.9553084127224,0.53146059885106978,683.43457830473756,7.1241881301377808E-4,9.0829752504271735E-2,null,7.0161608337107693E-4,1.1732128092910094E-5,null,null,null,1.9609949320075699E-4,1.4329353170413072E-2,3.4418724187566726E-4,0.107125159434239,5.693280138493699E-2,0.39059644136125388,0.35585884083936753,0,8.9222768348252421E-2,0.12658182666207085,2.1828677652653158E-2,1.3529461229869972E-2,2.3819839065318646E-3,0.99999999999999967,6.5834870351460986E-3,0.34607444925058617,3.136886462562531E-3,6.2507483459153546E-5,1.5106076135511897E-6,null,null,null,null,2.3314196666340487E-3,8.5121152061261182E-2,1.7284260450809476E-3,4.1770575276248819E-5,9.105663790848601E-4,0.12454471745881741,1.1265428241685775E-3,5.7039037588893125E-4,2.082520217838698E-2,4.2286577387128511E-4,1.0219324505962588E-5,9.7324180318082912E-5,1.331172863180906E-2,1.2040841774282899E-4,6.287338881575465E-5,2.3191105177161101E-3,0.60940355863874585,7.5037483720335807E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5753707056833922E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1244983812158535E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7217652834209195E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81378099132425308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG78","v":0.52589224259996481},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66461242804281628},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56547735529170762},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70229645191122181},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61071337386975044},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64235945317394405},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53923372462093944},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68190947984509842},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58611828091704421},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79826435179220379},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7302260379160751},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82291739211563897},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76188534758393522},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75039307310749059},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66985415827031902},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78005271580480517},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70708513104513238},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.69302946646472174},0.36445882030698962,0.15998137243871952,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35585884083936753,0.12658182666207085,1.3529461229869972E-2,0.60940355863874607,0.35585884083936747,3.270066957836635E-3,3.1812399071534537E-3,0.52674887932161651,0.35585884083936742,0.39587447187419778,0.35096664504497682,8.8740403436038076E-2,0.12645873882471417,2.1911851919049256E-2,1.3632027817775158E-2,2.4158610832483831E-3,0.99999999999999967]
[74,18.5,68.5,0.48614469464362409,0,0.11270280296923396,0.40115250238714167,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ77*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":80.173095649191893},{"$f":"DZ77*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":162.83377018498459},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6805300234168044},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.61100458145385295},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":73.170929703586665},59.446102325325803,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.001446101095176},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":78.222326191341097},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.37827771641062269},693.9987007830232,49.813728433801288,8.3087693077688947,6.3219853872682483,1271.9606663886682,0.52690944695729103,670.20809127828056,2.5629458660164287E-4,8.9815149188202395E-2,null,6.9099543471029946E-4,1.1493124146328781E-5,null,null,null,1.9459009375131478E-4,1.4222042844496342E-2,3.341043362649169E-4,0.10552466960817325,5.5601945303593421E-2,0.40115250238714167,0.34607444925058617,0,8.8258038523823704E-2,0.12633565098735752,2.1995026185445358E-2,1.3734594405680344E-2,2.4497382599649015E-3,0.99999999999999978,1.7262771461380758E-3,0.3412091987454452,3.0761938918228149E-3,6.1298086846657966E-5,1.4813803333994832E-6,null,null,null,null,2.3067054342166271E-3,8.4237165955294027E-2,1.6737186629418609E-3,4.0448471371189805E-5,9.0879551435132358E-4,0.12430250354343242,1.124351929573783E-3,5.7486034446605687E-4,2.0992973580239584E-2,4.1711198701223888E-4,1.0080273727479307E-5,9.8799805832845683E-5,1.3513560554261386E-2,1.2223404558611345E-4,6.4661791246045541E-5,2.3850764687188561E-3,0.59884749761285805,2.0094247695837897E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5807577109502581E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1352328514184468E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7243594643922384E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81299725461830308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG79","v":0.52111746976452655},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65070732260919317},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54886750623236891},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68956834859284255},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59516527136065511},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.62781241364529794},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52209562533995479},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66853084104108507},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56996976864214977},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78900990063173415},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71831787923437895},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81465851513052245},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75112621452793615},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73932353840199894},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65596356671753131},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77008905899266988},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69438395123443997},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68014985405855555},0.35443797100770646,0.15998137243871952,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34607444925058617,0.12633565098735752,1.3734594405680344E-2,0.59884749761285838,0.34607444925058611,3.2009045536352358E-3,6.5834870351460986E-3,0.52201084082729143,0.34607444925058606,0.40399255240526716,0.34364182399801568,8.7785699185470273E-2,0.12618658564028923,2.2077140773481656E-2,1.3832633473476985E-2,2.4835645239986754E-3,0.99999999999999967]
[77,19.25,69.25,0.47222815523787448,0,0.11069463768003715,0.41707720708208795,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ80*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":76.97811607607612},{"$f":"DZ80*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":156.34467848481026},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6135591892068049},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.58923434662586116},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":70.254993579930129},54.570933142084016,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.771988595740737},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":77.907444709228287},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.37579278963649804},681.83834284732234,48.458846798379817,8.0638303570296497,6.1500339560077757,1239.9177948720785,0.51348850130538137,636.68353023073689,3.1368857578265469E-4,8.6836921092504613E-2,null,6.7030851581243204E-4,1.104876647363159E-5,null,null,null,1.9039340300093714E-4,1.3924056337891427E-2,3.0512015272633124E-4,0.10225153684419203,5.2504988410296147E-2,0.41707720708208795,0.33263716116295156,0,8.5561928886371916E-2,0.12529546374711079,2.2480645472462386E-2,1.4295530327812122E-2,2.65206332120285E-3,0.99999999999999967,2.3524971632765614E-3,0.32725753298886157,2.9665883905971675E-3,5.9114021807435086E-5,1.428598408833651E-6,null,null,null,null,2.2376790323679254E-3,8.1769826037796978E-2,1.5177447398380961E-3,3.6679076368910415E-5,9.0131292736472313E-4,0.12327905626543847,1.1150945543075845E-3,5.879305160900642E-4,2.1484303748479747E-2,3.9877410266553055E-4,9.6371052270443066E-6,1.0283489842854454E-4,1.4065469211109176E-2,1.2722621827440103E-4,7.0002239687994209E-5,2.5820610815148557E-3,0.58292279291791171,2.8520299390150328E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5965182185101266E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1666381852538829E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.731949137463772E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.81063876200045304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG82","v":0.50701023445316917},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64184174486391088},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.53835297267781401},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68143406033737974},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58529009210593053},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61855103754624252},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5112689380072708},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65999155951310429},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55973143577884132},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78306311955688523},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71069598803063327},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80934458019707678},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74422714073245455},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73222916821472273},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64710585855431701},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7636928579357003},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6862657721236074},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67193110343207807},0.34067594628747455,0.15998137243871952,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33263716116295156,0.12529546374711079,1.4295530327812122E-2,0.58292279291791205,0.33263716116295161,3.0724389946805678E-3,2.3923981747698371E-3,0.50790769811279834,0.3326371611629515,0.42020333547069588,0.32994734707590656,8.5149171657383033E-2,0.1250756893870974,2.2559075725013731E-2,1.4379886820793414E-2,2.6854938631095753E-3,0.99999999999999944]
[78,19.5,69.5,0.46657769132972027,0,0.11009284481097553,0.42332946385930381,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ81*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":75.732822914614673},{"$f":"DZ81*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":153.81545370155357},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5874562611753278},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.58052833577212204},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":69.118461958694539},53.006706175479856,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.651092381787578},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":77.74154044310896},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.37469199887096638},678.13721593887249,47.938643040347316,7.9670339454130543,6.0840135905365589,1228.7356606862272,0.50909125309883196,625.53857722597263,3.0951092841211101E-4,8.5706828384096337E-2,null,6.6212222851852833E-4,1.0874037558518825E-5,null,null,null,1.8911528184858785E-4,1.3833468432004649E-2,2.9587659814045019E-4,0.10100779589057918,5.1422185382686003E-2,0.42332946385930381,0.32725753298886157,0,8.4736414428394163E-2,0.12485591502708401,2.2637505977565073E-2,1.4464243313774706E-2,2.718924405016301E-3,0.99999999999999967,2.3132393483434864E-3,0.32196188886738369,2.922756677671725E-3,5.8240604773260616E-5,1.4074906894276787E-6,null,null,null,null,2.2165648497259223E-3,8.1015901213283087E-2,1.4684603367190257E-3,3.5488028666123853E-5,8.9815103361598882E-4,0.12284658129972903,1.111182693739001E-3,5.921598214157775E-4,2.1643563282268956E-2,3.9230217462629706E-4,9.4806992540409267E-6,1.0404853530505028E-4,1.4231467061846779E-2,1.2872771662287725E-4,7.1767063920315132E-5,2.6471573410959859E-3,0.57667053614069586,2.850550155252618E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6016439488931115E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.176852023432419E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7344174981883176E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.107,0.80985017029450301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG83","v":0.50237979546479661},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63669493767359697},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53227609449012092},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67670484478788473},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57957087753148218},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61317933514728706},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50501966152431876},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65503078211184906},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55380846664129324},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77959387837764471},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70626045579590202},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.8062420153009644},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74020765635944397},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72809726240078743},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64196311827673069},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75996372835368831},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6815455240540832},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.66715722365678587},0.33516630956355764,0.15998137243871952,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32725753298886157,0.12485591502708401,1.4464243313774706E-2,0.57667053614069619,0.32725753298886162,3.0271310108134363E-3,2.3524971632765614E-3,0.50328553521851205,0.32725753298886151,0.42642742918546706,0.32460971092812263,8.4337536159674487E-2,0.12461459863415267,2.2714573736464291E-2,1.4544006275123891E-2,2.7521450809946026E-3,0.99999999999999956]
[81,20.25,70.25,0.44980977989002258,0,0.10733950414507719,0.44285071596489978,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ84*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":72.112537843865013},{"$f":"DZ84*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":146.462554796489},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5115704829668404},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.55508173700034036},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":65.814365712020063},47.754670019234304,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.156838724200554},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":77.063282723884328},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.37042890653390587},658.11936627045736,46.269865367738483,7.679604432167098,5.8722248248180335,1185.7423918413751,0.49612415585061009,588.27544320858556,2.9716278517785493E-4,8.2362654995757373E-2,null,6.3775631774925362E-4,1.0364352707911861E-5,null,null,null,2.5443792304491859E-4,1.3303231988211268E-2,2.6505612781836641E-4,9.7130664490466936E-2,4.8188868927541741E-2,0.44285071596489978,0.31161772133113363,0,8.1590006893457662E-2,0.12327888607836034,2.2861849800567786E-2,1.4913172480528607E-2,2.8876474510517464E-3,0.99999999999999956,2.1992294087349843E-3,0.30656681644008527,2.7946419726671227E-3,5.5687714224137038E-5,1.3457954221307802E-6,null,null,null,null,2.9584741350395204E-3,7.7292987417555012E-2,1.3069602568796762E-3,3.1585083983446503E-5,8.8680667576132685E-4,0.12129493182505749,1.0971475775415262E-3,8.2897641377159461E-4,2.165780757053731E-2,3.6621554802798478E-4,8.850268230897461E-6,1.0727790729798243E-4,1.4673171512689091E-2,1.3272306054153254E-4,1.0558611745171639E-4,2.7820613336000301E-3,0.55714928403509978,2.8461124015904948E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6166600650308481E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2067740382168971E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7416487000932481E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG86","v":0.48870263181467172},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62150082259334671},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51445394288891444},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66271321575764996},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56274636967702507},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59734250885800388},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.4867264209310157},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64037105482858436},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53641296759952084},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76927810241408234},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69311926497051879},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79700549918788621},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7282789874978145},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71584091534212102},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62677882597699142},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7488852409207144},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66757868796127096},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65305261827513839},0.3191485332645223,0.15998137243871952,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31161772133113363,0.12327888607836034,1.4913172480528607E-2,0.55714928403510022,0.31161772133113369,2.8946812589821982E-3,2.236614922827489E-3,0.48963187467786201,0.31161772133113369,0.44639389129392831,0.30909226888560948,8.0838818141839894E-2,0.12296823293726082,2.28248679140261E-2,1.4976279770622842E-2,2.9056410567121034E-3,0.99999999999999944]
[82,20.5,70.5,0.44426378329696364,0,0.10579915008007901,0.4499370666229569,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ85*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":70.943381614243819},{"$f":"DZ85*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":144.08796622331593},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4870634818334367},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.54682054892177379},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":64.747321367562535},45.876643335616038,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.943070704072163},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":76.769931713629191},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.36866676496990969},648.86932249880624,45.681581113874344,7.5844951630625257,5.7975641926304329,1168.7038287225382,0.49187560685877491,574.85690499107216,2.930959731286496E-4,8.1259986513068691E-2,null,6.296768667638236E-4,1.0199219882744005E-5,null,null,null,2.5045975906964706E-4,1.3097952943238044E-2,2.5409817470610025E-4,9.5795469449857701E-2,4.7119454669969987E-2,0.4499370666229569,0.30656681644008527,0,8.008762939022214E-2,0.12265757979616131,2.2787886027484411E-2,1.5039387060717077E-2,2.9236346623724603E-3,0.99999999999999956,2.1624492839684168E-3,0.30159513268010596,2.7530497864906838E-3,5.4858923344874554E-5,1.3257661753434923E-6,null,null,null,null,2.904619451333244E-3,7.5902527752918003E-2,1.2502671935096532E-3,3.0214992461232841E-5,8.8233730897619605E-4,0.12068362436163743,1.0916181255476729E-3,8.2647142279226198E-4,2.1597070169274372E-2,3.5574715504164023E-4,8.5972803761368134E-6,1.0818583188953336E-4,1.4797354893852657E-2,1.3384633497488669E-4,1.0690198096541668E-4,2.8167326814070438E-3,0.55006293337704282,2.8446336846458475E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6215499786365568E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2165179737234385E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7440035002463773E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.9008047894618093E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG87","v":0.48421451239857893},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61651712539990899},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50864683472238192},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65811392460501039},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55724744310610974},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59215498835757829},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48077712937457773},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63555775348946542},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53073674995480036},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76586993364131051},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68879343100766055},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79395023528139674},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72434563724864398},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71180148702056645},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62179763059623649},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74522841726912437},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6629869727088058},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.64842245736803505},0.31397556402275145,0.15998137243871952,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30656681644008527,0.12265757979616131,1.5039387060717077E-2,0.55006293337704304,0.30656681644008538,2.8516754823133903E-3,2.1992294087349843E-3,0.48515115642341367,0.30656681644008532,0.45343254926291943,0.30408097456009564,7.9371603464815407E-2,0.12232316513732663,2.2754057540471516E-2,1.5096244554805687E-2,2.941405479565264E-3,0.99999999999999967]
[85,21.25,71.25,0.42348915524635705,0,0.10157998628187714,0.47493085847176542,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ88*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":66.551603890893148},{"$f":"DZ88*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":135.16814444623546},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3950062366877793},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.5149910533542964},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":60.739113171696161},40.594146117656862,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.672240395128931},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":75.025988186587838},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.35940506212324946},623.20243792251085,43.501047378666527,7.2074878743800559,5.5208271796853179,1114.4524389156065,0.47934701048368128,534.20944492044339,5.0917173050795555E-4,7.675043807426575E-2,null,5.9774750710028845E-4,9.5747010775274173E-6,null,null,null,2.3952538017469544E-4,1.2533909418070477E-2,2.2349928325053571E-4,9.0863866094447243E-2,4.3555322573362816E-2,0.47493085847176542,0.28843760562504267,0,7.5954210135768627E-2,0.11979792826991989,2.2597622340437561E-2,1.5253621351394447E-2,3.0281538056709488E-3,0.99999999999999956,3.7160512079870518E-3,0.2820758407093818,2.5927994335203431E-3,5.1665678575845119E-5,1.2485955776312917E-6,null,null,null,null,2.7564789635815459E-3,7.2078490638813011E-2,1.0928302914755687E-3,2.6410241898494036E-5,1.5780617058778726E-3,0.11715691806557613,1.0629484984658836E-3,8.2009766801646646E-4,2.1444532270339801E-2,3.2513492227504023E-4,7.8574798062539231E-6,2.0093131891530967E-4,1.4917347008223324E-2,1.3534302425581262E-4,1.1072369768372574E-4,2.9174301079872233E-3,0.52506914152823403,5.2110326454326339E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6358924392897729E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2450976221341784E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7509102947760422E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG90","v":0.47096096397367632},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59375054665424198},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48236452859910894},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63703881472873725},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53225220993220179},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56850214360408136},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45392297768455164},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6135381257680681},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50499511105975436},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75014101663651978},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66893192724217476},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77982606229028095},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70624297770477418},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69322340591354348},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59903784944000249},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72837363878700001},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64194287094523006},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.62724567486908223},0.29540822768466213,0.15998137243871952,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28843760562504267,0.11979792826991989,1.5253621351394447E-2,0.52506914152823458,0.28843760562504284,2.701866379320619E-3,3.803496092578356E-3,0.47194440370027035,0.28843760562504284,0.47952203075279642,0.28525672316721223,7.5312750104050988E-2,0.11904967115277371,2.2566380973359685E-2,1.5248051640946406E-2,3.0443922088601192E-3,0.99999999999999956]
[86,21.5,71.5,0.41561973667550767,0,0.10026706029066447,0.48411320303382738,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ89*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":65.083762157100026},{"$f":"DZ89*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":132.18691736983271},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3642384076138327},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.50428026801505899},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":59.399469947872987},38.934025467625638,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.053010460366956},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":74.176227184761899},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.35508522664000686},615.16685265939236,42.739955311081012,7.0732755735785222,5.4242350738357104,1096.4613351077169,0.47524213223070039,521.08462280511185,4.9887726596563764E-4,7.5243146134690811E-2,null,5.863918348376772E-4,9.3654696707989611E-6,null,null,null,2.361165967088767E-4,1.2358081899191624E-2,2.1392427736017673E-4,8.9145903478425589E-2,4.2365889248719188E-2,0.48411320303382738,0.28207584070938174,0,7.4671290072333363E-2,0.11830141403562754,2.2535139606281812E-2,1.5242481930498365E-2,3.0606306120492897E-3,0.99999999999999956,3.6306162741906031E-3,0.27585453628846135,2.5388743837952031E-3,5.0591135651210646E-5,1.2226272833853535E-6,null,null,null,null,2.7105006020300849E-3,7.0891662887268794E-2,1.043898858665956E-3,2.5227724368533469E-5,1.5583485786181347E-3,0.11569339529800436,1.0496701590050391E-3,8.1800527901004262E-4,2.1394481313213344E-2,3.1503950838518657E-4,7.6135056732378525E-6,2.0078458270880235E-4,1.4906453161893363E-2,1.3524418589619931E-4,1.1191120410576878E-4,2.9487194079435208E-3,0.51588679696617201,5.2060499435563345E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6405683895636441E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2544152014564819E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7531620581626349E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG91","v":0.4666128858703153},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.5850348573406593},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47241094341983808},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62894197169748756},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52273848705231163},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55946700472540611},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44378427748376065},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60509443442430344},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.495223487166077},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74404813739395637},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66128378776407604},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77434410324213487},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69925286597206759},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68605541185786167},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59032270976316426},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72185431653647492},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63385629421303535},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.61912717766129122},0.28889271908927849,0.15998137243871952,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28207584070938174,0.11830141403562754,1.5242481930498365E-2,0.51588679696617268,0.28207584070938196,2.6457137076738193E-3,3.7160512079870518E-3,0.4676154613093364,0.28207584070938196,0.48862828629415911,0.27896518849892155,7.4050913671698679E-2,0.11754464966397453,2.2502870715076055E-2,1.5231987300388458E-2,3.0761038557811237E-3,0.99999999999999944]
[89,22.25,72.25,0.39268967130747956,0,9.6551292830623428E-2,0.51075903586189664,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ92*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":60.871887355681295},{"$f":"DZ92*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":123.63248339283984},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2759521564551097},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.47342466556766871},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":55.555452294327075},34.218329444853936,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.135931686224168},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":71.545445486004056},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.34179939258043834},592.39129176662254,40.53126619144286,6.6822443525277633,5.143924790337719,1044.7994329754645,0.4631372081967936,483.88549251384961,4.690010746164521E-4,7.0861410362005064E-2,null,5.5327618033848298E-4,8.7638975253450476E-6,null,null,null,2.2645798310764548E-4,1.1859867861566059E-2,1.8682098440053735E-4,8.4165598343559592E-2,3.8980220243048869E-2,0.51075903586189664,0.2638210904945939,0,7.1067380019858822E-2,0.11371767432342601,2.2335154328316571E-2,1.5150906489459631E-2,3.148758482448044E-3,0.99999999999999956,3.3859188056831043E-3,0.25800300103451779,2.3835272413051693E-3,4.7495595198755061E-5,1.1478178891055344E-6,null,null,null,null,2.581340334854452E-3,6.7557698400835239E-2,9.0643561050186611E-4,2.1905673667262719E-5,1.4979683682589116E-3,0.1112107066100468,1.0089993451203017E-3,8.1126720496480604E-4,2.1232126742633198E-2,2.8487583534926613E-4,6.884545369300715E-6,1.9957828725120061E-4,1.4816896551044295E-2,1.3443165116413654E-4,1.1513357796976086E-4,3.033624904478283E-3,0.48924096413810297,5.1911119848932152E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6542981502955617E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2817739472093442E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7597737992445635E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG94","v":0.4537757845183179},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55964793276568525},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44376567481791007},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60526369846423966},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49520553051441241},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53321406235022306},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41470678918971776},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58045421275449105},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46702853338779193},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72606482468499001},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63886004523652629},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75812836422552987},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67869491052841424},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.664993078403184},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.5649306954933816},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70264437327559681},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61020264863283435},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.59544122599920579},0.27019680946233865,0.15998137243871952,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.2638210904945939,0.11371767432342601,1.5150906489459631E-2,0.48924096413810336,0.26382109049459401,2.4839367121551742E-3,3.4655943086442363E-3,0.45483315832163673,0.26382109049459401,0.51505463915138772,0.26091204576455584,7.0504302830999621E-2,0.11294115606958671,2.2299666953813219E-2,1.5126339437926597E-2,3.1618497917298822E-3,0.99999999999999967]
[90,22.5,72.5,0.3852694112366587,0,9.5380346322462006E-2,0.5193502424408788,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ93*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":59.529499409507046},{"$f":"DZ93*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":120.90605642184094},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2478139982818275},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.46355209722999191},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":54.330305962517095},32.728058076286764,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.479899916168961},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":70.645181815181928},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.3372785528024661},585.20390732766646,39.819103507167917,6.5557166167382626,5.0535424354146761,1028.2999161368043,0.45917114225188449,472.16564707005347,4.5937175426708448E-4,6.9446809823692848E-2,null,5.4255283679107672E-4,8.5718017275576601E-6,null,null,null,2.2341094214788307E-4,1.1702686132443027E-2,1.7828695502402923E-4,8.2561690246093514E-2,3.7909945616545031E-2,0.5193502424408788,0.25800300103451773,0,6.9941225642140406E-2,0.11216463781574743,2.2264179579309869E-2,1.5101772386393559E-2,3.1749411010117204E-3,0.99999999999999933,3.3080762704130141E-3,0.25231347341679639,2.3338223203621853E-3,4.6505145094563537E-5,1.1238818516035288E-6,null,null,null,null,2.5409800249370446E-3,6.6515897595383483E-2,8.634804384164233E-4,2.0867583403461366E-5,1.477510690267386E-3,0.10969190763321479,9.9521949226524884E-4,8.088625136782251E-4,2.1173805224973502E-2,2.7486912572120223E-4,6.642714936939329E-6,1.9893105864198356E-4,1.4768845635888504E-2,1.3399569186307191E-4,1.160909389654222E-4,3.0588501620462984E-3,0.4806497575591207,5.1861360728941097E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6587790407397819E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2907028386010844E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7619316290867692E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG95","v":0.44956525697871291},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55143283715952529},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43460857643680695},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59757072113590337},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48635399716614691},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52473975286942753},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40544401111165151},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57246583190928935},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45799156040343159},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72016749978078209},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63155572840850882},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75279893392447506},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67197745859362723},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65811698854181855},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55671176588223836},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69635534131045007},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60251590458800697},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.58776364750619403},0.26423811523386775,0.15998137243871952,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25800300103451773,0.11216463781574743,1.5101772386393559E-2,0.4806497575591212,0.25800300103451784,2.4321706543930298E-3,3.3859188056831043E-3,0.45064004450256756,0.2580030010345179,0.52357546818933032,0.25515823722565706,6.9395472778943035E-2,0.1113832655162366,2.2227597880901843E-2,1.5072743574001634E-2,3.1872148349290151E-3,0.99999999999999956]
[93,23.25,73.25,0.36366402563734546,0,9.2046129754460249E-2,0.54428984460819374,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ96*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":55.677738701692057},{"$f":"DZ96*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":113.08302410875325},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1670761964034551},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.43511932677262288},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":50.814950721405005},28.478051894239396,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.47125326398713},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":67.888742735523323},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.32350153503608092},564.71249585289922,37.751670546627103,6.1873376745701298,4.7911593258454896,980.78212188375426,0.44747556347516287,438.87603263629882,4.314442075116324E-4,6.5337613336939021E-2,null,5.1131708829252136E-4,8.0196610007235089E-6,null,null,null,2.1472652338222804E-4,1.1254665163744284E-2,1.5403931482530715E-4,7.7911825295695722E-2,3.4863637925569894E-2,0.54428984460819374,0.24130888993294791,0,6.6764397845871598E-2,0.10745341009244651,2.203812595816413E-2,1.490172561195102E-2,3.2436059504245248E-3,0.99999999999999944,3.0851328733907529E-3,0.23598837615377635,2.1906732876651779E-3,4.3652671503220191E-5,1.0549466123956872E-6,null,null,null,null,2.4271249741534282E-3,6.3577022561332575E-2,7.4231100779426225E-4,1.793930259133894E-5,1.4154511190779724E-3,0.10508454147640266,9.5341749696587798E-4,8.0116480672949911E-4,2.0986011653789348E-2,2.4502794929218819E-4,5.9215483530942124E-6,1.9629590327084159E-4,1.4573209000922321E-2,1.3222070775785818E-4,1.186016522632883E-4,3.1250042981612364E-3,0.45571015539180576,5.1712186726740939E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6719490134802017E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.316946117184931E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7682737971344093E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG98","v":0.43713686382690486},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52750403416688385},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40825550485338707},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57507350605411112},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4607374340132811},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50011638388127722},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37887864121203796},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54915428879443851},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43191636160719821},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70276137146662032},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61014004680906209},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.7370343778396713},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65222139705256643},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63791238228804847},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53276548553481773},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67782397523070281},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58003178982307724},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.5653619744028916},0.2471405604174669,0.15998137243871952,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.24130888993294791,0.10745341009244651,1.490172561195102E-2,0.45571015539180626,0.24130888993294802,2.2830755071053632E-3,3.1577237420421099E-3,0.43826140705397776,0.24130888993294808,0.54831173027263658,0.23864863304336212,6.6266046847434673E-2,0.10666195762407332,2.1998274679061545E-2,1.4859981281082766E-2,3.2533762523483567E-3,0.99999999999999944]
[94,23.5,73.5,0.35667711825969101,0,9.09892658032289E-2,0.55233361593707953,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ97*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":54.450163645601663},{"$f":"DZ97*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":110.58978528655669},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1413446623887988},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.42602445253357757},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":49.694589739859552},27.12999256162999,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.79041265082715},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":66.954434219341849},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.31885094625717209},558.20956829960437,37.084837751278442,6.0682170684506005,4.7065299009762427,965.56475118530602,0.44364361570230387,428.36663741054457,4.2244832479061494E-4,6.4011912606325272E-2,null,5.0121324109731467E-4,7.843400206837089E-6,null,null,null,2.1197145109540621E-4,1.1112519671296148E-2,1.4637778547554902E-4,7.6414286480287127E-2,3.3900710345426258E-2,0.55233361593707953,0.23598837615377638,0,6.5767695848997748E-2,0.10587050515570014,2.195842339995896E-2,1.481823695021451E-2,3.2631465542721887E-3,0.99999999999999967,3.0142131831473128E-3,0.23078550604827883,2.1448837839032312E-3,4.2740242353118091E-5,1.032896093886636E-6,null,null,null,null,2.3914037516437111E-3,6.2654973786230223E-2,7.0429767032807169E-4,1.7020640795740624E-5,1.3945999933465125E-3,0.10353653253619668,9.3937262615694558E-4,7.984384342642764E-4,2.0919152248699911E-2,2.3514989000339426E-4,5.6828269913789687E-6,1.9519613249964322E-4,1.4491560891946425E-2,1.3147992576844183E-4,1.1931614962763429E-4,3.1438304046445542E-3,0.44766638406291992,5.1662496798385416E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6762513095741411E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3255191307491072E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7703456225934499E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG99","v":0.43306122651165757},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51976078020380656},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39983115832387389},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56776424984821872},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45250199940953911},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49216809197999845},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37041611090496634},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54159666666805506},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42355880695623549},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69705332447582513},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60316409605962251},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73185323236150357},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64576596941111108},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63131630932617189},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52501451349561401},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67175709871521039},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57272510913884478},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.55809999117847164},0.2416914666958942,0.15998137243871952,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23598837615377638,0.10587050515570014,1.481823695021451E-2,0.44766638406292047,0.23598837615377649,2.2353809057807936E-3,3.0851328733907529E-3,0.43420154344372569,0.23598837615377652,0.55629019975934402,0.23338694110102759,6.5283776709565602E-2,0.10507703780228901,2.1917500905852722E-2,1.4772473866082166E-2,3.2720698558382816E-3,0.99999999999999944]
[97,24.25,74.25,0.33634519775416083,0,8.7964087098213573E-2,0.57569071514762526,{"$f":"SUM(D100:G100)","v":0.99999999999999967},{"$f":"0","v":0},{"$f":"DZ100*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":50.927935762038373},{"$f":"DZ100*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":103.43604323522216},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0675142875016392},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.39983795652772536},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":46.479986551828347},23.273241931793013,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.72238770896405},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":64.116511102666095},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.30477435853089141},539.57632732892625,35.148464150255819,5.7215969656323642,4.4607798638910765,921.63540120377775,0.43234353958952942,398.4631115674573,3.9637129777165745E-4,6.016325868718915E-2,null,4.7180959867129701E-4,7.3369070521912589E-6,null,null,null,2.0407989782864313E-4,1.0705312874169098E-2,1.2454387290732261E-4,7.2072713135589356E-2,3.1160171904861474E-2,0.57569071514762526,0.2207224114163287,0,6.2945926977062111E-2,0.1011023759999603,2.1706587152640604E-2,1.452041033787182E-2,3.3115729685108532E-3,0.99999999999999967,2.8111032553790544E-3,0.21585718167556014,2.0130439556816991E-3,4.0113122761711841E-5,9.6940694607794099E-7,null,null,null,null,2.290272636583129E-3,6.0044549500595588E-2,5.966848594007282E-4,1.4419980482664389E-5,1.3317908768783263E-3,9.8873519369838278E-2,8.9706575324370456E-4,7.8978902967646771E-4,2.0706061684510172E-2,2.057637805216976E-4,4.9726579322661074E-6,1.9127295303638579E-4,1.4200300028558507E-2,1.2883735627692639E-4,1.2108684953066671E-4,3.1904861189801866E-3,0.4243092848523744,5.1513532506234583E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6889077286314513E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3507390714233601E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7764404823266419E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG102","v":0.42103334982096891},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49720635022668813},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37558686194349034},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54638918244145629},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42866844172889274},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46907314545317658},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34614582762716817},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51954215556512484},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39944399557510346},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68020585550321488},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58271115793810246},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71652730560007549},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62678052269760209},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61193450081249023},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50243165195557293},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65388033957449121},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55135269890937588},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.53690894582948223},0.22605657201143203,0.15998137243871952,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.2207224114163287,0.1011023759999603,1.452041033787182E-2,0.42430928485237474,0.22072241141632878,2.0980476584530365E-3,2.877235319524139E-3,0.42221862389314618,0.22072241141632881,0.57945837294816727,0.21828979654594441,6.2501760216669699E-2,0.10030634667598051,2.1662551988911611E-2,1.4463237073476012E-2,3.3179345508501162E-3,0.99999999999999956]
[98,24.5,74.5,0.32977356283664111,0,8.7000406414649289E-2,0.58322603074870916,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ101*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":49.805412409314599},{"$f":"DZ101*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":101.15616732217897},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0439847707608472},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.39146361120288997},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":45.455502257344044},22.046278855436803,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.026330403496615},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":63.161320922059545},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.30005121689754172},533.63497003431826,34.523746943481719,5.609569517667385,4.3814954341449797,907.53629369830423,0.42864117459159801,389.00742291534658,3.8797544850252287E-4,5.8922299760435157E-2,null,4.6230670248343633E-4,7.1752593929034587E-6,null,null,null,2.0156453308827678E-4,1.05755011609414E-2,1.1762589043938236E-4,7.0674448755283073E-2,3.0293978728078239E-2,0.58322603074870916,0.21585718167556017,0,6.2057593456277281E-2,9.9510317352000707E-2,2.1618516825182621E-2,1.4406063809080206E-2,3.3242961331893793E-3,0.99999999999999933,2.7464945524529991E-3,0.21109958297776496,1.970882062435373E-3,3.927297955724648E-5,9.4910334959788087E-7,null,null,null,null,2.2584349426950398E-3,5.922274922797368E-2,5.628080013345137E-4,1.3601284274050303E-5,1.3108191720906104E-3,9.7316558516939891E-2,8.8293966297021194E-4,7.8675325754667014E-4,2.0630964388275254E-2,1.9606100669646343E-4,4.738172664233492E-6,1.8976670095930865E-4,1.4088474330917575E-2,1.2782277720332192E-4,1.2155206891179826E-4,3.2027440642775811E-3,0.41677396925129029,5.1463913227686398E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6930458628649847E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3589849662060176E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7784332535517647E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG103","v":0.41708980877371205},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48990783724386205},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36783663239525488},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53944450757720164},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42100622316810482},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46161822015323278},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33841440854376303},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51239206428730222},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39171477918099523},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67468101144622916},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57604881154700038},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71149031910254579},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62057689869870714},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60560704154485334},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49512199359433479},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64802777103004472},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54440728973352803},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53003876011590323},0.2210737650993975,0.15998137243871952,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.21585718167556017,9.9510317352000707E-2,1.4406063809080206E-2,0.41677396925129084,0.2158571816755602,2.0541264853894889E-3,2.8111032553790544E-3,0.41828929722260833,0.21585718167556026,0.58693294109603733,0.21347838232666258,6.1625612373343172E-2,9.871447842491618E-2,2.1573485632025869E-2,1.4345299573347122E-2,3.3298005736672577E-3,0.99999999999999956]
[101,25.25,75.25,0.31065357616030115,0,8.2978540948155419E-2,0.60636788289154309,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ104*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":46.584672121948394},{"$f":"DZ104*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":94.614754900320008},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97647395922588631},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.36735698963070884},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":42.51605531130663},18.134775595557734,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.919775240650544},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":60.270523295698396},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.28571591248274253},505.7943729798165,32.555000355700422,5.2835229556826127,4.131636860002553,855.43463647802309,0.41772322665655015,357.3349165433728,3.6364150309586569E-4,5.5320485397106746E-2,null,4.3451271423966108E-4,6.7108661025502441E-6,null,null,null,2.6879720263138138E-4,9.8874183681605075E-3,9.5638520480327208E-5,6.6377204571817033E-2,2.7727300070181322E-2,0.60636788289154309,0.20189784972762628,0,5.8648410985930356E-2,9.4736310272575688E-2,2.1027540671997802E-2,1.4019416160099144E-2,3.3025892902272674E-3,0.99999999999999956,2.5614634502233182E-3,0.19744912742747667,1.8495136729277594E-3,3.6854520142105937E-5,8.9065685641977702E-7,null,null,null,null,3.0012937880717723E-3,5.5179956147329214E-2,4.5613765030203842E-4,1.10234002273324E-5,1.2479326275198549E-3,9.2647797008907073E-2,8.4058063614875667E-4,1.0760705385936794E-3,1.9783976286166963E-2,1.6354156630188319E-4,3.9522809352763032E-6,1.8467350897062942E-4,1.3710350538744318E-2,1.24392112384196E-4,1.6969649263297057E-4,3.132892797594297E-3,0.39363211710845653,5.1315163271419717E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7052293715429237E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3832625572584727E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7843003772708767E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG106","v":0.40545390304477175},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46864884189214362},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.3455323668329171},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51913561578848288},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39883156732817171},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43995682380517587},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31624093034223605},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49152680206107846},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36941296923155037},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65837427133377469},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55651533670240128},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6965908173447336},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60233200782496965},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58701452375248431},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47382492248610264},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63078249531750252},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52409161692219752},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.5099891228615252},0.20677708037458503,0.15998137243871952,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20189784972762628,9.4736310272575688E-2,1.4019416160099144E-2,0.39363211710845691,0.20189784972762634,1.9276871829871651E-3,2.6217083881520881E-3,0.40669378983947729,0.20189784972762634,0.61048844809454916,0.19967348857755146,5.7838940403093668E-2,9.3938549725963452E-2,2.0832005825698639E-2,1.3946654132572673E-2,3.2819132405705184E-3,0.99999999999999967]
[102,25.5,75.5,0.30446380871187412,0,8.0927177990570226E-2,0.61460901329755546,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ105*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":45.558251140985298},{"$f":"DZ105*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":92.530065556920846},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.95495887038958793},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.35964940534663747},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":41.579279989907469},16.806831224289525,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.209027398699874},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":59.295173487304879},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.28087750302942682},493.47125934829552,31.873984389214716,5.1779519020444162,4.0452074132619726,835.14251762969025,0.41414606240734109,345.87098522528964,3.5579493388968286E-4,5.4157432663117212E-2,null,4.2557220921334374E-4,6.5626880825495817E-6,null,null,null,2.6178297294488141E-4,9.6313451871353952E-3,8.8221075653155203E-5,6.492671173003621E-2,2.6889142008051019E-2,0.61460901329755546,0.19744912742747669,0,5.702946982025698E-2,9.3140789179351244E-2,2.0636470979399472E-2,1.3873892105046201E-2,3.2612371909137693E-3,0.99999999999999978,2.5026068872338984E-3,0.19309885861391471,1.8107086878015378E-3,3.6081268704778326E-5,8.7196982178367963E-7,null,null,null,null,2.9190698158033266E-3,5.3679951202524473E-2,4.2029168498703648E-4,1.0157116942142742E-5,1.2269153129928049E-3,9.1087450042224766E-2,8.2642382413367435E-4,1.0562837026282365E-3,1.9424426680764897E-2,1.520851796001985E-4,3.6754164061409971E-6,1.8275656481408535E-4,1.3568034640292435E-2,1.2310089993968135E-4,1.6757170338434197E-4,3.0936654875294272E-3,0.38539098670244432,5.1265616268924674E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7092160673401833E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3912066867186236E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7862202213889624E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.328026263413186E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG107","v":0.40163956102410364},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46176952577846797},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33840231136334326},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51253733716591521},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39170266689994088},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43296464084083341},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30917745891297671},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48476226628166652},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36226485132363229},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65302675021083489},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5501524965635719},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69169397878206329},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59637036548968536},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58094473934970337},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.4669314509205017},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.6251366644719305},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51748961654683556},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.50348836666214813},0.20222084656692813,0.15998137243871952,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19744912742747669,9.3140789179351244E-2,1.3873892105046201E-2,0.38539098670244454,0.19744912742747672,1.8872588499262853E-3,2.5614634502233182E-3,0.40289218197133969,0.19744912742747672,0.61863661529098379,0.1952739930206957,5.6260064855291496E-2,9.2342306087633913E-2,2.0449175285530988E-2,1.3797005962469418E-2,3.2408394973945094E-3,0.99999999999999989]
[105,26.25,76.25,0.28563436393351294,0,7.5323975226357406E-2,0.6390416608401297,1,{"$f":"0","v":0},{"$f":"DZ108*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":42.435815402139873},{"$f":"DZ108*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":86.188312386489756},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88950864718403988},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.33605877923357558},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":38.729551859778475},13.184322163438459,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.953690738375698},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":56.20020499120249},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.26564528031914353},459.69906684006924,29.834309844307356,4.8528654453743227,3.7863471939386275,777.35569957185089,0.4035973204411113,313.73867737682457,3.7520577739161715E-4,5.0550690001255505E-2,null,3.9809091599157527E-4,6.1114808429317087E-6,null,null,null,2.4262223347698325E-4,8.9317715801741464E-3,6.8099350049470909E-5,6.057259133918224E-2,2.4446935556668416E-2,0.6390416608401297,0.18406764023158825,0,5.2627345309489572E-2,8.8199598893309972E-2,1.955656937582053E-2,1.3367124808614655E-2,3.140060541047309E-3,1,2.6278989361183144E-3,0.1797132737908185,1.6919381545583961E-3,3.3714575733663966E-5,8.1477435936453298E-7,null,null,null,null,2.6954750590742903E-3,4.9600639161112153E-2,3.2341517044391513E-4,7.8159188592160577E-6,1.3128496160078535E-3,8.6104847557590097E-2,7.8190171971201686E-4,1.0016512268209556E-3,1.8431831116216692E-2,1.2018260052419494E-4,2.9044322586889271E-6,1.9896943854979268E-4,1.3049653948214817E-2,1.1850142185004589E-4,1.6134530020057313E-4,2.9787152408467361E-3,0.36095833915987036,5.7793564194223102E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.720962591223622E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.414613515627145E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7918769095167781E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG110","v":0.39038681075520548},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.4400238115656212},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31615139613200283},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49159153834466274},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36932249789868843},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41091979799759931},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28721516043962858},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46333718772889149},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33989562450913718},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63588352930441028},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.52989863403387305},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67595880091601046},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57733095163876436},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56157834321724398},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44513487553793168},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60706920063168224},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49652691186379755},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48289533886741953},0.18851597126900613,0.15998137243871952,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18406764023158825,8.8199598893309972E-2,1.3367124808614655E-2,0.3609583391598703,0.18406764023158823,1.7664600814638828E-3,2.6945276131899935E-3,0.39168168396946101,0.18406764023158823,0.64304075562851559,0.18189045701120338,5.1959961312580058E-2,8.7330788098538822E-2,1.9389466452483909E-2,1.3268480678676834E-2,3.12009081800139E-3,1]
[106,26.5,76.5,0.27934508764332516,0,7.3615061939773296E-2,0.6470398504169016,1,{"$f":"0","v":0},{"$f":"DZ109*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":41.432062294323231},{"$f":"DZ109*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":84.149662119125068},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.86846870579067292},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.32844902268679982},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":37.813464642525702},12.084336770630014,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.167242230616367},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":55.120972166169622},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.26036824201757652},449.37430578959038,29.173373123639131,4.7457690398385113,3.7024660547156056,759.22094020166867,0.40014112309888034,303.79551969248359,3.6629097330844043E-4,4.938173410033412E-2,null,3.8905135417356646E-4,5.9663155053250842E-6,null,null,null,2.3677884139013006E-4,8.7184008838718744E-3,6.2019922566391192E-5,5.9160242391149843E-2,2.3672445833196689E-2,0.6470398504169016,0.1797132737908185,0,5.1292577315670544E-2,8.6461977303767687E-2,1.9222363529147284E-2,1.3169836548739012E-2,3.100121094955471E-3,1,2.5629312300103424E-3,0.17546296939978995,1.6536256977978437E-3,3.2951138712330579E-5,7.9632450803358535E-7,null,null,null,null,2.6276728372103854E-3,4.8363531823924451E-2,2.9426129243744295E-4,7.1113620982660155E-6,1.2869851464952762E-3,8.4408494694791947E-2,7.6649746248046971E-4,9.8474448265036571E-4,1.8124676881637918E-2,1.102771167254476E-4,2.6650481335533555E-6,1.9603280596335764E-4,1.2857051308807767E-2,1.1675243396788604E-4,1.5929309711872335E-4,2.9408279978367477E-3,0.35296014958309846,5.7730293160370483E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7248091245509735E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4222783489325255E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7937292566129903E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG111","v":0.38669869292548853},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43272578410282342},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30878322787731111},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48453092684662025},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36186525065891773},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40354149437409953},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.2799704892100468},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45613199067687493},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.3324667602214908},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63004536000320766},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52305177538229408},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67058713561275518},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.5708725732931027},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55501551903352331},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43781763970000659},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60092759118725403},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48945881556008036},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.47596843995031779},0.18405637360257177,0.15998137243871952,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1797132737908185,8.6461977303767687E-2,1.3169836548739012E-2,0.3529601495830984,0.1797132737908185,1.7264675046514246E-3,2.6278989361183144E-3,0.38800789481950709,0.17971327379081847,0.65094868021662577,0.17758812159530421,5.0654867418696417E-2,8.5598842214854712E-2,1.9060722779935986E-2,1.3068582487136113E-2,3.0801832874468292E-3,1]
[109,27.25,77.25,0.26113473198717557,0,6.8893153942871821E-2,0.66997211406995272,1,{"$f":"0","v":0},{"$f":"DZ112*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":38.562433515307276},{"$f":"DZ112*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":78.321366862033912},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.80831763790252886},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.30663112512272378},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":35.194463792371032},9.0616571595667956,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.827250862014296},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":51.909833140063455},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.2447189237453756},420.80072108591617,27.278065184713221,4.4357252331292889,3.4619277639472998,708.2131122858334,0.38994910187546988,276.16706707229201,3.4057876927384538E-4,4.6005346070398835E-2,null,3.6290138870493272E-4,5.5509565396699479E-6,null,null,null,2.2063525899943169E-4,8.1288489573156687E-3,4.5394768596032284E-5,5.5109256169828418E-2,2.1489804948449789E-2,0.66997211406995272,0.1672646139399489,0,4.763028740230861E-2,8.1321685530776552E-2,1.8282341580305599E-2,1.2548432516450127E-2,2.9805249602576104E-3,1,2.3775837709629727E-3,0.16331174421857445,1.5437802314032588E-3,3.0762291983044264E-5,7.4342702518551646E-7,null,null,null,null,2.4416238547594537E-3,4.4968636556019126E-2,2.1483510837602682E-4,5.1918831540065297E-6,1.2104719858345013E-3,7.9390285484449277E-2,7.2092806049276782E-4,9.371894178654734E-4,1.7260697315840897E-2,8.2462001574698092E-5,1.9928450245290992E-6,1.8678321690158612E-4,1.2250405698813223E-2,1.1124360073531774E-4,1.5314790532913492E-4,2.8273770549284757E-3,0.33002788593004745,5.7540644737493096E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7361505799630226E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4448780140792294E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.799190878861249E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG114","v":0.37582008368781911},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41154995470651201},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28769313528826429},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46395174639836817},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34038485568655469},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38219200143071991},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25931458518464467},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43518173031876661},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31114025528239264},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61285049626910804},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50303745429384039},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65472690869978789},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55192769878581405},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53578364615460838},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41657975081785753},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58287305615773055},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46885250715380777},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.45582148629967428},0.17130686912784968,0.15998137243871952,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1672646139399489,8.1321685530776552E-2,1.2548432516450127E-2,0.33002788593004728,0.16726461393994888,1.6118013553635311E-3,2.4378136412649951E-3,0.37716989995803391,0.16726461393994885,0.67362551414577931,0.16528817907926169,4.7071352094865501E-2,8.0478784207792448E-2,1.8134951133409228E-2,1.2440650108419025E-2,2.9605692304729664E-3,1]
[110,27.5,77.5,0.25528049480377074,0,6.7440590974623557E-2,0.6772789142216058,1,{"$f":"0","v":0},{"$f":"DZ113*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":37.651226762679237},{"$f":"DZ113*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":76.470680796502947},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.78921758578489576},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.2996834304099289},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":34.362840107366772},8.137427809650001,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.055590375255818},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":50.850893719524244},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.23957329818129403},411.99706093481211,26.674089168076179,4.336067333404257,3.3852756507348922,692.24962697238254,0.38660978077186509,267.63047652319818,3.32345133913517E-4,4.4922597718510017E-2,null,3.5450312132735744E-4,5.4189628808429157E-6,null,null,null,2.1567002390077673E-4,7.9474988147697698E-3,4.0337431076109037E-5,5.381837120637839E-2,2.0806708693596805E-2,0.6772789142216058,0.16331174421857445,0,4.6512416787422378E-2,7.9635882884808343E-2,1.798756068651286E-2,1.2332867700387922E-2,2.9406135006883227E-3,1,2.3188548465890827E-3,0.15945329649045079,1.5088010239038736E-3,3.0065275288217509E-5,7.2658234247379535E-7,null,null,null,null,2.384829888705405E-3,4.3932215078777662E-2,1.9076171436246115E-4,4.6101055768517323E-6,1.185378840466555E-3,7.7744520858933686E-2,7.0598318540810812E-4,9.2227571287369038E-4,1.6989729612075091E-2,7.3772513895383832E-5,1.7828476686955538E-6,1.8357453806922087E-4,1.2039960573679847E-2,1.0933258863885312E-4,1.510971402749357E-4,2.7895163604133872E-3,0.32272108577839426,5.7477484199617734E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.739866992509934E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4522835609033128E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8009805646389977E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG115","v":0.37225515945797877},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40472418120785836},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28098821020345283},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45728811861057583},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33351190849278661},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37532952207886044},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25277367379325966},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42841436908934855},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30433987727148271},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60722379768570733},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49653767089228562},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64952396761254394},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54575349681709762},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52952226889051912},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40973191109657187},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57697623473625836},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46217835799165469},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.44931135763594165},0.16725847108304839,0.15998137243871952,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16331174421857445,7.9635882884808343E-2,1.2332867700387922E-2,0.3227210857783942,0.16331174421857445,1.5752859504114885E-3,2.3775837709629727E-3,0.3736177413135563,0.16331174421857439,0.68085191970509529,0.16138252035451262,4.5976716445051954E-2,7.8800615366696358E-2,1.7844305085957694E-2,1.2223300393981576E-2,2.9206226487046294E-3,1]
[113,28.25,78.25,0.23834972214918904,0,6.3398241017766241E-2,0.69825203683304504,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ116*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":35.046115201248362},{"$f":"DZ116*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":71.179627309477496},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.73461113510608933},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.27976601583701621},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":31.985254043264465},5.5822050637838156,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.772149242913045},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":47.717357830345989},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.22438403523994299},387.4619072110707,24.940258171725677,4.0478870807255332,3.1652308043129405,647.1367531450511,0.37676241727098547,243.81680741982646,3.0862410155482674E-4,4.1798900241368862E-2,null,3.3024135981459684E-4,5.0413416015171398E-6,null,null,null,2.0185539327395374E-4,7.4428663126393964E-3,2.6427937369474988E-5,5.0113956687622634E-2,1.8881055460642171E-2,0.69825203683304504,0.15201065047646617,0,4.3427109721300518E-2,7.4672923579265638E-2,1.7150755863557673E-2,1.1666148093457215E-2,2.8203754329080514E-3,1.0000000000000002,2.1513029284675623E-3,0.14842207834065946,1.4085238231923694E-3,2.8067091566998559E-5,6.7829257978450308E-7,null,null,null,null,2.2280672465434452E-3,4.1071271899389757E-2,1.2475562755016515E-4,3.0149478171487409E-6,1.1115052707417548E-3,7.2899432448098614E-2,6.6198586042527381E-4,8.7993508290773318E-4,1.622036009011045E-2,4.9269991128797956E-5,1.190699410693723E-6,1.7365042740514981E-4,1.1389075639521953E-2,1.0342202653011341E-4,1.4491896412579868E-4,2.6754564687822527E-3,0.30174796316695529,5.7288172518719538E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7508318662146781E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4741328267250405E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8062608391716259E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG118","v":0.36174153840258405},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38491863568995349},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26179653515568746},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4378660049986044},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.3137145736855152},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35547259263101449},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23412431985329954},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40873718626282124},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28481760716101839},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59065176792382612},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47753789908100019},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63416191104351538},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52764221946237777},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51117376400620418},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38985641954419348},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55964130488111974},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44272056199183629},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43037431210572408},0.15568426575007849,0.15998137243871952,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15201065047646617,7.4672923579265638E-2,1.1666148093457215E-2,0.30174796316695496,0.15201065047646611,1.4706019947194303E-3,2.2057505808348566E-3,0.36314017395073867,0.15201065047646609,0.70159672679314078,0.15021636440856281,4.2953452721941322E-2,7.3862589373240709E-2,1.7018397527245165E-2,1.1552246862053984E-2,2.8002223138155558E-3,1.0000000000000004]
[114,28.5,78.5,0.23291267913852595,0,6.2145904108237844E-2,0.70494141675323652,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ117*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":34.218879889611358},{"$f":"DZ117*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":69.499489558361972},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.7172712311597641},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27342420517655197},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":31.230267893035585},4.7963535908648085,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.022786812945853},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":46.689017736509257},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.21941027636191132},379.85008155672296,24.387192670702081,3.9553532019905906,3.0950398725034516,632.95456849594621,0.37353602006943487,236.43133040074224,3.0103586236630749E-4,4.0798269484611627E-2,null,3.2245926436218848E-4,4.9213555406987921E-6,null,null,null,1.9757677824193528E-4,7.2865511120538068E-3,2.2173620602276091E-5,4.8932987477778842E-2,1.8278233392557002E-2,0.70494141675323652,0.14842207834065943,0,4.2479795722582134E-2,7.3052255167215766E-2,1.6886039190932654E-2,1.1438345630650749E-2,2.7800691947230598E-3,1.0000000000000002,2.0982115547844471E-3,0.14491917798024684,1.3765950295155736E-3,2.7430859249877111E-5,6.629168626856214E-7,null,null,null,null,2.1799310518997726E-3,4.0192713104282858E-2,1.0462315655011477E-4,2.5284098493844821E-6,1.087381647401818E-3,7.1317255110424332E-2,6.4761840938961084E-4,8.66539034610807E-4,1.5976906600519272E-2,4.1588493817665967E-5,1.0050619849085115E-6,1.7025959139712127E-4,1.116668351326159E-2,1.0140252599203875E-4,1.4284791421612266E-4,2.637221280506937E-3,0.29505858324676382,5.7225126046572594E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7544271405562241E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4812969862863557E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8079921893043008E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG119","v":0.35829674004252321},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37853455669156272},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25569515163145651},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43157704046535506},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30738014469187747},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.349089875782021},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22821880385758966},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40238105503159871},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27859254511914294},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58522888014598728},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47136759728027766},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62912239453809782},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5217396897699027},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50519998745121031},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38344786447133705},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55397951489082931},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43641840294863732},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.42425440206340109},0.15200896920800655,0.15998137243871952,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14842207834065943,7.3052255167215766E-2,1.1438345630650749E-2,0.29505858324676348,0.1484220783406594,1.4372692073391523E-3,2.1513029284675623E-3,0.35970666328335299,0.14842207834065937,0.70821400215039154,0.14667062816045312,4.2024551928190282E-2,7.2250782146720038E-2,1.6756877763776802E-2,1.1323308818865003E-2,2.759849031603472E-3,1.0000000000000002]
[117,29.25,79.25,0.21720290881681664,0,5.8637983946565955E-2,0.72415910723661769,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ120*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":31.853772711252873},{"$f":"DZ120*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":64.695891597908698},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6676955775112936},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.25524550703279342},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":29.071724684895642},2.612691686430701,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.814401570952256},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":43.658480047184774},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.20477996530821452},358.50126129130223,22.798162538900076,3.688012459371238,2.893372067481963,592.71549170553283,0.36402165919901974,215.76127672361088,2.7919350514068097E-4,3.7914178946657273E-2,null,3.000020701222645E-4,4.5781266365501766E-6,null,null,null,1.8559620241986988E-4,6.8487868102740388E-3,1.0417962595609533E-5,4.5542753623846285E-2,1.6578548738644693E-2,0.72415910723661769,0.138162209445401,0,3.9850892759908087E-2,6.8298278543209801E-2,1.6128773559928051E-2,1.0742420828205843E-2,2.6583176267298151E-3,1.0000000000000002,1.9467399211738597E-3,0.13490417191550105,1.2850716565515621E-3,2.5607109557323538E-5,6.1884261719814569E-7,null,null,null,null,2.0463378759776564E-3,3.7754262396789029E-2,4.9105756754613894E-5,1.1867303867893872E-6,1.016618781542459E-3,6.6676186016702763E-2,6.0547374496457856E-4,8.2821030955553096E-4,1.5280208470825766E-2,1.987447648803694E-5,4.8030305871762374E-7,1.5990076186587452E-4,1.048728701057965E-2,9.5233055760318767E-5,1.365919700930808E-4,2.5217256566367344E-3,0.27584089276338264,5.7036162300104554E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7650409678835178E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5024467360148553E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8131034129844946E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG122","v":0.34813886753483297},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36001062424383956},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23823100871298059},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41324693747097913},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28913399670551843},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33062116328648694},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21138108027259553},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38389958905598814},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26072187051239104},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56925712400557471},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45333094606010937},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61424286076313817},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50442533029534542},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48769427526137871},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.3648473733094928},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53733550868456725},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41804510591231392},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.40645031342187915},0.14150115182387094,0.15998137243871952,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.138162209445401,6.8298278543209801E-2,1.0742420828205843E-2,0.27584089276338231,0.138162209445401,1.341719096289699E-3,1.9959627306640124E-3,0.34958053551402785,0.13816220944540092,0.72722630704672198,0.13653319068045103,3.9445113406624342E-2,6.7524588713112246E-2,1.6008130674361191E-2,1.0624791157636765E-2,2.6378783210927932E-3,1.0000000000000004]
[118,29.5,79.5,0.21216223228558342,0,5.75442608575907E-2,0.73029350685682615,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ121*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":31.102726189767971},{"$f":"DZ121*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":63.170495382539563},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6519526874791951},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.24945785409209228},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":28.386273140550177},1.9379058639040656,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.09233931890434},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":42.667603624330987},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.20000451631434174},351.83673983096145,22.290891796382549,3.6022406232715958,2.8289930634922031,580.01762389199052,0.36090436721684538,209.33089352535706,2.7221194909065981E-4,3.6991102984204487E-2,null,2.9280610263256152E-4,4.4690806374250853E-6,null,null,null,1.8186240623105224E-4,6.7123339970279645E-3,6.8066976740390103E-6,4.4461593217498194E-2,1.6046383165613971E-2,0.73029350685682615,0.13490417191550105,0,3.9039334053340598E-2,6.6750898883014692E-2,1.5887487788794334E-2,1.0507161487067686E-2,2.6174390154557708E-3,1.0000000000000002,1.8987426310859746E-3,0.13172386514896148,1.2559328527445403E-3,2.5026472253830236E-5,6.04810455242018E-7,null,null,null,null,2.0050937581326854E-3,3.7001387736748242E-2,3.2077350637910442E-5,7.752078217617434E-7,9.9358606009932772E-4,6.5165556814001005E-2,5.9175600891435583E-4,8.1599503091408035E-4,1.5058123046689855E-2,1.3054231812980103E-5,3.1547937741944307E-7,1.5639893034338539E-4,1.0257615107766307E-2,9.3147448957993579E-5,1.344915100154565E-4,2.4829475054403143E-3,0.26970649314317408,5.6973233785701627E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.768523172497195E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5093855860461996E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8147803129501584E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG123","v":0.34481110607703536},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35403965777890611},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23267883916017157},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40731157070680846},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28329589122555504},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32468466828437303},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20604923626970667},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37792969874587762},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25502345237107193},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56403066457912021},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44747342405362361},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60936163566707857},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49878251897380543},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48199488919600586},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35884992304876712},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53189938240517454},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4120942037612208},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40069584600291525},0.13816437786073862,0.15998137243871952,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13490417191550105,6.6750898883014692E-2,1.0507161487067686E-2,0.26970649314317385,0.134904171915501,1.3112976087260838E-3,1.9467399211738597E-3,0.34626266645188114,0.13490417191550097,0.73329566081712161,0.13331401853223127,3.8648327321416688E-2,6.598677975995372E-2,1.5769373431337774E-2,1.0388915413323487E-2,2.5969247246157489E-3,1.0000000000000002]
[120,30,80,0.20236638682149446,0,5.5458373872853441E-2,0.74217523930565243,{"$f":"SUM(D123:G123)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"DZ123*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":29.653953834707544},{"$f":"DZ123*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":60.22799874069203},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.62158457682984847},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.23827249384240551},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":27.064033812129104},0.66028510730191248,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.670540803559284},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":40.716488435982299},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.19061187722374115},336.57602214093168,21.273407532632501,3.4355652414564868,2.6998615800749048,553.02862617736378,0.35474963924864672,196.1867056305945,2.58682791242162E-4,3.5200595395443901E-2,null,2.7883658931788369E-4,4.2586655610405554E-6,null,null,null,2.2595074166688992E-4,6.3497505581733144E-3,0,4.2318074741405198E-2,1.5012321748210763E-2,0.74217523930565243,0.12861942155035822,0,3.7503323542668644E-2,6.3713794150913605E-2,1.5419816899720789E-2,1.0033171120222648E-2,2.5352334304640117E-3,1.0000000000000002,1.8063026800682073E-3,0.12558901837569988,1.1996184846983116E-3,2.3904318337463506E-5,5.7769155433877523E-7,null,null,null,null,2.4917192816472531E-3,3.5011604261021394E-2,0,0,9.483788048357557E-4,6.2200583693314451E-2,5.6483165276339522E-4,1.0244920038830897E-3,1.4395324895837698E-2,0,0,1.4934359132924015E-4,9.7948820705069523E-3,8.894545838645623E-5,1.6844080538560132E-4,2.3667926250784104E-3,0.25782476069434784,5.6847467431372145E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7754067184567412E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5231021531053455E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8180951721453574E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG125","v":0.33824171579731999},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34239317726028817},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22195967796137925},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39569535753107787},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27197094377942654},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3131295439835825},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19578562476863767},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36626698159480403},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24399753315153971},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55372126056093085},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4359844585022607},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59971524662620457},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48768556203915253},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47079515445492975},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34714916457902589},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52119156238151021},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40044532814489381},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.38944854777231913},0.13172774501328377,0.15998137243871952,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12861942155035822,6.3713794150913605E-2,1.0033171120222648E-2,0.25782476069434757,0.12861942155035816,1.2525034121760818E-3,1.8519401864271867E-3,0.33971205721522357,0.12861942155035813,0.74546957788922696,0.12710421996302904,3.6857273144194173E-2,6.2969141081282765E-2,1.519027556993811E-2,9.9140265953648003E-3,2.495485756964439E-3,1.0000000000000002]
[123,30.75,80.75,0.18842795612066837,0,5.0199349373440831E-2,0.76137269450589107,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ126*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":27.491790968817131},{"$f":"DZ126*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":55.836586280489044},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57626289401065223},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22148314640394073},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":25.090710145546105},0.61375956884732297,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.633834311490851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":37.92154321132881},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.17752725414010984},304.92001591556379,19.650335419642737,3.1904125049144101,2.4938734217213288,505.8181350429162,0.34571378753658477,174.86830327037828,3.2821720014895357E-4,3.2483803203429751E-2,null,2.582788096129706E-4,3.9445562094364847E-6,null,null,null,2.0347111335741511E-4,5.7180198041488269E-3,0,3.8995734686907355E-2,1.3481363136382518E-2,0.76137269450589107,0.11974326023005223,0,3.3799668949925497E-2,5.9349548148021666E-2,1.4093585818348688E-2,9.3351477425944619E-3,2.3060946051666467E-3,1.0000000000000002,2.6753689738641478E-3,0.11593004431177428,1.1150900055255297E-3,2.2219953099263644E-5,5.369857890124784E-7,null,null,null,null,2.2456486220482448E-3,3.1554020327877255E-2,0,0,8.8341707302571346E-4,5.7939989070459136E-2,5.2614200453681651E-4,9.363772651022718E-4,1.3157208553246416E-2,0,0,1.3895352454002284E-4,9.1134368340607796E-3,8.2757383993659089E-5,1.5321683120854312E-4,2.1528777739581034E-3,0.23862730549410921,9.0824117128596171E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7855363600370583E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5432870852374322E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8229732300146471E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.0258374438896062E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG128","v":0.32860005897937516},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32563785605113671},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20679968954031006},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37888923492056964},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25582669317025475},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29656332444273986},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18134078422067476},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34944424435683352},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22834599976992487},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53860939365983918},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41930172583079239},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58553122878642561},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.4715013167205313},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45448160600091031},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33030946988807669},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50553265196017683},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38358650433933561},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37321075172123319},0.12263707502733417,0.15998137243871952,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11974326023005223,5.9349548148021666E-2,9.3351477425944619E-3,0.23862730549410893,0.11974326023005218,1.1692098653160456E-3,1.7184065748150673E-3,0.3300961362119319,0.11974326023005213,0.76488918565078556,0.11783665227091326,3.3234389641664142E-2,5.8655878585790036E-2,1.3888736680960466E-2,9.2242922883276207E-3,2.2708648815592046E-3,1.0000000000000002]
[126,31.5,81.5,0.17149154718224224,0,4.5528977250818066E-2,0.78297947556693992,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ129*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":24.951675755873662},{"$f":"DZ129*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":50.6775421712575},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.52301884943779797},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.20154517979929157},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":22.772443772265913},0.55850878346862975,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.160143280710173},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":34.526929917428482},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.16162853346760525},276.58218875682724,17.848648867878143,2.8989898665026472,2.2652168563363415,459.12848059125338,0.33690808860589083,154.68409882052603,3.4562652815642417E-4,2.9362487260025681E-2,null,2.3407535167595294E-4,3.5766423878085725E-6,null,null,null,1.8358161907902829E-4,5.1590779460063086E-3,0,3.5288425347331204E-2,1.1888955933681025E-2,0.78297947556693992,0.10867442235543626,0,3.0528103364248528E-2,5.4287949944383414E-2,1.2899551054910141E-2,8.5291748824225817E-3,2.1013228316593994E-3,1.0000000000000002,2.4152533511337315E-3,0.10522375131803891,1.0147093325383481E-3,2.0219707527340942E-5,4.8864619793146841E-7,null,null,null,null,2.0282859383988789E-3,2.8499817425849651E-2,0,0,1.2899236314926469E-3,5.2518928578795872E-2,4.7909773409489305E-4,8.5704564427586765E-4,1.2042505410634273E-2,0,0,2.02659784523852E-4,8.2512440964323999E-3,7.5271001466330019E-5,1.3961180295539099E-4,1.9617110287040085E-3,0.2170205244330603,9.0340665062313086E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.79544100015098E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5630236659354809E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8277429355631711E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG131","v":0.31920867804809955},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30046481625464594},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18462168168055909},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35341732034432544},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23191530035603122},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27180882012438867},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16036939693973926},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32406640144645021},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20531682036508997},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51523322719016051},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39387268561514704},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56348365802632294},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44666301190265512},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42949406842969357},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30499494173547137},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48139922086852532},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35802184049837149},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.34867704452800607},0.11130073844950317,0.15998137243871952,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10867442235543626,5.4287949944383414E-2,8.5291748824225817E-3,0.21702052443306008,0.1086744223554362,1.0684665862817902E-3,2.4989443448128327E-3,0.32076692871367873,0.10867442235543616,0.78644586564333008,0.10694908683673758,3.0021315061318263E-2,5.3413549115353315E-2,1.2710821422918619E-2,8.3902094894274908E-3,2.0691524309148688E-3,1]
[127,31.75,81.75,0.16601414370079454,0,4.4073600579485436E-2,0.78991225571972024,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ130*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":24.159780163553119},{"$f":"DZ130*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":49.069180365513439},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50641971094214588},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.19531601589293901},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":22.04971083736956},0.5412469330049855,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.348381710960922},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":33.412960314167819},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.15641394174296216},267.7460986532659,17.278644396825449,2.8064250078151329,2.1928761572966868,444.46345420835098,0.33402298312713508,148.46100886566418,3.338188779933757E-4,2.8391163907474776E-2,null,2.264062591694658E-4,3.4619445634684582E-6,null,null,null,1.774028413194785E-4,4.9854396687513004E-3,0,3.4117693499271864E-2,1.1396093760044052E-2,0.78991225571972024,0.10522375131803891,0,2.9514526758387997E-2,5.2539148286323216E-2,1.2522091790927099E-2,8.2512440964323999E-3,2.0369820301703386E-3,1.0000000000000002,2.3344358138163556E-3,0.10188589950852625,9.8334767578237134E-4,1.9594776321088596E-5,4.7354359283735332E-7,null,null,null,null,1.9609439501781316E-3,2.7553582808209867E-2,0,0,1.2483707530392073E-3,5.0827113185651793E-2,4.636643476322179E-4,8.3196726622137695E-4,1.1690124524705721E-2,0,0,1.9605593432992606E-4,7.9823699334879376E-3,7.2818228614536515E-5,1.3533700273709752E-4,1.901645027433241E-3,0.21008774428027996,9.0179784435508559E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7986943527156106E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5695064916305593E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8293096289109701E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG132","v":0.31613293472140352},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29251391938612087},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17777075187400565},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34531307073982259},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22445222582424187},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26402532142622104},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15393244405170914},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31602349970292726},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.1981686286213617},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50766884153747449},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38574378338179188},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55632052025716683},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43867782698608498},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42147400119310691},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29699548058774816},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47361353679183121},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34988467555068281},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.34089037807137812},0.10776667563799355,0.15998137243871952,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10522375131803891,5.2539148286323216E-2,8.2512440964323999E-3,0.21008774428027976,0.10522375131803888,1.0354176862636204E-3,2.4152533511337315E-3,0.31771075648878916,0.10522375131803881,0.79326581107988126,0.10355482541328258,2.9025728621190117E-2,5.1692928124148052E-2,1.2338177103428938E-2,8.1168070149601687E-3,2.0057226431090579E-3,1.0000000000000002]
[130,32.5,82.5,0.15062796277291091,0,3.9985796543827487E-2,0.80938624068326159,1,{"$f":"0","v":0},{"$f":"DZ133*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":21.935927976706363},{"$f":"DZ133*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":44.552475191712034},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45980494151887286},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.17778684300506267},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":20.020085677990153},0.49267123878809271,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.066950385511007},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":30.282182456252066},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.14175847668602234},242.92653464140625,15.677486064216811,2.5464028673248045,1.989669131849743,403.26973589296722,0.32551506145496695,131.27037286212752,3.0079060685750766E-4,2.5668441057125242E-2,null,2.0488966414272328E-4,3.1398656646620687E-6,null,null,null,1.6010151823686437E-4,4.4992315461732969E-3,0,3.0836594258200296E-2,1.0037775875019951E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.80938624068326159},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":9.553363945223789E-2},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.6684150172302534E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.7623702699871061E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.1446918971938577E-2},7.4706206208019531E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.8547273995863775E-3},1,2.1082333328598084E-3,9.25120444512115E-2,8.9509443480325452E-4,1.78361892422906E-5,4.3104412104113308E-7,null,null,null,null,1.7728938456094464E-3,2.4911256326693089E-2,0,0,1.1315759684180054E-3,4.6071841786523439E-2,4.2028494492961843E-4,7.6053282812074512E-4,1.0686386143817832E-2,0,0,1.7750771746881361E-4,7.2271837714470476E-3,6.59291318860917E-5,1.2322801253843206E-4,1.7314993870479454E-3,0.19061375931673841,8.9697982381644614E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8083149332422309E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5886770381362162E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8339425419487037E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG135","v":0.30706716580119559},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26990148536807584},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15870592087227994},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.3220984100177019},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20347331516718134},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24198680411569268},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13613072937851792},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29307278621725741},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17818290123603658},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48563552483163308},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36234990356621311},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53537284841208344},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41556863683724449},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39830123182016497},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27423409727929421},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45100388020502213},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32656611764426396},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.31863512416988332},9.7842384503558102E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.553363945223789E-2,4.7623702699871061E-2,7.4706206208019531E-3,0.19061375931673841,9.553363945223782E-2,{"$f":"BA132+BB132+BC132","v":9.4242015003118801E-4},{"$f":"AY132","v":2.1810213094226858E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.3087003594157236},{"$f":"DX132-(DU133+DV133)","v":9.5533639452237792E-2},0.81242322653576926,9.4022841951724695E-2,2.624525046689944E-2,4.6856690337818398E-2,1.1277010552403535E-2,7.3489021961245004E-3,1.8260779592602072E-3,0.99999999999999989]
[131,32.75,82.75,0.14582890619842426,0,3.871088141329887E-2,0.81546021238827671,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ134*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":21.242459902794369},{"$f":"DZ134*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":43.144022392632074},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44526896895783485},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.17230936204023692},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":19.387183788933466},0.47749240279120131,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.355028296644889},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":29.305221244437544},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.1371852252317666},235.18540002946969,15.178071755214347,2.4652986095762706,1.926287207569531,390.4212291862932,0.32272751992959914,125.99967502315803,2.9053337234902503E-4,2.4821043318913685E-2,null,1.9818701437030161E-4,3.0394426904049789E-6,null,null,null,1.547226008942161E-4,4.3480712395202572E-3,0,2.981559698873789E-2,9.6223136713958039E-3,0.81546021238827671,9.25120444512115E-2,0,2.5806350761496344E-2,4.6089677975765721E-2,1.1107102132868491E-2,7.2271837714470476E-3,1.797428518934037E-3,0.99999999999999989,2.0379365360100759E-3,8.9588886243599383E-2,8.6751723816999929E-4,1.7286669461139556E-5,4.1776397090125105E-7,null,null,null,null,1.714572888672499E-3,2.4091777872823846E-2,0,0,1.0951263558438582E-3,4.4587804628997092E-2,4.0674699092477305E-4,7.3795541123725193E-4,1.0369146721631238E-2,0,0,1.7172346985805086E-4,6.9916795293856818E-3,6.3780772203314587E-5,1.1942107725239523E-4,1.6780074416816418E-3,0.18453978761172316,8.9537669041122925E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8114764609308904E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5949768880690402E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8354650158584031E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG136","v":0.30409842506128443},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26275935504621928},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15281667149548298},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31471233762754902},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19692550864474942},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23505728661899652},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13066667508671317},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28579910522865459},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17197938833717044},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4785056772158166},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35487158113378736},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52856706191514435},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40813933930813623},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39086363746340841},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.2670414369876708},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44370978088698732},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31914388228035789},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31156941084511669},9.4747767135272262E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.25120444512115E-2,4.6089677975765721E-2,7.2271837714470476E-3,0.18453978761172329,9.2512044451211445E-2,9.133616681665862E-4,2.1082333328598084E-3,0.30574898985777293,9.2512044451211403E-2,0.81839858025771373,9.1050465347405435E-2,2.5382822936245095E-2,4.5347384637111979E-2,1.0941706804697702E-2,7.1094316504163643E-3,1.7696083664094967E-3,0.99999999999999978]
[134,33.5,83.5,0.13234617368770629,0,3.5129255327424377E-2,0.83252457098486921,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ137*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":19.294550741763157},{"$f":"DZ137*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":39.187765120785301},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40443831621211435},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.15689293963071746},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":17.609401315440763},0.43477142413046771,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.354189353582917},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":26.559496580137761},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.12433220549963969},213.43727674720665,13.77497792521585,2.2374355908146089,1.748217045605952,354.3237453060259,0.31450730575359132,111.4374065007199,2.618382926552926E-4,2.2445387114409378E-2,null,1.7938040947533827E-4,2.7574080412336938E-6,null,null,null,1.3965864590744726E-4,3.9247384552156608E-3,0,2.6953760325704353E-2,8.4771545399653179E-3,0.83252457098486921,8.4024821406004951E-2,0,2.3352778834458719E-2,4.1777908955786161E-2,1.0141153531297194E-2,6.5434433259151711E-3,1.6353229616684632E-3,0.99999999999999989,1.8411368067125301E-3,8.1377663216368204E-2,7.8990095526573463E-4,1.5740040796793178E-5,3.8038686169120162E-7,null,null,null,null,1.5515576702331941E-3,2.1801221164225525E-2,0,0,9.9267539281969706E-4,4.0416538455922538E-2,3.6869510704392878E-4,6.7377782567268102E-4,9.467375705624512E-3,0,0,1.5547726864024034E-4,6.3302193773241136E-3,5.7746679950817485E-5,1.0865079066056158E-4,1.5266721710079016E-3,0.16747542901513066,8.90576235651519E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8208296999622922E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6136147138565642E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8399691871954355E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG139","v":0.29534908103985941},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24244706156262658},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13642801371238167},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2935548988794689},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17851944188919169},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21543676669259129},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11555556006792658},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26504339122406384},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15463490149728304},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45773806993129273},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33334998188408099},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50866441774160154},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38663889178359495},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36937383524175454},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24657569624815445},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42252768833528553},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29787408791819803},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.2913685545453939},8.6055434828894245E-2,{"$f":"$DL$7","v":0.15998137243871952},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.4024821406004951E-2,4.1777908955786161E-2,6.5434433259151711E-3,0.16747542901513079,8.402482140600491E-2,8.3157969725063759E-4,1.9044708480567298E-3,0.29704861524999748,8.402482140600484E-2,0.83518620886223871,8.2701242311186585E-2,2.2971950476974989E-2,4.1105093726252748E-2,9.9888023654136626E-3,6.4368313516196428E-3,1.6098709063135912E-3,0.99999999999999989]
[135,33.75,83.75,0.12814016109041163,0,3.4011992169980111E-2,0.8378478467396081,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ138*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":18.686980948064875},{"$f":"DZ138*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":37.95377409976625},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39170288082243188},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.15207482607753126},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":17.054895513902991},0.42141978385862633,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.729825135684649},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":25.702689869865512},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.12032140085353536},206.65281817791853,13.337270011682588,2.1663511016895534,1.6926664349559917,343.062790185143,0.31181402891748705,106.97179077930397,2.5292562070473884E-4,2.1705908532012506E-2,null,1.7352146548897516E-4,2.6694575468538829E-6,null,null,null,1.3497459801362346E-4,3.7931056244982189E-3,0,2.6063105298264919E-2,8.1268418691526883E-3,0.8378478467396081,8.1377663216368204E-2,0,2.2591122119491259E-2,4.0432278496719321E-2,9.8364511995301315E-3,6.3302193773241127E-3,1.5844188509587191E-3,0.99999999999999978,1.7799634228431967E-3,7.8816430974727417E-2,7.6564344242163566E-4,1.5256671028406962E-5,3.6870534754478987E-7,null,null,null,null,1.5009532292555483E-3,2.1090168890235711E-2,0,0,9.6070217352913899E-4,3.9114756567942159E-2,3.5681975524802452E-4,6.5353341521761656E-4,9.1829177843125148E-3,0,0,1.504109028929695E-4,6.1239435216542083E-3,5.5864952776934571E-5,1.0526872362785533E-4,1.4791501273308638E-3,0.16215215326039173,8.8897914663900401E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8239047237640628E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6197421909495247E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8414500040570735E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG140","v":0.2924842934958562},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.236031429920326},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13136545151988577},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28682336073406645},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17277465533070627},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20926753424339484},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11091735782796518},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25846536294383976},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14925122214646536},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45101779820549731},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32647017144991941},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50219815514347599},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.3797267836292208},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36247641054644791},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24010846537905819},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41569413532475258},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2911039685767115},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.28495309004778718},8.334430322208812E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.1377663216368204E-2,4.0432278496719321E-2,6.3302193773241127E-3,0.1621521532603919,8.1377663216368162E-2,8.0602138292421911E-4,1.8411368067125301E-3,0.29419912944743182,8.1377663216368093E-2,0.84042326267329126,8.009704709554781E-2,2.2223467226074302E-2,3.9781145867844946E-2,9.6882787222191073E-3,6.2270814494891601E-3,1.5597169655332587E-3,0.99999999999999978]
[138,34.5,84.5,0.11632175155253573,0,3.0872683895137004E-2,0.85280556455232703,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ141*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":16.979941894992336},{"$f":"DZ141*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":34.486730665631256},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.3559211718014168},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.13851188218045452},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":15.496946010491161},0.38383504328704249,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.975061951723958},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":23.294651696221845},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.10904910187575695},187.58895403986241,12.107343294523249,1.9666081268347217,1.5365733462078703,311.4201282256335,0.30387179299863898,94.631792739789319,2.2798887608161037E-4,1.9632528366696399E-2,null,1.5708079445311772E-4,2.422414304563352E-6,null,null,null,1.2185477545550764E-4,3.4244075622703557E-3,0,2.3566282789261556E-2,7.161128605485876E-3,0.85280556455232703,7.3940381797948734E-2,0,2.0460329456388052E-2,3.6650031927012015E-2,8.9717987889364383E-3,5.7313378275749638E-3,1.4405556498125135E-3,0.99999999999999967,1.6086665352287399E-3,7.162012467687652E-2,6.9735877412660074E-4,1.3895989720713442E-5,3.3582199615596332E-7,null,null,null,null,1.359383451904851E-3,1.9100946004483199E-2,0,0,8.7083307301243746E-4,3.5455757882868311E-2,3.2344097113126626E-4,5.9608594443685023E-4,8.3757128444995887E-3,0,0,1.3618101459772565E-4,5.5445770624186598E-3,5.0579750558578564E-5,9.5710458430168003E-5,1.3448451913823454E-3,0.14719443544767272,8.8419742024102632E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8330058813432634E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6378777040970514E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8458327823614048E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG143","v":0.28404227123364462},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21778530629496384},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11727730650001697},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2675408383773123},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15662590009035629},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19179971656953754},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8090177901591274E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23969471931616582},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13419891917349913},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43144319134615594},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30667100868100983},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48328840478896951},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35972308636513745},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.3425473467348073},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22170683581458783},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39584947102628554},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27170293382901695},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.26660569207712642},7.5727286301404684E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.3940381797948734E-2,3.6650031927012015E-2,5.7313378275749638E-3,0.14719443544767297,7.3940381797948679E-2,7.3407809020367384E-4,1.6637997098105713E-3,0.28580005789668672,7.3940381797948623E-2,0.85513899479113242,7.278025323741262E-2,2.0129317117498925E-2,3.605984289980052E-2,8.8356442132817258E-3,5.6379574449968118E-3,1.4179902958767188E-3,0.99999999999999978]
[139,34.75,84.75,0.11263435561188422,0,2.9893219358177736E-2,0.85747242502993781,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ142*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":16.447369508927874},{"$f":"DZ142*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":33.405061449579684},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34475777743355729},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.13427228641019973},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":15.010887485405545},0.37208655355187853,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.427484831944675},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":22.543218899195537},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.10553155581307656},181.64078948935233,11.723594212962224,1.9042862307003618,1.4878707864460479,301.54721106772291,0.30126959315699237,90.847005595998581,2.2024254278169022E-4,1.8987053323367763E-2,null,1.5195847766969408E-4,2.345363576242564E-6,null,null,null,1.177746604061984E-4,3.3097466737039552E-3,0,2.2789121041505545E-2,6.8656692245798292E-3,0.85747242502993781,7.162012467687652E-2,0,1.9798304778609801E-2,3.5469653872589026E-2,8.6994896376270114E-3,5.5445770624186598E-3,1.3954249419409243E-3,0.99999999999999967,1.5554081363955629E-3,6.9374906442999956E-2,6.7601389553138087E-4,1.3470658851505501E-5,3.255430981145196E-7,null,null,null,null,1.3153985594014015E-3,1.8482906219208398E-2,0,0,8.4278637852396639E-4,3.4313843502241884E-2,3.1302399182317394E-4,5.7799373556595565E-4,8.1214959020610555E-3,0,0,1.317434345333178E-4,5.3639020637013804E-3,4.8931564183961732E-5,9.2711976045797801E-5,1.3027129658951264E-3,0.14252757497006191,8.8260677889115513E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8359992651399895E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6438425004132012E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8472742844392073E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG144","v":0.28127841885433252},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21202227376617727},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11292538755193021},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26140583137908352},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15158565149878672},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18630735306365598},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4153006184419491E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23374581172409076},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12952672717117078},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42510896732033737},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30034180958085149},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47714472807993286},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35329216352881587},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33615086083554457},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.2158918698050149},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38944738562661085},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26552763573474408},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26077704867613766},7.3350955925123307E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.162012467687652E-2,3.5469653872589026E-2,5.5445770624186598E-3,0.14252757497006219,7.1620124676876479E-2,7.1159058584347021E-4,1.6086665352287399E-3,0.28304956316447744,7.1620124676876409E-2,0.8597304461401708,7.0497515559938245E-2,1.947861244667479E-2,3.4898484016841209E-2,8.567167537304677E-3,5.4542395630600201E-3,1.3735347360100062E-3,0.99999999999999978]
[142,35.5,85.5,0.10227160338302187,0,2.548688307504399E-2,0.87224151354193413,1,{"$f":"0","v":0},{"$f":"DZ145*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":14.950679974557779},{"$f":"DZ145*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":30.365243693953975},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.31338526178007176},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.12233574705962927},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":13.644915973133124},0.33900879858819488,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.888526912955337},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":20.431327419803427},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":9.5645529070320937E-2},152.92667988534993,10.478973505188993,1.7291386043260391,1.3299128464438166,261.61577415221063,0.29359593526438554,76.809327892134547,1.9856637034986065E-4,1.7177004901016365E-2,null,1.3754521355347402E-4,2.1289026808296366E-6,null,null,null,1.4565463569606501E-4,2.7127943127988135E-3,0,2.0373694336095403E-2,5.9816338433966443E-3,0.87224151354193413,6.5099696103264659E-2,0,1.685048397460066E-2,3.2151884692613077E-2,7.4456424957030296E-3,5.0200225871441361E-3,1.1907566047403011E-3,1,1.4062407654704533E-3,6.3064967986749862E-2,6.1591760402345734E-4,1.2273144057068433E-5,2.9660296381845686E-7,null,null,null,null,1.6339989856134333E-3,1.5216484988987226E-2,0,0,7.6395361962492228E-4,3.1104186796055758E-2,2.8374427693239645E-4,7.2200729092158607E-4,6.7236352047814439E-3,0,0,1.192796149498738E-4,4.8564406647932665E-3,4.4302307400995646E-5,1.1546820181491309E-4,1.0752884029253879E-3,0.12775848645806587,8.7784503669302794E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.844862309356898E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6615035345755159E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.851542396222369E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG147","v":0.27313471848143145},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19563214885877031},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.1008148271431637},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24383207527061063},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13741737213328986},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17075604986518769},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3264561178276048E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21677038692689046},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11646368143902999},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40665882867661873},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28212723166768283},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45917833852124845},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33468102049207915},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31766918379115378},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19934617156042811},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37085570493417591},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24783117177875588},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.2441027989598441},6.6672949274426477E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.5099696103264659E-2,3.2151884692613077E-2,5.0200225871441361E-3,0.12775848645806587,6.5099696103264632E-2,6.4828008759038091E-4,1.4542570516368049E-3,0.27494316317678458,6.5099696103264576E-2,0.87462198778113176,6.4082332045007268E-2,1.6341443283805671E-2,3.1634172316362952E-2,7.2266592901903447E-3,4.9382316259687009E-3,1.1551736575333422E-3,1]
[143,35.75,85.75,9.9037868591655948E-2,0,2.3959669388014727E-2,0.87700246202032928,1,{"$f":"0","v":0},{"$f":"DZ146*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":14.373372586553151},{"$f":"DZ146*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":29.192716454195494},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30128416489181797},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.11768900216372917},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":13.118029516236362},0.32613204389982819,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.408272431772025},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":19.77228058412582},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":9.2559918676056119E-2},143.89118500588015,10.050685475847445,1.6663636490009586,1.2755577369555269,248.58612857019838,0.29108173251883329,72.358880984362784,2.7410279115462784E-4,1.6449705419824011E-2,null,1.3239704930373178E-4,2.0454788250682763E-6,null,null,null,1.3667484602970787E-4,2.545547165321438E-3,0,1.9540472750458584E-2,5.6878746624405363E-3,0.87700246202032928,6.3064967986749862E-2,0,1.5832402593010685E-2,3.111645994011282E-2,7.0076760846776581E-3,4.8564406647932665E-3,1.1195907103263836E-3,1,2.3096227470882857E-3,6.0150730063846435E-2,5.9252287229883717E-4,1.1806966583398111E-5,2.8533693290469241E-7,null,null,null,null,1.5352751776030839E-3,1.42971274154076E-2,0,0,7.3935112757556672E-4,3.0102502284465458E-2,2.746065280717957E-4,6.7953749169048284E-4,6.3281385929871755E-3,0,0,1.1539278209761921E-4,4.6981892055738845E-3,4.285867712176281E-5,1.0856721312771013E-4,1.0110234971986735E-3,0.12299753797967067,0.14998436669338577,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8477785112362321E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6673145335680358E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8529467303652041E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.662610664377802E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG148","v":0.27046882051910753},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19045533295355721},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7073796848506047E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23824073640342763},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1329952572981801},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1658662913532245},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9922464320803632E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21139043110556327},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11240894922261291},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40068847574353023},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27630457686740928},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.4533411546870969},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32869778533385208},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31173725503993366},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19411768499841803},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36485784446517094},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24219843406327057},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.23880404443342076},6.4589048233099855E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.3064967986749862E-2,3.111645994011282E-2,4.8564406647932665E-3,0.12299753797967072,6.3064967986749834E-2,6.2848735104434415E-4,1.4062407654704533E-3,0.27228879901449066,6.3064967986749779E-2,0.87974633528992063,6.1607849025298145E-2,1.5361026440358562E-2,3.0615384595580837E-2,6.8053532713347673E-3,4.7773149351835759E-3,1.0867364423234099E-3,1]
[146,36.5,86.5,8.6237179074948087E-2,0,2.0001907587322079E-2,0.89376091333772967,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ149*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":12.477485941911549},{"$f":"DZ149*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":25.342118349050931},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.26154397023529202},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.10239511448584895},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":11.387726011329379},0.28375062545069901,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.510576484438205},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":17.168097680747167},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":8.0359469527038582E-2},120.3011115440998,8.662180178076099,1.4466836915288239,1.0993390422573286,211.12336810313812,0.28366757030375411,59.888852864162288,2.8109988432977687E-4,1.4183196809188666E-2,null,1.1458954914422416E-4,1.7729631224636756E-6,null,null,null,1.1346557471223377E-4,2.1132781961028407E-3,0,1.6807402976600206E-2,4.7677151654882651E-3,0.89376091333772967,5.4737841856678682E-2,0,1.3192654553330522E-2,2.7251180608581539E-2,5.8736382976300357E-3,4.2481566096878708E-3,9.3561473636152154E-4,0.99999999999999989,1.986424455853722E-3,5.2225373004073733E-2,5.1552350881620406E-4,1.0272631025928091E-5,2.4825690909648535E-7,null,null,null,null,1.2792976267140951E-3,1.1913356926616428E-2,0,0,1.0995755943116825E-3,2.5913157225357829E-2,2.3844778891202791E-4,5.6956933905603999E-4,5.3040689585739957E-3,0,0,1.7141163151499086E-4,4.0395736142939476E-3,3.7171363878932357E-5,9.0726980450182398E-5,8.4488775591133917E-4,0.10623908666227015,0.14859612495334407,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8564162612222751E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6845266329162495E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8571063488431423E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG151","v":0.26261456179997611},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16593873520437152},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9931885139933087E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21147029225206301},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11242041060109938},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14286445284265314},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4751971222055976E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18578194362323353},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3696963923776647E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37136606191418153},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24822843954061863},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42449824808541781},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29960036877237972},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28296012524484859},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16933846300739894},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33553551398801212},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21521285410625041},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.21347133796487225},5.6060681876499527E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.4737841856678682E-2,2.7251180608581539E-2,4.2481566096878708E-3,0.10623908666227033,5.4737841856678654E-2,5.5097243433109729E-4,2.0885718785192357E-3,0.26452600914634244,5.4737841856678585E-2,0.89635941615168002,5.3481607430376207E-2,1.2810767494381578E-2,2.658730523248265E-2,5.7082016510125776E-3,4.1438651119909096E-3,9.0883692807589651E-4,0.99999999999999989]
[147,36.75,86.75,8.218837647475144E-2,0,1.8853704559618024E-2,0.89895791896563049,1,{"$f":"0","v":0},{"$f":"DZ150*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":11.905396407704236},{"$f":"DZ150*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":24.180188714376939},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24955224619703459},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":9.7772436151356626E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":10.865601690786658},0.27094056243884634,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.900399141232599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":16.330759429886935},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.6440317205223804E-2},113.44460490693436,8.2391145522830325,1.3788103884432341,1.0456467211199212,199.9852275147604,0.2812383889070853,56.243523191468121,2.670458978684225E-4,1.3501179671718664E-2,null,1.0910697766687168E-4,1.6907826530317331E-6,null,null,null,1.0675276284720736E-4,1.9882531478899465E-3,0,1.5974029240644144E-2,4.4925102479934304E-3,0.89895791896563049,5.2225373004073733E-2,0,1.2428880435432631E-2,2.5923429856383757E-2,5.5427650043951204E-3,4.0395736142939476E-3,8.8205911979027149E-4,0.99999999999999989,1.8894712880807123E-3,4.9833605854980569E-2,4.92249943792206E-4,9.8088679926990565E-6,2.3704922755004829E-7,null,null,null,null,1.2052341080778283E-3,1.1223646327354803E-2,0,0,1.0460013164330241E-3,2.4650598568102679E-2,2.2682997184805297E-4,5.3748440747025499E-4,5.0052805969248654E-3,0,0,1.6299538069570121E-4,3.8412319706120314E-3,3.5346262986214833E-5,8.5533668300618549E-5,7.9652545148965292E-4,0.1010420810343695,0.14813530970351252,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8592593777524581E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6901919976530306E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8584754878056023E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG152","v":0.26004367980247206},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15848907161497483},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4919131701087535E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20323280581742464},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10629548998477646},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13592923254188929},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0364420614231792E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.1779547403893259},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8179384300091465E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.3620767728200931},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23951866179085449},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41529766327031614},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29048532607564481},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27397067710131434},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16180270717888243},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32629475722701379},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.2069031800802123},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.20568657796806128},5.3487494620792733E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.2225373004073733E-2,2.5923429856383757E-2,4.0395736142939476E-3,0.10104208103436951,5.2225373004073712E-2,5.2604439675122869E-4,1.986424455853722E-3,0.26198384781541634,5.2225373004073636E-2,0.90142127905015956,5.1029489429527154E-2,1.2072388353289821E-2,2.5291918646239565E-2,5.387556311197794E-3,3.9404027924529895E-3,8.5696541713306963E-4,1]
[150,37.5,87.5,7.1177683954954343E-2,0,1.5835305782362953E-2,0.91298701026268303,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ153*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":10.34843895303141},{"$f":"DZ153*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":21.017965149113508},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21691643830445678},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":8.5171732693704788E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":9.4446259439372362},0.23602231946230642,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.242775946856266},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":14.056025171691561},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.5793424427682531E-2},95.400698425589539,7.0968094592812756,1.1942175488533617,0.90067391276336106,170.30613442600568,0.27407494715338565,46.676644792704899,2.2904514287368281E-4,1.1650427219947879E-2,null,9.4221199927743053E-5,1.4672721968994328E-6,null,null,null,8.9158373729937638E-5,1.6605604623368697E-3,0,1.3724879671013013E-2,3.7616456705194686E-3,0.91298701026268303,4.5388321386198478E-2,0,1.0427310246163914E-2,2.2316076527840321E-2,4.667323436569777E-3,3.473286040915546E-3,7.4067209962926138E-4,1.0000000000000004,1.6271164891807548E-3,4.3323643857410617E-2,4.2880981881496504E-4,8.5447219644675759E-6,2.064988276745703E-7,null,null,null,null,1.0111409494582297E-3,9.4161692967056846E-3,0,0,9.004458729056971E-4,2.1220365019229304E-2,1.9526563570531878E-4,4.5259244615053007E-4,4.2147309904192473E-3,0,0,1.4014587542132085E-4,3.3027489179144956E-3,3.0391247579729437E-5,7.1823305567403852E-5,6.6884879406185749E-4,8.7012989737317289E-2,0.14675904162714382,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8676836273277074E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7069786632612746E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.862532292442526E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG155","v":0.25247011594478369},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13808737030176577},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1689432414603222E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1803961047561603},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.985119373348599E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11707897532394682},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.890634015937597E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15639675539517259},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3500736789419499E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33557996641475601},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21518045170034186},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38887519623912609},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26477060296233473},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24867986053214303},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14114850867055953},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30007160525285304},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18385017261131273},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18412164535657866},4.648521315111976E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.5388321386198478E-2,2.2316076527840321E-2,3.473286040915546E-3,8.701298973731697E-2,4.5388321386198464E-2,4.5810790498207704E-4,1.7100688724209349E-3,0.25449133910530713,4.5388321386198388E-2,0.91508864273202495,4.4355982621804547E-2,1.0136144680842282E-2,2.1772493134517044E-2,4.5387632807610094E-3,3.3880174794150208E-3,7.1995607063542416E-4,1]
[151,37.75,87.75,6.7855302516518889E-2,0,1.4954422282114476E-2,0.91719027520136698,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ154*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":9.8782134939171122},{"$f":"DZ154*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":20.062924262584911},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2070599147984383},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.1359966709300235E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":9.0154690835829747},0.2254594035695178,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.7432599447114701},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":13.370546007035522},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.2585031070494679E-2},90.128993583567862,6.7544865952702624,1.1385145575951023,0.85722885831654427,161.52610070272951,0.27172791198752205,43.891150075438908,2.1764697400331902E-4,1.1093225419110507E-2,null,8.9737114128799996E-5,1.3998160789534662E-6,null,null,null,8.4039681284750389E-5,1.5652256335625502E-3,0,1.3051274638168879E-2,3.546395606205332E-3,0.91719027520136698,4.3323643857410617E-2,0,9.8449791155206488E-3,2.1228909741193774E-2,4.410203124952241E-3,3.3027489179144956E-3,6.9924004164158694E-4,1.0000000000000002,1.5483504787719717E-3,4.135731489575694E-2,4.0961891322407323E-4,8.1623124548773223E-6,1.9725720275682896E-7,null,null,null,null,9.5467203864258235E-4,8.8903070768780665E-3,0,0,8.5657907378557552E-4,2.0186577739433893E-2,1.857529279743066E-4,4.2765937425793947E-4,3.9825437506943017E-3,0,0,1.3326476222958508E-4,3.1405851076722786E-3,2.8899048012632009E-5,6.7805620329057956E-5,6.3143442131252897E-4,8.2809724798633355E-2,0.14630243927527253,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8704574319309425E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7125059128900042E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8638680533641142E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG156","v":0.24999135797171707},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13188806756858734},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.7820714518917675E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17336906351095666},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4955895575821311E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11139548674226606},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.559247899896636E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14980758334902172},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9172462417956673E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32718582477956371},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20763025352855985},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38044670627097071},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25671522118583379},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24077947277022538},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13486723814282278},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29180753602790932},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17675145627127176},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.17748869111003057},4.4370638915219168E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.3323643857410617E-2,2.1228909741193774E-2,3.3027489179144956E-3,8.2809724798633022E-2,4.3323643857410596E-2,4.3756103960710719E-4,1.6271164891807548E-3,0.25203794379327465,4.3323643857410526E-2,0.91918444087537532,4.2340479376583778E-2,9.5724525528113943E-3,2.0711824896541272E-2,4.2893485304118031E-3,3.2216670127933871E-3,6.7978675548337393E-4,1.0000000000000002]
[154,38.5,88.5,5.8815349753426407E-2,0,1.2627697551094401E-2,0.92855695269547978,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ157*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":8.5974052262121106},{"$f":"DZ157*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":17.461567318266813},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18021254498329484},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.0961432176892297E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":7.8465241780489459},0.19664366668444186,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.3862555983599165},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":11.508346994836437},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.3868961584801416E-2},76.190426083675405,5.8285747012709717,0.98694110751843522,0.73971905433669616,138.04744686795519,0.2648067122254934,36.555890536226698,1.868128946881642E-4,9.5804140659594139E-3,null,7.7556433671387701E-5,1.2162104207713806E-6,null,null,null,7.0560221082396993E-5,1.3141728414437603E-3,0,1.1230732667265894E-2,2.9739733935021276E-3,0.92855695269547978,3.7700415585789911E-2,0,8.3110091144542268E-3,1.8275181062840963E-2,3.7272651331723451E-3,2.8397531047955303E-3,5.8942330346782883E-4,1.0000000000000007,1.3350407888265735E-3,3.600081771853695E-2,3.5726593685785947E-4,7.1190956080758936E-6,1.7204596045185133E-7,null,null,null,null,8.0592227991267782E-4,7.5050868345415489E-3,0,0,7.3739715599693899E-4,1.7377876100316585E-2,1.5990780652744039E-4,3.6143457101268602E-4,3.3658305621596589E-3,0,0,1.1458304330934902E-4,2.7003222261347349E-3,2.4847835351446308E-5,5.7156641994087062E-5,5.3226666147374176E-4,7.1443047304520807E-2,0.14493950342374173,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8786790569829303E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7288888167049118E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8678272815821322E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG159","v":0.24268988720219875},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11491061332589131},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7610363060668986E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15388806751354989},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1812911660487186E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5947495616718642E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6938336588738234E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13165943159547486},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7657773340258955E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.3032423406664248},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1865323203080706},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35624156031755772},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23398993959950432},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21855260694691125},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11765136606355373},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26835599966399126},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1570579327595463},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.15909816225633336},3.8611515052066656E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.7700415585789911E-2,1.8275181062840963E-2,2.8397531047955303E-3,7.1443047304520224E-2,3.7700415585789897E-2,3.8152012280639173E-4,1.4025140769881666E-3,0.24480778501599279,3.770041558578982E-2,0.93026271993600596,3.685061665216343E-2,8.0866809429268171E-3,1.7830088129382814E-2,3.626587773909948E-3,2.7700376654651326E-3,5.7326890014650848E-4,1.0000000000000004]
[155,38.75,88.75,5.6086135140596342E-2,0,1.1945377682872148E-2,0.93196848717653225,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ158*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":8.2102451996725705},{"$f":"DZ158*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":16.675234618052716},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17209717856020598},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":6.7813250456758262E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":7.4931779731085735},0.1879196319821422,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.9773272745755239},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":10.947180096101802},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.1242397339484776E-2},72.098701273783945,5.5506215215076447,0.94117714702465005,0.70444331818810191,131.07718088035415,0.26253904539857204,34.412877941864139,1.7755987283712187E-4,9.1247171875563551E-3,null,7.3885365410059729E-5,1.1607534217945665E-6,null,null,null,6.6619883582302573E-5,1.2407846852091091E-3,0,1.068472774801674E-2,2.8051582233079493E-3,0.93196848717653225,3.600081771853695E-2,0,7.8623527713994092E-3,1.7384995195924662E-2,3.5259104146475508E-3,2.7003222261347353E-3,5.5711449682518802E-4,1.0000000000000007,1.2709468068481833E-3,3.4381487293902044E-2,3.4141594543098499E-4,6.8032591604494982E-6,1.6441319528489071E-7,null,null,null,null,7.6241587318004987E-4,7.0999368982193594E-3,0,0,7.0147846800607395E-4,1.6531398046373869E-2,1.5211868154471999E-4,3.4190911368374958E-4,3.1840013009638013E-3,0,0,1.0895705618347148E-4,2.5677373545762092E-3,2.3627815375054604E-5,5.4023642528906607E-5,5.0309085429628138E-4,6.8031512823468518E-2,0.14448758243881432,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8813870333188359E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7342848929749504E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8691313420634902E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG160","v":0.24030041134522442},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10975180931864825},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4624583221506552E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1478936043901688},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7900380290109807E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1289814813913142E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4435419409643418E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12611247095624031},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4262451421524395E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29565708703958826},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17998732064551057},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34852037252668039},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22687102883582508},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21160934126563025},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11241574533214528},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26096538849208961},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1509937028609411},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15343645518021246},3.6870843295158141E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.600081771853695E-2,1.7384995195924662E-2,2.7003222261347353E-3,6.8031512823467755E-2,3.6000817718536936E-2,3.6455707842638724E-4,1.3350407888265735E-3,0.24244053230817109,3.6000817718536859E-2,0.93358835265674744,3.5191152506219493E-2,7.6518528075248766E-3,1.6961598250729491E-2,3.4310974051756787E-3,2.634029790355472E-3,5.41916583248262E-4,1.0000000000000007]
[158,39.5,89.5,4.8656217205208317E-2,0,1.0135109759442006E-2,0.94120867303535061,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ161*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":7.1548066032648245},{"$f":"DZ161*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":14.531609696747163},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14997384360882587},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":5.9218150478369709E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":6.5299193797006021},0.16410145465087811,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.8664103578720335},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":9.4226835898949215},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.4106905621436737E-2},61.232739953427171,4.797647397847129,0.81658288847242799,0.60888148099097339,112.37868170257676,0.25585189587004198,28.75229876898026,1.5251716392471822E-4,7.8868656873123163E-3,null,6.3908300106559001E-5,1.009690862058074E-6,null,null,null,5.6197965358666287E-5,1.0466781238187073E-3,0,9.2071769313830272E-3,2.3556736735052628E-3,0.94120867303535061,3.1368010422063546E-2,0,6.6746928173185846E-3,1.4966429192356381E-2,2.9892441497141593E-3,2.321777590788394E-3,4.711727924092617E-4,1.0000000000000009,1.0972332028267207E-3,2.9966550045884499E-2,2.9814262988527793E-4,5.9409690878000808E-6,1.4357437924640774E-7,null,null,null,null,6.4724795496791127E-4,6.0274448623506734E-3,0,0,6.0389017673335868E-4,1.423158278293408E-2,1.3095623268894268E-4,2.8986834536896925E-4,2.6993758043451902E-3,0,0,9.368291271192675E-5,2.2077791276854265E-3,2.031555039104064E-5,4.5689836921353362E-5,4.2548295548790833E-4,5.879132696465033E-2,0.14313942525320389,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8894160854150643E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7502840643535562E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8729978343229051E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG163","v":0.23326258653064091},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5623872234488094E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6744488999904013E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13127521436820921},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.739594619581518E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8630017811893937E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7899055735850938E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11083481805133755},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5229734717914055E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27402087840726508},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16169826879983881},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32634647445976489},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20678765399634771},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1920752323934859},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8065817818360046E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23999252610048591},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13417009020085255},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.13772494002795563},3.2126075740698333E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.1368010422063546E-2,1.4966429192356381E-2,2.321777590788394E-3,5.8791326964649393E-2,3.1368010422063539E-2,3.1825413413047449E-4,1.1522045727462478E-3,0.23546491692216989,3.1368010422063455E-2,0.94259747925011572,3.0667280233974022E-2,6.500140154777268E-3,1.4601976472189131E-2,2.9098598805637694E-3,2.26477835923691E-3,4.5848564914410534E-4,1.0000000000000009]
[159,39.75,89.75,4.6411852925591808E-2,0,9.60186160952828E-3,0.94398628546488084,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ162*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":6.835494517829809},{"$f":"DZ162*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":13.883078037641424},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1432806562986913},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":5.6613826471172593E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":6.238495405514735},0.15688452277254539,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.5316373946734512},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.9632791059995878},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.1956628902258625E-2},58.028957796597972,4.571262487112989,0.77894402827492271,0.58015040338329693,106.81003481147285,0.25366091342857205,27.093530993615783,1.4499847041564976E-4,7.5137976449948041E-3,null,6.0899837164347299E-5,9.6402685878373017E-7,null,null,null,5.3137944107956001E-5,9.8968571704565866E-4,0,8.7634836405871986E-3,2.2229532650876968E-3,0.94398628546488084,2.9966550045884503E-2,0,6.3255874922359514E-3,1.4237523752021881E-2,2.8304756114133794E-3,2.2077791276854265E-3,4.4579850587894899E-4,1.0000000000000011,1.0449938961554161E-3,2.8630708423806356E-2,2.8503077140427507E-4,5.6796943215943182E-6,1.3726019686027562E-7,null,null,null,null,6.1339505507986556E-4,5.7121924371560861E-3,0,0,5.7447909747536732E-4,1.3538466343352795E-2,1.2457831119371847E-4,2.7447248902906556E-4,2.5560031223843139E-3,0,0,8.9083114647486533E-5,2.0993779490258093E-3,1.9318064012130801E-5,4.3229280980426557E-5,4.0256922489852241E-4,5.6013714535120086E-2,0.14269268000488644,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8920614565472321E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7555553897349738E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8742717464713408E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG164","v":0.23095960382387185},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1330928345377149E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4440138698763972E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12616159871068014},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4268884016728268E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4812997657978664E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6008634229889714E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10616522191426428},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2566268878537726E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.2671665655919776},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15602464016012851},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.3192732334489507},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20049634566766392},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18597313465174761},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3701776447731353E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23338305417963454},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12898959241765406},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.13288361256366304},3.0690746512388498E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9966550045884503E-2,1.4237523752021881E-2,2.2077791276854265E-3,5.6013714535119163E-2,2.9966550045884503E-2,3.0422717335232442E-4,1.0972332028267207E-3,0.23318122646380135,2.9966550045884409E-2,0.94530611193156466,2.9298629234845427E-2,6.1614053503981567E-3,1.3890834894848134E-2,2.7555971525941359E-3,2.1535785383556181E-3,4.3384289739480109E-4,1.0000000000000009]
[162,40.5,90.5,4.0298624430214855E-2,0,8.1813135349696232E-3,0.95152006203481654,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ165*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":5.9642876756664043},{"$f":"DZ165*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":12.113632894333527},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.125019053163544},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":4.949789961438876E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":5.4433781147448261},0.13716533298099645,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6221686257469345},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.7152272131118984},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.6115006078787315E-2},49.486940277286031,3.957135879715743,0.67641613750704677,0.50221005320337486,91.829194163153488,0.24719989939134487,22.700167558319816,1.2464019476046193E-4,6.4998815006905479E-3,null,5.2719519126350307E-5,8.3954383678454241E-7,null,null,null,4.5011866662227274E-5,8.3833882324589484E-4,0,7.5614314483222669E-3,1.8691850932798155E-3,0.95152006203481654,2.614321397540106E-2,0,5.3971961568375143E-3,1.2257128814771253E-2,2.4060283039237049E-3,1.8982816400425415E-3,3.780890742084036E-4,1.0000000000000011,9.0329742348422204E-4,2.4985626170253145E-2,2.4920457403041857E-4,4.9657999978828606E-6,1.2000763539098832E-7,null,null,null,null,5.2336853105954906E-4,4.8738276257779649E-3,0,0,4.945708552829733E-4,1.1655308100985938E-2,1.0724985850234108E-4,2.3331364332885367E-4,2.1727146605948515E-3,0,0,7.6594999405766293E-5,1.8050766791711827E-3,1.6609961465592542E-5,3.666346703508822E-5,3.4142560717331539E-4,4.8479937965184482E-2,0.14136081489722763,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8999072448557451E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7711893786845698E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8780499857205449E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG167","v":0.22417714037786363},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9574241895177783E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8358478807304816E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11198517328773339},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5873291634344067E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4438156111929282E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1071801895633398E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3304040155793369E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5480539468291855E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24761529553581546},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14017050819762783},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29896012497076696},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18274774513170497},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16880555859932309},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1740696654460168E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21462688613710504},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1146176623377895},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.11943685467141608},2.6775012535964541E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.614321397540106E-2,1.2257128814771253E-2,1.8982816400425415E-3,4.8479937965183462E-2,2.614321397540106E-2,2.6590821230616167E-4,9.4815576993120571E-4,0.22645248114612571,2.6143213975400967E-2,0.95265396649461476,2.5564420072827103E-2,5.2601141783229491E-3,1.1958701357877537E-2,2.3430564153281443E-3,1.8516791596068622E-3,3.6806232142365576E-4,1.0000000000000011]
[163,40.75,90.75,3.845097675040815E-2,0,7.7611522951798757E-3,0.95378787095441309,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ166*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":5.7004854968497343},{"$f":"DZ166*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":11.577843387742799},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11948942407595058},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":4.7339997106463569E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":5.2026159173325057},0.13118549508189409,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.3480996215135743},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.3391259645566267},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.4354621474121369E-2},46.958280454632394,3.7722429693213924,0.64542626071209708,0.47874482956977454,87.355234439969337,0.24508300814354791,21.409283633632541,1.1852500782686017E-4,6.1941422979699609E-3,null,5.0251573844474214E-5,8.0188440596221129E-7,null,null,null,4.2616335240106054E-5,7.9372243333832092E-4,0,7.2000595326256848E-3,1.7646122490685306E-3,0.95378787095441309,2.4985626170253145E-2,0,5.1230321998083838E-3,1.1660273900983823E-2,2.2800845267325837E-3,1.8050766791711827E-3,3.5803556863890792E-4,1.0000000000000011,8.606512882164115E-4,2.3881770503145043E-2,2.3834029131385766E-4,4.7493117761044289E-6,1.1477580172940186E-7,null,null,null,null,4.9678272923019942E-4,4.6262494705781847E-3,0,0,4.7048796852763787E-4,1.1087758553542456E-2,1.0202737891372924E-4,2.2110081879011555E-4,2.058983707942468E-3,0,0,7.2834211874577711E-5,1.7164480490969951E-3,1.5794418199609824E-5,3.4718869609403545E-5,3.233166990295044E-4,4.6212129045588031E-2,0.14091975839148141,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9024929988205254E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7763419073180386E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8792951884630043E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG168","v":0.22195791717317029},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6001831078798571E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6580038802882414E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10762297027560139},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3374009981061647E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1310066517077697E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9643990580081504E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9373035502697568E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3391179328865421E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24142148759199208},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13525224026776347},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29248045633012365},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17718782707675371},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16344272235497259},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8103141899909398E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20871599215872741},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11019211157034614},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11528964513235292},2.5589449505210984E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4985626170253145E-2,1.1660273900983823E-2,1.8050766791711827E-3,4.6212129045586914E-2,2.4985626170253142E-2,2.5429038166369246E-4,9.0329742348422204E-4,0.22424981823277765,2.4985626170253052E-2,0.95486615889753723,2.4433698336699096E-2,4.9938109808502131E-3,1.1376390883151191E-2,2.2206051946952552E-3,1.7607623641340889E-3,3.4857334293401107E-4,1.0000000000000011]
[166,41.5,91.5,3.3415635392005573E-2,0,6.6377110164435194E-3,0.95994665359155196,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ169*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":4.9801307114462396},{"$f":"DZ169*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":10.114782935502063},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10438987185609384},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.1439164322908353E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":4.545175551114931},0.11483349429141516,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6035376574209756},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.3173734861787514},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.9572170840162594E-2},40.191857054552052,3.2700493637008128,0.56096489673195449,0.41501017777529964,75.289116535733655,0.23884048250371492,17.982088920673046,1.0195934778824011E-4,5.3627842669023767E-3,null,4.3537613491505257E-5,6.9914310329710801E-7,null,null,null,3.623170819230438E-5,6.7480977489908257E-4,0,6.2200218543768072E-3,1.4855930208830083E-3,0.95994665359155196,2.1824965222637681E-2,0,4.3908325416685224E-3,1.0038638140452067E-2,1.9425020981582754E-3,1.5520320289158225E-3,3.0437637661672118E-4,1.0000000000000009,7.4488378706996064E-4,2.086719197978092E-2,2.08631666671063E-4,4.1573198804408892E-6,1.0046923529509137E-7,null,null,null,null,4.2578100011248193E-4,3.9650515415560403E-3,0,0,4.0505553347995154E-4,9.5457445384986728E-3,8.7838068473442989E-5,1.8836529934255551E-4,1.7541367988157198E-3,0,0,6.26239488519067E-5,1.4758278021694937E-3,1.3580277894422187E-5,2.9515513701926264E-5,2.7486086291479494E-4,4.0053346408449091E-2,0.13960574324921993,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9101641620509164E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7916279278501441E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8829893347825869E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG171","v":0.21542269945805478},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6218401589770562E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.188636560618526E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5529678596514983E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6663893965441806E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2807770857165683E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5915263919066603E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8546110892350668E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7832767289311822E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22375424434689176},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12150885420240673},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27387198366549437},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16150257380120173},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14835497663568525},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8133235802225897E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19194222837432134},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7914583646124792E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10376067825595871},2.2352405407497312E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1824965222637681E-2,1.0038638140452067E-2,1.5520320289158225E-3,4.0053346408448043E-2,2.1824965222637681E-2,2.2252746885620015E-4,7.8154885187259923E-4,0.21776040994115867,2.1824965222637587E-2,0.9608747661328314,2.1346078601209299E-2,4.2822578749478124E-3,9.7942699994155898E-3,1.8922887173413666E-3,1.5139299155426582E-3,2.9640875871296915E-4,1.0000000000000011]
[167,41.75,91.75,3.189292164032953E-2,0,6.3041996855607782E-3,0.96180287867411063,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ170*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":4.7618191882869096},{"$f":"DZ170*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":9.6713862061752156},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.9813784751606377E-2},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":3.9648272550823795E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":4.3459309418700682},0.10987069247225477,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.3791614400081746},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.0094649879116142},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.8130956199787251E-2},38.181602055390108,3.1186692045053594,0.53542159972222692,0.3957981415666908,71.676717471410839,0.23679517695028779,16.972700996858514,9.6981004962897781E-5,5.1119606950689759E-3,null,4.1511003240681584E-5,6.6803636991255571E-7,null,null,null,3.4342733530397892E-5,6.3962792369776566E-4,0,5.9250913968706305E-3,1.4030330657686088E-3,0.96180287867411063,2.0867191979780923E-2,0,4.1736832082271032E-3,9.5499018583791138E-3,1.8420753365244577E-3,1.4758278021694937E-3,2.8844114080921711E-4,1.0000000000000009,7.1001277243921686E-4,1.995349027432031E-2,1.9961515436096939E-4,3.9776514414301805E-6,9.6127218997766121E-8,null,null,null,null,4.0472393189386292E-4,3.7689592763332403E-3,0,0,3.8533519565162207E-4,9.0810050359794638E-3,8.356162674802717E-5,1.7862687124248132E-4,1.6634484652819762E-3,0,0,5.9549134989080144E-5,1.4033651761542157E-3,1.2913491026197816E-5,2.7970266741410428E-5,2.6047087406780669E-4,3.8197121325890301E-2,0.13917089943976357,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9126930743491106E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7966671903652394E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8842071646968178E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG172","v":0.21328455933027485},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3245588673824113E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0513810032596908E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1808473016460279E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4666361321477039E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0244267359972644E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4836856195503749E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5236874476812349E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6193765306374437E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21815729278095153},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11724538174659126},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26793607597786701},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15658901891519622},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14364184128437821},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5101228662832564E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18665607722003694},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4133962475175262E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10020174873577323},2.1371485823232318E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0867191979780923E-2,9.5499018583791138E-3,1.4758278021694937E-3,3.8197121325889372E-2,2.0867191979780916E-2,2.12889455786799E-4,7.4488378706996064E-4,0.21563628764857429,2.0867191979780826E-2,0.96268598776058945,2.0410341127050619E-2,4.0711288194606567E-3,9.3174422729000034E-3,1.7945907778867294E-3,1.4395964891618547E-3,2.8091275295161081E-4,1.0000000000000009]
[170,42.5,92.5,2.7740875038332832E-2,0,5.4094753675251591E-3,0.96684964959414288,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ173*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":4.1651890043185036},{"$f":"DZ173*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":8.4596138344704208},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.730765749137373E-2},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.4747154685419522E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":3.8014093053199116},9.6289036094418023E-2,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7695940026485477},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.1729637027302102},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.4215558476537207E-2},32.784897961413826,2.7070376184021905,0.46576703019058696,0.34355694312396462,61.912588809365907,0.23076375121131876,14.287181240853192,8.3488762891093123E-5,4.4295749449341747E-3,null,3.5994881645695538E-5,5.8310659336507921E-7,null,null,null,2.9291786350148524E-5,5.4555483965655605E-4,0,5.1244883220710339E-3,1.1825461482397083E-3,0.96684964959414288,1.824992891908114E-2,0,3.5914961741477553E-3,8.2220072178953163E-3,1.5722793039035239E-3,1.2689389013563772E-3,2.4569988947388034E-4,1.0000000000000011,6.1527629743631993E-4,1.7456142678889307E-2,1.7493974390040318E-4,3.4859543941766192E-6,8.4244460933649859E-8,null,null,null,null,3.4826899418662164E-4,3.2432271799611337E-3,0,0,3.3175511193101175E-4,7.8183095553025356E-3,7.1942550661768201E-5,1.5246462900127107E-4,1.4198146749022527E-3,0,0,5.1201240292861536E-5,1.2066344476050277E-3,1.1103213458487867E-5,2.3825628437189602E-5,2.2187426103669074E-4,3.3150350405857988E-2,0.13787631317697802,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9201976441500579E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8116212468253368E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8878210858294544E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG175","v":0.20698864573614936},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5104222229101232E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.689135029782422E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1492212092268979E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9303350006450509E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3276543451352158E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.202059638127259E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6122447924141514E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1833459879416036E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20219252512212829},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10533172661944888},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25088918946701377},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14272724035864159},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13038195705874697},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.679102345439118E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17165519053267805},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3645622280616477E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.0299502899466172E-2},1.8690971815807995E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.824992891908114E-2,8.2220072178953163E-3,1.2689389013563772E-3,3.3150350405857121E-2,1.8249928919081126E-2,1.8651841153263519E-4,6.4529311797486904E-4,0.2093788293864555,1.8249928919081043E-2,0.9676110455447855,1.7853035798985225E-2,3.5048315490046459E-3,8.0219013637960138E-3,1.5320603869642391E-3,1.2377866744807025E-3,2.3933868198452947E-4,1.0000000000000007]
[171,42.75,92.75,2.6484572636191046E-2,0,5.1429858683816705E-3,0.96837244149542823,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ174*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":3.9842190061750364},{"$f":"DZ174*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":8.0920587731439664},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.351429623027784E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.3258459259121784E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.6362448831981204},9.2163660968479208E-2,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.5858969853589953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.9208787296346994},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.3035621777696524E-2},31.176421330352049,2.5828174308876726,0.44468990724292146,0.32779184713613602,58.98299093136518,0.22878761057998823,13.494577560048153,7.9432112860988236E-5,4.2235863883345404E-3,null,3.4328961758359897E-5,5.5737220796969468E-7,null,null,null,2.7792574062601079E-5,5.1763225038982342E-4,0,4.8833296596142812E-3,1.1172453244975386E-3,0.96837244149542823,1.7456142678889307E-2,0,3.418166923861537E-3,7.8217955096967114E-3,1.4918414700249545E-3,1.2066344476050277E-3,2.329774744951786E-4,1.0000000000000009,5.8671666209604318E-4,1.6698564094076648E-2,1.6744468426228235E-4,3.3366033347912922E-6,8.0635119541001428E-8,null,null,null,null,3.3146117907746961E-4,3.0867057447840672E-3,0,0,3.1560670965759263E-4,7.4377481012158951E-3,6.8440698823223927E-5,1.4466453618728177E-4,1.3471769338376728E-3,0,0,4.8687277402742517E-5,1.1473891206194389E-3,1.055804958284636E-5,2.2591930152850295E-5,2.1038554434232829E-4,3.162755850457271E-2,0.13744820906576294,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9226722975979483E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8165523898968906E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8890127867035215E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG176","v":0.20492897097500315},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2630369951894317E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5832046189783559E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8317813530230734E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7706836600902736E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1175724411214358E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1206088746003899E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.333663446922716E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0547742089849035E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19713491482558676},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10163587319285464},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24545141139067422},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13838490628479871},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12623981215116345},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4263757773556701E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1669277509730849},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0415945978317638E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":8.7239994398390794E-2},1.7878002279927266E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7456142678889307E-2,7.8217955096967114E-3,1.2066344476050277E-3,3.1627558504571773E-2,1.7456142678889296E-2,1.7850994275551345E-4,6.1527629743631993E-4,0.20733081029478034,1.745614267888921E-2,0.96909730564271523,1.7077353386482978E-2,3.3361586764539433E-3,7.6314401071236994E-3,1.4537698689026963E-3,1.1770117841122334E-3,2.2696053421017662E-4,1.0000000000000009]
[174,43.5,93.5,2.3057098393331209E-2,0,4.4259416997943432E-3,0.97251695990687537,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ177*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":3.4892322155774926},{"$f":"DZ177*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":7.0867269389156604},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.3138743732795053E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":2.9181139024878837E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.1844892990368656},8.0864858555507485E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.0868383517712328},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.2360272057650814},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.9830011352268254E-2},26.845843137301383,2.2446920815045055,0.38718296321406759,0.28487950981318111,51.04892645556491,0.22296014609789258,11.381876100673326,6.8432751047075454E-5,3.6628856651878261E-3,null,2.9792254899857263E-5,4.8705651528551636E-7,null,null,null,2.3772206846754028E-5,4.4275355348881342E-4,0,4.2281234879856114E-3,9.4270303060120313E-4,0.97251695990687537,1.5285206927117868E-2,0,2.9518290765044803E-3,6.7344090525930864E-3,1.2753286232582044E-3,1.0374824136202554E-3,1.98784000031658E-4,1.0000000000000009,5.0906491134303483E-4,1.4626226907501014E-2,1.4691680610834249E-4,2.9275525070126194E-6,7.0749658463758319E-8,null,null,null,null,2.8624018894548491E-4,2.6655888875589955E-3,0,0,2.7173104691145556E-4,6.4037519367055847E-3,5.8926068976046125E-5,1.2366918836686223E-4,1.1516594348913421E-3,0,0,4.1862052067761439E-5,9.8654239200995746E-4,9.0779695425364785E-6,1.9276173604123891E-5,1.795078264275341E-4,2.7483040093125546E-2,0.13617462786003287,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9300177545937377E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8311893886261706E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8925500850390779E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG179","v":0.19886459783564561},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.585546063593382E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3036322248184249E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9517460220300961E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3420488898694601E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5465598768834254E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0790035337308186E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5663839619927109E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7127293357176561E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18270856642112421},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1308347078583388E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22983506581781779},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1261346160679076},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11458634628897194},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.73369612792095E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15351235987188339},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1456057577675092E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":7.8719903226627044E-2},1.5654601896824129E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5285206927117868E-2,6.7344090525930864E-3,1.0374824136202554E-3,2.7483040093124633E-2,1.5285206927117852E-2,1.5658023732622231E-4,5.3367881338398711E-4,0.20129806573398654,1.5285206927117764E-2,0.97314288168749474,1.4955716917309441E-2,2.8821673850859091E-3,6.570544270902842E-3,1.2429924383920282E-3,1.0120124028151064E-3,1.9368489800086427E-4,1.0000000000000009]
[175,43.75,93.75,2.201944878872357E-2,0,4.211747743163261E-3,0.97376880346811412,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ178*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":3.3389651690186253},{"$f":"DZ178*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":6.7815304197141506},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.9988955375148015E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":2.794166132254575E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.0473462910054012},7.7430099240717948E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9364421621043704},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.0296405154135524},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.8863963190281351E-2},25.551442773337349,2.1425497661892421,0.36977183922520945,0.27191637203675489,48.663829987173351,0.22105083147824955,10.757180081580843,6.5124041018850312E-5,3.4935380813927866E-3,null,2.8421396719558945E-5,4.6573348880118827E-7,null,null,null,2.2575478546042487E-5,4.2046468013698938E-4,0,4.0305894113030292E-3,8.9096514071596293E-4,0.97376880346811412,1.4626226907501016E-2,0,2.8125056936673378E-3,6.4066794892125977E-3,1.2106562535258523E-3,9.8654239200995746E-4,1.8858579597007057E-4,1.0000000000000009,4.8563641633014344E-4,1.3997043072444395E-2,1.406764703519475E-4,2.8032038291985754E-6,6.7744545330965729E-8,null,null,null,null,2.727299380487585E-4,2.5397757556185792E-3,0,0,2.5850727379851641E-4,6.0921137796195709E-3,5.6058435794510746E-5,1.1739787967927989E-4,1.0932583738465724E-3,0,0,3.9806640034759293E-5,9.3810350754433927E-4,8.6322444308588793E-6,1.8287249184099474E-5,1.7029854678597109E-4,2.6231196531886825E-2,0.13575378559812101,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9324405569033799E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8360172100058148E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8937168163373748E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG180","v":0.19688083057412634},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3796822819670962E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2218777796866901E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6809518932487821E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2144487196397118E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.374395468126494E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4638162780987895E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3318659151967214E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6118709931641891E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17813832463676701},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8104542505567512E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22485361530281844},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12229709605514419},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1109460170481275},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5230412208615317E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14928457974654716},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8697037684917306E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.6085093589903827E-2},1.49796964202904E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4626226907501016E-2,6.4066794892125977E-3,9.8654239200995746E-4,2.6231196531885881E-2,1.4626226907501004E-2,1.4991510827381887E-4,5.0906491134303483E-4,0.19932376329479076,1.462622690750091E-2,0.9743649861666519,1.4311634989972705E-2,2.7464789598189323E-3,6.2507982363306834E-3,1.1800204038561332E-3,9.6232294977714836E-4,1.8375829359345026E-4,1.0000000000000009]
[178,44.5,94.5,1.9186956275070433E-2,0,3.6338994161344861E-3,0.97717914430879604,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ181*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":2.927619614166443},{"$f":"DZ181*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":5.9460762439330477},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1366629527173804E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.454424145079389E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":2.671926875873023},6.8015392119496365E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5278487381071097},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.4689331952016076},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.6239405181497153E-2},22.057547270356306,1.8642572312904393,0.3222411561179952,0.23659756747559607,42.19321356080053,0.21542043101245659,9.0892802510682777,5.6148514487791635E-5,3.0323316834605755E-3,null,2.468627469946781E-5,4.0742680634071275E-7,null,null,null,1.9358056274365711E-5,3.6054070450266781E-4,0,3.4934726602312092E-3,7.5256538619724038E-4,0.97717914430879604,1.2822494965356222E-2,0,2.4364751930144425E-3,5.5162173498034756E-3,1.0362950897092643E-3,8.4824395991073482E-4,1.6112913341077915E-4,1.0000000000000011,4.2188509677037951E-4,1.2274516345935562E-2,1.2357165219727405E-4,2.4623629506282803E-6,5.9507502377313314E-8,null,null,null,null,2.3626609181427049E-4,2.2002091012001722E-3,0,0,2.2257743830931547E-4,5.2453730180662623E-3,4.826689342789799E-5,1.0048999945244892E-4,9.3580509025681542E-4,0,0,3.4226346731063336E-5,8.065954798195115E-4,7.4221333601599727E-6,1.5624764306048621E-5,1.4550436910473053E-4,2.2820855691204917E-2,0.13450275943638879,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9396338803817148E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8503510583520844E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8971808528407019E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG183","v":0.19104041505965794},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8159022758571831E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.006110789025517E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9302320447619662E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8718655038865228E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9064444517059421E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8572558757496564E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6859472667854819E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3435533321923952E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16510214818029845},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9151975513934297E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21054776250702414},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11147095208048804},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10070435397698552},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9456726905951096E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13728710772045277},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1042861841763586E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":6.8741339334360774E-2},1.3132373998193073E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2822494965356222E-2,5.5162173498034756E-3,8.4824395991073482E-4,2.2820855691203956E-2,1.2822494965356207E-2,1.3164951165903446E-4,4.4210132736136195E-4,0.19350865039237988,1.2822494965356116E-2,0.97769467917748776,1.2548505655645891E-2,2.3801279732059443E-3,5.3820263654101828E-3,1.0102132904481775E-3,8.2741971986512316E-4,1.5702781793783483E-4,1.0000000000000009]
[179,44.75,94.75,1.8328947206771966E-2,0,3.4608387470494275E-3,0.97821021404617958,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ182*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":2.8026389202927584},{"$f":"DZ182*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":5.6922370049839071},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.8746875272938405E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.3510613304818188E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.5578617584955943},6.5151069594181113E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.4047135680459508},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.2999564394002285},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.5448453409502225E-2},21.010599029378803,1.7801099544412669,0.30784231919051391,0.22591822522708638,40.24473423103754,0.21357568258768075,8.5952965839536439,5.3447295765759545E-5,2.892958289498905E-3,null,2.3557022840432658E-5,3.8973160670151167E-7,null,null,null,1.8397925121255803E-5,3.4265841521437777E-4,0,3.3314086800474321E-3,7.1150788281965484E-4,0.97821021404617958,1.2274516345935562E-2,0,2.3237807533974461E-3,5.247835381016891E-3,9.8413149118709064E-4,8.0659547981951161E-4,1.529265024648905E-4,1.0000000000000011,4.0263468041585286E-4,1.1751098301437493E-2,1.1836769680057178E-4,2.3586658102428382E-6,5.700147140148468E-8,null,null,null,null,2.2533806148018566E-4,2.0984426919172603E-3,0,0,2.1174831985497158E-4,4.9901685095530496E-3,4.5918551608869946E-5,9.5431671917189031E-5,8.8869981926990166E-4,0,0,3.2545845144498541E-5,7.6699192545235891E-4,7.0577092226541119E-6,1.4829351505731053E-5,1.3809715095915946E-4,2.1789785953821389E-2,0.13408968862781379,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9420070797645132E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8550800379608766E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8983236972180537E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG184","v":0.18913005808262282},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6445909288703691E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4301475033309722E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6992293563807667E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7698819979160674E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7653538433464665E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3926127673186468E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4885230129253391E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.264434840209349E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16097231042238228},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6374710682970665E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20598434544861979},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10807955943360086},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7505046063473391E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7700857303291986E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13350617629597467},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8685910229239975E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.6468294892245483E-2},1.257115247362329E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2274516345935562E-2,5.247835381016891E-3,8.0659547981951161E-4,2.1789785953820417E-2,1.227451634593555E-2,1.2609352265027964E-4,4.2188509677037951E-4,0.19160572998124295,1.2274516345935457E-2,0.97870147801133878,1.2012807323686528E-2,2.270295571057639E-3,5.1201812781900922E-3,9.5940343176863186E-4,7.8679370263593526E-4,1.4904068132335203E-4,1.0000000000000009]
[182,45.5,95.5,1.5985527914087982E-2,0,2.9928741671077807E-3,0.98102159791880517,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ185*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":2.4602346692513426},{"$f":"DZ185*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":4.9968045201463118},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.1569646810431802E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.0675213885752539E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.2453624446012177},5.7293796690075741E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.0701780100974325},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.8408777435713435},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.3299567593762756E-2},18.178248731580382,1.5506446028174778,0.26851312991445347,0.19679620112929563,34.950498278089277,0.20813568213763925,7.2744458001604979,4.6116295328665613E-5,2.5131832546547361E-3,null,2.0478578234238726E-5,3.4130839221885555E-7,null,null,null,1.5810780677334453E-5,2.9447326339741777E-4,0,2.8904034806846116E-3,6.0159610010529843E-4,0.98102159791880517,1.0773391231023194E-2,0,2.0187615972220014E-3,4.5186137798530462E-3,8.4330218949377406E-4,6.9352290321174142E-4,1.3081038039200501E-4,1.0000000000000011,3.5021055039330233E-4,1.0316963890201512E-2,1.0409245461981168E-4,2.0742087617845574E-6,5.0127046783027999E-8,null,null,null,null,1.957602171562719E-4,1.8230013800657296E-3,0,0,1.8232448361823437E-4,4.296751432527942E-3,3.9537863706869423E-5,8.1775391393829112E-5,7.6152679809994496E-4,0,0,2.7983406275898133E-5,6.5947117258667305E-4,6.0683243491701987E-6,1.2684741232977496E-5,1.1812563915902751E-4,1.8978402081195764E-2,0.13286271874770428,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9490547918612062E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8691237323236306E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9017176127066888E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG187","v":0.1835062001920815},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1754364642629956E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7649117636267662E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0588229192026594E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4960748598359335E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.38186288800953E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1791981323506238E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9447695194985428E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0539526116594009E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14919234422167571},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8614047107506418E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19287901147274641},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8511998887290134E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8504147643793468E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2888323543796505E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12277675857485985},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2147167198275793E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.0127395774163851E-2},1.1033749925962226E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0773391231023194E-2,4.5186137798530462E-3,6.9352290321174142E-4,1.8978402081194834E-2,1.077339123102318E-2,1.1085556823626084E-4,3.6684176620436262E-4,0.18600132371125661,1.0773391231023086E-2,0.9814469673138404,1.0545177560612353E-2,1.9729277159537713E-3,4.4087197105713858E-3,8.2220848917368577E-4,6.7649703789920718E-4,1.2750217195010136E-4,1.0000000000000009]
[183,45.75,95.75,1.5275260704077911E-2,0,2.8524025870473361E-3,0.98187233670887564,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ186*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":2.3561137493638067},{"$f":"DZ186*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":4.7853320579302787},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.9387139941763282E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":1.9811881441785677E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.1503352481574138},5.4901386444943072E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9693597728472201},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.7025262177831122},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.2651957572212064E-2},17.327647445762004,1.4812000119696811,0.25659200421557071,0.18798281368836101,33.353841687118148,0.20635331650983646,6.8826758504808687,4.3908937333048588E-5,2.3983547851240076E-3,null,1.954735418091836E-5,3.2660124116753335E-7,null,null,null,1.5037024455885318E-5,2.8006217742676634E-4,0,2.7572368797617939E-3,5.6896497454207934E-4,0.98187233670887564,1.0316963890201512E-2,0,1.9270938346855411E-3,4.2988256412897271E-3,8.0111478885359748E-4,6.5947117258667316E-4,1.2419396350819769E-4,1.0000000000000009,3.3436745783895167E-4,9.8808149238024875E-3,9.9745878388870756E-5,1.9875962735411856E-6,4.8033897660258591E-8,null,null,null,null,1.8687115312560038E-4,1.7402226815599407E-3,0,0,1.7345610919605189E-4,4.0877548142652272E-3,3.761471782844791E-5,7.7684460239826471E-5,7.2343032861377102E-4,0,0,2.6609430869944164E-5,6.2709136995878038E-4,5.7703717579485683E-6,1.2043144321409087E-5,1.121508191867886E-4,1.8127663291125248E-2,0.13245790914340638,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9513804909286174E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.873758059951428E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9028375827024119E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG188","v":0.1816668174635758},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0328782280613656E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2779522971095703E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8617645772086833E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4145652860532286E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2662375975619868E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8282591032404428E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7785719217241352E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9188798105778447E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14546047166187168},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6206534487581625E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.1886985473315822},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5514869478946066E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5692431876268974E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1424755424458529E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11939544686686961},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0133690993062315E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":5.8163027962609283E-2},1.0566292184012196E-2,0.15998137243871952,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0316963890201512E-2,4.2988256412897271E-3,6.5947117258667316E-4,1.8127663291124363E-2,1.0316963890201499E-2,1.0621679042837927E-4,3.5021055039330233E-4,0.18416750340376151,1.0316963890201404E-2,0.98227785258667155,1.0098889407002E-2,1.8835311973171762E-3,4.1942840259142477E-3,7.8110393459673833E-4,6.4328127127272672E-4,1.2105757722646742E-4,1.0000000000000009]
[186,46.5,96.5,1.3334276375984999E-2,0,2.4717814932198783E-3,0.98419394213079603,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ189*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":2.070628258650633},{"$f":"DZ189*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":4.2055031463793862},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3403001066888693E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":1.7441791845210348E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":1.8897835181385152},4.8333549602537995E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6954512859712485},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.3266452450620134},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0892481221347703E-2},15.021891179991817,1.2916721992536033,0.22401229202083078,0.16392936296012928,29.009587312164161,0.20109727742767078,5.8337490277765145,3.7915446961503669E-5,2.0852943014079139E-3,null,1.7007402307006409E-5,2.8632467084857109E-7,null,null,null,1.2947947590498408E-5,2.4115345466392269E-4,0,2.3946048776016943E-3,4.8154852140072153E-4,0.98419394213079603,9.0656243043923945E-3,0,1.6783601479279625E-3,3.701628856561568E-3,6.8708844795208838E-4,5.6702321503103643E-4,1.0633289733982713E-4,1.0000000000000009,2.9118798388169068E-4,8.6848309041239469E-3,8.781330805902212E-5,1.7498207112376357E-6,4.2287616497509921E-8,null,null,null,null,1.6275133600566482E-4,1.5156088119222977E-3,0,0,1.4935942806797978E-4,3.5198801816239641E-3,3.2389246869624228E-5,6.6627274841049642E-5,6.2046117311103874E-4,0,0,2.2879188157445708E-5,5.3918257460376271E-4,4.9614522698280139E-6,1.0311148727390338E-5,9.6021748612436792E-5,1.5806057869204877E-2,0.13125642690094175,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9582886960273546E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8875237642921905E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9061643168200375E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG191","v":0.17625230122603128},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6424672356961547E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9927649474176836E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3154617112250229E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1957269267401248E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9519625823046827E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9117824651995169E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.320824088709709E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.26774852183235E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13481566302851383},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9479089813017763E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17669298701506067},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7059576900017394E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7781981024817079E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7413369286804466E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10980005840638479},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4547830241871714E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.2678527456582795E-2},9.2847116894213908E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0656243043923945E-3,3.701628856561568E-3,5.6702321503103643E-4,1.5806057869203971E-2,9.0656243043923841E-3,9.3484505398062798E-5,3.0489212307196329E-4,0.17876703771074215,9.0656243043922852E-3,0.98454550031063659,8.8752276042581707E-3,1.6408911339546412E-3,3.6116294294483847E-3,6.6999057777462445E-4,5.5310289481739962E-4,1.0365804911104598E-4,1.0000000000000007]
[187,46.75,96.75,1.2745643481062911E-2,0,2.3572980284607449E-3,0.98489705849047726,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ190*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.9837438436763608},{"$f":"DZ190*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":4.0290385014006933},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1581793257099695E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.6719563939336039E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.8104874229966057},4.6332158998710841E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6129028230326585},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.2133650875178672},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.0362219007800523E-2},14.328076994432966,1.234266567057027,0.2141313009379254,0.15664386999856661,27.69765214625362,0.19937518503365842,5.5222245216572219,3.6109934646709754E-5,1.9905851477579643E-3,null,1.6238647846144148E-5,2.7408240140739945E-7,null,null,null,1.2321935089248643E-5,2.2949407187108787E-4,0,2.285023819612562E-3,4.5557704684157145E-4,0.98489705849047726,8.6848309041239469E-3,0,1.6034221199813198E-3,3.5216300023352015E-3,6.5289270759716041E-4,5.3918257460376271E-4,1.0098320088226481E-4,1.0000000000000009,2.7812797008150669E-4,8.320807889434359E-3,8.4177143715920001E-5,1.6773643168976416E-6,4.0536575263991292E-8,null,null,null,null,1.5548456183862863E-4,1.4479375581426912E-3,0,0,1.4209653733475951E-4,3.3487192078317579E-3,3.0814257168684087E-5,6.3311298567817595E-5,5.8958140902934278E-4,0,0,2.1755828065876052E-5,5.1270889982948844E-4,4.7178467083982186E-6,9.7923862634650968E-6,9.1190814618799716E-5,1.5102941509523656E-2,0.13086034164873261,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9605688642000397E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8920673643248734E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9072623608337257E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG192","v":0.17448151816936755},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5238361521959966E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6169417944196953E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1473598141365794E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1305809940227092E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8572063972791382E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6467226807799049E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1809140170447156E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7808815106992189E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13144340638818425},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7392102302688985E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17286333914113422},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4410876019391054E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5310901100326108E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6193442911464106E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10677612922518605},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2827775232078938E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.0977982159907086E-2},8.8947157204715237E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6848309041239469E-3,3.5216300023352015E-3,5.3918257460376271E-4,1.5102941509522738E-2,8.6848309041239365E-3,8.9605416386757261E-5,2.9118798388169068E-4,0.17700008881539281,8.6848309041238376E-3,0.98523234278155325,8.5028193967791529E-3,1.5677684109199656E-3,3.4360132872419285E-3,6.3666445518522556E-4,5.2594573721662552E-4,9.8445931104731372E-5,1.0000000000000009]
[188,47,97,1.2183913361412503E-2,0,2.2484595659590999E-3,0.98556762707262935,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ191*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.9006817858980563},{"$f":"DZ191*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.8603371693909359},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9840706914194723E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.6028681447337566E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.734679847630856},4.4417630749957374E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5343786038836384},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.105607346191424},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.8578048950707983E-3},13.668346110073383,1.1795156862232485,0.20470157897177138,0.14969529820010749,26.448088250469979,0.19766783974239879,5.2279364697867203,3.4392629274361344E-5,1.9003134004903727E-3,null,1.5505747330763017E-5,2.6238612497308641E-7,null,null,null,1.1727889552618581E-5,2.1843006868566038E-4,0,2.1806321214587494E-3,4.3104084072163515E-4,0.98556762707262935,8.320807889434359E-3,0,1.5321147018586112E-3,3.3503965721486556E-3,6.2043620277329092E-4,5.1270889982948855E-4,9.5908661327197937E-5,1.0000000000000009,2.6568054675280467E-4,7.9727816360038433E-3,8.0698792544156258E-5,1.608052602581869E-6,3.8861530972340814E-8,null,null,null,null,1.4856984953393469E-4,1.3835448523246763E-3,0,0,1.3518732839193272E-4,3.1858932788419512E-3,2.9315964914771744E-5,6.0163976743785699E-5,5.6027222602950523E-4,0,0,2.0687624559699521E-5,4.8753507317543423E-4,4.4862020943548201E-6,9.3003058877362431E-6,8.6608355439461699E-5,1.44323729273716E-2,0.13046650614625044,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9628379428370795E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8965888666828658E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9083550645403366E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG193","v":0.17272752121413201},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4105308997155423E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2646875688815119E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9858060571303963E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0689843604426747E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.767050062005833E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3996231714884723E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0468985148089954E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.322684878920729E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12815550281627996},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5378342491068454E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16911669514351341},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1842759223880221E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2918325681798721E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5027804659034907E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10383548003332084},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1174133989705354E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":4.9337218320656941E-2},8.521895424127535E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.320807889434359E-3,3.3503965721486556E-3,5.1270889982948855E-4,1.4432372927370651E-2,8.3208078894343486E-3,8.5895044608081636E-5,2.7812797008150669E-4,0.17524951581146553,8.3208078894342497E-3,0.98588742188856426,8.1467947627191003E-3,1.4981791733637219E-3,3.2689489517965945E-3,6.0503162762427017E-4,5.0012198650246139E-4,9.3501609430507237E-5,1.0000000000000009]
[189,47.25,97.25,1.1647818040623809E-2,0,2.1449652548778983E-3,0.98620721670449918,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ192*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.8212659410741787},{"$f":"DZ192*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.6990413965336479},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8176049830906937E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.5367719840721805E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.6622000319033281},4.2586017296348304E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4596822906703839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.0031025892578009},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":9.3779778467039856E-3},13.040891346386402,1.127291739344213,0.19570187090995572,0.14306742593647051,25.257752396831066,0.19597511526738115,4.949890937363941,3.2759123141379441E-5,1.8142652429543741E-3,null,1.4806980706884251E-5,2.5121044360749817E-7,null,null,null,1.116406063920208E-5,2.0792884527867238E-4,0,2.0811754631641201E-3,4.0785860128523377E-4,0.98620721670449918,7.9727816360038433E-3,0,1.4642436448688329E-3,3.187501331444533E-3,5.8962705247524931E-4,4.8753507317543418E-4,9.1094557533816524E-5,1.0000000000000009,2.5381577966445448E-4,7.640015772112747E-3,7.7371082542108811E-5,1.5417426546789665E-6,3.725902985386652E-8,null,null,null,null,1.4198836270892871E-4,1.3222552821599042E-3,0,0,1.2861456247472417E-4,3.0309961371636496E-3,2.7890631806159235E-5,5.7176399626683649E-5,5.3245065284856564E-4,0,0,1.9671869469972716E-5,4.6359727255607347E-4,4.2659311493879931E-6,8.833480084579487E-6,8.2261077449237037E-5,1.3792783295501706E-2,0.1300749467601463,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.965096045543106E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9010884977415781E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9094424826476268E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG194","v":0.1709901667557425},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3023123800756811E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9345241970411048E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8305453679004481E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0107436520802501E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6812702811110913E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1692669609989618E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9185292371311358E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8914702996364678E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12494984231913443},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3435240982876282E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16545125599426955},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9352774822989525E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0601760735191074E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3914038645780906E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10097581727290204},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9584342184844197E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.7753965242269623E-2},8.1654584800236133E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.9727816360038433E-3,3.187501331444533E-3,4.8753507317543418E-4,1.3792783295500821E-2,7.9727816360038294E-3,8.2345706677710461E-5,2.6568054675280467E-4,0.17351518359082307,7.972781636003734E-3,0.98651226693151384,7.8063987040582952E-3,1.431935004785423E-3,3.1100196056314307E-3,5.7500279807991403E-4,4.755661728657538E-4,8.8810783066220779E-5,1.0000000000000009]
[190,47.5,97.5,1.1136150924487149E-2,0,2.0465319169852172E-3,0.9868173171585285,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ193*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.745328638734345},{"$f":"DZ193*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.5448106394754748},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6584307420987207E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.4735322137872316E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.5928949493641587},4.0833558259428845E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3886271288582672},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.9055945359535336},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.9215383767333976E-3},12.444010976052299,1.0774733406471051,0.18711194989194499,0.13674484783435625,24.12367173300651,0.19429688640354667,4.6871543063444161,3.1205233279483638E-5,1.7322374185924077E-3,null,1.4140712491690088E-5,2.4053118837296202E-7,null,null,null,1.0628802779144525E-5,1.9795975317456007E-4,0,1.9864124515056591E-3,3.8595375444078569E-4,0.9868173171585285,7.640015772112747E-3,0,1.3996263647020131E-3,3.0325378798183285E-3,5.6037854368457874E-4,4.6359727255607347E-4,8.6527008598625033E-5,1.0000000000000009,2.4250525138985065E-4,7.3218093148218737E-3,7.4187181783002469E-5,1.4782983361132098E-6,3.572578190724863E-8,null,null,null,null,1.3572239608121439E-4,1.2639039686207986E-3,0,0,1.2236184146913163E-4,2.883641336509272E-3,2.6534701839924729E-5,5.4340158616235521E-5,5.060383850683432E-4,0,0,1.8705987597894877E-5,4.4083480952783222E-4,4.0564754303463713E-6,8.3905628165596241E-6,7.8136445782065408E-5,1.3182682841472367E-2,0.12968568927274227,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9673432841518912E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9055664803477014E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9105246690105729E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG195","v":0.16926931214961752},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1989522291853955E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6250662993012857E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6813326100737565E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5567603046827834E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5996545988848445E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9545195344935641E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7955683021898246E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4856488673279578E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12182436768211327},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1560318537135393E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16186526165764728},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6938545716464399E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8358791460202156E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2849836497563471E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8194910551370196E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8055934500009485E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.6226044291803187E-2},7.8246507206712786E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.640015772112747E-3,3.0325378798183285E-3,4.6359727255607347E-4,1.3182682841471505E-2,7.6400157721127375E-3,7.8950084226641647E-5,2.5381577966445448E-4,0.17179695788434768,7.6400157721126377E-3,0.98710833025751399,7.4809125434673104E-3,1.368858757552907E-3,2.9588287573318567E-3,5.4649367818737692E-4,4.5221604104195284E-4,8.4359964905518411E-5,1.0000000000000009]
[191,47.75,97.75,1.0647763759195092E-2,0,1.9528928843063882E-3,0.98739934335649926,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ194*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.6727102585925544},{"$f":"DZ194*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.3973207050097431},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5062133840286711E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.4130195578784706E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.5266189206600476},3.9156671227463392E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3210354793850405},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.8128394145566411},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":8.4873455448391307E-3},11.876101841384628,1.0299451946288893,0.17891256647663756,0.13071293145189922,23.043033658337457,0.19263302901802748,4.4388493713699031,2.9726989781545949E-5,1.6540366979440821E-3,null,1.3505387526334743E-5,2.3032535772167672E-7,null,null,null,1.0120568203171966E-5,1.8849396541794475E-4,0,1.8961139342308011E-3,3.6525417051416813E-4,0.98739934335649926,7.3218093148218737E-3,0,1.3380911504038014E-3,2.8851196348453857E-3,5.326088126901752E-4,4.4083480952783222E-4,8.2192921212411775E-5,1.0000000000000007,2.3172198194727788E-4,7.0174949025956501E-3,7.1140581673367025E-5,1.4175899527424821E-6,3.4258652836436927E-8,null,null,null,null,1.2975529876256507E-4,1.2083358516412363E-3,0,0,1.1641356690969975E-4,2.743461275515246E-3,2.5244792420439959E-5,5.1647315351673521E-5,4.8096149733850167E-4,0,0,1.7787530186020606E-5,4.1918997542837071E-4,3.8573039134409082E-6,7.9702844196122584E-6,7.4222636792799516E-5,1.260065664350148E-2,0.12929875886311848,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9695797687676927E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9100230339015931E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9116016766512832E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG196","v":0.16756481571032941},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1002323351449231E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3350153771176785E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5379321961719813E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0360861859668587E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5220008730793405E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7543232511257386E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6777878503936793E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1037252431445947E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11877707314940711},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.975118290385909E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15835699024494601},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4597767124956416E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6187079773071561E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1832992565540509E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5490590901898917E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6586540807125222E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.4751364961724535E-2},7.4987542225970647E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.3218093148218737E-3,2.8851196348453857E-3,4.4083480952783222E-4,1.2600656643500741E-2,7.3218093148218625E-3,7.5701205901022929E-5,2.4250525138985065E-4,0.1700947052621157,7.3218093148217644E-3,0.98767699134528764,7.1696521087087619E-3,1.3087837918592023E-3,2.8149992501566869E-3,5.1942468055097668E-4,4.3001239247810147E-4,8.0136430959326107E-5,1.0000000000000007]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.0181563743492009E-2},0,{"$f":"AS195+AU195+AW195","v":1.8637969224326216E-3},0.98795463933407612,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ195*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.6032588288611074},{"$f":"DZ195*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.2562629342409397},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.360634356690595E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.3551108468887589E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.4632332469306768},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":3.7551943009239155E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2567383736527988},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.7246053517080155},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.074314098197425E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":11.335652974401889},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.98459777409388471},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.1710854002862944},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Tac_Srl_ST","v":0.12495777641760798},{"$f":"SUM(I195:Y195)","v":22.013176369736446},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.2041517090572214,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":2.832062474538816E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.5794793730844043E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.289952694602686E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.205710590703337E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":9.6379004890197842E-6},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.7950435637689851E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":1.8100623527008077E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":3.4569189860619577E-4},0.98795463933407612,7.0174949025956501E-3,0,1.2794764333146033E-3,2.7448788654679886E-3,5.0624054841177804E-4,4.1918997542837071E-4,7.8079940706240425E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000007},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.2144035371364509E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":6.7264371192261047E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":6.8225081062782197E-5},1.3594939367195084E-6,3.2854656398496108E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.2407140336762358E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.1554050299469798E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.107549009770275E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.6101062785894523E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.4017685901508761E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.9090372942883809E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.5715017546889421E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.6914168710033822E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.9860789507037306E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.6679116479638317E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":7.571446855951652E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":7.0508493850288771E-5},{"$f":"SUM(AY195:BW195)","v":1.2045360665924631E-2},0.12891418008921995,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9718056077992878E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9144583744250921E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9126735577753838E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":9.5988823463231711E-3},{"$f":"'Survival curves'!$AG197","v":0.16587653671059591},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0059443779833059E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0631543644435416E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4001177156495865E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5437795818958193E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4481167742518624E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5676921350910086E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5649696221334232E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.744292144996989E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11580600313685031},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8005525771733532E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15492475718772106},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2328204389732739E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4084361869348752E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0861399354773377E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2860749091711339E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5173882492127662E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.3327921107932904E-2},7.1870854962538359E-3,0.15998137243871952,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":7.0174949025956501E-3},{"$f":"AT195","v":2.7448788654679886E-3},{"$f":"AV195","v":4.1918997542837071E-4},1.2045360665923877E-2,{"$f":"DK195*(1-p_PNF)","v":7.0174949025956414E-3},7.2592430278945936E-5,2.3172198194727788E-4,0.16840829313341379,7.0174949025955408E-3,0.98821956065735972,6.8719660109108774E-3,1.2515532721621826E-3,2.6781723189970804E-3,4.9372063221928973E-4,4.0889893524937186E-4,7.6128173102246513E-5,1.0000000000000009]
[193,48.25,98.25,9.736510786822649E-3,{"$f":"AR196","v":0},1.779007232534816E-3,0.98848448198064331,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ196*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.5368296452984729},{"$f":"DZ196*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":3.1213434288604183},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2213903415953656E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.2996887183122844E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.4026058621282143},3.6016121331969866E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1955750902440467},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.6406717915445141},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.6814117528608587E-3},10.821239679904355,0.9413270163923132,0.16361301409389892,0.11946617587923639,21.031580028029378,0.18934793745640693,{"$f":"Z196*AA196","v":3.9822862997567237},2.6982561801717716E-5,1.5083907780578162E-3,null,1.2321724356092153E-5,2.1124745339106266E-7,null,null,null,9.1794285830066998E-6,1.7096539039571535E-4,0,1.7280511306477391E-3,3.2720291740736141E-4,0.98848448198064331,6.7264371192261047E-3,0,1.223630111009762E-3,2.6114657725261718E-3,4.8120071602680142E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.9860789507037306E-4},7.41764054982526E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000009},2.1163604037480481E-4,6.448030904197757E-3,6.5434771160471821E-5,1.3038925459308541E-6,3.15109471399997E-8,null,null,null,null,1.186559604560787E-4,1.1049741505536833E-3,0,0,1.0537172939750841E-4,2.4832437215876503E-3,2.2850321541013002E-5,4.6662249170376445E-5,4.3453846685642498E-4,0,0,1.6083688975343382E-5,3.7903638761892016E-4,3.487818476109518E-6,7.1929192967567484E-6,6.6983486201495845E-5,1.1515518019357464E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12853197687073603},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9740209079913082E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9188727146239609E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9137403637871109E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG198","v":0.16420433538011775},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9158893900589172E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8083425208686131E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2676715774210836E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0782949655110094E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3778193094113269E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3937070196512005E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4569045533237549E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.406025162114643E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11290925097693494},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6321119822897931E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1515669144289026},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0127690839325532E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2048445864089939E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9933043156265279E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0303333976984299E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3815768921478827E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.1953787355808271E-2},{"$f":"CS196*DJ196","v":6.8889937694392844E-3},0.15998137243871952,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},6.7264371192261047E-3,2.6114657725261718E-3,3.9860789507037306E-4,{"$f":"1-G196","v":1.1515518019356685E-2},6.7264371192260961E-3,6.9617429655900208E-5,2.2144035371364509E-4,0.16673758974660416,6.7264371192259954E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98873728327447874},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":6.5872340117119309E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.1970195163619585E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.5480066933298764E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.6931050768568973E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.8882214134464664E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":7.2323855087928977E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000007}]
[194,48.5,98.5,9.3116149059502603E-3,0,1.6983005257363386E-3,0.98899008456831417,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ197*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.4732849098882073},{"$f":"DZ197*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.9922823172933093},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0881924965797541E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.2466413321956001E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.3446110032533292},3.4546106960218349E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.137392752301609},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.5608289431887641},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":7.307656607859204E-3},10.331518044440097,0.90003403673908566,0.15647881022799606,0.11422558012035054,20.095858499308576,0.1877264602932818,3.7725243826298609,2.5709406194803474E-5,1.4406048339463233E-3,null,1.1770642203337673E-5,2.0233470265938354E-7,null,null,null,8.7438612582059469E-6,1.6285301857923493E-4,0,1.6498840968845647E-3,3.0972690140231734E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98899008456831417},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":6.4480309041977579E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.1704089217141553E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.4845476141335814E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.5742029934457804E-4},3.7903638761892016E-4,{"$f":"AW196+BR196+BU196-BV196","v":7.0471304677605367E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000009},2.0228593969004034E-4,6.1817000448987245E-3,6.276402121681308E-5,1.2506735786780804E-6,3.0224813501778504E-8,null,null,null,null,1.1349507786936814E-4,1.0569138438447871E-3,0,0,1.0025062615255285E-4,2.3625572001330758E-3,2.1739787847952763E-5,4.4356251503200319E-5,4.1306404784137771E-4,0,0,1.5293985503533798E-5,3.6042583429973465E-4,3.3165678156517236E-6,6.8336340090665735E-6,6.3637670668538799E-5,1.10099154316866E-2,0.12815217247301014,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9762257744662792E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9232662639716557E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.914802145309555E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG199","v":0.16254807290426931},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8298773361954519E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5695106450237498E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1403846663131348E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.63817101369088E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3109343687890556E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2315110201964914E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3533923879855641E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0876778749615673E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11008495769521837},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4695815891066915E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14828184963144833},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7994125721087845E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0077209507025532E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9045999873379581E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7816350903060433E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2510094045113874E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.062711566647529E-2},6.6038593592444078E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.4480309041977579E-3,2.4845476141335814E-3,3.7903638761892016E-4,1.1009915431685835E-2,6.4480309041977492E-3,{"$f":"BA196+BB196+BC196","v":6.6770174653542672E-5},{"$f":"AY196","v":2.1163604037480481E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.1650824641888449},{"$f":"DX196-(DU197+DV197)","v":6.4480309041976477E-3},0.989231342325678,6.3148654745482412E-3,1.1450433933878777E-3,2.4241777439226678E-3,4.4612717992370516E-4,3.6973111095932743E-4,6.8712771580897944E-5,1.0000000000000007]
[195,48.75,98.75,8.9059337529102129E-3,0,1.621466164048623E-3,0.98947260008304205,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ198*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.4124933881063471},{"$f":"DZ198*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.8688130585991347},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9607657373953065E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.1958621011299934E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.2891288975561994},3.3138946213622109E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0820459445638249},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.4848772552116551},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.9521146855427429E-3},9.8652198372447319,0.86062485756908891,0.14966698917568166,0.10922406221212873,19.203751629523211,0.18611886861645172,3.5741805264782012,2.4497935386142362E-5,1.3759636172827783E-3,null,1.1245008332512575E-5,1.9381392000632894E-7,null,null,null,8.3299819740319034E-6,1.5514458305346525E-4,0,1.5753749399489367E-3,2.9320700147000665E-4,0.98947260008304205,6.1817000448987245E-3,0,1.1196778650616002E-3,2.3638078737117534E-3,4.3483406050283228E-4,3.6042583429973465E-4,6.6954238484190522E-5,1.0000000000000009,1.9336810985999978E-4,5.9268957463352564E-3,6.0207464929398787E-5,1.1997301027967762E-6,2.8993671272586914E-8,null,null,null,null,1.0857566456145827E-4,1.0111022005001419E-3,0,0,9.537881990906254E-5,2.2477457384999433E-3,2.0683315302747475E-5,4.2166053796602409E-5,3.9266800670622985E-4,0,0,1.4543056194439258E-5,3.4272905260290446E-4,3.1537255023909264E-6,6.4925825234808993E-6,6.0461655960709622E-5,1.0527399916958837E-2,0.12777478949172227,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9784203107502983E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9276392287604993E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9158589521970274E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG200","v":0.16090761142264109},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7477267126672628E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3456565881662768E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0180560128989346E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2220260195335591E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2472962946110886E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0803053140496641E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2542413071504317E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7880772625276359E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10733131081733606},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3127540219366982E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14506798540414567},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5925472195678542E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8168597970313929E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8198431033986714E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.539786014871753E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1254833130552599E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":3.9346132055846854E-2},6.3310921278261281E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.1817000448987245E-3,2.3638078737117534E-3,3.6042583429973465E-4,1.0527399916957947E-2,6.1817000448987159E-3,6.4044919608992944E-5,2.0228593969004034E-4,0.16344278638566528,6.1817000448986144E-3,0.98970286222646453,6.0542978956169904E-3,1.0954937652455704E-3,2.3063766711572467E-3,4.241071880915411E-4,3.5157744345131955E-4,6.5284809973645535E-5,1.0000000000000007]
[196,49,99,8.5185702675409005E-3,0,1.5483053625728912E-3,0.98993312436988712,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ199*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.3543300837916175},{"$f":"DZ199*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.7506817821242255},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8388480561949592E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.1472494338940563E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.2360454658029403},3.1791823862884358E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0293963490956997},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.412626915751044},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.6138975920062527E-3},9.4211477721548444,0.82301015295516644,0.14316251027068352,0.10445028557680525,18.353118013878813,0.18452504351784066,3.3866099001990535,2.3345090153069537E-5,1.3143169505889466E-3,null,1.0743612718318596E-5,1.8566712243306824E-7,null,null,null,7.9366441051144271E-6,1.4781872810412937E-4,0,1.5043466927920116E-3,2.775896389533656E-4,0.98993312436988712,5.9268957463352564E-3,0,1.0713096654295408E-3,2.24894546860274E-3,4.1338031568024993E-4,3.4272905260290451E-4,6.3615381463100548E-5,1.0000000000000009,1.8486170930014537E-4,5.6830952742429278E-3,5.7759987536339352E-5,1.1509601984699425E-6,2.781505737371798E-8,null,null,null,null,1.038853785581682E-4,9.6742428687137262E-4,0,0,9.0744162087227101E-5,2.1385230370829151E-3,1.9678269432597649E-5,4.0085674542775084E-5,3.7329464113747485E-4,0,0,1.3828997250307924E-5,3.2590117666315949E-4,2.9988786894370994E-6,6.1688120612322858E-6,5.7446569401868265E-5,1.006687563011379E-2,0.12739984983859465,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9806046188078523E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9319918121710487E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9169108335518235E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG201","v":0.15928281402744646},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6692641641879169E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1358410491211506E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9004924761937296E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8285535546835441E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1867474708040759E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9393452062281091E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1592675733998555E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5061193800732292E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10464654320585684},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1614291814390143E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14192377854419577},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3919755392564018E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6320621706577839E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7388579980075584E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3045975413284387E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0048039623112248E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.8109133459372523E-2},6.0701300175563704E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.9268957463352564E-3,2.24894546860274E-3,3.4272905260290451E-4,1.0066875630112881E-2,5.9268957463352485E-3,6.1436188703468161E-5,1.9336810985999978E-4,0.16181842710040736,5.9268957463351462E-3,0.9901529117367871,5.8049955102890917E-3,1.0482469699186264E-3,2.1943097329420623E-3,4.031905206538481E-4,3.3431511463303203E-4,6.2030414777202955E-5,1.0000000000000011]
[197,49.25,99.25,8.1486704481874735E-3,0,1.4786304481264633E-3,0.99037269910368697,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ200*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.2986759306864604},{"$f":"DZ200*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.63764666101304},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7221898749638162E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.1007064920326786E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.1852520407568521},3.0502056384250732E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.97931239880346255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.3438973770343936},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.2921602917322492E-3},8.9981711021439388,0.78710500718004928,0.13695105435940005,9.9893473347427902E-2,17.541928225670972,0.18294486710763955,3.2092057280571273,2.2247966155749879E-5,1.2555220138830139E-3,null,1.0265304363843772E-5,1.7787718595205318E-7,null,null,null,7.562766510113093E-6,1.4085531764653883E-4,0,1.4366312457452114E-3,2.6282431233554034E-4,0.99037269910368697,5.6830952742429278E-3,0,1.0251842744077118E-3,2.139673997281385E-3,3.9300072562744627E-4,3.2590117666315949E-4,6.0445448091305368E-5,1.0000000000000009,1.7674693963234519E-4,5.4498006677117378E-3,5.5416713560868378E-5,1.1042667140196435E-6,2.6686623957262356E-8,null,null,null,null,9.9412578711333076E-5,9.2577169569637869E-4,0,0,8.633509648580305E-5,2.0346167565709885E-3,1.8722144224593407E-5,3.8109456558550213E-5,3.5489126906889604E-4,0,0,1.3149998349187963E-5,3.0989954351343422E-4,2.8516348005373085E-6,5.8614222009895187E-6,5.4584025890315849E-5,9.6273008963139329E-3,0.12702737472802639,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9827787990756765E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9363242143395735E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9179578377405326E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG202","v":0.15767354476179235},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5943241180936752E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9391836329331475E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7875084387104027E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4565183679846389E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.129137932618496E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8079364617871532E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0682951903804217E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2407652914006038E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10202893192623246},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0154139893087561E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13884771929621303},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1975060524679056E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4531354374988968E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6614768226931476E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0758862345421623E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8887842127351723E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.6914484735754885E-2},5.8204376613415487E-3,0.15998137243871952,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.6830952742429278E-3,2.139673997281385E-3,3.2590117666315949E-4,9.6273008963130291E-3,5.6830952742429209E-3,5.8938762792183012E-5,1.8486170930014537E-4,0.16020925793353405,5.6830952742428177E-3,0.9905825068496561,5.5664479709773328E-3,1.0031863418324795E-3,2.0876975102831967E-3,3.8332041277244647E-4,3.1790036008829683E-4,5.8940554391079262E-5,1.0000000000000009]
[198,49.5,99.5,7.7954212345101798E-3,0,1.4122641698655469E-3,0.99079231459562522,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ201*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.2454174997676732},{"$f":"DZ201*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.5294773177886078},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6105534320469536E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.0561409586992337E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.1366451000702453},2.9267085553815599E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.93166894786453169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.2785169031141959},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.9860989908782358E-3},8.5952215205409246,0.75282868661408697,0.13101898834338174,9.5543379416287891E-2,16.768258471972089,0.1813782225055863,3.0413969161605361,2.1203805947447431E-5,1.1994429760626556E-3,null,9.8089883567905631E-6,1.7042780302646541E-7,null,null,null,7.2073294136466371E-6,1.3423535852718777E-4,0,1.3720688861107544E-3,2.4886341571798835E-4,0.99079231459562522,5.4498006677117369E-3,0,9.8118840925724704E-4,2.0357210232850084E-3,3.7364009991744672E-4,3.0989954351343422E-4,5.7435660690853164E-5,1.0000000000000009,1.6900499171787633E-4,5.2265375176537001E-3,5.3172995173357023E-5,1.0595570340015166E-6,2.5606132801688097E-8,null,null,null,null,9.5146279942976867E-5,8.860421293142702E-4,0,0,8.214063038892732E-5,1.9357678370359808E-3,1.7812555860100314E-5,3.6232048003480485E-5,3.3740805191396621E-4,0,0,1.2504338055298679E-5,2.9468358492334095E-4,2.7116205347945662E-6,5.569561767386302E-6,5.1866098923466858E-5,9.2076854043757258E-3,0.12665738466456133,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9849429504906053E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9406366324135541E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9190000124074471E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG203","v":0.15607966861781919},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5227484349499391E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7548591566920041E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6789255133936443E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1047525075835444E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0743249952023311E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6854318866813313E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9811555766639569E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9910372406635449E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9476797141113224E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8745221419245524E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13583833062728431},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0089531060446615E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2798930833239006E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5875391984334485E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8534737112419567E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7772441505066157E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.5760615803221124E-2},5.5815050641359011E-3,{"$f":"$DL$7","v":0.15998137243871952},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.4498006677117369E-3,2.0357210232850084E-3,3.0989954351343422E-4,9.2076854043747769E-3,5.44980066771173E-3,5.654766689884529E-5,1.7674693963234519E-4,0.15861515132180851,5.4498006677116276E-3,0.99099261352056323,5.3381690926827185E-3,9.6020176687243713E-4,1.9862742086774955E-3,3.6444315691215747E-4,3.0229156421838756E-4,5.600669007455729E-5,1.0000000000000009]
[199,49.75,99.75,7.458048496647024E-3,0,1.3490390578527571E-3,0.99119291244550123,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ202*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.1944467215333092},{"$f":"DZ202*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.4259542603095632},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5037122000274543E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.0134648191271245E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.0901260128262775},2.8084472364093459E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.88634695824721588},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.2163221396831303},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.6949491239046681E-3},8.211289345186719,0.72010442410648934,0.12535333150205152,9.1390261071470691E-2,16.03028464614577,0.17982499383232048,2.8826458376235049,2.0209991404374136E-5,1.1459506451278396E-3,null,9.3736230753474422E-6,1.633034421872504E-7,null,null,null,6.8693705768079507E-6,1.2794092920020647E-4,0,1.310507862826763E-3,2.3566206835003015E-4,0.99119291244550123,5.2265375176537001E-3,0,9.3921512448762732E-4,1.9368273940699825E-3,3.5524621390686822E-4,2.9468358492334095E-4,5.4577719458261429E-5,1.0000000000000009,1.6161799456548023E-4,5.0128538076404383E-3,5.1024401138825781E-5,1.0167428589662543E-6,2.4571449989374213E-8,null,null,null,null,9.1076111700936932E-5,8.4813901278669036E-4,0,0,7.8150307082218624E-5,1.8417298502330084E-3,1.6947236754755461E-5,3.4448384630483116E-5,3.2079782927638508E-4,0,0,1.1890379454750742E-5,2.8021472454833559E-4,2.5784809202546306E-6,5.2924259247578784E-6,4.9285293533503547E-5,8.8070875544997828E-3,0.12628989943141278,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9870971705193443E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9449292606109992E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9200374044888994E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG204","v":0.15450105153471635},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4543860748434397E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5820941870297897E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.574572261970106E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7721516543103313E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0221729002053212E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5712281403043149E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8976872533483843E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7560150496097353E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.698850103232283E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7385738726401871E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13289416751774241},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8261366951413353E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1121545193305508E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.51689188325691E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6371865008899684E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6700108085332807E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.4646018902245078E-2},5.352846351888524E-3,{"$f":"$DL$7","v":0.15998137243871952},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.2265375176537001E-3,1.9368273940699825E-3,2.9468358492334095E-4,8.8070875544987715E-3,5.2265375176536941E-3,5.4258158340160226E-5,1.6900499171787633E-4,0.15703598053735102,5.2265375176535908E-3,0.99138415024718052,5.1196956626470688E-3,9.1918926920657169E-4,1.8897869935809786E-3,3.4650792569399907E-4,2.874491547358383E-4,5.3220746956009803E-5,1.0000000000000009]
[200,50,100,7.1358151252807487E-3,0,1.2887968258604042E-3,0.99157538804885981,{"$f":"SUM(D203:G203)","v":1.0000000000000009},{"$f":"0","v":0},{"$f":"DZ203*(c_Tacrolimus*weight*(Costs!$C$38*(365.2425/4)))","v":1.1456125160945632},{"$f":"DZ203*(c_Rapamune*(Costs!$C$90*(365.2425/4)))","v":2.3267706411516658},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4013494962488526E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":9.7202994531486817E-3},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.0455568941667683},2.693625631699648E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.84323308631978677},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.1571575467831923},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.4179794537857181E-3},7.8452588243821904,0.68884077020805323,0.11993817642299442,8.7422512233694266E-2,15.325878997949328,0.17828506620081225,2.7323753517350342,1.9299430620768559E-5,1.0948559968320733E-3,null,8.9544495541696566E-6,1.5639852946883235E-7,null,null,null,6.5479817338229954E-6,1.2195511336070324E-4,0,1.2517693706310066E-3,2.231717851110981E-4,0.99157538804885981,5.0128538076404383E-3,0,8.9916341392551617E-4,1.842746593091975E-3,3.3776963748112992E-4,2.8021472454833559E-4,5.1863774453758178E-5,1.0000000000000009,1.5501034417226954E-4,4.8079064221576715E-3,4.8938300484286939E-5,9.75173964550103E-7,2.3566861659834799E-8,null,null,null,null,8.7192279371300631E-5,8.1197113455421552E-4,0,0,7.4354179709442138E-5,1.7522683834933623E-3,1.6124029889170559E-5,3.2753673179186131E-5,3.050159643019438E-4,0,0,1.1306566005551069E-5,2.6645628012882317E-4,2.4518784139613639E-6,5.0292534609251857E-6,4.6834520992832994E-5,8.4246119511411539E-3,{"$f":"BY202","v":0.12628989943141278},{"$f":"BZ202","v":3.9870971705193443E-2},{"$f":"CA202","v":7.9449292606109992E-4},{"$f":"CB202","v":1.9200374044888994E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Tac_Srl_ST*hr_NODAT_DWFG+(1-p_NODAT_Tac_Srl_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.1654955767739289},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,9.5988823463231711E-3,{"$f":"'Survival curves'!$AG205","v":0.1529375603966163},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3890927786558845E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.420163794761448E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4742839242697108E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4576716548245079E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7255247953844867E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4647627640089467E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8177355448202523E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5348327269803491E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4562446749797163E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6073957224168139E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13001381626730957},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6488822913806483E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9497448938983703E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.449388454635476E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4268559103831483E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5669178982280362E-2},{"$f":"p_NODAT_Tac_Srl_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Tac_Srl_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.3569245978905114E-2},5.1339985843676696E-3,{"$f":"$DL$7","v":0.15998137243871952},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0128538076404383E-3,1.842746593091975E-3,2.8021472454833559E-4,8.4246119511401929E-3,5.0128538076404314E-3,5.2065715447781413E-5,1.6161799456548023E-4,0.15547161968657658,5.012853807640329E-3,0.99175821119680918,4.9103801148990545E-3,8.8003642448200928E-4,1.7979950752749435E-3,3.2946659926695208E-4,2.7333550233857941E-4,5.0575086930276267E-5,1.0000000000000009]

{"sheet":"Tac-PR+MMF+ST","index":26,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: No induction","G1: Tac-PR","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"0","v":0},{"$f":"c_Advagraf*weight*(SUM(AY3:BC3)*(Costs!C25*14+Costs!C26*28+Costs!C27*3.5+Costs!$C$32*1.5*365.2425/12)+(AZ3)*(Costs!C27*38.5+Costs!C28*7+Costs!$C$32*1.5*365.2425/12))","v":1011.2008573252415},{"$f":"DZ3*(c_MMF*(Costs!$C$68*(365.2425/4)))","v":66.233586844563831},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7000631945907987},{"$f":"AQ3*p_AR_TacPR_MMF_ST*ru_AR*c_AR","v":854.0671068739922},{"$f":"BA3*Costs!$C$123*c_Explant","v":45.172668136473497},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":360.95034918559145},{"$f":"AQ3*p_CMV_TacPR_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3084.7999046206792},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":65.426756763527919},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.48213480186321911},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.66162717473263788},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.6674644102645072E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":264.25069806489319},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.530799927300986},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_TacPR_MMF_ST","v":6.9686865140717575},{"$f":"SUM(I3:Y3)","v":6096.3094456340868},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":6070.1505121535247},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":6.7347181284414445E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.1925358180960916},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":3.9104284263229237E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.6275739717757724E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20097862422797644},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20011623584217039},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":6.6164521249029908E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.94577382339283533},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.2188151186835457E-2},1.7819357140157759E-3,4.3063734252075716E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":2.7539654740833735E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":9.2353728476774533E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4169499616949198E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7924415544238057E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AH5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":3.4269970675048834E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96108862477283852},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.4271433563027427E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.1843232598823716E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.8621336746873759E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1.0000000000000002}]
[1,0.25,50.25,0.94814246991259998,{"$f":"AR4","v":0},4.5003535952390192E-2,{"$f":"AP4","v":6.8539941350097668E-3},{"$f":"SUM(D4:G4)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"DZ4*(c_Advagraf*weight*((Costs!$C$28+Costs!$C$32)*(365.2425/4)))","v":763.72564678822243},{"$f":"DZ4*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.107239695405127},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.586956279637767},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":12.630997741661259},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":339.16266119981441},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1614.5118267458547},55.442243824424501,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3676945593999912},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.8768690493529978},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.0287562898464707E-2},330.36460435348073,23.912840140744105,16.170845534538127,6.9303338849040843,3226.8110473603397,0.98718232020793617,{"$f":"Z4*AA4","v":3185.4508166057808},3.7119709270620022E-4,0.18902346265556347,null,1.9432342889511849E-3,1.8004523731932599E-4,null,null,null,3.3378917825948427E-5,6.3998400288714716E-3,1.9585656315053979E-4,0.19814701478438815,0.19560722979712852,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":6.8539941350097668E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.94577382339283522},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.4946293278896446E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.3686465197647433E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.7242673493747519E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,3.6582955510894417E-3,0.93014627392152083,1.1059590622287839E-2,8.8819836075127291E-4,2.1464937185822328E-5,null,null,null,null,4.5246538423218869E-4,4.3349264837265866E-2,1.1175552906917614E-3,2.7007766706630561E-5,4.0801292240503852E-6,2.3434279661926878E-3,2.1138424348004818E-5,5.7625059526292753E-7,5.5208730959771949E-5,1.4232954032344015E-6,3.4396535478240362E-8,0,0,0,0,0,0.99314600586499002,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.5601432863493529E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.7165533287752609E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.7878752280141284E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":9.1540929852970535E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,2.7710356871157756E-3,{"$f":"'Survival curves'!$AH6","v":0.97532212235239679},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99197751789235922},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99197751789235922},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99305672769747833},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99305672769747833},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99131169305472622},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99131169305472622},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99248013183412953},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99248013183412953},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99556762088057282},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99556762088057282},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99616481207728369},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99616481207728369},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99435449957237243},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99435449957237243},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99511473779910631},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_TacPR_MMF_ST*($B4-$B3))","v":0.99511473779910631},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99313873303335731},{"$f":"CS4*DJ4","v":0.96863017689246445},{"$f":"0.5*p_NODAT_6m*p_NODAT_TacPR_MMF_ST","v":4.6183928118596264E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.94577382339283522,2.3686465197647433E-3,0,{"$f":"1-G4","v":0.99314600586499024},0.94577382339283533,{"$f":"BA3+BB3+BC3","v":2.4013150635103307E-2},{"$f":"AY3","v":6.6164521249029908E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97540652767911895},{"$f":"DX3-(DU4+DV4)","v":0.94577382339283533},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":8.9117027925802381E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.93796004865717797},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.9677574369225076E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.3589140687002323E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":9.1031266346988589E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":7.1164770161720074E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.7198267739120181E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999989}]
[2,0.5,50.5,0.9344968788345599,0,5.4533709715289418E-2,1.096941145015071E-2,1,{"$f":"0","v":0},{"$f":"DZ5*(c_Advagraf*weight*((Costs!$C$29+Costs!$C$32)*(365.2425/4)))","v":639.17496440718537},{"$f":"DZ5*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":55.325694187335145},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5230622956256124},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":8.0931880403247263},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":63.652171342123211},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":704.65909490693593},53.173529558060189,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1535309478954594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.9552618712631236},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.4861687663543148E-2},365.29661628293888,47.644581887545968,15.979558905242678,6.9040912401857533,1969.5602075603256,0.97872860473809353,1927.6649138931873,2.8675442115445225E-4,0.18649096479651753,null,1.2433450989121685E-3,1.1486889602895466E-4,null,null,null,4.0209464221513329E-5,7.7094812377162978E-3,2.3615658934280501E-4,0.19612178050389373,0.19194999659132655,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":1.096941145015071E-2},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.93014627392152094},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":5.4408855459553707E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":4.3491816176357218E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.2481985920022968E-4},1.4232954032344015E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.4396535478240362E-8},1,2.8338877488575344E-3,0.91964320400194177,7.0863243257468277E-3,5.6910439679350275E-4,1.3753448181344595E-5,null,null,null,null,5.4772311341410413E-4,5.2475603942987087E-2,1.3528346798701903E-3,3.269372328232377E-5,7.4917143063544628E-6,4.3028766630113244E-3,3.8813240318043313E-5,1.2565366670482924E-6,1.2038476899187456E-4,3.1035505679422367E-6,7.5002973364593495E-8,2.45170780896849E-9,1.4081418330094564E-6,1.2701862415976531E-8,3.507637534113692E-10,3.4045771724828992E-8,0.9890305885498496,1.2256176122160713E-2,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0647381509771681E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4612985189018705E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9481778438657706E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,5.5420713742315511E-3,{"$f":"'Survival curves'!$AH7","v":0.96295488371156179},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98746012940417027},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98746012940417027},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98914369936874458},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98914369936874458},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98642195851928194},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.98642195851928194},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.9882440793380235},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.9882440793380235},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99306471148423758},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99306471148423758},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99399811127884186},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99399811127884186},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99116960006488197},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99116960006488197},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99235707433946407},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_TacPR_MMF_ST*($B5-$B4))","v":0.99235707433946407},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.98927268061225082},0.95262495911799505,{"$f":"p_NODAT_6m*p_NODAT_TacPR_MMF_ST","v":9.2367856237192528E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93014627392152094,4.3491816176357218E-3,1.4232954032344015E-6,0.98903058854984927,0.93014627392152105,{"$f":"BA4+BB4+BC4","v":1.1969253920224934E-2},{"$f":"AY4","v":3.6582955510894417E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.96306225665314127},{"$f":"DX4-(DU5+DV5)","v":0.93014627392152094},1.2664592408009013E-2,0.92489473896173136,5.6985391864143808E-2,5.28699867865537E-3,1.6523251998690796E-4,2.9674939020930475E-6,7.8073571491819696E-8,1]
[3,0.75,50.75,0.92587253143401771,0,5.9767695200115011E-2,1.4359773365867313E-2,1,{"$f":"0","v":0},{"$f":"DZ6*(c_Advagraf*weight*((Costs!$C$29+Costs!$C$32)*(365.2425/4)))","v":632.02683421673714},{"$f":"DZ6*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":54.706966472780827},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4724792159541087},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":6.0651440578061155},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":696.77863144893774},52.828999856798042,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9117434819155683},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.9957468451582816},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.9657836024931737E-2},386.77918126577447,55.347789509441768,15.833865340015841,6.8745851093421431,1918.6516246566869,0.97034728248658753,1861.7583900240923,4.479087666185666E-4,0.1844395052262798,null,9.342149875073651E-4,8.5911434526360949E-5,null,null,null,4.3946720190223947E-5,8.4260366892088458E-3,2.5821952129868327E-4,0.19463574334562986,0.18886426463018885,1.4359773365867313E-2,0.91964320400194177,0,5.9561928268733917E-2,6.2248157396750164E-3,2.0564518077358622E-4,4.5116924009516931E-6,1.2175060750539904E-7,1.0000000000000002,4.4364220814093903E-3,0.90945939356884409,5.3105868369599648E-3,4.2649449552947165E-4,1.0307019198837191E-5,null,null,null,null,5.9959807124687636E-4,5.7445578141855025E-2,1.480961903743469E-3,3.5790151888550268E-5,1.072260145270617E-5,6.1585412458249342E-3,5.5551892397375923E-5,2.0701890844891305E-6,1.9833821108552338E-4,5.1132105233401267E-6,1.235700802335941E-7,7.7716484335861919E-9,4.4636572232395982E-6,4.0263529278508742E-8,1.241569811463259E-9,1.2050903769393578E-7,0.98564022663413287,1.9403910658112831E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3227310349556461E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8653908342286731E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5080579804109708E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.9271709390390269E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,6.4657499366034769E-3,{"$f":"'Survival curves'!$AH8","v":0.9550030369427861},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98392519426496228},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98392519426496228},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98608000133593665},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98608000133593665},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98259695593976304},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98259695593976304},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98492844473619801},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.98492844473619801},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99110255776148515},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99110255776148515},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99229901253505037},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99229901253505037},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.9886743406703804},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.9886743406703804},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99019570404582391},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_TacPR_MMF_ST*($B6-$B5))","v":0.99019570404582391},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.98624614464822313},0.94186806331216744,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_TacPR_MMF_ST","v":0.10776249894339128},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91964320400194177,6.2248157396750164E-3,4.5116924009516931E-6,0.98564022663413264,0.91964320400194177,7.6691821707216747E-3,2.8338877488575344E-3,0.95512167774088041,0.91964320400194177,1.6884184344073166E-2,0.91455129878539287,6.1159046623774457E-2,7.1454066923864459E-3,2.5281622767193648E-4,7.044280073765709E-6,2.0304662735571885E-7,1]
[4,1,51,0.91753496808168866,0,6.3056436596032467E-2,1.9408595322279017E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ7*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":495.88518568643917},{"$f":"DZ7*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.949175829003813},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4302204176247244},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.6361501933691733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":454.21618681480072},51.428458577134762,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.645816013278492},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":5.0031048145426906},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.40797509122941E-2},397.34368592096206,62.969913357675026,15.716394766051234,6.8436432326257011,1545.10201537442,0.96203773351558419,1486.4464409211685,3.1825450743213035E-4,0.18300509275805385,null,6.4837589728617003E-4,5.9107550938070083E-5,null,null,null,4.623617069457748E-5,8.8650001893252634E-3,2.7179154263780542E-4,0.19321385861636789,0.18587902262709111,1.9408595322279017E-2,0.9094593935688442,0,6.2756164978814977E-2,8.0659976450978745E-3,2.9998727457028674E-4,9.5768677465797249E-6,2.8434264720603858E-7,1.0000000000000002,3.136488128538032E-3,0.90236069153798837,3.6610856457416695E-3,2.9402266143238934E-4,7.1055951437652994E-6,null,null,null,null,6.3175381613527609E-4,6.0526317464206107E-2,1.5603841625028811E-3,3.7709535970710611E-5,2.9706153784839917E-5,7.9643792989999122E-3,7.191219231312182E-5,3.0199121562921575E-6,2.893281484296015E-4,7.4589547074760988E-6,1.8025927691697642E-7,3.5270516875227594E-8,9.4562149142797054E-6,8.5382315424791822E-8,2.8996261629898651E-9,2.8144302104304871E-7,0.98059140467772132,1.3849075649610715E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6165421321461721E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2982488420177881E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1374556717158926E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH9","v":0.94902019158450079},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97835349275438344},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97835349275438344},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98124803552905182},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98124803552905182},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97657038213914715},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97657038213914715},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97970087859904764},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.97970087859904764},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98800341551597692},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98800341551597692},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98961442941545208},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98961442941545208},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98473594171857715},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98473594171857715},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98678280034086552},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_TacPR_MMF_ST*($B7-$B6))","v":0.98678280034086552},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98147347205209057},0.9314381424819802,{"$f":"p_NODAT_TacPR_MMF_ST","v":0.12315714164959003},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9094593935688442,8.0659976450978745E-3,9.5768677465797249E-6,0.98059140467772099,0.90945939356884409,5.747388351688274E-3,4.4364220814093903E-3,0.94915256365271572,0.90945939356884409,2.1309098412657757E-2,0.90591004255341634,6.3471784044381377E-2,8.9423918840165276E-3,3.5302137321374297E-4,1.3246018684167764E-5,4.1571363029542777E-7,1]
[5,1.25,51.25,0.91219639283054532,0,6.4594005666418361E-2,2.3209601503036494E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ8*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":492.01117682307478},{"$f":"DZ8*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.590206616847496},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3956101617430559},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.8694130796595616},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":450.66770909375674},53.642146852894314,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.3741580801102753},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":6.0025989436836831},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.9215076439368876E-2},409.51473273398733,62.744199344883619,15.625550292861895,6.8191123718736035,1553.2958294718158,0.95379934319607373,1481.5325419394185,2.575895529635671E-4,0.18177766774747475,null,7.4100578645009741E-4,6.747561575711015E-5,null,null,null,4.7306700254598248E-5,9.0702564981240477E-3,2.7813675206603467E-4,0.19223943865309021,0.18335785032369933,2.3209601503036494E-2,0.90236069153798837,0,6.4187403109947777E-2,9.8187861229351824E-3,4.0605547185719926E-4,1.6915169621755806E-5,5.4708461338481692E-7,1.0000000000000002,2.5286990279615434E-3,0.89530489314994344,4.1830398087170486E-3,3.3594092475470143E-4,8.1186266116359707E-6,null,null,null,null,6.461618053973144E-4,6.1906700945590996E-2,1.5959708066731189E-3,3.8569552286347876E-5,3.6161474796069738E-5,9.6950855157190759E-3,8.753913242003665E-5,4.0876795768988344E-6,3.9162753820287601E-4,1.0096259508488089E-5,2.4399456893632611E-7,6.2296649737545656E-8,1.6702066216999176E-5,1.5080675501908349E-7,5.5789761892113427E-9,5.4150563719560557E-7,0.97679039849696347,1.1253314453469748E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8615525935809701E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4950173279821295E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6129826911309526E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH10","v":0.94487846796897179},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.97458510949772303},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97304427108011959},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9779778623959462},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97664024366096558},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97249596959077855},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97083037808016404},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97616418816379658},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97471783811025803},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9859028420871192},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98504289841455484},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98779419454101058},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98704886633977651},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98206845360362593},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98097687320431037},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98447018513955609},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98352358022986552},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.978081222789699},0.92416788733874933,{"$f":"$DL$7","v":0.12315714164959003},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90236069153798837,9.8187861229351824E-3,1.6915169621755806E-5,0.97679039849696347,0.90236069153798815,3.9622139023178238E-3,3.136488128538032E-3,0.94501741973126185,0.90236069153798826,2.4817190434715371E-2,0.89883279234396585,6.5138571932127909E-2,1.072289168504104E-2,4.6595516068904789E-4,2.1856747673621537E-5,7.4169578726791599E-7,1.0000000000000002]
[6,1.5,51.5,0.90695868872281582,0,6.6616531910790103E-2,2.6424779366394247E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ9*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":488.12780812799178},{"$f":"DZ9*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.230370114105007},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3609162854613803},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.9595246980287881},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":447.11065804325023},55.478245031607351,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1231674188280607},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":7.0304544950960466},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.4404714236370213E-2},422.80463922187437,62.541001156027576,15.535284205229591,6.7970285569865228,1562.1435020687231,0.94563150216240932,1477.2121064544933,2.4387672118985531E-4,0.18054784452738842,null,7.7801133616131862E-4,7.0666424380830151E-5,null,null,null,4.8729161386493613E-5,9.3429899256862181E-3,2.8655363201219935E-4,0.19131867172820533,0.18091696293805967,2.6424779366394247E-2,0.89530489314994344,0,6.6089740754308055E-2,1.1626997247146897E-2,5.2585484952089642E-4,2.6798325725487269E-5,9.3630696115101516E-7,1.0000000000000002,2.3875802744314154E-3,0.88817199301922367,4.3846755472104568E-3,3.5213433900620195E-4,8.5099700717144759E-6,null,null,null,null,6.6531225964843225E-4,6.3741444866375979E-2,1.6432709808152908E-3,3.9712647468353612E-5,4.2820911123073479E-5,1.1480516144333944E-2,1.0366019168987991E-4,5.2936760560530482E-6,5.0717021304502144E-4,1.3074979633391177E-5,3.1598078643070232E-7,9.8695191866485697E-8,2.64607107572913E-5,2.3891977632948296E-7,9.5481285970293994E-9,9.2675883255398572E-7,0.97357522063360602,1.0709835482521371E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.966809420304887E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5795493365771496E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8172697439857616E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH11","v":0.94013139332326834},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97153310269566662},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.96875050511125171},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97532810405101678},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97291126793693805},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.96919707235128605},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.96619013072461124},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97329919873783999},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97068661671699075},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98419892020361799},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98264331490066459},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98631729027322501},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98496864058442402},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97990581305345703},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97793231502742317},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98259463200625752},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98088262535087667},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.97533342593953753},0.91694157268329413,{"$f":"$DL$7","v":0.12315714164959003},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89530489314994344,1.1626997247146897E-2,2.6798325725487269E-5,0.9735752206336058,0.89530489314994322,4.5270993600833864E-3,2.5286990279615434E-3,0.94027631365665953,0.89530489314994333,2.7975337048683966E-2,0.89173844308458361,6.7107930583947248E-2,1.2551459355651167E-2,5.9245393589793288E-4,3.3167008058084876E-5,1.2089831782325931E-6,1.0000000000000002]
[7,1.75,51.75,0.90168745017376983,0,6.8786655095256721E-2,2.9525894730973681E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ10*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":484.08726239337301},{"$f":"DZ10*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.855969442812267},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3248181951603453},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.0140783536346931},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":443.40963746589853},57.239103550258058,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8892467183877102},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":8.0817349266891263},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.9688323141707923E-2},436.53598396297724,62.328804672451056,15.440805700247395,6.7739667969906527,1571.0311005020219,0.93753360626723448,1472.8944532116427,2.8094945212173177E-4,0.17922856033068474,null,8.0122828383058704E-4,7.2570237550414511E-5,null,null,null,5.0255784817308478E-5,9.6356949778133218E-3,2.9558595387409555E-4,0.19036484502069223,0.17847343965875279,2.9525894730973681E-2,0.88817199301922367,0,6.8126120413586441E-2,1.3475921464155436E-2,6.5905302227496946E-4,3.9535690390682476E-5,1.481659395314171E-6,1.0000000000000002,2.7526467834858553E-3,0.880541915492845,4.5067460064329296E-3,3.6193784670196207E-4,8.7468897578893372E-6,null,null,null,null,6.8581208817179186E-4,6.5705468030900827E-2,1.6939040073913041E-3,4.0936287122521534E-5,4.9630289149652854E-5,1.3306146947525648E-2,1.2014422748013496E-4,6.6345555372647816E-6,6.3563559795958306E-4,1.638685057563152E-5,3.9601820249011641E-7,1.4560546015646402E-7,3.9037605510657259E-5,3.5247941986874976E-7,1.5109440632658898E-8,1.4665499546815121E-6,0.97047410526902633,1.2450465147002099E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0384411256872913E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6370769300219313E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.956295690701009E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH12","v":0.93514181498449189},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.96863684522275606},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96468096838752215},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97281252828810771},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96937496710090287},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96606732241555848},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9617937886350395},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97057989137761758},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96686487673249499},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9825797310086799},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98036463571228849},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98491350967885183},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98299259327724542},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97785166839709603},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97504304686897714},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98081265460397038},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97837534780378554},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97272550366671462},0.90963629298059556,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88817199301922367,1.3475921464155436E-2,3.9535690390682476E-5,0.97047410526902633,0.88817199301922356,4.7453198562883731E-3,2.3875802744314154E-3,0.93529263502859539,0.88817199301922356,3.1273336946596356E-2,0.88435695425603433,6.9169167225460099E-2,1.4418955132887174E-2,7.3225801229754922E-4,4.7480073238485629E-5,1.8483534861772747E-6,1.0000000000000002]
[8,2,52,0.89595932875055018,0,7.1019892087230904E-2,3.302077916221903E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ11*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":479.85717216599659},{"$f":"DZ11*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.464005405086056},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.287026721176753},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.91125481228116301},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":571.35468860026594},58.952299168046956,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.6712752468463075},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":9.1549022729268135},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.5064431771718166E-2},450.41857113101088,62.099530647761902,15.341051685012751,6.74904903001568,1710.3158913181994,0.92950505653679638,1589.7472692555043,2.9218124319246408E-4,0.17787987442732628,null,8.1737010400067904E-4,7.3811384593043923E-5,null,null,null,5.182452065512139E-5,9.9364746979941753E-3,3.0486892604752596E-4,0.18935640530380926,0.17600773621752175,3.302077916221903E-2,0.880541915492845,0,7.0212214037333742E-2,1.5361988801618915E-2,8.0546300232012887E-4,5.5424456086288775E-5,2.2150475770403781E-6,1,2.8602364527465936E-3,0.87271647497392169,4.5878485571473173E-3,3.6845121189398803E-4,8.9042971354450717E-6,null,null,null,null,7.0681237727586183E-4,6.7717438726905096E-2,1.7457731337646631E-3,4.2189799388121641E-5,5.6576461072887256E-5,1.5168452928750832E-2,1.3695941179519628E-4,8.1084356515936803E-6,7.7684334918422986E-4,2.0027223026241765E-5,4.8399445806353674E-7,2.0412198073737758E-7,5.4726198808183726E-5,4.9413529736767116E-7,2.2588274990629644E-8,2.1924593020497485E-6,0.96697922083778098,1.30511530397944E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.093418311106128E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6812292387604875E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0629978166631109E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH13","v":0.92999845865120911},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.96528008028819112},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.95997061037113296},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96989570292623484},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96527929667394963},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96244091551216293},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.95670709425902933},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96742757186344497},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96244006907439428},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9807003701532947},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97772174782233978},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98328377766670749},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98069993108721421},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97546862817037172},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9716942857554558},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97874472584948224},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97546807157843562},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.96970248960354344},0.90182182068153549,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.880541915492845,1.5361988801618915E-2,5.5424456086288775E-5,0.96697922083778098,0.88054191549284477,4.8774307428927806E-3,2.7526467834858553E-3,0.93015643946338478,0.88054191549284488,3.483675938072036E-2,0.87662919523338334,7.1258750660693079E-2,1.6322333038014201E-2,8.8517992991156088E-4,6.5088938960357136E-5,2.6928183172606673E-6,1.0000000000000002]
[9,2.25,52.25,0.89007390567016553,0,7.3273354730612889E-2,3.665273959922169E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ12*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":475.71406219972442},{"$f":"DZ12*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.080101038078979},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2500123257181848},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.92275538502390342},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":566.42158466450314},60.627765285556976,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.4684228068979071},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":10.248817265090317},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":6.0529772043428791E-2},464.29489815787628,61.883411814226363,15.244665404195343,6.7255609844760995,1717.9425871034114,0.9215452591266412,1583.1618465969057,2.3501260656308914E-4,0.17664324639705586,null,8.295250197070188E-4,7.4677183311558644E-5,null,null,null,5.3403933114887418E-5,1.0239301867877035E-2,3.1421760108425723E-4,0.18838938460871368,0.17360934425594551,3.665273959922169E-2,0.87271647497392169,0,7.2305287284052416E-2,1.7282677274409481E-2,9.648968575029929E-4,7.4753421834425498E-5,3.1705890574809565E-6,1,2.2844091101956667E-3,0.86540419799618873,4.6457499096044493E-3,3.7310128332014613E-4,9.0166746126874759E-6,null,null,null,null,7.2788292885452423E-4,6.9736141046422187E-2,1.7978158031381156E-3,4.3447505637589158E-5,6.3650138707812179E-5,1.7064943875759447E-2,1.5408325994222053E-4,9.7134245234747943E-6,9.3061221215726033E-4,2.3991424195610551E-5,5.7979662664724242E-7,2.7530836762716511E-7,7.3811651277798295E-5,6.6646218900004357E-7,3.2332550440452942E-8,3.1382565070405034E-6,0.96334726040077845,1.0514448728509207E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.138299090648799E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7172730998584796E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1501043965208455E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH14","v":0.92474582706308917},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96177311417151001},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95505665207170465},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.966846898859125},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96100370266986423},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95865336479316055},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95140274994661489},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96413346277214296},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95782254821688528},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97873378223455443},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97495841766355051},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9815779531725769},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97830189233389675},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97297632525936684},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96819557021066172},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97658125256919204},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97242916503309151},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.96654371171882703},0.89380726408605471,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87271647497392169,1.7282677274409481E-2,7.4753421834425498E-5,0.96334726040077834,0.87271647497392146,4.9652040661767507E-3,2.8602364527465936E-3,0.92491146877641961,0.87271647497392157,3.819572122082146E-2,0.86906033648505521,7.3343589120039521E-2,1.8259269118313593E-2,1.0510282549263752E-3,8.6278248653917175E-5,3.777552190084373E-6,1.0000000000000002]
[10,2.5,52.5,0.88473786203387983,0,7.5523435123699079E-2,3.9738702842421238E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ13*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":471.57261610700226},{"$f":"DZ13*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.696350847120137},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2130127952460823},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.93100212741443611},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":561.4904618639805},62.264390573504151,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.2799346708833426},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":11.362444200453144},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.6079268034653763E-2},478.06178385902859,61.669027546297606,15.148937493909312,6.7022614535388669,1725.4583028064133,0.91365362527769012,1576.4712336245698,2.8174253071426667E-4,0.17531400048516954,null,8.3887947812807224E-4,7.5278133330687128E-5,null,null,null,5.4976773190399703E-5,1.054086934619633E-2,3.2353037149117077E-4,0.18742927711822049,0.17124543852223897,3.9738702842421238E-2,0.86540419799618873,0,7.4381890956026639E-2,1.9235860962217712E-2,1.1371596523497575E-3,9.7803075473408839E-5,4.3845153226877895E-6,1,2.7465588644022183E-3,0.85758483678675912,4.6872693668052936E-3,3.7643572083094831E-4,9.0972573911322382E-6,null,null,null,null,7.4878768450383946E-4,7.1738958986933332E-2,1.8494489691009777E-3,4.4695315488488373E-5,7.0843492531233476E-5,1.899352065135252E-2,1.7149681833395668E-4,1.1447559776311061E-5,1.096754177838025E-3,2.8274607161907391E-5,6.8330757351408963E-7,3.6019762569719099E-7,9.6570917070915117E-5,8.7196077679653241E-7,4.4711742915170654E-8,4.3398035797726185E-6,0.96026129715757902,1.2752618455476955E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1763581552046163E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7478384253797336E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2239710935752054E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH15","v":0.91941121083195043},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.95895650577514602},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95111533727025921},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96439717517886336},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95757225155863668},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95561223908644921},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.94714996337530899},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96148726291247388},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95411791601334384},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97715199366163663},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97273743532936752},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98020556908552547},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97637384205278899},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97097268459591524},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96538550553569957},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97484142592910317},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9699873318827914},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.96400637943591505},0.88631827256689932,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86540419799618873,1.9235860962217712E-2,9.7803075473408839E-5,0.9602612971575788,0.86540419799618862,5.0278678675372826E-3,2.2844091101956667E-3,0.91958289668281201,0.86540419799618862,4.1527724097712347E-2,0.86149451739147387,7.540405965488263E-2,2.0227633151751079E-2,1.22960161070068E-3,1.1132429985311568E-4,5.139793626385515E-6,1]
[11,2.75,52.75,0.8789290876522764,0,7.7754166994720292E-2,4.331674535300345E-2,1,{"$f":"0","v":0},{"$f":"DZ14*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":467.20601497861657},{"$f":"DZ14*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.291737584181909},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1740017377816034},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.93641814572178106},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":556.29125223939798},63.855908596857219,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1050112521619742},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":12.494685816905285},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":7.1706485885933785E-2},491.63562246840877,61.428649635630194,15.046715871745251,6.6761369033545961,1732.2138617166488,0.90582957127269037,1569.0905397114034,3.1081005072892796E-4,0.17393028925427423,null,8.4580645355834057E-4,7.5649109196330303E-5,null,null,null,5.6531431618549086E-5,1.0838951319774933E-2,3.3273873988020648E-4,0.18639077635903151,0.16883827703848542,4.331674535300345E-2,0.85758483678675912,0,7.6426228353738607E-2,2.1219405341284449E-2,1.3220435690516027E-3,1.2484552423282252E-4,5.8950719300832406E-6,1.0000000000000002,3.032615020267305E-3,0.84944990886551486,4.7145371205026751E-3,3.786256006341461E-4,9.1501798401000369E-6,null,null,null,null,7.693676219953765E-4,7.3710657136105362E-2,1.9002798587718006E-3,4.5923736866074343E-5,7.8148661334428231E-5,2.09520756232707E-2,1.8918105667932111E-4,1.3308749349604083E-5,1.2750688125850544E-3,3.2871604693870163E-5,7.9440242307393197E-7,4.5979189498811E-7,1.2327267531214589E-4,1.1130570256885195E-6,6.0115867138250058E-8,5.8349560629449907E-6,0.95668325464699666,1.4212425308829074E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2094794836484161E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7744382432521983E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2882544164248249E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH16","v":0.91401324446855048},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.95555075000313794},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9463559575115591},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96143374719420227},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95342600344958994},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95193599847043076},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94201642053890056},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95828690683649009},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94964305766743751},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97523655808781251},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97004995343432299},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97854330617896235},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97404002537337531},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96854760711548638},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96198756349744186},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97273500345442976},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96703337481756657},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96093787208655845},0.87830994219854019,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85758483678675912,2.1219405341284449E-2,1.2484552423282252E-4,0.95668325464699655,0.8575848367867589,5.0728023450273742E-3,2.7465588644022183E-3,0.91419251114326761,0.85758483678675901,4.5263725333357867E-2,0.85351737282613693,7.7425711305173325E-2,2.2225193211980548E-2,1.4206836775110762E-3,1.404949021194193E-4,6.8187437208953416E-6,1]
[12,3,53,0.87283703422819758,0,7.9952260458090313E-2,4.7210705313712291E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ15*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":462.92024579249767},{"$f":"DZ15*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.894614283103849},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1357128299827384},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.94016324313804167},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":157.48236780400964},65.406117558043448,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9428448489780461},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":13.64443371607222},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":7.7407028566113034E-2},504.96939761664265,61.19746412051736,14.947569355436768,6.6510113933829338,1345.2093495903716,0.89807251839304003,1208.0955483524885,2.4827382227145966E-4,0.17267680438544372,null,8.5131612220192931E-4,7.5884328394358751E-5,null,null,null,5.8058299608239313E-5,1.1131705534959541E-2,3.4178592511662447E-4,0.18538382841799589,0.1664881216566928,4.7210705313712291E-2,0.84944990886551497,0,7.8425194256608044E-2,2.3230981082676648E-2,1.5193237859705497E-3,1.5614428000601606E-4,7.7424155117074417E-6,1.0000000000000002,2.401305809014727E-3,0.84192588403786139,4.7333923732223344E-3,3.8013987047731755E-4,9.186774939238215E-6,null,null,null,null,7.8949081368321109E-4,7.5638595927107685E-2,1.9499826208394589E-3,4.7124894977694539E-5,8.555706646332968E-5,2.2938308808306551E-2,2.0711520790676682E-4,1.5294730008693319E-5,1.4653392831065486E-3,3.7776826772997767E-5,9.1294608231005594E-7,5.7506165989285187E-7,1.5417711807701255E-4,1.3921002691106437E-6,7.8954426298977951E-8,7.6634610854084636E-6,0.95278929468628781,1.1357956801601926E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2388512907545954E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7980268115952592E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3452605042720268E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH17","v":0.90856554634471298},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95176854158613244},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94107864857141443},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95814108734168923},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9488252560142002},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94785468732435396},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.93632674706721108},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95473196094606894},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94467957729739849},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97310580945216096},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96706291498948105},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97669367127588758},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.971445048463498},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96585146368148189},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95821390539319429},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97039229705307239},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96375114245688553},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.95752961618664079},0.86997841887185856,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84944990886551497,2.3230981082676648E-2,1.5614428000601606E-4,0.9527892946862877,0.84944990886551464,5.102312900976921E-3,3.032615020267305E-3,0.90875340349642542,0.84944990886551475,4.8856856531340365E-2,0.84568789645168818,7.939859127846903E-2,2.4249706191149988E-2,1.6240449734503989E-3,1.7404911242801317E-4,8.8554614742683027E-6,1.0000000000000002]
[13,3.25,53.25,0.86738626928233464,0,8.2110722968697092E-2,5.0503007748968438E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ16*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":458.64435440460119},{"$f":"DZ16*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.498406267862968},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0975121700780015},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.94247098454826739},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":156.02773818614548},66.912794730216731,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.792649545094413},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":14.810609395556792},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":8.3175389254161416E-2},518.02779222899119,60.966602068755932,14.849238000541824,6.625921037783538,1355.2792644094302,0.89038189287598191,1206.7161168204368,3.0488230636296058E-4,0.17131635002979873,null,8.5561223980813695E-4,7.6002983739144515E-5,null,null,null,5.9552383295104981E-5,1.141817457465649E-2,3.5064226964051301E-4,0.18438121678730107,0.1641696968138539,5.0503007748968438E-2,0.84192588403786128,0,8.0371988300330016E-2,2.5268431299623327E-2,1.7287661609302481E-3,1.9195394485001035E-4,9.9685074368291637E-6,1,2.9635439867774201E-3,0.83382704671527341,4.7450110422888594E-3,3.8107296856127392E-4,9.2093249603206587E-6,null,null,null,null,8.0908880165404969E-4,7.7516216625687959E-2,1.9983881694338348E-3,4.8294703554175932E-5,9.3060764348780646E-5,2.4950090492926187E-2,2.2528004234835978E-4,1.7403144690914451E-5,1.6673397667490303E-3,4.2984451632713575E-5,1.038797857589823E-6,7.069445908884711E-7,1.8953563985403849E-4,1.7113604050833843E-6,1.0165532766122122E-7,9.8668521091679431E-6,0.94949699225103179,1.4147990464805665E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2652733106452258E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8192463987898352E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3965415160783752E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH18","v":0.90307854781075936},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.94875609287369944},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93688152949683989},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95551729002909735},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94516372965639617},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94460497646547026},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93180356625922778},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95189988651936108},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94073080119390806},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97140599511290815},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96468191350499921},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97521772464496825},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96937578861208107},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96370176455270795},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95520817078062714},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9685237691246561},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9611355821297819},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.95481457766790279},0.86227256222887316,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84192588403786128,2.5268431299623327E-2,1.9195394485001035E-4,0.94949699225103157,0.84192588403786106,5.1227190186388903E-3,2.401305809014727E-3,0.90327304698009903,0.84192588403786117,5.2444960397663297E-2,0.83787646537656735,8.1316607984153425E-2,2.6298991465272311E-2,1.8394449992710673E-3,2.1223701816838121E-4,1.1292758904335158E-5,1.0000000000000002]
[14,3.5,53.5,0.86138911843768151,0,8.4223968515960534E-2,5.4386913046358148E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ17*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":454.24147726151335},{"$f":"DZ17*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.090431636152211},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0581770240026058},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.9433283070907208},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":154.5299088646895},68.371927761166091,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.653603378752955},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":15.992084888172938},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.9005458282275282E-2},530.77698551429739,60.719490635039037,14.747391882380473,6.5990646805029565,1364.8128772920422,0.88275712587216437,1204.7982929116422,2.9387266377958998E-4,0.16998546487721089,null,8.5868419064772761E-4,7.600433124369648E-5,null,null,null,6.1009733005748328E-5,1.1697601230251587E-2,3.5928423539126092E-4,0.18333192126153047,0.16183755989345058,5.4386913046358148E-2,0.83382704671527341,0,8.2261227667976819E-2,2.7329551630921295E-2,1.9501238376118865E-3,2.3252009148675207E-4,1.261701037184115E-5,1.0000000000000002,2.8480291274157123E-3,0.82583905291169712,4.7493273607723341E-3,3.8141961312818736E-4,9.2177022600133907E-6,null,null,null,null,8.2810739816176768E-4,7.9338327676780188E-2,2.0453626649188312E-3,4.9429928116027504E-5,1.0065163657867884E-4,2.6985244087263518E-2,2.4365590707909967E-4,1.9631508342862774E-5,1.880832178474552E-3,4.8488341378988887E-5,1.1718094154827731E-6,8.5634510443583073E-7,2.2959071955149115E-4,2.0730268308251037E-6,1.2866382771767392E-7,1.2488346544123477E-5,0.94561308695364199,1.3728308941074546E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2893106198721778E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8385508191625251E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4431941771301266E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH19","v":0.89756051906111545},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.94501619323034236},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93167848192192948},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95225832837808677},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94062156476734227},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94057171710525544},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.92619865455914541},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94838313110786088},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93583407204570779},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96929233520418512},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96172360314822991},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97338194999428596},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96680384539415909},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96103012850471281},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95147648763326009},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96620078689216804},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95788676188998878},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.95144336628068327},0.85397800169614502,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83382704671527341,2.7329551630921295E-2,2.3252009148675207E-4,0.94561308695364188,0.83382704671527319,5.1352933358104541E-3,2.9635439867774201E-3,0.8977635690717497,0.8338270467152733,5.6285615386073733E-2,0.82983304981348527,8.3174441352764666E-2,2.8370788998115917E-2,2.0666297767707896E-3,2.5529957620861604E-4,1.4175096581136252E-5,1]
[15,3.75,53.75,0.85552915833793808,0,8.6286523936272647E-2,5.8184317725789324E-2,1,{"$f":"0","v":0},{"$f":"DZ18*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":449.83764520226816},{"$f":"DZ18*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.682368521035052},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.018833346740597},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.94318729194535478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":153.03175468715108},69.784775672520723,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.52487445406131},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":17.187718594254321},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":9.4892156286004892E-2},543.19684091586237,60.470539008246163,14.645951168214459,6.5720083289041398,1373.9913893474898,0.87519765340356559,1202.5140397536279,3.0584792353293371E-4,0.168638841424464,null,8.6092344518376516E-4,7.5925075095066506E-5,null,null,null,6.2426501107678886E-5,1.1969247860148396E-2,3.6768885995700716E-4,0.18228090108948886,0.15953181689380808,5.8184317725789324E-2,0.82583905291169712,0,8.4087655037552528E-2,2.9412026365310536E-2,2.1831357159296924E-3,2.7807906093047999E-4,1.5733182790431354E-5,1,2.9631299889857584E-3,0.81773672660350627,4.748617398945539E-3,3.8136259592454099E-4,9.2163243350488061E-6,null,null,null,null,8.4649367879272854E-4,8.1099858561173341E-2,2.0907753879940826E-3,5.0527409592375769E-5,1.0832115465130155E-4,2.9041483054223785E-2,2.6222215643544934E-4,2.1977192521967979E-5,2.1055646955867027E-3,5.4282003957396788E-5,1.3118238636249491E-6,1.0241336176641633E-6,2.7457572067431172E-4,2.4792066385040884E-6,1.6044145644173987E-7,1.5572741333989614E-5,0.94181568227421086,1.4422962564835773E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3113778752299106E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8562730845739762E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4860232714695374E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH20","v":0.89201819161380935},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94140049322240982},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92665624391412027},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94910593907895147},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93623399447532263},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93667366439264432},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9207909915473419},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94498233266322995},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93110587636176834},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96724529880405552},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95886106005543015},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97160352460857602},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96431414499176527},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95844422735749968},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9478686055361687},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96395152060996814},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95474408763765328},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.94818353635649677},0.84579696341870891,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82583905291169712,2.9412026365310536E-2,2.7807906093047999E-4,0.94181568227421064,0.82583905291169701,5.139964676160535E-3,2.8480291274157123E-3,0.89222948013717918,0.82583905291169701,6.0154871020802254E-2,0.82178788975760175,8.4968065498835704E-2,3.0462823701726472E-2,2.3053331509396346E-3,3.0346839278109426E-4,1.7548477313275004E-5,1.0000000000000002]
[16,4,54,0.8495792053662804,0,8.8295370317904562E-2,6.2125424315815178E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ19*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":445.27188566415941},{"$f":"DZ19*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.259301057305315},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.978043015205095},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.94185739927459999},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":151.47851386560487},71.147104923466941,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.405619436190861},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":18.396353216634559},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.10082919047696313},555.26390076198584,60.200470626380806,14.539828409569791,6.5426569838673316,1382.5263645501223,0.86770291632177787,1199.6221584118864,3.5455336443930189E-4,0.16720393925167742,null,8.6216490258436901E-4,7.5750106524230217E-5,null,null,null,6.3800633438951403E-5,1.2232720692439419E-2,3.7584372374918878E-4,0.18116877267485285,0.15720067239640703,6.2125424315815178E-2,0.81773672660350627,0,8.5848475960118867E-2,3.1513621038142411E-2,2.4275305859495773E-3,3.2885772463170853E-4,1.9363771836118653E-5,1.0000000000000002,3.4476796039788794E-3,0.80915709693944471,4.7419218555163527E-3,3.8082487523475732E-4,9.2033293315228356E-6,null,null,null,null,8.6421951238593235E-4,8.2798114122086666E-2,2.1345568568187593E-3,5.1585468827510839E-5,1.1606108928697384E-4,3.1116601079749513E-2,2.8095886910592323E-4,2.4437467011829937E-5,2.3412757447631538E-3,6.0358695939845263E-5,1.4586782347482184E-6,1.2111456723743604E-6,3.2471465646469476E-4,2.9319224946394242E-6,1.9746492473740864E-7,1.9166306911381244E-5,0.93787457568418509,1.6953591025600651E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3317887114859097E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8726650758540211E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5256375151705845E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH21","v":0.88645715917298595},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.93761585838473904},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92140781913060654},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94580451067144811},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93164538919780937},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93259482128817484},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.91514239356157634},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94142176009548528},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.926163014209892},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96509883880766167},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95586215122342988},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96973817613795121},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9617047638517453},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95573434308174066},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94409202096034928},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96159353215453303},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95145273338009484},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.94477078888279364},0.83749882958266209,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81773672660350627,3.1513621038142411E-2,3.2885772463170853E-4,0.93787457568418486,0.81773672660350605,5.1391963192051289E-3,2.9631299889857584E-3,0.88667713619795685,0.81773672660350616,6.4352327457445541E-2,0.81344691177147543,8.6694255968860948E-2,3.2572801924972722E-2,2.5552769989888439E-3,3.5696553851812429E-4,2.1460339738443769E-5,1]
[17,4.25,54.25,0.8431741531036524,0,9.0246616297271876E-2,6.6579230599075903E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ20*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":440.71698564527651},{"$f":"DZ20*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.837239846580772},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9373497022238633},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.9398185733629405},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":149.9289673797816},72.461570133009758,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.294993979752936},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":19.616830071369147},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.10681169122411599},566.96825270254317,59.929293007834204,14.434410614047474,6.5131850857012248,1390.6857084327078,0.86027236026664922,1196.3684767825027,3.0476429013525318E-4,0.16587818373887819,null,8.6282251865014807E-4,7.5518248676431217E-5,null,null,null,6.5129457539164656E-5,1.248750740899923E-2,3.837327474061486E-4,0.18005765841028459,0.15489862678470162,6.6579230599075903E-2,0.80915709693944482,0,8.7540035977603001E-2,3.3631982811803025E-2,2.6830234120281109E-3,3.8507335240453995E-4,2.3556907640768885E-5,1,2.9418077892951907E-3,0.80109444815261499,4.7316570817220001E-3,3.8000050880303309E-4,9.1834070095990534E-6,null,null,null,null,8.8124811023967649E-4,8.4429569751387226E-2,2.1766162060810408E-3,5.2601909895053244E-5,1.2386277525182571E-4,3.3208274968123258E-2,2.998450684279414E-4,2.7009462415385712E-5,2.58769041822634E-3,6.671133013252782E-5,1.6122012538574862E-6,1.418181448630254E-6,3.8022205949329933E-4,3.4331114626103754E-6,2.4022504673670596E-7,2.3316682594032179E-5,0.93342076940092422,1.46155171003646E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.350786317264382E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8879220983668015E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5625088993513098E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH22","v":0.88088214811107013},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.93318547774302363},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9152749199634248},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94193749585824893},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92627902985075683},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92782177738910554},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.90854528156092418},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93725252317101293},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92038492715638476},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96258120027026206},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95234813688656161},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96754954669309678},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9586457773981657},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95255795723148784},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9396708906759379},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95882847093685208},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94759738772819513},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94077494845321274},0.82871185748254728,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80915709693944482,3.3631982811803025E-2,3.8507335240453995E-4,0.93342076940092411,0.80915709693944449,5.131950060082633E-3,3.4476796039788794E-3,0.88111253009143498,0.8091570969394446,6.8567023870924629E-2,0.80512577254602991,8.8350631405356109E-2,3.4698437247405178E-2,2.8161721077935224E-3,4.1600337101518355E-4,2.5959451475634462E-5,1.0000000000000002]
[18,4.5,54.5,0.8373062732252482,0,9.2138909631978669E-2,7.0554817142773354E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ21*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":436.2751375536339},{"$f":"DZ21*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.425654131056561},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.897666391095417},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.93738144648356392},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":148.41788040258521},73.730677949759354,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.192202410504438},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":20.848057265279177},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.11283507064815886},578.31041725564455,59.668856640740053,14.332871347185183,6.4848805592034706,1398.6345184238191,0.85290543562527976,1192.9029832168208,3.1692767776938374E-4,0.16453761474347253,null,8.6316278569160932E-4,7.5254594012683708E-5,null,null,null,6.6412145616983126E-5,1.2733449377429321E-2,3.9135070669635779E-4,0.17898417203068887,0.1526565732158647,7.0554817142773354E-2,0.80109444815261499,0,8.9161226833109231E-2,3.5764891683007331E-2,2.9493208035589334E-3,4.4693338962582715E-4,2.8361995310500039E-5,1.0000000000000002,3.0590091477950645E-3,0.7929278773141577,4.7193870021718654E-3,3.7901509578776695E-4,9.1595927025597036E-6,null,null,null,null,8.9756831575248E-4,8.5993156570683196E-2,2.216925879818758E-3,5.3576066854799539E-5,1.3171803652574287E-4,3.5314312684461661E-2,3.188609620199295E-4,2.9690225227824281E-5,2.8445257501037041E-3,7.3332611601859078E-5,1.7722166255461145E-6,1.6460049442084232E-6,4.4130276166533743E-4,3.9846230162813161E-6,2.8922563831000046E-7,2.8072769672190038E-5,0.92944518285722699,1.5352537355557971E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3685632093778993E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9021987628236748E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5970110690615353E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH23","v":0.87529720698402169},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.92938190482327265},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91001921318529511},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93861560676428624},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92167636155803434},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9237255273787558},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.90289468888430391},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93367215451042773},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91543134639731161},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96041547581742015},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94932832264971889},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96566622432651639},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95601577993705245},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94982738842074699},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93587510946566288},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95645050093868422},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94428540967019081},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.93734374278961985},0.82045436004770345,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80109444815261499,3.5764891683007331E-2,4.4693338962582715E-4,0.92944518285722666,0.80109444815261477,5.1208409975346319E-3,2.9418077892951907E-3,0.87553631110429386,0.80109444815261477,7.2614777620715165E-2,0.79701116273338635,8.9936885202982153E-2,3.6837572671537762E-2,3.087721587619963E-3,4.8078438144651185E-4,3.109580231225875E-5,1.0000000000000002]
[19,4.75,54.75,0.83135276634749311,0,9.3972495553850066E-2,7.467473809865699E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ22*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":431.57443835128942},{"$f":"DZ22*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.99008303435442},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8556705134518627},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.93382191862486585},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":146.81873401085133},74.946474945135222,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.09641894065274},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":22.088901580762325},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.11889237654391782},589.27150656800654,59.375214435364256,14.223504192494683,6.4529671836804852,1405.7466280512124,0.84560159749136787,1188.701594348209,4.0287365933078327E-4,0.16303552687122239,null,8.6256029403001795E-4,7.4901150369156871E-5,null,null,null,6.7649025283663877E-5,1.2970609495729991E-2,3.9869918012549359E-4,0.17781281967609147,0.15035880437254748,7.467473809865699E-2,0.7929278773141577,0,9.0712543572855062E-2,3.7910253660068192E-2,3.2261223716809925E-3,5.146353732671965E-4,3.3829609314017465E-5,1.0000000000000002,3.9202486814583085E-3,0.78391946193667483,4.7014660271267267E-3,3.7757585800747524E-4,9.1248108903941276E-6,null,null,null,null,9.1318511245603586E-4,8.7489352036245666E-2,2.2554981869784161E-3,5.4508237174945117E-5,1.3961916117502301E-4,3.7432646617939734E-2,3.3798788095343833E-4,3.2476731494298211E-5,3.111492024929476E-3,8.0215071407990134E-5,1.9385438492279877E-6,1.895343665353665E-6,5.0815181131045543E-4,4.5882182913874125E-6,3.4498244007544519E-7,3.3484626873942017E-5,0.92532526190134323,1.9889262498960503E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3852744951038094E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9156196362490321E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6294450632889627E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH24","v":0.86970584350916968},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.92540223517208398},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9045296124070612},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93513795644629838},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91686502795676028},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91944112617092433},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.89699553281883548},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92992503629571699},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91025539554976942},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95814522338198571},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94616575408133607},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96369138843193103},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95326024474998006},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94696684343765247},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93190344333964792},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95395834859241035},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94081802264633019},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.93375298689286412},0.81209042909486506,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.7929278773141577,3.7910253660068192E-2,5.146353732671965E-4,0.92532526190134301,0.79292787731415748,5.1075616906621915E-3,3.0590091477950645E-3,0.86995412821475759,0.79292787731415748,7.7178623105001537E-2,0.78842366962541632,9.1451680818113723E-2,3.8987987161496908E-2,3.3696176628146227E-3,5.5150112799282102E-4,3.6920499164287438E-5,1.0000000000000002]
[20,5,55,0.82457354948231876,0,9.5743942406335214E-2,7.9682508111346084E-2,1,{"$f":"0","v":0},{"$f":"DZ23*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":426.92732916305863},{"$f":"DZ23*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.559477637480121},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8141534070673826},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.95201703769705459},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":145.23781858306856},73.010615693595312,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.983937630849248},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":23.306831672611857},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.12418835456348733},599.76092340082789,59.075846403467715,14.115114248495905,6.42043151868892,1409.2886847514721,0.83836030562490627,1181.4916924619663,3.0262480796998143E-4,0.16174445085653386,null,8.8013576465345383E-4,5.294645514161725E-5,null,null,null,8.8835645142485426E-5,1.315646707318073E-2,4.0512685792311152E-4,0.17663058746054522,0.14808007328612943,7.9682508111346084E-2,0.78391946193667472,0,9.2190818063372398E-2,4.0065720662925616E-2,3.5131129539482534E-3,5.8836688271844554E-4,4.0011389014557418E-5,1.0000000000000002,2.9040961479550789E-3,0.77594869340636308,4.7930720737093466E-3,2.6714427875965628E-4,6.4560298876003255E-6,null,null,null,null,1.1979089470658259E-3,8.8648755000876864E-2,2.2888401097358501E-3,5.5314005693857379E-5,1.4755750148732713E-4,3.9560958270456553E-2,3.57204890981736E-4,4.5648683111745447E-5,3.378135654798995E-3,8.7220766752519395E-5,2.1078492849936353E-6,2.1668884456671484E-6,5.8095442462567648E-4,5.2455696471019039E-6,5.2665411588823535E-7,3.9484734898669185E-5,0.92031749188865397,1.4894189177477701E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4582148307100961E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3700983792595512E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3110932139446759E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH25","v":0.8641111261890243},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92027039127557653},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89746496886678739},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93065049149435597},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91066744913903352},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91391859403271669},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.88940821976397044},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92509157414729082},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9035914831009193},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95521122464705999},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94208310506663162},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9611382401372297},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94970120697549842},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94327272549503738},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92678169424259682},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95073846979361576},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93634363048141822},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.92912159623672563},0.80286430889066096,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78391946193667472,4.0065720662925616E-2,5.8836688271844554E-4,0.92031749188865386,0.78391946193667472,5.0881666960245963E-3,3.9202486814583085E-3,0.86437168906878514,0.78391946193667461,8.1831460522436852E-2,0.7799340776715189,9.2816322568979301E-2,4.109133166093884E-2,3.655111767655221E-3,6.282710370483207E-4,4.3424771422661071E-5,1]
[21,5.25,55.25,0.81873381125669331,0,9.7285775809779165E-2,8.3980412933527607E-2,1,{"$f":"0","v":0},{"$f":"DZ24*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":422.06390116744075},{"$f":"DZ24*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.10882794163772},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7707037162362109},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.94702327313970436},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":143.58331294553048},74.024581423601049,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.853481536385992},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":24.500095206592288},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12998117590750549},608.92309643645876,58.738754996545161,13.999176982445853,6.3837960335381263,1414.0267328354594,0.83118102441222164,1175.3121883444439,4.8674495693363346E-4,0.16007403418721017,null,8.7815535556756349E-4,5.2620932376644161E-5,null,null,null,9.0152626578308729E-5,1.3351521381832883E-2,4.1119054196565489E-4,0.17534441998246483,0.14574295462599193,8.3980412933527607E-2,0.77594869340636308,0,9.3441827074586217E-2,4.2116942658952064E-2,3.7971105813621891E-3,6.6817519137819586E-4,4.6838153830764724E-5,1.0000000000000002,4.7586859460664451E-3,0.7661499120907086,4.7679302196303322E-3,2.6574298489815573E-4,6.4221650596011517E-6,null,null,null,null,1.2141643065351696E-3,8.9851698999733123E-2,2.3198991638006356E-3,5.6064604517286642E-5,1.5511191927194433E-4,4.1586338232318429E-2,3.7549250736168961E-4,4.9338891160347021E-5,3.6512218104738712E-3,9.4271633361035689E-5,2.278246366935331E-6,2.460813387710167E-6,6.5975727944230444E-4,5.9570985481812324E-6,6.1651212575008916E-7,4.6221641705014636E-5,0.91601958706647246,2.468713725938837E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4735094752890048E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3786229262141641E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3316943401124369E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH26","v":0.85851576140251062},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.91644492166771596},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89220921070112746},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92730316891355868},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90605247452197835},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90980355964706083},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.88376684703034214},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92148742715545717},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89863171073334036},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95301933499737179},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93903645088360421},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95923017997204896},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94704393833723322},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94051500805182298},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92296358337593642},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94833366978895794},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93300593350042826},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.92566840108846582},0.79470091216670879,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77594869340636308,4.2116942658952064E-2,6.6817519137819586E-4,0.91601958706647235,0.77594869340636285,5.0666723823566033E-3,2.9040961479550789E-3,0.85878503332448686,0.77594869340636297,8.7070602127801294E-2,0.77104930274853589,9.4030728146974829E-2,4.3144461519984641E-2,3.9431558343873191E-3,7.1110205209076803E-4,5.064757022544796E-5,1.0000000000000002]
[22,5.5,55.5,0.81107592138452911,0,9.8763287293396021E-2,9.0160791322074996E-2,1,{"$f":"0","v":0},{"$f":"DZ25*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":417.03214497265731},{"$f":"DZ25*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.64258080057273},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7257501873265269},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.94123304169782529},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":141.87154318179844},74.987720083094828,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.726640048617327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":25.698319017254406},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.13578665339637444},617.67984856689179,58.37826331977633,13.878109541884642,6.3446173799147099,1418.0425567948835,0.82406322282635724,1168.5567194573193,3.7014473037800437E-4,0.1586480396718031,null,8.7550738108200599E-4,5.2251618382655566E-5,null,null,null,9.1406289221082209E-5,1.3537199634119781E-2,4.1696471983650727E-4,0.17399151404482313,0.14338000780821436,9.0160791322074996E-2,0.7661499120907086,0,9.4619629219363441E-2,4.4171980381017217E-2,4.0892010874124486E-3,7.5402891280334009E-4,5.4456986620131197E-5,1,3.5765112306146265E-3,0.75756412133158046,4.7387784339737232E-3,2.6411819548668249E-4,6.3828990530438299E-6,null,null,null,null,1.2294684307065388E-3,9.0984248812883611E-2,2.3491406961671881E-3,5.6771279606097121E-5,1.6268038994245293E-4,4.3615485848326821E-2,3.9381414274794393E-4,5.3134256446183512E-5,3.932089908326439E-3,1.0152342350635486E-4,2.4534991334709262E-6,2.7770028987753159E-6,7.4452938473495696E-4,6.7225251696078306E-6,7.1679581361016888E-7,5.3740190806521025E-5,0.90983920867792523,1.8778059426698468E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4880409232721327E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3867221017139014E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3512674783933679E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH27","v":0.85292215301970387},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91013712438972449},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.8835626554537257},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92177966119306853},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89845210993954827},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90302142954076325},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.87449192768332873},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91554249912911567},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89046809501891477},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94939615749310269},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93400665220267498},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95607487061556951},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94265443679989558},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93596033870762951},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91666760793376845},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94435979562822747},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92749807316292976},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.91997296893796165},0.78466532538649536,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7661499120907086,4.4171980381017217E-2,7.5402891280334009E-4,0.909839208677925,0.76614991209070837,5.0400953695880889E-3,4.7586859460664451E-3,0.85320688298193126,0.76614991209070848,9.2673435375286092E-2,0.76185701671114447,9.5171328233110392E-2,4.5200362560498954E-2,4.2391296585729864E-3,8.0004086052232594E-4,5.8686600864865486E-5,1]
[23,5.75,55.75,0.80463891887980254,0,0.10017500169170045,9.5186079428497175E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ26*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":412.51735705882754},{"$f":"DZ26*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.224236414268759},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6854152344494686},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.93622535253974859},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":140.33564256551489},75.911225754879553,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.602701022299708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":26.900525837154202},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.14160253848371759},626.06656054332097,58.074972091910233,13.773388786128256,6.3116553374340283,1422.4815085372111,0.817006374387795,1162.1764599236681,3.0642979453360958E-4,0.15735926331785097,null,8.7354398190812215E-4,5.1926212599365383E-5,null,null,null,9.2595487193901206E-5,1.371333220606299E-2,4.224438033351008E-4,0.17281953480348403,0.14119466155317983,9.5186079428497175E-2,0.75756412133158046,0,9.5723027246857328E-2,4.622874473998069E-2,4.3890582297335242E-3,8.4605280824131179E-4,6.2916215109599789E-5,1.0000000000000002,2.9273013305892793E-3,0.74965419159252289,4.7135664744110493E-3,2.6271299426084826E-4,6.3489397964421193E-6,null,null,null,null,1.2438057627432405E-3,9.2045253189051726E-2,2.3765349824462771E-3,5.7433312616081192E-5,1.7025521962067374E-4,4.5646338348439439E-2,4.121511719205779E-4,5.7030539841576424E-5,4.2204262405478492E-3,1.0896803750320066E-4,2.6334118408979314E-6,3.1159164603756986E-6,8.3539392996389628E-4,7.5429618170397736E-6,8.2814129825697164E-7,6.2088073811342813E-5,0.90481392057150301,1.5537646698436658E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5018856037704689E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3944385039075442E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3699155750017637E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH28","v":0.84733244928035811},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.90536652056731226},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87703953213676766},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91759878609233947},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89271160945696637},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89789468671550732},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.86749975607584207},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9110446140564934},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88430598726582577},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94664845336245895},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93019745297588474},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95368089928798239},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93932802835663143},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93250939897160867},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91190568563927055},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94134716936078777},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92332884552414363},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.91566426372097331},0.77587204329718806,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75756412133158046,4.622874473998069E-2,8.4605280824131179E-4,0.90481392057150278,0.75756412133158024,5.0092795285134493E-3,3.5765112306146265E-3,0.84762840322873889,0.75756412133158046,9.738724788377387E-2,0.75360915646205173,9.6240923455160055E-2,4.7257165532563629E-2,4.5427089473072373E-3,8.9520738785420434E-4,6.7590331289440157E-5,1]
[24,6,56,0.79888413988513651,0,0.10152744377581302,9.9588416339050592E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ27*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":408.51257486336488},{"$f":"DZ27*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.853149625294719},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6496366543212502},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.93203878604520485},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":138.97324247951065},76.799838678182311,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.481078705296486},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":28.105911846426839},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.14742605455011212},634.12315759288686,57.828388072281918,13.684771488639335,6.2848563001284248,1427.376071146929,0.81000995712551338,1156.1888301917077,1.9187852748549285E-4,0.15630808614016214,null,8.7229368990356646E-4,5.164673526696509E-5,null,null,null,9.3726467494799332E-5,1.3880844345068942E-2,4.2765595486765081E-4,0.17182613186024961,0.13918087770116361,9.9588416339050592E-2,0.74965419159252289,0,9.6758819663462781E-2,4.8285586325146561E-2,4.6963596648809504E-3,9.4436196746709689E-4,7.2264447469280513E-5,1,1.7620310232198684E-3,0.74293181323354118,4.6924885796306515E-3,2.6153820721148025E-4,6.3205489196563607E-6,null,null,null,null,1.2572646410699483E-3,9.3041249429244591E-2,2.4022508105329427E-3,5.8054782615299379E-5,1.7783033371423235E-4,4.7677267101830914E-2,4.3048888960141155E-4,6.1023552880643105E-5,4.5159208484498621E-3,1.1659747246559923E-4,2.8177910848459642E-6,3.4779779350891651E-6,9.3246455496163376E-4,8.4194345703739541E-6,9.5118838984167506E-7,7.1313259079438837E-5,0.90041158366094964,9.4442420428383356E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5151088343667954E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4018085378778335E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3877266094756202E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH29","v":0.84174858020437449},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.90143694176222833},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87167696266894912},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91415273712550782},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88798810663897343},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89367344430493223},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86175483297511213},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90733855622641801},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87923804551180196},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94438026987933921},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92705643630475476},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95170400951962608},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93658373144342144},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92966277670067143},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90798308915956483},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93886097174553795},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91989226902383781},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91211434589968998},0.76777095564510578,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74965419159252289,4.8285586325146561E-2,9.4436196746709689E-4,0.90041158366094942,0.74965419159252267,4.9826284084683392E-3,2.9273013305892793E-3,0.84205340668015816,0.74965419159252289,0.1012197056976554,0.74629300241303198,9.7246278836169014E-2,4.9313321222360949E-2,4.8535723672335895E-3,9.9671199744716496E-4,7.7407466101969628E-5,1.0000000000000002]
[25,6.25,56.25,0.79432193138054363,0,0.10282707356319613,0.10285099505626022,1,{"$f":"0","v":0},{"$f":"DZ28*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":404.65942514535323},{"$f":"DZ28*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.496113240666062},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6152127532940996},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.92789280652723416},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":137.66242674697122},77.65190560584287,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.361217473269509},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":29.313714569184572},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.15325329141810398},641.86622149738776,57.596580538105755,13.600987244014329,6.2596631884033789,1432.1646141004383,0.80307345353837845,1150.1333826810981,2.571592408752732E-4,0.15513431845745446,null,8.7108481601896426E-4,5.1369850614555845E-5,null,null,null,9.4805387495711717E-5,1.4040648024967878E-2,4.3262894992986784E-4,0.1708820147273567,0.1372308097146944,0.10285099505626022,0.74293181323354107,0,9.7733738008875248E-2,5.0341056119575338E-2,5.0107850695862285E-3,1.0490620274272329E-3,8.2550484734658758E-5,1,2.4176265476583245E-3,0.73557590441733056,4.6716150260503212E-3,2.6037480922150329E-4,6.2924332803121881E-6,null,null,null,null,1.2699325339595136E-3,9.3978710440697166E-2,2.4264553057264174E-3,5.8639728492144964E-5,1.8540039565821318E-4,4.9706841346799535E-2,4.4881437711759113E-4,6.5109133347261079E-5,4.8182657159030334E-3,1.2440377566289446E-4,3.0064446730395927E-6,3.8635763717993481E-6,1.0358455658223725E-3,9.3528852330609923E-6,1.0865794371262439E-6,8.1463905297532511E-5,0.8971490049437395,1.308154954794094E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5277668915149362E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4088635695888873E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4047763834015333E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH30","v":0.8361722878391924},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.89905627175521186},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86843279556060915},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91206401955143035},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88512864906790156},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89111682036744488},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.85828078411941322},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90509280870783471},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8761711666270704},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9430039711609971},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9251520226760479},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95050415093602325},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93491923987721226},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92793640453462978},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90560657483985496},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93735268345209843},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91780923646059664},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.90996332907603061},0.76088611872327239,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74293181323354107,5.0341056119575338E-2,1.0490620274272329E-3,0.89714900494373984,0.74293181323354096,4.9603473357617877E-3,1.7620310232198684E-3,0.83648166784478672,0.74293181323354118,0.10482250443947634,0.73925385882543582,9.8192031737811367E-2,5.1367363790661397E-2,5.1713986621896553E-3,1.1046556844562499E-3,8.8186859969145929E-5,1]
[26,6.5,56.5,0.78912982522056341,0,0.10407616095674421,0.10679401382269246,1,{"$f":"0","v":0},{"$f":"DZ29*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":400.63157655397595},{"$f":"DZ29*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.12288909830415},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5792280988142133},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.92306932092365213},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":136.29217962753444},78.463383724059852,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.242526727125089},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":30.523123534147899},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.15907961841919455},649.28909145771104,57.341125110190177,13.511769753356182,6.2318999961537438,1436.3109426207157,0.79619635055686699,1143.5855307795073,2.6070816529822266E-4,0.15396197230514791,null,8.693017955917438E-4,5.1055835109856035E-5,null,null,null,9.583451655939204E-5,1.4193079412230943E-2,4.3737282625637869E-4,0.16986932485619446,0.13524933652206092,0.10679401382269246,0.73557590441733067,0,9.8650325466747499E-2,5.2393671461747456E-2,5.3320122547930822E-3,1.1602493414852673E-3,9.3823235203633099E-5,1,2.4480656893013605E-3,0.72821522724090926,4.6473304668155479E-3,2.5902129711861743E-4,6.2597231858642312E-6,null,null,null,null,1.2818424870287958E-3,9.4860081695413004E-2,2.4492116081622707E-3,5.9189676143426376E-5,1.9295994497853125E-4,5.1733597100930041E-2,4.671144158388837E-4,6.9283094781636757E-5,5.1271510326755653E-3,1.3237894804213931E-4,3.1991792937405355E-6,4.273066629007474E-6,1.145632102015251E-3,1.034417284100869E-5,1.2349582007254372E-6,9.258827700290766E-5,0.8932059861773074,1.337942973127354E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5399086180775684E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4156308218554719E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4211306856882414E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH31","v":0.83060515100277421},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.89576848916195029},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86395828424170096},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90917820449944708},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88118237977645586},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88758696769131507},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.85349098435137605},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90199074331741236},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87193999684185242},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94110056764872585},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92252012046842657},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9488443722123634},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93261814864091486},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92554999341978006},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90232443870780565},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93526711162203857},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91493120563781138},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.90699225740773071},0.7533524409224952,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73557590441733067,5.2393671461747456E-2,1.1602493414852673E-3,0.89320598617730751,0.73557590441733045,4.9382822685521367E-3,2.4176265476583245E-3,0.83092155786604183,0.73557590441733067,0.10879284344315249,0.73189556582911997,9.9078868814488019E-2,5.341775073397919E-2,5.4958635513184112E-3,1.2191301957713287E-3,9.9977432170644996E-5,0.99999999999999989]
[27,6.75,56.75,0.78393506829717763,0,0.10527325863920994,0.11079167306361253,1,{"$f":"0","v":0},{"$f":"DZ30*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":396.58379405661185},{"$f":"DZ30*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.747817861942288},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5430653555350355},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.91794041967923035},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":134.91515112676271},79.236131004145307,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.124407208077518},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":31.733316386457172},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.16490157400500285},656.39349654983516,57.080086984966343,13.421950774561159,6.2035300698843816,1440.0655893724634,0.78937813950511604,1136.7562957041735,2.7064293442624447E-4,0.15277829364805118,null,8.6726165645626579E-4,5.0725355132325592E-5,null,null,null,9.6812695522485899E-5,1.4337966914428506E-2,4.418819651606203E-4,0.16884358516917761,0.13328143512821902,0.11079167306361253,0.72821522724090926,0,9.9507412162228553E-2,5.4441830006210931E-2,5.6597148478437402E-3,1.2780110500573904E-3,1.0613162913765688E-4,1.0000000000000002,2.5434262331207667E-3,0.72078648573623805,4.6215082468866707E-3,2.5758208272484457E-4,6.2249419388766382E-6,null,null,null,null,1.2929792991592845E-3,9.568423826629821E-2,2.4704906731206643E-3,5.9703923650389375E-5,2.0050308041876327E-4,5.3755952205696102E-2,4.8537472009606828E-4,7.3541196363100198E-5,5.4422629656723032E-3,1.4051488668326512E-4,3.39579912507163E-6,4.7067696349753789E-6,1.2619102061300828E-3,1.1394074292332207E-5,1.3969687303516133E-6,1.0473466040730526E-4,0.88920832693638741,1.4042487290728656E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5515766872182877E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.422134078779591E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4368469949664314E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH32","v":0.82504860573732908},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89241753971274163},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85940472954848957},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9062354737171785},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87716356500516768},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88399040851120592},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.84861869412792135},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89882834229081576},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86763266726196764},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93915736785371595},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91983544103820736},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94714942335533536},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93027000064850107},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9231150535509115},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89897913320117573},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93313838039455321},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91199632837230082},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.9039635657087699},0.74581387952536504,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72821522724090926,5.4441830006210931E-2,1.2780110500573904E-3,0.88920832693638752,0.72821522724090904,4.91261148712003E-3,2.4480656893013605E-3,0.82537217164287313,0.72821522724090926,0.11284994983732614,0.72450085648857365,9.9906579337706719E-2,5.5462927483876275E-2,5.8266406996006891E-3,1.3402180714353691E-3,1.1282808148118299E-4,1]
[28,7,57,0.77867293579059293,0,0.10641883759836723,0.11490822661103975,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ31*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":392.61756821086999},{"$f":"DZ31*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.380303739673721},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5076312364487934},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.91276105872170388},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":133.56586765275176},79.972413083461106,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.006297594208707},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":32.943522831511487},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.17071602478899589},663.18932727709046,56.825377515762192,13.334691736062933,6.1758479492928631,1443.6023259106448,0.78261831606329801,1129.7896213692493,2.3787997541697931E-4,0.15166845605690321,null,8.6518037509777544E-4,5.0392534537841807E-5,null,null,null,9.7740534504403218E-5,1.4475400966129738E-2,4.4615882908757983E-4,0.16784120927167751,0.13135560456622786,0.11490822661103975,0.72078648573623805,0,0.1003057465131849,5.6484024961541604E-2,5.9935665513576371E-3,1.4024250928133478E-3,1.195245338247091E-4,0.99999999999999989,2.204942410279975E-3,0.71372379281856912,4.5954319799899855E-3,2.5612870889575704E-4,6.18981850324848E-6,null,null,null,null,1.3033526951422036E-3,9.6451899816259345E-2,2.4903110817235345E-3,6.0182920059815377E-5,2.080242526371245E-4,5.5772418852775105E-2,5.0358185612937477E-4,7.7879198249118352E-5,5.7632877541830716E-3,1.4880349053512573E-4,3.596108390321642E-6,5.1649724326600882E-6,1.3847568359245568E-3,1.2503284456130961E-5,1.5732542468221519E-6,1.1795127957788695E-4,0.88509177338896028,1.2296657664796984E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5628086074421234E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4283942459148633E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4519758333283605E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH33","v":0.8195039623784004},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.88891320647709748},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85465023736678369},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90315644851437049},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87296434059145389},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88023042727295631},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.84353369753778296},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89552038898559116},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86313373348314903},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93712171764489827},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91702547588294958},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9453733271338719},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92781128063554708},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92056575073530966},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89548058192205404},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93090885565018788},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9089254290649591},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90079565540916429},0.73820560890105835,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72078648573623805,5.6484024961541604E-2,1.4024250928133478E-3,0.88509177338896028,0.72078648573623794,4.8853152715503919E-3,2.5434262331207667E-3,0.81983506788013394,0.72078648573623805,0.1168086950025337,0.71725513927740359,0.10067653915471711,5.7501441802468002E-2,6.1634044501165742E-3,1.4679927096365151E-3,1.2678760312452431E-4,0.99999999999999989]
[29,7.25,57.25,0.77377621178842304,0,0.10751462481754918,0.11870916339402765,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ32*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":388.73855589829026},{"$f":"DZ32*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.020870903327001},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4729762799317521},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.90756153322561206},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":132.24625363872184},80.673615691377492,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.887670542538697},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":34.15301920355472},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.17651987289965082},669.68767114049865,56.577691861213523,13.250147916748793,6.1489291850261516,1446.9414836673541,0.77591638023031739,1122.7055984122583,2.4582142593548265E-4,0.15055073736271274,null,8.6308188485235168E-4,5.0059053393168084E-5,null,null,null,9.8619794070236078E-5,1.4605642380115042E-2,4.5021114181503194E-4,0.16686417304289408,0.12947264513756768,0.11870916339402765,0.71372379281856901,0,0.10104733179624933,5.8518858643394393E-2,6.3332423488755103E-3,1.5335603264596826E-3,1.3405067242433955E-4,1,2.2800102210908811E-3,0.70661370417072344,4.5692541917099101E-3,2.5466967672138966E-4,6.1545583233620863E-6,null,null,null,null,1.3129887051511891E-3,9.7164992654045476E-2,2.5087225697255269E-3,6.062786732714204E-5,2.1551831412081808E-4,5.7781616966353214E-2,5.2172336292036019E-4,8.2292877241191883E-5,6.0899128692047258E-3,1.5723669034826748E-4,3.7999120813253783E-6,5.6479286134961242E-6,1.5142399806236044E-3,1.3672417222582067E-5,1.7644560738488253E-6,1.3228621635049073E-4,0.88129083660597218,1.284218305170709E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5736375300827931E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4344298003235976E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4665618539730639E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH34","v":0.8139724199225935},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.88585518111913353},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85050754525370764},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90046822549238981},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86930289409473627},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87695032220803282},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.83910495134140239},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89263306278123911},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85921243185969842},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93534238277367909},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91457137133160449},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94382043836603535},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92566310666468887},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91833868339022029},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89242750124427328},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92896046383832931},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90624422392503545},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.89803071357943498},0.73097223309706616,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71372379281856901,5.8518858643394393E-2,1.5335603264596826E-3,0.88129083660597241,0.7137237928185689,4.8577505073889912E-3,2.204942410279975E-3,0.81430977808103056,0.71372379281856912,0.12065827464517337,0.71016874849464617,0.10139078932100236,5.9531933928097261E-2,6.5058305033255503E-3,1.6025184987157773E-3,1.4190460903936887E-4,0.99999999999999989]
[30,7.5,57.5,0.76883019005449549,0,0.10856242404918537,0.12260738589631909,1,{"$f":"0","v":0},{"$f":"DZ33*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":384.85878968650974},{"$f":"DZ33*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.661368209989327},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4383145881063606},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.90215381121762317},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":130.92638315323208},81.339485108187361,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.768013695610758},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":35.361102401264915},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.18230977640134455},675.89395527191527,56.326692255167963,13.165536981688621,6.1216502566663742,1449.9457551959576,0.76927183628682816,1115.4024336158861,2.4481825676312324E-4,0.14944299806038344,null,8.608044417938752E-4,4.9714554333545766E-5,null,null,null,9.9452297519974568E-5,1.4728961259251192E-2,4.5404692151908846E-4,0.16588079579156426,0.127607424383297,0.12260738589631909,0.70661370417072344,0,0.10173424684575538,6.0545009212800129E-2,6.6784186577755911E-3,1.6714766709718719E-3,1.4975854565439816E-4,0.99999999999999989,2.2641491298037767E-3,0.69954825672488197,4.5420282069716803E-3,2.5315222279109929E-4,6.1178862749375523E-6,null,null,null,null,1.3219143411414436E-3,9.7825515743104274E-2,2.525776748767629E-3,6.1040012742029842E-5,2.2298039668695762E-4,5.9782241360465109E-2,5.3978745564805869E-4,8.6778028771817517E-5,6.4218271604821499E-3,1.6580645247141074E-4,4.0070160502125954E-6,6.1558588559518729E-6,1.6504188053092508E-3,1.4902006806669153E-5,1.9712126072311366E-6,1.4778733304716702E-4,0.87739261410368086,1.2881407674689871E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5840929042078371E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4402571555914598E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4806447233310226E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH35","v":0.80845507821685492},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88267205411393812},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84620160236472097},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89766869814734407},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86549460850832238},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87353703285585882},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.83450358745311759},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88962695219921428},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85513533039931677},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93348732788619093},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91201486903220874},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94220104138006078},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92342447222626345},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91601808048246758},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8892494209530577},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92692956194409537},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90345192884287895},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.89515216820038457},0.72369031615842916,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70661370417072344,6.0545009212800129E-2,1.6714766709718719E-3,0.87739261410368097,0.70661370417072333,4.8300784267546618E-3,2.2800102210908811E-3,0.80879899067085881,0.70661370417072356,0.12455936038025267,0.70308098044780276,0.10205089539791566,6.155308977241198E-2,6.8535955864613834E-3,1.7438509643762667E-3,1.5822745077922345E-4,1]
[31,7.75,57.75,0.76392565231468645,0,0.1095630128211272,0.12651133486418625,1,{"$f":"0","v":0},{"$f":"DZ34*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":380.90065732173343},{"$f":"DZ34*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.294604037085435},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4029527758880351},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.89636722274569713},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":129.57985302724992},81.969198630122804,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.646813218584722},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":36.567067295926492},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.18808226578056467},681.80797316868257,56.063195899819398,13.078401513976143,6.0930131670953598,1452.4881795446904,0.76268419275856636,1107.7897747074019,2.8085995017761064E-4,0.1482712817707961,null,8.5820176342906438E-4,4.9349674472862216E-5,null,null,null,1.002389212913238E-4,1.4845487476854108E-2,4.5766986473868123E-4,0.16486308942175976,0.12573847227131818,0.12651133486418625,0.69954825672488197,0,0.10236754395007597,6.2561170332023838E-2,7.0287725151471758E-3,1.8162252577806615E-3,1.6669635590404878E-4,1,2.6259138905786795E-3,0.69215184097130977,4.5128947623918119E-3,2.5152845562874778E-4,6.0786449728991244E-6,null,null,null,null,1.3301432763364327E-3,9.8434480941841193E-2,2.5414997442263759E-3,6.1419987671964968E-5,2.3040568924194299E-4,6.1773002155089539E-2,5.577624876923552E-4,9.1330456325892866E-5,6.7587200736613784E-3,1.7450475863896772E-4,4.2172265209364276E-6,6.6889514712830272E-6,1.7933437972400448E-3,1.6192509069333773E-5,2.1941583159858847E-6,1.645021975880629E-4,0.87348866513581347,1.5094853374678197E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5942010123814647E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4458909604375832E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4942598427100915E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH36","v":0.80295294837430164},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.87949001313363828},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84190348722201291},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89486876345541655},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86169063622549003},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87012593344359646},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.82991253439433865},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.886621185766999},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85106433931772729},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93162990464058426},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90945718892379712},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94057914158711031},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92118395856873969},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91369578267472296},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88607232239120759},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92489648131812785},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9006591494719276},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89227409988172279},0.71645411925805547,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69954825672488197,6.2561170332023838E-2,1.8162252577806615E-3,0.8734886651358138,0.69954825672488197,4.8012983160377175E-3,2.2641491298037767E-3,0.80330336383967749,0.69954825672488208,0.12865467307532136,0.69585004884809587,0.10265745982715449,6.3563600343484253E-2,7.2063768545728869E-3,1.8920369068298371E-3,1.7580414454119095E-4,0.99999999999999989]
[32,8,58,0.75868571988213362,0,0.11051626883140993,0.13079801128645646,1,{"$f":"0","v":0},{"$f":"DZ35*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":376.85319288662663},{"$f":"DZ35*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.91956227266386},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3667928741656259},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.89018707405130815},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":128.20293272912829},82.562525693645171,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.523553988489208},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":37.770206991138515},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.19383398615349084},687.42852404483097,55.785822000413667,12.988375628770799,6.0628678499374216,1454.548378020015,0.75615296237999818,1099.8610649648558,2.8415130127650273E-4,0.14710130277661287,null,8.552605483907222E-4,4.8963665406524435E-5,null,null,null,1.0097971651569206E-4,1.4955228678784696E-2,4.6107989809245667E-4,0.16380696658507948,0.12386312304178923,0.13079801128645646,0.69215184097130988,0,0.102947375704233,6.4566030354944653E-2,7.3839811939985988E-3,1.967848555879012E-3,1.8491193317833311E-4,{"$f":"SUM(AP35:AW35)","v":1},2.6542299537834083E-3,0.6847600001506694,4.4817798800467412E-3,2.4979425203761898E-4,6.036734772660161E-6,null,null,null,null,1.3376774935251782E-3,9.8992034982425384E-2,2.5558953446092776E-3,6.1767883673157563E-5,2.3778936114199109E-4,6.3752604228696302E-2,5.7563676510635775E-4,9.5945966453800144E-5,7.1002812812432379E-3,1.8332359644256054E-4,4.4303498590001926E-6,7.2473628679701589E-6,1.9430568903692632E-3,1.7544302641778591E-5,2.4339227675846956E-6,1.8247801041074843E-4,0.86920198871354337,1.5421498301899872E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6039854124587217E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4513443449507685E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.507438943370292E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH37","v":0.79746696173372633},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.87577492223694531},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8368934217679912},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89159805746098564},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85725325352445414},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86614471440283824},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.82456347422023835},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88311103298292359},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84631736884562114},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92945751119477826},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90646844512294444},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9386816562122221},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91856475738570986},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91098129617385726},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88236287159263938},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92251917036654374},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89739670276553596},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.88891325861900083},0.70887895559572067,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69215184097130988,6.4566030354944653E-2,1.967848555879012E-3,0.86920198871354359,0.69215184097130977,4.7705018629934587E-3,2.6259138905786795E-3,0.79782531403123769,0.69215184097130988,0.13296567331672643,0.68845592056098959,0.10321059528335257,6.5562162090143927E-2,7.5638519293970063E-3,2.0471145213454178E-3,1.9468229804493018E-4,1]
[33,8.25,58.25,0.75344467446282448,0,0.11142199019017907,0.1351333353469964,1,{"$f":"0","v":0},{"$f":"DZ36*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":372.81437227491227},{"$f":"DZ36*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.545321452840675},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3307101960505863},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.88385331582195781},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":126.82895300184387},83.121155203095142,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.39773811868325},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":38.969838243687008},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.199562091679195},692.76107259731214,55.506033955290889,12.898513129396086,6.0324601606223984,1456.2895837412354,0.74967766205827768,1091.7477704189519,2.8531709015034963E-4,0.14593721476239963,null,8.5218342880235664E-4,4.8569775248574804E-5,null,null,null,1.0167466283397743E-4,1.5058181922075997E-2,4.6427662310576312E-4,0.16274741826461667,0.12200810403063846,0.1351333353469964,0.68476000015066951,0,0.10347381486247213,6.6558293825343201E-2,7.7437226647954147E-3,2.1263804868118237E-3,2.0445266291152723E-4,0.99999999999999989,2.6609313849661116E-3,0.67739516641101205,4.4498916275379809E-3,2.4801694427208689E-4,5.9937828812439778E-6,null,null,null,null,1.3445179380617153E-3,9.9498247823811919E-2,2.568965356200725E-3,6.2083744397772164E-5,2.4512664136888852E-4,6.5719768445690496E-2,5.9339873828382077E-4,1.0062037476854031E-4,7.446201126388774E-3,1.9225497078972293E-4,4.6461928483778682E-6,7.8312179752128274E-6,2.0995915788859557E-3,1.8957689950655322E-5,2.6911296777897383E-6,2.0176153323373747E-4,0.86486666465300333,1.5627924804489546E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6134673045760188E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4566291251334957E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5202105808418098E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH38","v":0.79199797761360458},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87199468283553372},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83180443556033767},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88826807264462948},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85274229839504223},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86209512481318384},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.81913288541861473},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87953836417719466},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84149379201285912},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9272427755732755},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90342439459227231},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93674657049078591},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91589588922804355},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90821569361729648},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8785882265581979},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92009610899801697},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89407501683095336},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.88549276292481416},0.70130847742793578,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68476000015066951,6.6558293825343201E-2,2.1263804868118237E-3,0.86486666465300366,0.68476000015066929,4.7376108668570208E-3,2.6542299537834083E-3,0.79236439396447356,0.6847600001506694,0.13731419469040554,0.68107758328084078,0.10371097715691102,6.7547522285753253E-2,7.9257000283735127E-3,2.2091135182437513E-3,2.1490903947214894E-4,1]
[34,8.5,58.5,0.74822376370685095,0,0.11228118225933428,0.13949505403381468,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ37*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":368.89273310469292},{"$f":"DZ37*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.181938772793728},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2956744127201918},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.87763493995991226},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":125.49483761628366},83.647829418861704,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.268906648674907},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":40.165331228194447},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.20526420504332854},697.81910202939594,55.236623695249207,12.812200924272201,6.0031803410288491,1457.901257337171,0.74325781283751513,1083.5964998614891,2.4981791747541768E-4,0.14485198047251155,null,8.4919686535904427E-4,4.8182797196175765E-5,null,null,null,1.0232484157412935E-4,1.5154507420281875E-2,4.6726468434942484E-4,0.16172327499874761,0.12020208766048915,0.13949505403381468,0.67739516641101205,0,0.1039481394513499,6.8536750746163305E-2,8.1076773919516107E-3,2.2918465496756788E-3,2.2536541603277067E-4,1,2.2928860402563942E-3,0.67043147245870116,4.4185842848035502E-3,2.462720138045176E-4,5.9516134464250248E-6,null,null,null,null,1.3506812163660623E-3,9.9954348389503969E-2,2.5807415088248522E-3,6.2368336655017187E-5,2.5241307364081989E-4,6.7673300052995045E-2,6.1103761952744609E-4,1.0534952928897866E-4,7.7961723503874808E-3,2.0129094850575142E-4,4.8645637693993677E-6,8.4406107032894325E-6,2.2629730406398926E-3,2.0432898332496631E-5,2.9663959901352116E-6,2.2239902004263546E-4,0.86050494596618521,1.3609503634647746E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.622665838085305E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4617559739732275E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5326005483500779E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH39","v":0.78654679006084138},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.86817950075391981},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82667757225974359},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88490533059974108},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84819399954372865},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85800958631218627},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.81366467684845856},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87593168366180252},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83663243648224195},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92500319761328653},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90034922932245243},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93478914463717966},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91319850833680516},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90542091283666404},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87477854198661931},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91764647127376997},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89072054214677998},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88203990885647832},0.69376565901662013,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67739516641101205,6.8536750746163305E-2,2.2918465496756788E-3,0.86050494596618532,0.67739516641101194,4.7039023546913122E-3,2.6609313849661116E-3,0.78692131209969918,0.67739516641101194,0.14150142246693753,0.67391331943485655,0.10416053606282871,6.9518532160893862E-2,8.2916036559839892E-3,2.3780552694106613E-3,2.3653094908865108E-4,1]
[35,8.75,58.75,0.7433960500234712,0,0.11309615907646842,0.14350779090006036,1,{"$f":"0","v":0},{"$f":"DZ38*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":364.78025350631788},{"$f":"DZ38*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.800872643751482},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.258933667866994},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.87080385358423174},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":124.09579959497385},84.138460081208521,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.136596481349255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":41.356050442650641},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.21093650469304884},702.59594987000628,54.941340370399814,12.71975270806208,5.9710886067376752,1458.8768383316014,0.73689293986334925,1075.0360422967219,3.6125538566787545E-4,0.14355207041466506,null,8.4568314530842129E-4,4.776277976931194E-5,null,null,null,1.0293252084114304E-4,1.5244541145040742E-2,4.7005416460216753E-4,0.16062429955589469,0.11836291231323449,0.14350779090006036,0.67043147245870116,0,0.10437293267430751,7.0500313575624404E-2,8.4755299200163694E-3,2.4642639891456443E-3,2.4769648214453149E-4,0.99999999999999989,3.4276564986817841E-3,0.66236936336022367,4.3841921594067468E-3,2.4435515142630799E-4,5.9052889626606827E-6,null,null,null,null,1.3562008940641607E-3,0.10036282063369337,2.5912879361966209E-3,6.2623210353363566E-5,2.5964465266485002E-4,6.9612125210072789E-2,6.2854371288676174E-4,1.1012933105043662E-4,8.1498916179011931E-3,2.1042369771428527E-4,5.0852733504542506E-6,9.0756045623808669E-6,2.4332183030515088E-3,2.1970081531754772E-5,3.2603309963818629E-6,2.4443615114814961E-4,0.85649220909993973,2.057440670137467E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6315983698863232E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4667345654251894E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5446322247764835E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH40","v":0.78111413375547889},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.86486986043936276},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82223753358472007},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88198656245032159},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84425194028956729},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85446662576782928},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.80893130454893492},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87280210948924297},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83242080472808833},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92305680345147545},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89767911280672752},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93308744632674989},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91085540709990032},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90299350545591828},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87147354931128496},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91551800962847751},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88780885732078618},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.8790439770533176},0.68663367466897329,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67043147245870116,7.0500313575624404E-2,2.4642639891456443E-3,0.85649220909993962,0.67043147245870116,4.6708079120544935E-3,2.2928860402563942E-3,0.78149529421091868,0.67043147245870105,0.14609077455607036,0.66640041790946247,0.10455997273370381,7.1474040936660058E-2,8.6612468750601745E-3,2.5539529949557193E-3,2.5959399408744503E-4,1]
[36,9,59,0.73746077365868512,0,0.11386546812923447,0.14867375821208031,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ39*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":360.53503248208557},{"$f":"DZ39*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.407506572519864},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2210070158883721},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.86351055411439137},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":122.65160382945284},84.593186290036272,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.000321252193299},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":42.541328455504527},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.21657589709457106},707.08711623689715,54.626868570024278,12.622971299195761,5.9369114466665263,1459.3039399016734,0.73058257234782431,1066.1420262506795,3.0557524236891323E-4,0.14237215551059029,null,8.4176938154154437E-4,4.7318066526647252E-5,null,null,null,1.0349653473984664E-4,1.5328110497264827E-2,4.726394381797373E-4,0.15947106467121178,0.11650678064254015,0.14867375821208031,0.66236936336022356,0,0.10474701279310013,7.2447768297695711E-2,8.8469638301039797E-3,2.6436420007657935E-3,2.7149150603035863E-4,0.99999999999999989,2.8530551018660271E-3,0.65492067088721517,4.3474729531006772E-3,2.4230858802512997E-4,5.855830016557775E-6,null,null,null,null,1.3610616158869467E-3,0.10072252822169578,2.600575299061313E-3,6.284765645608314E-5,2.6681690735773632E-4,7.1535045195504562E-2,6.4590619483340626E-4,1.1495566856955631E-4,8.5070546671729766E-3,2.1964536261957058E-4,5.3081317418762114E-6,9.7362334186322008E-6,2.6103364458160976E-3,2.3569321531063877E-5,3.5735355007936015E-6,2.6791797052956503E-4,0.85132624178791938,1.7326999741325899E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6402806831360679E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.471573696311184E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5563268692491425E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH41","v":0.7757006892022138},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.859888972096297},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81556856254373078},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87759107758503219},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8383255309618276},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84913673018970448},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80182575015685231},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86809079335203621},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82609221208884009},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92012124284746899},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89365639612573466},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93052002042694426},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90732358392036783},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89933513569834944},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86649944188682215},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91230872370614147},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88342387660689414},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.87453413334301489},0.67837672996503739,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66236936336022356,7.2447768297695711E-2,2.6436420007657935E-3,0.85132624178791971,0.66236936336022356,4.6344525997957155E-3,3.4276564986817841E-3,0.77609309719784958,0.66236936336022356,0.15097835774338017,0.65864501712371937,0.10490850698394828,7.3412848690143362E-2,9.0343140892915012E-3,2.7368119046007307E-3,2.841434649164319E-4,0.99999999999999989]
[37,9.25,59.25,0.7321285817782418,0,0.11458846094707799,0.15328295727468003,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ40*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":356.64417432860807},{"$f":"DZ40*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.046976089697786},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1862462290547091},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.85692569748565639},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":121.32795993967181},85.020606247020098,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.859665109936675},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":43.720594599589887},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.22218149709673837},711.32150139886448,54.350546197862201,12.537126122168999,5.9068804107092632,1460.0013838677662,0.72432624353456787,1057.5173179322098,2.4300369406509881E-4,0.1413249261341932,null,8.3844314303629973E-4,4.6912819218733744E-5,null,null,null,1.0401645469464839E-4,1.5405152071910934E-2,4.7501825363978621E-4,0.15843747257075871,0.1147604193422888,0.15328295727468003,0.65492067088721517,0,0.10507000117479645,7.4377929082591013E-2,9.2216643484790244E-3,2.8299818084356683E-3,2.9679542380250517E-4,0.99999999999999978,2.2067778427271758E-3,0.6481533005411384,4.3143205081686859E-3,2.4046081986010381E-4,5.8111753207725887E-6,null,null,null,null,1.3652584619542674E-3,0.10103310706803431,2.6085941970224636E-3,6.3041447785409658E-5,2.7392547044297527E-4,7.3440889119015293E-2,6.6311449313274863E-4,1.1982445173973191E-4,8.8673588183878788E-3,2.2894812827033286E-4,5.5329500810804612E-6,1.0422501779526525E-5,2.7943286774140732E-3,2.5230629242068492E-5,3.9066009796738743E-6,2.9288882282283129E-4,0.84671704272531967,1.3548257313511392E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6487271734336938E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.476281390090684E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5677038719247139E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH42","v":0.77030708731570807},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.85571519060006485},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80999241637258224},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87390519350419893},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83336524310272753},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84467247560985637},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.79588827738369528},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86414158096905225},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82079816985686771},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91765548482433434},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89028153193020898},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92836262691571225},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90435889998371843},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89626471992869705},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8623311439074639},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90961385709780485},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87974664934057689},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87075406323746463},0.67074802622076923,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65492067088721517,7.4377929082591013E-2,2.8299818084356683E-3,0.84671704272532,0.65492067088721506,4.5956373711423647E-3,2.8530551018660271E-3,0.77070842417663021,0.65492067088721517,0.15527301493949169,0.65153698571417673,0.10520871437549972,7.5333936609244437E-2,9.4104951415529166E-3,2.9266293070600372E-3,3.1022391297424269E-4,0.99999999999999978]
[38,9.5,59.5,0.72746652148272073,0,0.1152704059129758,0.15726307260430336,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ41*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":352.76253222582119},{"$f":"DZ41*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.687299574580031},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1515677780865206},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.85022900458115203},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":120.00745128862306},85.417944637287846,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.714260351653877},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":44.89334428107361},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.2277503680695388},715.30748918612892,54.071945354618251,12.451369791203525,5.8766017478716579,1460.4197855895993,0.71812349066426595,1048.761754262762,3.1011901424384219E-4,0.14015081900068116,null,8.3500971753361331E-4,4.6502065372121104E-5,null,null,null,1.0449721944388865E-4,1.5476397351632769E-2,4.7721294201392669E-4,0.15740055731092134,0.11303303764861967,0.15726307260430336,0.64815330054113851,0,0.10534742757620301,7.6289944135897861E-2,9.5993259346268105E-3,3.023276805684406E-3,3.2365240214598026E-4,0.99999999999999978,2.8900672686905352E-3,0.64073828083398054,4.2806050067902305E-3,2.3858166946130806E-4,5.7657622159355731E-6,null,null,null,null,1.368863284813836E-3,0.1012998744707507,2.6154819184721475E-3,6.3207902166327286E-5,2.8096720485842994E-4,7.5328815917405575E-2,6.801610136338487E-4,1.2473171042897056E-4,9.2305102702021358E-3,2.3832440895033851E-4,5.7595450453660583E-6,1.1134385314181529E-5,2.9851884746052749E-3,2.6953945764949389E-5,4.260108781659109E-6,3.1939229336432117E-4,0.84273692739569661,1.7938508998013858E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6569510081348918E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4808649856555009E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5787809685769517E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH43","v":0.76493391348776896},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85246492396728124},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80565779404330229},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87103318860024659},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82950617471231147},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84119726406213358},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79127512948865786},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86106535521543925},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81668125847603013},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9157315766162798},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88765087395932551},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9266787767082072},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90204691948808347},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8938705993006042},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85908502143553955},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90751170182445073},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87688129350592492},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.86780975231114899},0.66381710999821864,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64815330054113851,7.6289944135897861E-2,3.023276805684406E-3,0.84273692739569661,0.6481533005411384,4.5605925033495621E-3,2.2067778427271758E-3,0.76534153438705199,0.6481533005411384,0.15960308458574718,0.64444579068755958,0.10546395352687198,7.7236411820618439E-2,9.7894854414225293E-3,3.1233948446200096E-3,3.3787909316030843E-4,1.0000000000000002]
[39,9.75,59.75,0.72214467322287512,0,0.11591223020993381,0.161943096567191,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ42*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":348.76534333867573},{"$f":"DZ42*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.316916388514606},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1158570363017639},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.84313052687860157},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":118.64763439526187},85.783560194387562,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.563711360746005},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":46.05903460055994},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.2332796295533722},719.04243617320014,53.776349959223616,12.361770134043335,5.8444760973916061,1460.3534998347382,0.71197385494043408,1039.7335108530931,2.923000917302638E-4,0.13902004156883682,null,8.3122391156703298E-4,4.606998087129129E-5,null,null,null,1.049398127885886E-4,1.5541992098227911E-2,4.7922774081534406E-4,0.15631579520483724,0.11129275930006739,0.161943096567191,0.64073828083398043,0,0.10558047947754093,7.8182879505339045E-2,9.979644948218248E-3,3.2235128835556136E-3,3.5210578417463665E-4,0.99999999999999989,2.7023705942039026E-3,0.63354873618080032,4.2448666597914766E-3,2.3658977474613933E-4,5.7176244385750024E-6,null,null,null,null,1.3718915143448019E-3,0.10152397228589312,2.6212679452222928E-3,6.3347732080719737E-5,2.879386709638729E-4,7.7197903404665716E-2,6.9703742970945906E-4,1.2967349919590894E-4,9.5962170484505584E-3,2.477666661196466E-4,5.9877344521334241E-6,1.1871832060912272E-5,3.1829019061830289E-3,2.8739145311672638E-5,4.6346294150437723E-6,3.4747115475959286E-4,0.83805690343280903,1.6965717976609174E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6649642633322427E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4853312136764718E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5895744251024302E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH44","v":0.75958171120937623},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.84817928187961211},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79995272579823784},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86724404268511091},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82442273637478591},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83661670933073862},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.78520663074184449},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85700806678248953},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81126060842705683},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91318976947104802},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88417880473143018},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92445339410691296},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89899403933680999},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89070967886977159},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85480467415901473},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90473509394823459},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87310079047956812},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.86392666266139506},0.65622289278374801,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64073828083398043,7.8182879505339045E-2,3.2235128835556136E-3,0.83805690343280903,0.64073828083398043,4.5249524384674746E-3,2.8900672686905352E-3,0.75999845576754366,0.64073828083398043,0.16419728693728322,0.63714350850739032,0.10567465921161276,7.9119320314986599E-2,1.017098239144878E-2,3.3270907279291445E-3,3.6715190934901777E-4,0.99999999999999978]
[40,10,60,0.71703516587773719,0,0.1165133568148873,0.16645147730737545,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ43*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":344.96483066556306},{"$f":"DZ43*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.96475740071287},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0819033927409905},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.83638905119098639},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":117.35472543292798},85.8663236366055,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.405764819127377},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":47.214573359615891},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.23870269335136451},720.3368440831207,53.476828385273791,12.278030672848717,5.8119237452715709,1457.8315973383508,0.70587688149548244,1029.0496216747729,2.4829056774165878E-4,0.13798435660700831,null,8.2772370498852355E-4,4.5658051994110063E-5,null,null,null,1.5651606850858137E-4,1.5500828311384494E-2,4.7951075629269697E-4,0.15524288406791836,0.10958236288022694,0.16645147730737545,0.63354873618080032,0,0.10576883894568459,8.0055761124634139E-2,1.036231983467931E-2,3.4306685723026749E-3,3.8219803452339894E-4,0.99999999999999978,2.2451264275600035E-3,0.62685231409489173,4.2109256927977947E-3,2.3469805790806659E-4,5.6719076427589782E-6,null,null,null,null,2.0419430350730725E-3,0.10104615555202702,2.6174840707481051E-3,6.3256287836397124E-5,2.9483628138375607E-4,7.904718978615341E-2,7.1373505709697934E-4,2.0005199096956026E-4,9.8996319930538621E-3,2.5643854441097534E-4,6.1973062449129339E-6,1.2634762949078924E-5,3.3874477728843256E-3,3.0586036469270429E-5,7.4743589333554108E-6,3.7472367559004353E-4,0.83354852269262447,1.4250369289913412E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6727780421688208E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4896862625461411E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6000991968830903E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH45","v":0.75425098530839507},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.84414469530562675},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79459265267936152},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86367450482996788},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81964224165495214},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8323062488068047},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.77950839000412731},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85318727854345611},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80616553899584564},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91079159379652175},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88090656451877392},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92235299584404806},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89611538091207554},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88772958762972209},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85077489526129646},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.9021161112085031},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86953925931007603},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86027013855983703},0.64885959964014661,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63354873618080032,8.0055761124634139E-2,3.4306685723026749E-3,0.83354852269262458,0.63354873618080021,4.4871740589761911E-3,2.7023705942039026E-3,0.7546760870912983,0.63354873618080032,0.16885251073580987,0.63020052513784608,0.10551296009525471,8.0977566519721864E-2,1.0522307540154653E-2,3.5372774447989877E-3,3.9685252641381293E-4,1]
[41,10.25,60.25,0.71239557232699646,0,0.11635088350875904,0.17125354416424426,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ44*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":341.07191816843846},{"$f":"DZ44*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.604036560525454},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0471242524750557},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.82930716711322749},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":116.03038266919454},85.68033598211322,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.23644911732449},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":48.354510371395513},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.24399698887002183},719.27648031796741,53.139778448129661,12.190911632184848,5.7752927671044043,1452.4805244428362,0.69983211935707046,1016.4925237456993,3.3317916650948981E-4,0.13678427310235741,null,8.239072271406415E-4,4.5228189784432691E-5,null,null,null,1.5608951258541245E-4,1.5458633781304347E-2,4.7818543920524775E-4,0.15407949641888702,0.10782978052829985,0.17125354416424426,0.62685231409489162,0,0.10525708124482482,8.1899371914809588E-2,1.0682295245629997E-2,3.643886317295301E-3,4.1150701830422692E-4,0.99999999999999978,3.1135411159283065E-3,0.61932516738817756,4.1752708888832934E-3,2.3271081950864789E-4,5.6238823937811529E-6,null,null,null,null,2.0320631868745664E-3,0.10055724833926485,2.6048194935112214E-3,6.2950225174172912E-5,3.0162609066241696E-4,8.0867574102978734E-2,7.3017172116843709E-4,2.0622934498325921E-4,1.0205320185058602E-2,2.6435704431645876E-4,6.3886712716771986E-6,1.3420019702316032E-5,3.5979793238612545E-3,3.2486973731730278E-5,8.0475326416476996E-6,4.0345948566257922E-4,0.82874645583575535,1.9988029170507571E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6804025774648556E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4939358355782453E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.610369067019253E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH46","v":0.74894220485397356},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84076979270545837},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79011704887465295},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86068684308289567},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81564724449505877},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82870189815205964},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.77475287304212581},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84999033470913321},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8019095548587013},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90878158571831869},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87816668706233181},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92059199195838837},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89370394281817112},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88523351082869928},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84740388180975934},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89992157974443765},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86655819775970711},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.85721079959347957},0.6420013462721782,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62685231409489162,8.1899371914809588E-2,3.643886317295301E-3,0.82874645583575579,0.62685231409489162,4.4512956583486205E-3,2.2451264275600035E-3,0.74937375406135709,0.62685231409489173,0.17409100780964051,0.62308874074153453,0.10499480023648648,8.2802238165404093E-2,1.0843180629712495E-2,3.7531113427365071E-3,4.269210744851068E-4,0.99999999999999956]
[42,10.5,60.5,0.706892608172354,0,0.11617892037260912,0.17692847145503679,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ45*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":337.13580129484808},{"$f":"DZ45*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.239312363214033},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0119591258633411},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.82201491349272804},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":114.69134206589334},85.485192391664967,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.053859569821327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":49.476231861303312},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.24920416750467184},718.15229173998284,52.794912873693015,12.101876555889159,5.7378123764096749,1446.9518112995804,0.69383912141474968,1003.9517734815815,2.720268992747755E-4,0.1357104116139036,null,8.1987069868147487E-4,4.4787534504402845E-5,null,null,null,1.5565051118546499E-4,1.5415209159796911E-2,4.768156626349647E-4,0.15289477207998159,0.10608437432888282,0.17692847145503679,0.61932516738817767,0,0.10473251922814814,8.3705104415998613E-2,1.1004066013794995E-2,3.8623363681777141E-3,4.4233513066598668E-4,0.99999999999999978,2.4794823698177245E-3,0.612470889090176,4.1385569480620532E-3,2.3066454958191085E-4,5.5744305400246383E-6,null,null,null,null,2.021936142207215E-3,0.10005610853606614,2.5918380451332565E-3,6.2636504741522817E-5,3.0827639850216764E-4,8.265055733515729E-2,7.4627068233915821E-4,2.1244135965122805E-4,1.0512723569800229E-2,2.7231997431077185E-4,6.5811100327648203E-6,1.4224546444245218E-5,3.8136772622521424E-3,3.4434559481326254E-5,8.6504148027685379E-6,4.3368471586321814E-4,0.82307152854496335,1.610336677508406E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6878473210969051E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.498085200823645E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6203967667189242E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH47","v":0.74365580577061319},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.83605741820638801},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78388008248513696},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85651246195748276},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8100749252518471},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.82367116378186267},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.7681295809634181},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84552509286424549},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79597610794976104},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90596894858734878},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87433690149787546},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91812690739342928},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89033154478813792},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88174325327387437},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84269673490828823},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89685157073011268},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86239288322280516},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85293799548425797},0.63429229230421746,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61932516738817767,8.3705104415998613E-2,3.8623363681777141E-3,0.82307152854496324,0.61932516738817756,4.4136055907857226E-3,3.1135411159283065E-3,0.74409748704256351,0.61932516738817767,0.17945097707074947,0.61589802823917683,0.10446359235613817,8.4589082172935537E-2,1.1165635600607965E-2,3.9741668023703138E-3,4.5851775802164792E-4,1]
[43,10.75,60.75,0.70202994625661119,0,0.11599657105692643,0.18197348268646218,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ46*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":332.6657045602002},{"$f":"DZ46*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.825109102536533},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.972023442374065},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.81330269013899903},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":113.17064508950561},85.270892256229217,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.857954768461902},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":50.579681005477667},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.25432188778248771},716.92503922732124,52.384286052933746,11.995521509549175,5.6931849771775731,1440.4076665696887,0.68789744438689293,990.85275270857665,5.3146493286815105E-4,0.13412292873439305,null,8.1460095318065893E-4,4.4270279165260727E-5,null,null,null,1.5519791798984263E-4,1.5370440943567081E-2,4.7539782055027228E-4,0.15151430158171433,0.10422630084612626,0.18197348268646218,0.61247088909017589,0,0.10419466548412819,8.5473059929872447E-2,1.1327205187420935E-2,4.0859972365629143E-3,4.7470038537730921E-4,0.99999999999999978,5.1497245134490711E-3,0.60299273544630738,4.0946939573768331E-3,2.2821982377127292E-4,5.5153492713792929E-6,null,null,null,null,2.0115524912431202E-3,9.9542270494311816E-2,2.5785276635369582E-3,6.2314835036298178E-5,3.1478757798556487E-4,8.4396239508125317E-2,7.6203284376155937E-4,2.1867979236470052E-4,1.0821434259343943E-2,2.8031676852759174E-4,6.7743671846996622E-6,1.5048264035576225E-5,4.034520370388435E-3,3.6428602138902708E-5,9.2833576984157064E-6,4.654170276788935E-4,0.81802651731353759,3.3895404489039382E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6951210221370949E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5021392346216199E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6301940805474619E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4825129467816861E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH48","v":0.73839219319832383},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83227896668967583},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77888958793747853},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85316308720665113},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80561193643630835},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81963915304430768},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76283312991669172},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84194365288377926},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79122633629384398},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90370859469715548},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87126265452197471},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.9161451126942215},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88762300934754124},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8789404892331808},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83892230340435858},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89438508920872173},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85905065178081574},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.84951110482789294},0.62727236784019902,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61247088909017589,8.5473059929872447E-2,4.0859972365629143E-3,0.81802651731353782,0.61247088909017589,4.3747959281839888E-3,2.4794823698177245E-3,0.73884132303066985,0.612470889090176,0.18583302068485041,0.60773181226824169,0.10391581496790842,8.6338023462652999E-2,1.1489251237417057E-2,4.2004171877394704E-3,4.9166019118990255E-4,0.99999999999999989]
[44,11,61,0.69451055958065688,0,0.11579688173610432,0.18969255868323867,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ47*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":327.90521631800777},{"$f":"DZ47*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.383997898600065},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9294934115984348},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.80378392454126213},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":111.55115886677588},85.03742505952242,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.585400024379439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":51.577944452931362},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.25894158558473124},715.56277990410774,51.926136635629867,11.876818484747771,5.643392767023915,1433.0424893334505,0.68200664878790584,977.3445057209849,4.1535425119687265E-4,0.13277443916668444,null,8.0838289661716567E-4,4.3710007329674648E-5,null,null,null,1.5472250003529083E-4,1.532341478678235E-2,4.7390342777630545E-4,0.14999392703642209,0.1022968555166479,0.18969255868323867,0.60299273544630727,0,0.10363696445168864,8.7202986995433565E-2,1.1651297287413178E-2,4.3148371389160264E-3,5.0861999700249584E-4,0.99999999999999989,3.6375144324359262E-3,0.59507745113098476,4.0467703092107628E-3,2.2554877517697369E-4,5.4507984989049808E-6,null,null,null,null,2.0007856741900585E-3,9.9009471365219065E-2,2.564726116850794E-3,6.1981295428732206E-5,6.1843850181001944E-4,8.5808426554402156E-2,7.761219392213867E-4,2.249366220027871E-4,1.1131055326148094E-2,2.8833714501693406E-4,6.9681942453629594E-6,3.0600573531789611E-5,4.245833755078492E-3,3.8402810305744814E-5,9.9466979808501999E-6,4.9867329902164559E-4,0.81030744131676113,2.4289510905078804E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7022317954103509E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.50610245981059E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6397719387707713E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH49","v":0.73315174362985291},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.8243782410671352},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76848450595528039},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84615291119262404},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79629424056993525},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81121317378146651},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.7517992493320993},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83445156683038191},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78131698516839954},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89896728027916351},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86482436174705957},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91198592704137194},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88194642670942303},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87306766923162349},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83102948692073186},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88921345610217506},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8520550457270113},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84234288829219572},0.61756515728562966,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60299273544630727,8.7202986995433565E-2,4.3148371389160264E-3,0.81030744131676136,0.60299273544630727,4.3284291304194851E-3,5.1497245134490711E-3,0.73361981395598663,0.60299273544630749,0.19295366993421439,0.59903509328864601,0.10334660306305923,8.7900844220931737E-2,1.1812953323355148E-2,4.4245040195057261E-3,5.2633215028762459E-4,0.99999999999999989]
[45,11.25,61.25,0.6882103234775101,0,0.1155748953372997,0.19621478118519012,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ48*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":323.34033010503083},{"$f":"DZ48*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.961011357977522},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8887108823182559},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.79463123726994012},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":109.99821514459154},84.790525206500249,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.235805104582248},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":52.470486692121185},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.26306583231007324},714.06893793566178,51.477405736741737,11.761003127650659,5.5946241723777304,1425.6447525351336,0.67616629889572033,963.97293586178637,5.0288567423270689E-4,0.13125724103061825,null,8.0220126276402169E-4,4.3170554158480397E-5,null,null,null,1.5421773783703491E-4,1.5273484954338633E-2,4.7231260199738696E-4,0.14850551381594654,0.10041442364253583,0.19621478118519012,0.59507745113098476,0,0.10305624167442982,8.8598701446429923E-2,1.197460935929712E-2,4.5341709000954258E-3,5.4404430357275334E-4,1,4.5344218624717766E-3,0.58631397034980626,4.0006897370965392E-3,2.2298045135188264E-4,5.3887302582793159E-6,null,null,null,null,1.9895744058982612E-3,9.8454678435009879E-2,2.5503548461235418E-3,6.1633987398147699E-5,6.2833682735790436E-4,8.7181820575475202E-2,7.8854404359681753E-4,2.3117839264071084E-4,1.1439931193871381E-2,2.9633821798391032E-4,7.161554801117713E-6,3.2156075783877005E-5,4.4616599049103643E-3,4.0354919401184281E-5,1.0639464448374028E-5,5.3340483912437927E-4,0.80378521881480958,3.0706199166138037E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7091871818526771E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5099790793691023E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6491404986548956E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH50","v":0.72793480685148604},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.81875999794050969},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.76111021543821777},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84116242648814632},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78968029607044521},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80522551059634695},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74398684398885484},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82912116386158685},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77428892488734224},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89558330017527998},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86023771356658829},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90901561440894474},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87789894317398676},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86888130234930272},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82541645629904115},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88552405546259605},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84707461726740652},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.83724336289156198},0.60945858565415778,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59507745113098476,8.8598701446429923E-2,4.5341709000954258E-3,0.80378521881480991,0.59507745113098476,4.2777698828866412E-3,3.6375144324359262E-3,0.72841534537593478,0.59507745113098487,0.19992793469949058,0.59069571074039551,0.10275580492326812,8.927692865969028E-2,1.2135053657210872E-2,4.6460845114948499E-3,5.6248280844971733E-4,0.99999999999999989]
[46,11.5,61.5,0.68102712434565127,0,0.11533178744055772,0.20364108821379104,1,{"$f":"0","v":0},{"$f":"DZ49*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":318.86153950733211},{"$f":"DZ49*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.546002515981023},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8486975281691018},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.78559647318907355},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":108.47456057420989},84.529108381362562,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.872063005430512},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":53.343614945283434},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.26709624350592109},712.45121398394019,51.035239988304347,11.647292750589264,5.5465690858985042,1418.2085949831958,0.67037596271956501,950.7329521990215,3.9568212453522855E-4,0.12996080880515998,null,7.9607730619376301E-4,4.2638395653152589E-5,null,null,null,1.5368531958423424E-4,1.5220818534530353E-2,4.7063071436670971E-4,0.14704034120002343,9.8572310290579029E-2,0.20364108821379104,0.58631397034980637,0,0.10245536817210642,8.9955155872950623E-2,1.2295497955124626E-2,4.7579981228942757E-3,5.809213133266812E-4,1,3.4197404585321971E-3,0.5787132543448571,3.9552028669105734E-3,2.2044521780187676E-4,5.3274617046465032E-6,null,null,null,null,1.9779741134561806E-3,9.7880634529563942E-2,2.5354849010948946E-3,6.1274627991396986E-5,6.3795672310017941E-4,8.8516582423009055E-2,8.0061672684139272E-4,2.3737337634116386E-4,1.1746491796143933E-2,3.0427931667077924E-4,7.353465968749095E-6,3.3743445403902365E-5,4.6819076563941143E-3,4.234702109625899E-5,1.1360640337290931E-5,5.6956067298939022E-4,0.79635891178620888,2.3482980695650357E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7159942018204323E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5137730061280236E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6583092162709666E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH51","v":0.72274170771016477},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81170906849423019},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75188476183129827},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83489278899811792},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7813938577144145},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.79771580429210331},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.73422218337987777},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8224282179464274},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76549057862977044},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89132161243650487},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85447152330107956},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90527273080004522},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87280643679447589},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86361528679000843},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.81837158025293077},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88087976147753844},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84081723841814049},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83084082865655307},0.60048331933856558,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58631397034980637,8.9955155872950623E-2,4.7579981228942757E-3,0.79635891178620899,0.58631397034980626,4.2290589187067009E-3,4.5344218624717766E-3,0.72323868911542577,0.58631397034980637,0.20680016259237649,0.58251361234733179,0.10214560278429047,9.0613834207428232E-2,1.2454604283902998E-2,4.8720925479795851E-3,6.0009123669053975E-4,1]
[47,11.75,61.75,0.67497195385982778,0,0.11506880916921028,0.20995923697096197,1,{"$f":"0","v":0},{"$f":"DZ50*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":314.52696926898517},{"$f":"DZ50*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.144357264672969},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8099726335244455},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.77681656670347909},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":106.99996880434885},84.255084259358611,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.494200089459135},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":54.197365389374042},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.27103338477122518},710.7208881538179,50.606576581323438,11.537512616187296,5.4999814495523029,1410.8407264620787,0.66463521196801245,937.69442528522836,4.6230246236091024E-4,0.12853697446864026,null,7.901252206011152E-4,4.2120940440925584E-5,null,null,null,1.5312702693518406E-4,1.5165591976127843E-2,4.688631692644651E-4,0.14561910526437072,9.6783584893977356E-2,0.20995923697096197,0.5787132543448571,0,0.10183583739647452,9.1272512541905812E-2,1.2613710612681369E-2,4.9861869730648935E-3,6.192611600543983E-4,1,4.1022930433870603E-3,0.57047671276512602,3.9109991153814189E-3,2.1798149951449697E-4,5.2679214480787722E-6,null,null,null,null,1.9660136290174266E-3,9.7288766416537609E-2,2.5201532405347607E-3,6.0904110384722648E-5,6.4729933982431457E-4,8.9812871768922317E-2,8.1234143315918501E-4,2.435166991406489E-4,1.205049594343929E-2,3.121541933411464E-4,7.5437767602850699E-6,3.5361747431064092E-5,4.9064472835908786E-3,4.437794204295078E-5,1.211042382649735E-5,6.07150736227901E-4,0.79004076302903803,2.8558295198109707E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7226594023227156E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5174878890957502E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6672869101148833E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH52","v":0.71757274772653423},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.80635534164014078},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74490182947715067},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83012738280795795},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77511256138668094},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79201735933127593},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.72683774572039284},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8173438648663689},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75882642125291466},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8880746394792175},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85008585016946536},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90241941255155333},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86893005138850476},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85960775225918318},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8130220839578679},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87734280716327495},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83606086845021699},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.82597746362805768},0.5926989181357788,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5787132543448571,9.1272512541905812E-2,4.9861869730648935E-3,0.79004076302903803,0.57871325434485699,4.1809755464170964E-3,3.4197404585321971E-3,0.7180813102598439,0.5787132543448571,0.21346253441227547,0.5745949835549915,0.10151780146419677,9.1911759525438702E-2,1.2771360010556324E-2,5.1023942249984596E-3,6.3916680754276761E-4,1]
[48,12,62,0.66824632075102963,0,0.11478784739538146,0.216965831853589,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ51*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":310.11911883159581},{"$f":"DZ51*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.735921802953765},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7705930562165921},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.76776775074439063},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":105.50044760147374},83.965677053614812,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.102235915167086},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":55.031764864260957},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.27487680554959981},708.87449859056437,50.165887066965155,11.424837649981651,5.4520868019053159,1403.1857137909931,0.65894362201730039,924.62027660836804,4.3200728037069068E-4,0.12717993814812431,null,7.8390800954371211E-4,4.1589778160370197E-5,null,null,null,1.5254547761309192E-4,1.5108064522882469E-2,4.6701795671872764E-4,0.14416507117341334,9.4996654167390893E-2,0.216965831853589,0.57047671276512613,0,0.10119976553191905,9.2551006508971564E-2,1.2929009408431275E-2,5.2186014769320249E-3,6.5907245503113682E-4,1,3.7823701363701228E-3,0.56260825224935407,3.8654414989142188E-3,2.154423228849829E-4,5.2065576027209339E-6,null,null,null,null,1.953733807034111E-3,9.6681095790587507E-2,2.5044122341105536E-3,6.0523700186879623E-5,6.5636634453146642E-4,9.1070919909852999E-2,8.2372025458710108E-4,2.4960376775524408E-4,1.2351716335742854E-2,3.1995696005039664E-4,7.732344882779707E-6,3.7010017547981473E-5,5.1351449873324358E-3,4.6446472051607264E-5,1.2888983320213467E-5,6.461834717109233E-4,0.78303416814641125,2.6705364939406229E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.729188898987444E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.52112713684821E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6760818176335283E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH53","v":0.7124282065708859},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.79988926250999226},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.73649335796022941},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82436616064613033},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.76753839924216516},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.78513914488520276},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.71795346233718482},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81120029537068195},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75079658261957238},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88414011902181167},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84478031404271214},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89896001511629453},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86423701120733454},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85475700858474768},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8065606901470731},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87305867676207904},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83031024418238997},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82010133804640439},0.58426332547078375,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57047671276512613,9.2551006508971564E-2,5.2186014769320249E-3,0.78303416814641102,0.57047671276512602,4.1342485363439953E-3,4.1022930433870603E-3,0.71295143534574923,0.57047671276512602,0.22031181838186858,0.56654248250724004,0.10087315141071039,9.3170890487910052E-2,1.3085088128275415E-2,5.3368517121574286E-3,6.7971737183822355E-4,1.0000000000000002]
[49,12.25,62.25,0.66185412866358539,0,0.1144880664262666,0.22365780491014817,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ52*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":306.10625124324679},{"$f":"DZ52*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.364085814063881},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7347422414790659},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.75961288539235305},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":104.1352969189511},83.669323963434493,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.696231447655052},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":55.846897031540834},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.27862864837988427},706.93968190301825,49.768357472732561,11.323966095606691,5.4088828244457092,1396.0319584899466,0.65330077187992308,912.02875605052293,3.3311374055081371E-4,0.12602586349197265,null,7.783949109415228E-4,4.1107884058197482E-5,null,null,null,1.5193966305120655E-4,1.5048136295168803E-2,4.6509191079881207E-4,0.142843647896542,9.3319865428954832E-2,0.22365780491014817,0.56260825224935407,0,0.10054653728950173,9.3790774466848525E-2,1.3241166848119556E-2,5.4551019473828323E-3,7.0036228864531018E-4,1.0000000000000002,2.7506993907091739E-3,0.55581486299564653,3.8243846103964852E-3,2.1315399658766994E-4,5.1512560142436245E-6,null,null,null,null,1.9411227689134973E-3,9.6057034836035726E-2,2.4882466551353682E-3,6.0133029417141556E-5,6.651587066383017E-4,9.2290861352495979E-2,8.3475440771424555E-4,2.556301902457571E-4,1.264993563664359E-2,3.2768198694956848E-4,7.9190342806404024E-6,3.8687265101790852E-5,5.3678633143987142E-3,4.8551367882327625E-5,1.3696457479822107E-5,6.8666583116548804E-4,0.77634219508985203,1.9675796627969921E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7355884134579737E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5246939383720573E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6847016455961602E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH54","v":0.70730834341673898},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79388685070527909},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.72871273672278503},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81901243343595354},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76051938722857992},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.77875829714770317},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.70974008378418441},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80549447134564112},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7433611861823376},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88047494686495431},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83984668323073297},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89573557014517091},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85986937069716274},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85024366244642391},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80056220915375598},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86906958440928028},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82496604272584062},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.81464429846558084},0.57620470922158151,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56260825224935407,9.3790774466848525E-2,5.4551019473828323E-3,0.77634219508985181,0.56260825224935407,4.0860903794019228E-3,3.7823701363701228E-3,0.70784485704770317,0.56260825224935396,0.22649030229969233,0.5592115576225003,0.10021397836796697,9.4391518235533767E-2,1.3395570588954388E-2,5.5753236243655576E-3,7.2174926098688308E-4,1.0000000000000002]
[50,12.5,62.5,0.65650267030121379,0,0.1141745300095499,0.22932279968923652,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ53*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":301.96294447244838},{"$f":"DZ53*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.980163210969021},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6977260877759375},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.75104486065225351},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":102.72577170000834},83.359351217431353,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.2762596718986},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":56.64286204752473},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.28228799666224907},704.90991016184489,49.352347130695655,11.218411520582874,5.363670337875944,1388.5227504163702,0.64770624417349276,899.35485562163524,4.8764214096534491E-4,0.12456814130054955,null,7.7249687888750695E-4,4.0604450947896848E-5,null,null,null,1.5131639897334432E-4,1.4986482270183647E-2,4.6310597401248135E-4,0.14146978941451974,9.1630865965693517E-2,0.22932279968923652,0.55581486299564653,0,9.9881419446432224E-2,9.4992262004219008E-2,1.354997432978922E-2,5.695545301348282E-3,7.4313623332845609E-4,1.0000000000000002,4.3479568134180387E-3,0.54746981568626141,3.7812476091848637E-3,2.1074973416488211E-4,5.0931526173405701E-6,null,null,null,null,1.9282821935540948E-3,9.5421615163274229E-2,2.4717868416708486E-3,5.9735247933051188E-5,6.7367958623378759E-4,9.3473134559626872E-2,8.4544785835835188E-4,2.615919394023082E-4,1.2944954558468445E-2,3.3532411172143317E-4,8.1037201970336089E-6,4.0392475355705152E-5,5.6044614699219735E-3,5.0691356070603008E-5,1.4532955281167416E-5,7.2860327804728873E-4,0.7706772003107637,3.1527962404025223E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7418633068016309E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5281912816850858E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6931536150940453E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH55","v":0.70221339818489914},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.78949155478682165},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72303060554535903},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81508867529635332},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.75538706406968792},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.77408843784085024},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70374652566887552},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80131463345420706},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73792801789585527},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87778321798430237},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83622874616190557},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89336636065703068},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85666428560790964},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84693230993822355},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.796169534193086},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86614104884697452},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82104906749984385},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81064694403202142},0.56924714529692955,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55581486299564653,9.4992262004219008E-2,5.695545301348282E-3,0.77067720031076348,0.55581486299564642,4.0426898629983988E-3,2.7506993907091739E-3,0.70275855193802628,0.55581486299564642,0.23295601767085908,0.55164233934095397,9.9542141109445662E-2,9.557396656984081E-2,1.3702602573583205E-2,5.8176654414958439E-3,7.6526729382169075E-4,1.0000000000000004]
[51,12.75,62.75,0.64956527240336737,0,0.11384549194415119,0.23658923565248163,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ54*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":297.78626612232256},{"$f":"DZ54*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.593148366745627},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6604117935830898},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.74232347601436155},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":101.3048936932417},83.036576089483262,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.842349248708437},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":57.419699243061885},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.28585520402067371},702.78208895757223,48.929202326410255,11.111221442547485,5.3176824696726044,1380.8117184333842,0.64215962508986724,886.70153542887726,3.5499622617100917E-4,0.12338153618745037,null,7.6643120672430373E-4,4.0093578643885043E-5,null,null,null,1.5067345236794355E-4,1.4922881303212161E-2,4.6105323020693539E-4,0.1400776651847766,8.9952220958520096E-2,0.23658923565248163,0.54746981568626141,0,9.9202862772459086E-2,9.6155671135462584E-2,1.3855230817377188E-2,5.9397855816434066E-3,7.873983543149253E-4,1.0000000000000002,2.9646443465176607E-3,0.54055449639825837,3.7373384946451935E-3,2.0830243761805651E-4,5.0340092221554452E-6,null,null,null,null,1.915182171958572E-3,9.4773356716716384E-2,2.4549944545847373E-3,5.9329429199386217E-5,6.8193041599213112E-4,9.4617938314987479E-2,8.5580240448296927E-4,2.6748513408000733E-4,1.3236581041613628E-2,3.4287835928355621E-4,8.2862823999968841E-6,4.2124613189874587E-5,5.8447958308817452E-3,5.28651375717866E-5,1.5398556224973995E-5,7.7199979808995132E-4,0.76341076434751864,2.1798661925476193E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7480186094340126E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5316219705146876E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7014445018470013E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH56","v":0.69714359268923098},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78249631728317004},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7140140674387494},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80883781226945317},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.74723177350310221},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7666606976787711},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69424387536101773},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79465928148825471},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72930101830742389},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87348535550223749},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83046144154216084},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.88958142737974677},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85155122745582146},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84165087712961473},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.78917801591515924},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86146698659696663},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81480866111509975},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.80428254744485594},0.56070042466295378,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54746981568626141,9.6155671135462584E-2,5.9397855816434066E-3,0.76341076434751831,0.5474698156862613,3.9970904959670869E-3,4.3479568134180387E-3,0.69770472967467123,0.5474698156862613,0.23953261827146324,0.54401215604225994,9.8856778991910324E-2,9.6718453171326421E-2,1.4005988850947663E-2,6.0637298859043537E-3,8.1027478618833008E-4,1.0000000000000002]
[52,13,63,0.6440234057956139,0,0.11350059331394147,0.24247600089044485,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ55*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":293.87335406611993},{"$f":"DZ55*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.230574349082652},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6254539779755062},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.73417793064802328},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":99.973747213431309},82.706403485815244,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.394574232271907},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":58.177510241728456},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.28933186766683239},700.57453436642049,48.533956523217071,11.011724173344859,5.2747266972724969,1373.4000691249946,0.63666050436454147,874.38958070341516,4.0455507482367928E-4,0.12210075071832653,null,7.6080375407439884E-4,3.9614639765184992E-5,null,null,null,1.5001043655876788E-4,1.4857295094282146E-2,4.5893245369040187E-4,0.13877196217152113,8.8350627427777717E-2,0.24247600089044485,0.54055449639825837,0,9.851069521136159E-2,9.7281235207190286E-2,1.4156746884518139E-2,6.1876741901653017E-3,8.3315121806173476E-4,1.0000000000000002,3.4739980439456781E-3,0.53317317432789779,3.6963285289885153E-3,2.0601672658996563E-4,4.9787708364401049E-6,null,null,null,null,1.9018193824586105E-3,9.4112095122622114E-2,2.4378652359649542E-3,5.8915470315916902E-5,6.8991285079389919E-4,9.5725502233482362E-2,8.6582012291402455E-4,2.733061172674777E-4,1.3524634117788602E-2,3.503400418611757E-4,8.4666076008829488E-6,4.3882624755213279E-5,6.0887201755734912E-3,5.5071389836596972E-5,1.6293310501507625E-5,8.168579075602271E-4,0.75752399910955537,2.5884051351465431E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7540590479883834E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5349886392736461E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7095806723951424E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH57","v":0.69209913169399462},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.77769387411879676},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.70784302693165069},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80454203963608872},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74164217405862543},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76156452880008874},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.68774588899894273},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7900880154822596},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72339263806987608},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87052475957398467},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.82649537470808809},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.88697270232320735},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84803229297565197},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83801689031350135},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7843778024001139},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85824861354894477},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81051982441793435},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.7999113980778596},0.55361798404181595,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54055449639825837,9.7281235207190286E-2,6.1876741901653017E-3,0.75752399910955515,0.54055449639825826,3.9506749414854056E-3,2.9646443465176607E-3,0.69266992316460574,0.54055449639825826,0.24567560705530606,0.53686383536307813,9.8159559431486118E-2,9.782530970161378E-2,1.4305547683186561E-2,6.3133672037999841E-3,8.5677356152972085E-4,1.0000000000000004]
[53,13.25,63.25,0.63798161874136972,0,0.11314316803846332,0.24887521322016726,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ56*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":290.05932583901858},{"$f":"DZ56*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.877162997660104},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5913795869413976},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.72621191236951033},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":98.676240350133554},82.368039821612911,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.933041473675118},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":58.91644167384846},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.29271850885701728},698.2959697810179,48.147391652567009,10.914749655062005,5.2327143786915835,1366.0313876314551,0.63120847524630253,862.25058932544164,3.2967949911582288E-4,0.12097456800356821,null,7.5528499561333087E-4,3.9146181588111234E-5,null,null,null,1.4933184123450466E-4,1.4790168259756827E-2,4.5675745720613701E-4,0.13749493623808293,8.6787969056927913E-2,0.24887521322016726,0.53317317432789779,0,9.7808423651610632E-2,9.8369384196037288E-2,1.4454348481854984E-2,6.4390602174346665E-3,8.8039590499770705E-4,1.0000000000000002,2.6890980061573737E-3,0.52661914776012386,3.6562224192893014E-3,2.0378139242751474E-4,4.9247498997816008E-6,null,null,null,null,1.8882615280427198E-3,9.3441180683419459E-2,2.4204859715302603E-3,5.8495468618198216E-5,6.9762994000833003E-4,9.6796249415509669E-2,8.7550484051928204E-4,2.7905152881747732E-4,1.3808947509112423E-2,3.5770485221764002E-4,8.6445917074436563E-6,4.5665439810488617E-5,6.3360860078800823E-3,5.7308769744095741E-5,1.7217239239900559E-5,8.6317866575780645E-4,0.75112478677983285,2.0299315119994832E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7599890694946991E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5382937665364372E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7175681166668198E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH58","v":0.68708020389141278},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77202736578057418},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70058175327165606},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.7994687536762175},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73505662998043664},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.755554821050343},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68010595627749248},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78469199372237097},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71643627688161948},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86702092157722188},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82180871249606713},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88388375206002978},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84387106235152265},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8337204819625047},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.77871358337709329},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85444114727827092},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80545446559011624},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.79475187283294457},0.54605827882914171,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53317317432789779,9.8369384196037288E-2,6.4390602174346665E-3,0.75112478677983274,0.53317317432789768,3.9073240264149208E-3,3.4739980439456781E-3,0.68766305364231062,0.53317317432789768,0.25168367506120543,0.52989616104401083,9.7452913377159694E-2,9.8894950487752362E-2,1.4601110525002334E-2,6.5664255387661947E-3,9.0476396610352644E-4,1.0000000000000002]
[54,13.5,63.5,0.63273345539968906,0,0.11277440769806779,0.25449213690224354,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ57*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":286.18213272171852},{"$f":"DZ57*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.517898729615453},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.556740883049569},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.71801306276867971},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":97.357245214156023},82.019103708296768,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.457832718605943},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":59.63660571794189},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.2960151581240768},695.94192988150644,47.750481343791954,10.815215702850049,5.1895777058939121,1358.4387925483193,0.62580313446714286,850.11525435849899,4.3595694666854833E-4,0.11964076684320557,null,7.4953358367486325E-4,3.8665971442579302E-5,null,null,null,1.486393085448128E-4,1.4721663414484396E-2,4.5453329125389461E-4,0.13618975935927466,8.522797828935999E-2,0.25449213690224354,0.52661914776012386,0,9.7097403102708757E-2,9.9420516779467463E-2,1.4747872568149684E-2,6.693790860097722E-3,9.2913202720934594E-4,1.0000000000000004,3.7908142285723746E-3,0.51900703957225258,3.6149440854967192E-3,2.0148072376661435E-4,4.8691500355239755E-6,null,null,null,null,1.8745347681378523E-3,9.2761907906094926E-2,2.4028901939905168E-3,5.807023448546819E-5,7.0508451103276398E-4,9.7830572162836332E-2,8.8486010559837088E-4,2.8471822110237083E-4,1.4089365454299774E-2,3.6496875553657321E-4,8.8201372109648566E-6,4.7471974683220588E-5,6.5867429680969728E-3,5.9575917317528216E-5,1.8170334854020895E-5,9.1096169235532504E-4,0.74550786309775674,2.9003720409988221E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7658128631898912E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5415396871953E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7254124773559932E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH59","v":0.68208698280712066},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.76761063976507804},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.69493712317318157},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79551092571296156},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.72993092124146997},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75087313818251999},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67417152625935794},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78048437015455996},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71102554295358222},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86428187014215918},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.81815041569330416},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88146785686924178},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84062067886892666},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83036517166144619},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77429838372229354},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85146583789885011},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80150262205914025},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79072885984080632},0.53934586222733016,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52661914776012386,9.9420516779467463E-2,6.693790860097722E-3,0.74550786309775652,0.52661914776012364,3.8649285616165975E-3,2.6890980061573737E-3,0.68267824063077653,0.52661914776012375,0.25785253392143481,0.52281309366618822,9.6737127547150206E-2,9.9927729930030462E-2,1.4892518756284411E-2,6.8227512918656343E-3,9.5424488704658206E-4,1.0000000000000002]
[55,13.75,63.75,0.62639369437647963,0,0.11239337468289459,0.26121293094062614,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ58*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":282.45219776613737},{"$f":"DZ58*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.172279537811008},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5234177782793519},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.7101253541848801},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":96.088346318722614},81.663171798049405,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.969037213454961},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":60.338124845643321},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.29922313075425161},693.52209990127142,47.368002427356721,10.719729866597218,5.1480094535570204,1350.9737653918196,0.62044408221243208,838.2036779616011,2.8741081075512595E-4,0.11860886446772365,null,7.4400044271768692E-4,3.8203313253033572E-5,null,null,null,1.4793166997100434E-4,1.4651664823242821E-2,4.5225634751596306E-4,0.1349303318751793,8.3716725922914487E-2,0.26121293094062614,0.51900703957225269,0,9.6376851991591628E-2,0.10043494308059348,1.5037164944419139E-2,6.9517117236335456E-3,9.7935774688381817E-4,1.0000000000000004,2.236672859175733E-3,0.51299105145127943,3.5752322376604436E-3,1.9926736398706381E-4,4.815660150001678E-6,null,null,null,null,1.8606240139173642E-3,9.2073530115595423E-2,2.3850585615900004E-3,5.7639300488839304E-5,7.1227876324224284E-4,9.8828775639049626E-2,8.9388867830160099E-4,2.9030321720057421E-4,1.4365740639504845E-2,3.7212793582277277E-4,8.9931518909461048E-6,4.9301134416464519E-5,6.8405391307986094E-3,6.1871458418471929E-5,1.9152561403148042E-5,9.602051854806701E-4,0.73878706905937419,1.7338777775714798E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7715343802316637E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5447286034478203E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7331190764757322E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH60","v":0.67711962764026357},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76134120516689197},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.68694755918485573},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78988759981460521},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72266622760449517},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.74423146167920795},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.66577864499050365},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77450913417789169},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70336231047870368},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86038168573157481},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81294950133445065},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.87802603549160341},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83599630444636774},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82559252138214689},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.76803072480020707},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84723090869240014},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79588749591948171},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.7850160766733717},0.53154979352869403,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51900703957225269,0.10043494308059348,6.9517117236335456E-3,0.73878706905937386,0.51900703957225236,3.8212939592988577E-3,3.7908142285723746E-3,0.67772453879869765,0.51900703957225247,0.26379709721530392,0.51599904551176601,9.6012807172423748E-2,0.10092402232261008,1.5179624611432213E-2,7.0821893951274638E-3,1.0052137713369531E-3,1.0000000000000004]
[56,14,64,0.62161682008252761,0,0.11200191642749123,0.2663812634899817,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ59*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":278.68822010240677},{"$f":"DZ59*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.823505917466235},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4897905371786533},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.70207814130877666},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":94.807866321934142},81.297861211584447,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.466751574378286},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":61.021131642018453},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.30234255243689495},691.03428116908151,46.978699778667796,10.622606391663645,5.1056995900828559,1343.3408349302083,0.61513092209134446,826.33048647357555,4.5683068053670785E-4,0.11724279937523308,null,7.3829654417104952E-4,3.773286460981122E-5,null,null,null,1.4721142419286818E-4,1.4580419920452295E-2,4.499343337345911E-4,0.13365322514293038,8.2214231622652831E-2,0.2663812634899817,0.51299105145127954,0,9.5648762353255867E-2,0.1014131015646267,1.5322084278445284E-2,7.212667066621381E-3,1.0310697957900882E-3,1.0000000000000004,4.0000026553394961E-3,0.50525456111980527,3.5347173416235521E-3,1.970092459128197E-4,4.7610885984612971E-6,null,null,null,null,1.8465677230406906E-3,9.1377950400582428E-2,2.3670403716446681E-3,5.7203857988076705E-5,7.1921580620649299E-4,9.9791291297373644E-2,9.0259446104655971E-4,2.9580378859259934E-4,1.4637938043133058E-2,3.7917889549762157E-4,9.1635512220058675E-6,5.1151814501140604E-5,7.0973212451993818E-3,6.4194006920858745E-5,2.0163854972950608E-5,1.0109059408171376E-3,0.73361873651001897,3.1427227998395035E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7771573515532031E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5478625947483442E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7406929394076294E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH61","v":0.67217828404424629},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.75761628143229687},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68221338186848302},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.78654359704523125},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.71835619243006643},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74028753013639281},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66080931582972902},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77095754164483621},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69881885813934197},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85805760580580548},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8098549200215881},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87597408832839896},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83324287444350331},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82275136849693542},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76430663744010963},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84470829200349384},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79254819970954182},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78162063626233524},0.52538841805638847,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51299105145127954,0.1014131015646267,7.212667066621381E-3,0.7336187365100183,0.51299105145127921,3.7793152617975091E-3,2.236672859175733E-3,0.67278947145377777,0.51299105145127921,0.26984771631130838,0.50912280628554241,9.5280715047730918E-2,0.10188422123977892,1.546229086460572E-2,7.3445836036591921E-3,1.0576666473750451E-3,1.0000000000000007]
[57,14.25,64.25,0.61508640217543331,0,0.11159942869193214,0.27331416913263512,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ60*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":274.73539260883007},{"$f":"DZ60*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.457233298790094},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4544761184888704},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.69350078016555883},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":93.463140877611536},80.919889253832068,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.951029122381918},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":61.685699278774514},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.30537308415569087},688.46449812438982,46.564287470220862,10.518989159434327,5.0606607796574643,1335.274169956733,0.60986326110753875,814.3346597624751,3.6297442869285103E-4,0.11606998564301886,null,7.3211703621527927E-4,3.7234752897158921E-5,null,null,null,1.4647783897753721E-4,1.4507856172701918E-2,4.4756500021273052E-4,0.13230421087271632,8.0687477501094257E-2,0.27331416913263512,0.50525456111980516,0,9.4912667742205983E-2,0.10235534091493113,1.5602497450766157E-2,7.4765001406970032E-3,1.0842634989600022E-3,1.0000000000000004,3.0151517927614695E-3,0.49854857070664738,3.4915333348949254E-3,1.9460236361393892E-4,4.702921887462816E-6,null,null,null,null,1.8323568904441449E-3,9.0674723142813704E-2,2.3488240809281173E-3,5.6763628020011123E-5,7.2589811276761154E-4,0.10071846224498694,9.109805571765842E-4,3.0121736531208467E-4,1.4905830489638242E-2,3.8611834022533339E-4,9.3312555904971914E-6,5.3022903286984654E-5,7.3569350696733723E-3,6.6542167736646324E-5,2.1204124138599498E-5,1.0630593748214027E-3,0.72668583086736527,2.4030183241835035E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7826853040674754E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5509436268395227E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7481388167281767E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH62","v":0.66726308485347607},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75090833275637558},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67371200232406714},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78051601417099048},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71060630311888706},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73318926644087101},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65189288929380262},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76455895900571302},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69065498401812064},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85385937303430626},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80427355832727387},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87226553425886189},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82827321445662061},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.81762444649081001},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.75759978089679114},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84015319600050964},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78652877896983742},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.77550365521252285},0.5174649612922545,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50525456111980516,0.10235534091493113,7.4765001406970032E-3,0.72668583086736493,0.50525456111980482,3.7364876761348332E-3,4.0000026553394961E-3,0.66788905542973909,0.50525456111980493,0.27628859472699058,0.50190156591322632,9.4539462109957298E-2,0.10280861480223007,1.5740387523744227E-2,7.6097767752978541E-3,1.1115981485542742E-3,1.0000000000000004]
[58,14.5,64.5,0.60955351280607495,0,0.11118346687257948,0.27926302032134598,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ61*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":271.17730625760441},{"$f":"DZ61*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.127537756179901},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4226883029705433},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.68585753944061079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":92.252703726644256},80.5389385231516,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.421969487135563},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":62.331964476381863},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.30831737515391466},685.83927542235608,46.193461121428776,10.427197423676452,5.0203589418897154,1327.7475763540137,0.60464070963008976,802.81023677632265,3.2794062988984041E-4,0.11497160207041809,null,7.2667038109061133E-4,3.6787604991326715E-5,null,null,null,1.4572777487236656E-4,1.4433662651209923E-2,4.4513867031220275E-4,0.13108752978278437,7.9260857031518264E-2,0.27926302032134598,0.49854857070664732,0,9.416625647770864E-2,0.10326188868952897,1.58782775967223E-2,7.7430534098987059E-3,1.1389327981485462E-3,1.0000000000000004,2.6440601407946656E-3,0.49225434957532993,3.4530522970345036E-3,1.9245760364641561E-4,4.6510898418118727E-6,null,null,null,null,1.8179468874788753E-3,8.9961639880389743E-2,2.3303524817830041E-3,5.6317228057016166E-5,7.3232729675383045E-4,0.10161051240077699,9.1904899199814086E-4,3.065414981461017E-4,1.516929677899361E-2,3.9294313045905695E-4,9.4961891235307147E-6,5.4913283538137008E-5,7.6192255875925331E-3,6.891453876803611E-5,2.2273250423562531E-5,1.1166595477249837E-3,0.72073697967865447,2.134911519161764E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7881215754008256E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5539735599641579E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7554612040541932E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH63","v":0.66237415076085926},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.74581694202691595},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.66728012104830536},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77593617567285644},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70473420653853158},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.72780514813256836},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.64515321942620063},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75969998129734295},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68447414692603836},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85066163889996116},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80002985407296467},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.86943913013048468},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82449149323723181},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.8137239805889962},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75250886121909988},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83668518239452494},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78195486404739989},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77085874769479024},0.5105969083609162,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49854857070664732,0.10326188868952897,7.7430534098987059E-3,0.72073697967865402,0.49854857070664704,3.6908386203963269E-3,3.0151517927614695E-3,0.66301018661862587,0.49854857070664715,0.28205205149991358,0.49540146014098863,9.3790474327566445E-2,0.1036976055878677,1.601379584280644E-2,7.8776110639751477E-3,1.1670015368825484E-3,1.0000000000000007]
[59,14.75,64.75,0.60439984077958786,0,0.11075907654193139,0.28484108267848118,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ62*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":266.9899324276584},{"$f":"DZ62*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.739531858993004},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.385278455745576},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.67655197369601594},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":90.828187189262053},80.138338098010223,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.879619207528663},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":62.959991099539373},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.31117226412906435},683.115830975873,45.745758651990748,10.315095682435084,4.9717021181492083,1319.0569900030105,0.59946288136466874,790.72570391141176,5.9195301695856193E-4,0.11335120532941778,null,7.1981758291392935E-4,3.6252145480965082E-5,null,null,null,1.449679128653267E-4,1.4358500968255901E-2,4.4267598251715771E-4,0.12964537293840961,7.7717588817256072E-2,0.28484108267848118,0.49225434957532993,0,9.3414692177424249E-2,0.10413332248620642,1.6149314088890584E-2,8.0121687180515887E-3,1.1950702756165505E-3,1.0000000000000004,5.4045872341532564E-3,0.48324912594012387,3.4062020353959337E-3,1.8984638078920309E-4,4.5879848676472706E-6,null,null,null,null,1.8034374014745584E-3,8.9243633670329281E-2,2.3117533593595501E-3,5.5867746260862925E-5,7.3850745445498852E-4,0.10246801012551821,9.2680490623323216E-4,3.1177405135317509E-4,1.5428231223400023E-2,3.996505284783E-4,9.658285659085658E-6,5.6821833620222226E-5,7.8840371720341439E-3,7.1309712397222828E-5,2.3371088764704829E-5,1.1716991868518456E-3,0.71515891732151937,4.432370278834008E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7934693273126886E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5569541563447472E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7626643601185125E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH64","v":0.65751159095030598},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74132083722200215},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66161520083714265},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77188830260764452},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.69955599040881233},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72305308760361553},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.6392216942654857},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75540738144679331},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.67902723260981346},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.84782963430796687},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79627696509132606},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86693478828375137},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82114489903179744},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81027297490662076},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.74801291370633649},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8336149251888364},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77791202530257619},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.76675541968812366},0.50415057586890777,0.12315714164959003,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49225434957532993,0.10413332248620642,8.0121687180515887E-3,0.71515891732151882,0.49225434957532965,3.6501609905227311E-3,2.6440601407946656E-3,0.65815590749375696,0.49225434957532976,0.28901033221039163,0.4877517377577269,9.3032263941574739E-2,0.10455146617593669,1.6282402974826176E-2,8.1479282092820158E-3,1.2238687302623522E-3,1.0000000000000004]
[61,15.25,65.25,0.5913421539561734,0,0.10924343709401704,0.29941440894981003,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ64*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":259.73485069186307},{"$f":"DZ64*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.067269335420363},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3204618163999902},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.68438364917502736},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":88.360056964348942},74.215346539004955,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.666155237099062},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":64.039344029589259},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.31499236743784292},672.43976729689905,44.901728713454894,10.120597459069419,4.8799719653032803,1292.7449260650651,0.58923986580438525,761.73684675387892,2.4586962720182527E-4,0.11133747230577783,null,7.2700698515238511E-4,1.308458609114073E-5,null,null,null,1.9246001136696169E-4,1.4027645071087716E-2,4.2642203677593861E-4,0.12696996062345378,7.481576255895199E-2,0.29941440894981003,0.47714095098828413,0,9.1376052839658661E-2,0.10564515902392153,1.6564271970438287E-2,8.5560439439677487E-3,1.3031122839200888E-3,1.0000000000000004,1.7704319207092678E-3,0.47185456827554334,3.4456317761909182E-3,6.865972799048805E-5,1.6592878501429513E-6,null,null,null,null,2.3815538794629632E-3,8.6724552485653875E-2,2.2163835149261943E-3,5.3562959615622865E-5,7.4922931107459189E-4,0.10395566919521936,9.402605176275831E-4,4.3171821222021047E-4,1.5721067273584882E-2,4.0177681341144021E-4,9.7096712217547996E-6,6.0678965026796521E-5,8.4192146812659043E-3,7.6150297675048518E-5,3.4396154009614754E-5,1.2687161299104741E-3,0.70058559105019047,1.4924835344981346E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9046859310175036E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7880516223335668E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3987884913072779E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.82309115929565302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH66","v":0.64786597687624647},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.72766022238739292},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64448987240539013},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7595691239856428},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68386533277840722},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.70862958821244493},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62131627896817976},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74235498947768841},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66254299547861317},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83917748173133599},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78484324659685312},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.85927667420227483},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81093583865913876},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79974931395537951},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7343512725243746},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82424139832166909},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76560699566611679},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.75427935995493267},0.48867193437479239,0.12315714164959003,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47714095098828413,0.10564515902392153,8.5560439439677487E-3,0.70058559105018992,0.47714095098828385,3.5515826817978219E-3,2.556592270041908E-3,0.64854011141755474,0.47714095098828396,0.30212841317106176,0.47449775963191376,9.0773118550751722E-2,0.10594293573102878,1.6640411004558261E-2,8.6885177193225475E-3,1.3288441913636832E-3,1.0000000000000004]
[62,15.5,65.5,0.58691627220835674,0,0.10824131039933031,0.30484241739231349,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ65*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":255.94551637763081},{"$f":"DZ65*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":23.716146144598454},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2866080398954973},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.67561369064361021},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":87.070950804853439},72.286452194830574,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.999447605770449},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":64.496716713311358},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.31673170348802315},666.4306591648151,44.4463868190144,10.015739839933193,4.8304848799913103,1279.5174539787763,0.5841939223479129,747.48632015247642,5.6198569836447484E-4,0.10975692446388119,null,7.2020822411409519E-4,1.2903881516287107E-5,null,null,null,1.9046492713209286E-4,1.3885173938142941E-2,4.1470157376690818E-4,0.12554236270691799,7.3341085290578756E-2,0.30484241739231349,0.4718545682755434,0,9.017018426184481E-2,0.10624071243813606,1.6716550038678227E-2,8.8209914946773445E-3,1.3545760988072772E-3,1.0000000000000004,5.087845528004206E-3,0.46329582671782082,3.401478109123984E-3,6.7779895504745881E-5,1.6380250896211605E-6,null,null,null,null,2.3506285103575102E-3,8.5617059456154374E-2,2.1505249288520135E-3,5.1971366480916287E-5,7.5345294118090887E-4,0.10454169844907424,9.4556104788091379E-4,4.3578040166390405E-4,1.5872451301720471E-2,3.9868342154194159E-4,9.6349137519101601E-6,6.2557957615979925E-5,8.6799251595322448E-3,7.8508377529118849E-5,3.5754561358409711E-5,1.3188215374488675E-3,0.69515758260768712,4.3526582433369487E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9099687971494651E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.798578578642044E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4013325227523285E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.82232198758970299,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH67","v":0.64308308857179441},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72458641803021007},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64065451151000952},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.75679287432377307},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68034361011638123},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7053872202803847},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.61731160709628774},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73941592845064374},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.65884746104801983},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8372206298745275},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78226396705617818},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.85754316887102322},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80863005770620155},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7973732999126405},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73127692222037399},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82212276230874726},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76283368889554437},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75147023012613023},0.48325779655926893,0.12315714164959003,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4718545682755434,0.10624071243813606,8.8209914946773445E-3,0.69515758260768656,0.47185456827554306,3.5159507920315492E-3,1.7704319207092678E-3,0.64376115644904952,0.47185456827554317,0.30920542734240397,0.46757519749668208,8.9594360913561585E-2,0.10650035785578353,1.6794085889925075E-2,8.9498000378757658E-3,1.3807704637685868E-3,1.0000000000000004]
[65,16.25,66.25,0.56724197325557357,{"$f":"AR68","v":0},0.10555572036979008,{"$f":"AP68","v":0.32720230637463699},{"$f":"SUM(D68:G68)","v":1.0000000000000007},{"$f":"0","v":0},{"$f":"DZ68*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":244.75538680488137},{"$f":"DZ68*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.679258481628974},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1866358246730644},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.64949817570473989},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":83.264143655744277},66.836375192175367,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.804702844628515},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":65.601757765244088},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.32077013508337243},650.27272628247727,43.090382299703684,9.6985364901302908,4.6831127357852464,1241.8432866878602,0.56931388000423711,{"$f":"Z68*AA68","v":706.99861990147986},3.2293376123691722E-4,0.10618571828602086,null,6.9934289546753198E-4,1.2367380328944874E-5,null,null,null,1.8506435843263514E-4,1.3500035912061319E-2,3.8166724157566749E-4,0.12128712983512387,6.9050446481012037E-2,0.32720230637463699,0.45008683423964319,0,8.685391284528074E-2,0.10758308227605493,1.7187652556716195E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.5720567398754775E-3},1.5141549677931345E-3,1.0000000000000007,2.5720185429512345E-3,0.44417808544598414,3.2699956456936703E-3,6.5159896978779058E-5,1.5747080353774929E-6,null,null,null,null,2.2656329169379258E-3,8.2575225909485558E-2,1.9655528410429724E-3,4.7501177814284277E-5,7.6297294984163254E-4,0.10586260095040642,9.5750837580687632E-4,4.4834953454263852E-4,1.6340936708894676E-2,3.8896623314937576E-4,9.4000801295053579E-6,6.7884468564810503E-5,9.4189792808494766E-3,8.5192990461190597E-5,3.9966707481233214E-5,1.4741882603119011E-3,0.67279769362536346,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.3009342458551352E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.925346314315588E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8292207428190369E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4087377619236828E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.82000718997185307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH70","v":0.62889489761649486},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70436747303635949},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.61559307332715174},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.73849119668777063},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.65726059667440473},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68408827351269319},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59119352764180144},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7200635910151757},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63466502700960248},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82425484318934183},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76523665204489222},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84604335068561165},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79338232596119973},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78166883174885327},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71105145203063114},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.80809788303600771},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74454911578804783},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73297463086728021},{"$f":"CS68*DJ68","v":0.46096400543476629},0.12315714164959003,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.45008683423964319,0.10758308227605493,9.5720567398754775E-3,{"$f":"1-G68","v":0.67279769362536301},0.45008683423964291,3.3767341853532993E-3,3.0025057998217418E-3,0.62961630095932664,0.45008683423964296,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.33028071893479671},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.44713245984281369},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.6349567200229987E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10773819798224155},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.7267586763633706E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.6900011269371658E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.5414681493478657E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000007}]
[66,16.5,66.5,0.56187934464841116,0,0.10476152385663305,0.3333591314949565,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ69*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":240.93727758610112},{"$f":"DZ69*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.325468981776869},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1525249742060426},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.64044545654726082},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":81.965248466404574},65.121424658089481,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.012611579636413},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":65.887068156474754},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.32174893366027063},645.46428651090264,42.624660893981826,9.5874848119988876,4.632497593146355,1229.6727486029265,0.56443857231682404,694.07473063834072,5.2957403129727293E-4,0.10465462479064594,null,6.919122082866318E-4,1.2182570390911774E-5,null,null,null,1.8344757200893891E-4,1.3384924091396433E-2,3.713064868282708E-4,0.11982797175085441,6.7635529298672989E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.3333591314949565},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.44417808544598408},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.5845221555179235E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10789331368842815},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.7347520970551214E-2},9.8079455139988524E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.5687813309025974E-3},1.0000000000000007,4.7512877651520952E-3,0.43613657484614754,3.2244183779907639E-3,6.4251696971844285E-5,1.5527597218447715E-6,null,null,null,null,2.239800488151116E-3,8.1651503270678757E-2,1.9078120307765313E-3,4.6105765572834856E-5,7.6517309293870953E-4,0.10616787110548598,9.6026949000347045E-4,4.5261675879160358E-4,1.6500058356243744E-2,3.8552884612794196E-4,9.3170093879245832E-6,6.9557378003913799E-5,9.651095693908051E-3,8.7292442086887528E-5,4.1408591516618036E-5,1.5273727393859795E-3,0.66664086850504423,4.3179287069780914E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9303231809594182E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8391379461711617E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4111344354193685E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81923316326590301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH71","v":0.62421916344875006},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.69977630875159968},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.60994298898456323},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73432557347747718},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65203918030705965},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.67925891502043789},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58531733214151405},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71566437570983787},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.62920464384029906},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82128751291326074},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76135516269140602},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84340809791664173},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78990012584452274},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.77808421728179433},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.70645808702697044},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80489133397943691},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74038682239272369},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.7287704184069369},0.4549124609241737,0.12315714164959003,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.44417808544598408,0.10789331368842815,9.8079455139988524E-3,0.66664086850504356,0.44417808544598386,{"$f":"BA68+BB68+BC68","v":3.3367302507078269E-3},{"$f":"AY68","v":2.5720185429512345E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.62494862441797905},{"$f":"DX68-(DU69+DV69)","v":0.44417808544598392},0.33751905353223355,0.44015733014606584,8.5360571601924382E-2,0.10801662426083125,1.7427753671046556E-2,9.9222850270174225E-3,1.5963817608816945E-3,1.0000000000000007]
[69,17.25,67.25,0.54225114742218505,0,0.10261285417021303,0.35513599840760268,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ72*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":230.54550217408323},{"$f":"DZ72*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.362557547104043},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0596852263479501},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.61586984153953706},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":78.430036056823255},60.229132993565891,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.470883057305691},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":66.515948008871092},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.32367555707424372},632.46769598043704,41.341110904905655,9.2806942973843132,4.4929998913378251,1196.1357915367798,0.55006171981085716,657.94851062004204,1.8760507281064348E-4,0.1013254766028253,null,6.7121089240358353E-4,1.1679111784810894E-5,null,null,null,1.7902249364594238E-4,1.3070327654030016E-2,3.4179570026359498E-4,0.11578711752776388,6.3690060999263651E-2,0.35513599840760268,0.4233258377335099,0,8.3048003260168909E-2,0.10845298519350351,1.7829070553811267E-2,1.0472324495171659E-2,1.735780356232855E-3,1.0000000000000009,1.1415686968573291E-3,0.41902030090304876,3.1006887709317393E-3,6.1786186517783553E-5,1.4931761542927685E-6,null,null,null,null,2.1682112845797605E-3,7.909340735886497E-2,1.7442320601962255E-3,4.215255652796002E-5,7.6914225063651513E-4,0.10671859227791972,9.6525066494726898E-4,4.6548008923512417E-4,1.6980082419620002E-2,3.7445856905235411E-4,9.0494759037869282E-6,7.4269115020125101E-5,1.0304849848146376E-2,9.3205532005157971E-5,4.5816595543282051E-5,1.689963760689573E-3,0.6448640015923981,1.0841895854490691E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9448376452663089E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8680603393916142E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4181240604983377E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81690380064805301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH74","v":0.61035345004649844},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.67966733043719108},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58537563150769367},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.71603657726228742},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6292588540478985},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.65813798636856813},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.55982005937622226},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69637455987046204},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6054247216250791},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.80818666428389185},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74428712409399644},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83175794075739029},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7745592411305815},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76230064051854607},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.68633626618304844},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79074856259049942},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72210992727974721},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71033641325490848},0.43355628052378864,0.12315714164959003,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4233258377335099,0.10845298519350351,1.0472324495171659E-2,0.64486400159239732,0.42332583773350974,3.2007395246453994E-3,3.6772080970938798E-3,0.6111252855391488,0.42332583773350979,0.35746824242353875,0.42117306931827936,8.2621049694982809E-2,0.10848879785906861,1.7909024685530395E-2,1.0575816456185194E-2,1.7639995624156865E-3,1.0000000000000009]
[70,17.5,67.5,0.53822421984488122,0,0.10197529371564473,0.35980048643947482,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ73*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":228.17827651025215},{"$f":"DZ73*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.143208247318579},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0385365173892174},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.61052003550910305},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":77.624721737445569},58.684302195782067,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.572013233583704},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":66.65472760443744},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.32400416387664049},628.67232093043935,41.039337411154399,9.2106703313290144,4.4602027979614078,1187.2128417164784,0.54535127760079627,647.44804001415343,1.9378856592347041E-4,0.10045266159617204,null,6.6645826811934116E-4,1.1565733657825711E-5,null,null,null,1.7768961517280619E-4,1.2975747016459222E-2,3.3245806083484307E-4,0.11481036885633955,6.261198133762344E-2,0.35980048643947482,0.41902030090304876,0,8.2194096129796695E-2,0.10852461052463373,1.7988978817249524E-2,1.0679308417198731E-2,1.7922187685985179E-3,1.0000000000000007,1.2071324428625165E-3,0.4146766844062687,3.0737543728391768E-3,6.1249475526376572E-5,1.4802055519739947E-6,null,null,null,null,2.1463775056104876E-3,7.8313997238731475E-2,1.6928115007524491E-3,4.0909884702280304E-5,7.6965021331075413E-4,0.10678907216831665,9.6588814300632979E-4,4.6975563088223765E-4,1.7139781368201816E-2,3.7048829128243018E-4,8.9535268830416064E-6,7.5737032932660461E-5,1.0508523658908525E-2,9.5047725357545214E-5,4.7306309321397683E-5,1.7449124592771202E-3,0.64019951356052585,1.1583521464165969E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9495437691099944E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8774380443811535E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4203903543516317E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81612491894210304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH75","v":0.60578544652378885},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.67757196055161062},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58283264927145806},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71412668178628447},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.62689355978725125},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.65594013967757159},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.55718584938825166},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69436249971578579},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60295970492533257},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.80681160611940395},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74250220944770362},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83053367452728466},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77295222008196196},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76064805365441357},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68423925407347519},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.78926549945230517},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72020105625469422},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.70841367184877324},0.42914669252446591,{"$f":"$DL$7","v":0.12315714164959003},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.41902030090304876,0.10852461052463373,1.0679308417198731E-2,0.64019951356052518,0.41902030090304859,3.163968133603816E-3,1.1415686968573291E-3,0.60655769065895482,0.41902030090304865,0.36215846600693485,0.41684849265465873,8.1790923870683679E-2,0.1085338718346146,1.8068519209355961E-2,1.0779160183694843E-2,1.8205662400581125E-3,1.0000000000000007]
[73,18.25,68.25,0.51988237598438103,0,0.10028344249641173,0.37983418151920795,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ76*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":216.24383406072678},{"$f":"DZ76*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.037351870957458},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9319146376900587},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.58125706177257419},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":73.564704331738056},54.221561196036809,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.733762780595072},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":66.876694356038527},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.32411632027318682},618.20007720810906,39.555119058401765,8.8429529402586624,4.2988962256010623,1153.4122420481988,0.53146059885106978,612.99316088109072,7.6837815883913001E-4,9.5565303694155987E-2,null,6.410591548043561E-4,1.0977203084563641E-5,null,null,null,1.7408763670448865E-4,1.2720726959515217E-2,3.0578218382176515E-4,0.1101863149909255,5.8559684950269877E-2,0.37983418151920795,0.4001964968509103,0,7.9857968823280806E-2,0.10842944008511961,1.8462699693802393E-2,1.1256439048351207E-2,1.9627739793285372E-3,1.0000000000000009,7.3148377074419568E-3,0.38989551061526095,2.9264255576432461E-3,5.8313713078859316E-5,1.4092574852885835E-6,null,null,null,null,2.0867144395849972E-3,7.6186857159348406E-2,1.5470108782398521E-3,3.7386346107546192E-5,7.6897527010000364E-4,0.10669542370568284,9.650411093367593E-4,4.8243628798066117E-4,1.7613959947571336E-2,3.5765995164732114E-4,8.6435066030749775E-6,7.9830009735132811E-5,1.1076424749018389E-2,1.0018428959768505E-4,5.1808180240582262E-5,1.910965799087955E-3,0.62016581848079266,7.4069876860350048E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.963291727922953E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.904833052723155E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4270108589511759E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81378099132425308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH78","v":0.59224325649145293},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.65976661556639071},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56135435501697883},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.69786493398946214},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.60685974873182269},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.63728702428456951},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53497563406217663},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67724915376921568},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58211261390574243},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79504920063573858},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.72728492312745185},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82004959282991263},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75923023994307115},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.74654331710289423},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66641759260837075},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.77658982643456598},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70394616680010191},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.692060183617761},0.40986797683385562,0.12315714164959003,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4001964968509103,0.10842944008511961,1.1256439048351207E-2,0.62016581848079211,0.40019649685091013,3.0453765538183599E-3,3.528296600078416E-3,0.59305041162974337,0.40019649685091019,0.38522648246674962,0.39504600373308563,7.9485625770136223E-2,0.10836509419106058,1.854024817715166E-2,1.1345261874508458E-2,1.9912837873086262E-3,1.0000000000000007]
[74,18.5,68.5,0.50963034361292836,0,9.9750872972781304E-2,0.39061878341429135,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ77*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":212.09576487715145},{"$f":"DZ77*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.652987978329506},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.89485593676243},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.57099103771669146},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":72.153558971858715},52.775934190638935,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.742879476636034},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":66.889205076735649},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.32387480591138879},614.8729947290575,39.035153930093998,8.7131572747762913,4.2423858122655309,1141.9637440979341,0.52690944695729103,601.71148484791991,2.6050246682899112E-4,9.4561947757305392E-2,null,6.3205496155671593E-4,1.0772102480800053E-5,null,null,null,1.7294521583612342E-4,1.2639898004491194E-2,2.9718218688015545E-4,0.10857530269537936,5.7209352696442811E-2,0.39061878341429135,0.38989551061526101,0,7.9113282716991654E-2,0.10830074829700156,1.8617796660500931E-2,1.143408470066571E-2,2.0197935952887148E-3,1.0000000000000011,1.9214429143603314E-3,0.38504065981816865,2.8747397250773609E-3,5.7283790140065593E-5,1.3843675145744454E-6,null,null,null,null,2.0676987865840771E-3,7.5509028264891878E-2,1.5002982162840843E-3,3.6257449231610728E-5,7.6806259543849074E-4,0.106568789971801,9.6389572976207476E-4,4.8659332847426939E-4,1.7769604369682408E-2,3.5306646572624329E-4,8.5324966180120747E-6,8.1089862348624104E-5,1.1251229471133425E-2,1.017653671836604E-4,5.3313235112934021E-5,1.9664803601757807E-3,0.60938121658570954,1.9836142650174748E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9677565147826667E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9137298551453321E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4291609339072383E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81299725461830308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH79","v":0.5877831216021463},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.64596289483542013},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54486561144770795},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68521714549797963},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59140975535417872},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6228548563020575},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.51797286678179111},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66396194765696126},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56607446427437436},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78583202341752156},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71542472666537738},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81181949735038317},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74850860157899213},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73553057264404498},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65259826422438638},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.76667040130134723},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69130137135890768},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.67936290403370092},0.39931804843362806,0.12315714164959003,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38989551061526101,0.10830074829700156,1.143408470066571E-2,0.60938121658570865,0.38989551061526079,2.9861485282073942E-3,7.3148377074419568E-3,0.58862524392393833,0.38989551061526084,0.39330788377545073,0.38746808521671483,7.8748525353480439E-2,0.10821356013761335,1.86944692883458E-2,1.1519190318762688E-2,2.0482859096330841E-3,1.0000000000000011]
[77,19.25,69.25,0.49615155005700096,0,9.8304913982343992E-2,0.4055435359606559,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ80*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":204.63770043250946},{"$f":"DZ80*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.961916890903254},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8282258571949663},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.55333506513186215},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":69.616375388612312},48.627024323874039,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.646229878699984},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":66.75657411922262},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.32239321939941218},606.13918508621111,38.053241209690768,8.4750196312901185,4.1356703987338781,1116.7528915014736,0.51348850130538137,573.43976858554288,3.2612005469508581E-4,9.1623144374672047E-2,null,6.1529018203020352E-4,1.0406280087953439E-5,null,null,null,1.6979079604697995E-4,1.2417136462812662E-2,2.723762706344265E-4,0.10543426442097935,5.4139282423763979E-2,0.4055435359606559,0.37658033535906965,0,7.7042596789882234E-2,0.1076489737206589,1.9071949930044248E-2,1.1922240977272422E-2,2.1903672624175204E-3,1.0000000000000011,2.6313941186516159E-3,0.37110623910565144,2.7858480920712587E-3,5.551248207836193E-5,1.3415606169698945E-6,null,null,null,null,2.0148751399099748E-3,7.3628070556649369E-2,1.3666241229390471E-3,3.3026970383849736E-5,7.6344024812678311E-4,0.1059274386512659,9.5809482126621383E-4,4.9878378176240962E-4,1.8226681519211137E-2,3.3830877893392956E-4,8.1758501367721013E-6,8.4551838213850161E-5,1.1731579095057098E-2,1.0611004400147323E-4,5.781559319592094E-5,2.1325516692215995E-3,0.59445646403934504,2.8155553158646152E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9808189313890451E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9397588109173804E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4354513069291722E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.81063876200045304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH82","v":0.5745643021549508},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.63716195766174943},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.53442774130739656},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.67713418491772692},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58159688886456751},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6136666131995635},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.50723167301712613},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6554810255411172},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55590610253043982},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.77990919405742365},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.70783353397931348},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80652408104219975},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74163357048705825},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.72847259884048565},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64378599893159616},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.760302594910791},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68321923129464091},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67125835381371302},0.38568108762465708,0.12315714164959003,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37658033535906965,0.1076489737206589,1.1922240977272422E-2,0.59445646403934416,0.37658033535906948,2.8804617486244883E-3,2.6715034024950885E-3,0.57541368351875666,0.37658033535906948,0.4085689663205862,0.37384328723236054,7.6728257719301432E-2,0.1074992744884711,1.9145547400761211E-2,1.1996064425631725E-2,2.2186024128886825E-3,1.0000000000000009]
[78,19.5,69.5,0.49052570223592579,0,9.7879901083558637E-2,0.41159439668051651,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ81*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":201.66227856447702},{"$f":"DZ81*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.686211573370059},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8016435452177344},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.54606673385073434},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":68.604156793179314},47.291069275059179,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.575101447447622},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":66.658965519240212},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.32165930740165299},603.52057893828214,37.665569126328194,8.3786393598519204,4.0935377469909362,1107.8054779306965,0.50909125309883196,563.97407894948867,3.2197537133368419E-4,9.0488130833128885E-2,null,6.0847368923487404E-4,1.0258788009835326E-5,null,null,null,1.6884075543199004E-4,1.2350231196671368E-2,2.6443924843643217E-4,0.10421234988224706,5.305359578992707E-2,0.41159439668051651,0.37110623910565144,0,7.641391864872063E-2,0.1073495752562833,1.9219144871478168E-2,1.2069887873991028E-2,2.2468375633598451E-3,1.0000000000000007,2.5918670913649727E-3,0.36570901018587498,2.7492545918432433E-3,5.4783298017187256E-5,1.3239385510422133E-6,null,null,null,null,1.9988620860244269E-3,7.3058820417708836E-2,1.3242336186379869E-3,3.2002526349379829E-5,7.6131693166558935E-4,0.10563282820240341,9.5543012221429647E-4,5.0274113262023773E-4,1.8375291813028386E-2,3.3306285308156163E-4,8.0490727479832783E-6,8.5598941400904241E-5,1.1876864805209749E-2,1.0742412738037476E-4,5.9306148685382207E-5,2.1875314146744631E-3,0.58840560331948455,2.8141800294339436E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9850671718356852E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9482241099525243E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.437497101203042E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.107,0.80985017029450301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH83","v":0.57021180998069132},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63205267679722221},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.52839517076562925},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67243481090225421},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57591376275648698},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6083373287619207},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50103174431042796},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65055415123252025},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55002361232497032},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7764539258619001},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70341586663678501},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80343232832903333},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73762809368579707},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72436189102235782},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.63866964255329306},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75659002006018128},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67851993783053455},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.66655003136543112},0.38007469982756903,0.12315714164959003,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37110623910565144,0.1073495752562833,1.2069887873991028E-2,0.58840560331948355,0.37110623910565121,2.8427021347665902E-3,2.6313941186516159E-3,0.57107004272574224,0.37110623910565127,0.41459424284639729,0.36840762464576321,7.6110996829136357E-2,0.10718071018767095,1.9291596635810638E-2,1.213990776614117E-2,2.2749210890813331E-3,1.0000000000000009]
[81,20.25,70.25,0.47382744961747714,0,9.5750372468498546E-2,0.43042217791402515,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ84*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":192.98468543234168},{"$f":"DZ84*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":17.882137839953131},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7241182402086535},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.52474799460639443},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":65.652097716676877},42.762933779130783,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.245632493511671},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":66.206839656696488},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.31860435096853335},587.65884532038535,36.428712319726763,8.0924041645800635,3.95911471442068,1072.440874023207,0.49612415585061009,532.06382332445412,3.0972116283339385E-4,8.7128556311077618E-2,null,5.8810338262169255E-4,9.8270472786011773E-6,null,null,null,2.279223952684332E-4,1.1916684295712235E-2,2.3773615951959361E-4,0.10041855075431157,4.982006872472447E-2,0.43042217791402515,0.35514119571901942,0,7.3908734775062532E-2,0.10622090238062948,1.9451489865061445E-2,1.246535151782825E-2,2.390147828374579E-3,1.0000000000000007,2.476701865288936E-3,0.34996865486126288,2.6419222126182686E-3,5.2644528572036203E-5,1.2722512773162269E-6,null,null,null,null,2.6799492794631887E-3,7.0016257192820383E-2,1.1839167891406709E-3,2.8611513638293483E-5,7.5331244940755047E-4,0.10452220519634103,9.4538473488089123E-4,7.0531590625937406E-4,1.8427057658619333E-2,3.1158624883964348E-4,7.5300513430939337E-6,8.8403546516412841E-5,1.2266004147866893E-2,1.1094382344494388E-4,8.7395166346156846E-5,2.302752662028422E-3,0.56957782208597563,2.8100543955392299E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9975126317331718E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.973023680736103E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4434903708669784E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH86","v":0.55731521118858829},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.61696934482802657},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51070296377716529},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.65853146959529252},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.55919541820084617},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59262555889515756},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48288295735847359},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.63599461189405282},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53274699812082438},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76617969851433787},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69032760428651752},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.794228000713325},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72574099525197588},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71216842293655847},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62356325052016259},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7455607133756269},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66461510473734242},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65263575204523661},0.36372383198031416,0.12315714164959003,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35514119571901942,0.10622090238062948,1.246535151782825E-2,0.56957782208597485,0.35514119571901925,2.7319321768365071E-3,2.5145286520871554E-3,0.55819893867121817,0.35514119571901925,0.43381771702066596,0.35255492529014115,7.3283457090250595E-2,0.10598983444734161,1.9426908011738638E-2,1.2521470957267394E-2,2.4056871825955195E-3,1.0000000000000009]
[82,20.5,70.5,0.46830501177202316,0,9.4481732100670943E-2,0.43721325612730677,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ85*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":190.17326138099537},{"$f":"DZ85*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":17.621628710432798},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6990010788285765},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.51780254497475986},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":64.695670080315466},41.132650294386856,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.092315665620333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":65.996445013362916},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.31728171499562874},580.04835330467176,35.994503391743116,7.9977024668728358,3.9119243844187612,1058.1985400316191,0.49187560685877491,520.50204905512226,3.0568532857817323E-4,8.6020850451908187E-2,null,5.8132061695564388E-4,9.6866741909458043E-6,null,null,null,2.2461079034540846E-4,1.174597680534193E-2,2.2817940246578971E-4,9.9116310069786093E-2,4.8752895165178535E-2,0.43721325612730677,0.34996865486126288,0,7.2658179405438644E-2,0.10575876651405376,1.9402326158415834E-2,1.2577590396706537E-2,2.4212265368164596E-3,1.0000000000000009,2.4394265858895506E-3,0.34486907081790846,2.6069543083155561E-3,5.1947737111494302E-5,1.2554120378027715E-6,null,null,null,null,2.635168037890055E-3,6.8861315046879368E-2,1.1342842676505733E-3,2.7412053018643394E-5,7.5003500877386295E-4,0.1040674598609858,9.4127164429410562E-4,7.0368388214181508E-4,1.8388427912315312E-2,3.0289436781110607E-4,7.3199961476009054E-6,8.9199538104429882E-5,1.2376448089371789E-2,1.1194276923031717E-4,8.8531551661683115E-5,2.3326949851547765E-3,0.5627867438726939,2.8086792603875255E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0015654256197937E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9810995212185292E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4454420453615293E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.85970449388913E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH87","v":0.55306983239255114},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61202198469513669},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50493819631330095},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65396120014867876},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55373119007043015},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.58747900195294001},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.47698064472981982},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63121420576229614},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.52710957305178141},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76278525674534192},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68601919338662976},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79118338414973133},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7218213524042324},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.70814971817175476},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.618607610261802},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74192012346759728},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66004377349433807},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.64806696410431963},0.35842628721632552,0.12315714164959003,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34996865486126288,0.10575876651405376,1.2577590396706537E-2,0.56278674387269323,0.34996865486126266,2.695838992467621E-3,2.476701865288936E-3,0.55396170997862093,0.34996865486126272,0.44056627842953749,0.34741886283958567,7.2063224380316787E-2,0.10550622918990081,1.9380346590040849E-2,1.2628466426944715E-2,2.436592143674577E-3,1.0000000000000009]
[85,21.25,71.25,0.44726660611853314,0,9.1018777869633805E-2,0.46171461601183389,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ88*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":179.33161411810738},{"$f":"DZ88*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.617031737710409},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6021421920315375},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.49020827582595861},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":61.00741427950787},36.533412394974228,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.09204420698088},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":64.623785797335046},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.30989983434413088},558.97405174911864,34.343341758233407,7.6152450842966539,3.7324742226414207,1012.2726656511076,0.47934701048368128,485.22987607420544,5.3204296672195231E-4,8.1410664635026622E-2,null,5.5377823557428035E-4,9.1411051786883324E-6,null,null,null,2.155309648601443E-4,1.1278144044753996E-2,2.0142276569491704E-4,9.4200724717810602E-2,4.515483577887873E-2,0.46171461601183389,0.33097922576639821,0,6.9226283529345095E-2,0.10350983095596047,1.9280761364746136E-2,1.2777549396174427E-2,2.5117329755425842E-3,1.0000000000000009,4.2145535358691383E-3,0.32424627750013435,2.4680268357868277E-3,4.9179384863253372E-5,1.1885097446410732E-6,null,null,null,null,2.5123135891279504E-3,6.5693870299099288E-2,9.9602878460476542E-4,2.4070856513097435E-5,1.3443110135201474E-3,0.10124700686438537,9.1851307805496465E-4,6.9972438668979529E-4,1.8296920935046184E-2,2.7741187782010467E-4,6.7041651900515863E-6,1.6594559396375749E-4,1.2498219922462351E-2,1.1338387974831976E-4,9.1840897290420637E-5,2.4198920782521637E-3,0.53828538398816705,5.1459558452503718E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0134525552379533E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0047865295579045E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4511664439710322E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH90","v":0.54049347149388105},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.58942140129754983},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.47884751935846892},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63301907503527266},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.52889367778983909},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56401293326765645},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45033854841495641},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60934506523646403},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50154385843191318},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.74711969074148765},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66623768534769423},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77710843273735919},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70378177913683115},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.68966694855128308},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59596459404824886},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72514016843273599},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63909309284811333},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.62716380812913208},0.33897794385103691,0.12315714164959003,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33097922576639821,0.10350983095596047,1.2777549396174427E-2,0.53828538398816606,0.33097922576639799,2.5673485252482647E-3,4.3059497442127911E-3,0.54143304239025947,0.33097922576639804,0.46622896052006452,0.32761275163326625,6.8694090332115612E-2,0.10290102299490693,1.9260727372052512E-2,1.2776590598228442E-2,2.5258565493665596E-3,1.0000000000000009]
[86,21.5,71.5,0.4393141243342702,0,8.9942570637435534E-2,0.47074330502829514,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ89*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":175.68370754721627},{"$f":"DZ89*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.279013371217719},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5695519259005215},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.48085422776900644},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":59.766420891266108},35.083322557669192,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.590316222453794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":63.935271158681907},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.30637791690622351},552.38141756232039,33.767048865125709,7.4795893085877472,3.6698420424838134,996.99273359759843,0.47524213223070039,473.81295253343734,5.2169684481635683E-4,7.9877171760241894E-2,null,5.4392676480044717E-4,8.9570488821154278E-6,null,null,null,2.1270202640098144E-4,1.1132408119504701E-2,1.9302368063767503E-4,9.2489886245284175E-2,4.395509074898378E-2,0.47074330502829514,0.32424627750013435,0,6.8161897134886101E-2,0.10229221503385338,1.9240693379358891E-2,1.2775631800282456E-2,2.5399801231905349E-3,1.0000000000000007,4.1251009404880455E-3,0.317650837291585,2.4209324827000715E-3,4.8240954501899082E-5,1.1658308593268733E-6,null,null,null,null,2.4742154988972765E-3,6.4711755063588949E-2,9.5289804896483738E-4,2.3028523435037844E-5,1.3284974962995224E-3,0.10005600919309932,9.0770834445454802E-4,6.9841984700826109E-4,1.8266789651625367E-2,2.6898340499002885E-4,6.5004757352354781E-6,1.6592068961164666E-4,1.2496344247054087E-2,1.1336686361672208E-4,9.2873747283291552E-5,2.4471063759072434E-3,0.52925669497170569,5.1413175380817577E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0173280148497642E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0125090031148206E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4530327208878031E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH91","v":0.53635442294978364},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58076925969122384},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.46896650761480013},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62497332339841205},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.51943998687128112},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55504914089013613},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44027990905166858},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60095908001955212},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4918390160612699},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7410513516499394},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.65862035010685427},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77164557786466659},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69681602736738002},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68253572859326517},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.58729416581998906},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7186497874207517},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63104241486999024},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.61914709261543532},0.33208228158078806,0.12315714164959003,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32424627750013435,0.10229221503385338,1.2775631800282456E-2,0.5292566949717048,0.32424627750013413,2.5183947303947223E-3,4.2145535358691383E-3,0.53731332122751918,0.32424627750013418,0.47518581913808916,0.32094855739585965,6.7647292340587556E-2,0.10167468161520972,1.9219692864866585E-2,1.2770479726163285E-2,2.5534769192248679E-3,1.0000000000000009]
[89,22.25,72.25,0.41612318365637924,0,8.6898645529017146E-2,0.49697817081460449,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ92*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":165.18102305376465},{"$f":"DZ92*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.305824999401114},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.475721320297027},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.45381296089414364},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":56.193477954852369},30.950594618539153,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.027363834560283},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":61.79045238881227},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.2954864593032312},533.70409654130879,32.092424305230757,7.0840254082395218,3.4878419026485092,953.04214574785181,0.4631372081967936,441.38927867554173,4.9164411849982504E-4,7.5415499191909166E-2,null,5.1510848841828294E-4,8.4259994917593763E-6,null,null,null,2.046865204366091E-4,1.0719497617262118E-2,1.6917125274348518E-4,8.752403318876123E-2,4.0535636381166383E-2,0.49697817081460449,0.30486139019836817,0,6.5172869744408085E-2,9.8541490403100923E-2,1.910868684936947E-2,1.272030305491011E-2,2.6170889352395833E-3,1.0000000000000009,3.8679992180885667E-3,0.29866197344683426,2.2847891827764096E-3,4.552808134897627E-5,1.1002693199300461E-6,null,null,null,null,2.3672373649126421E-3,6.1954290095952637E-2,8.3125352247998181E-4,2.0088761062826348E-5,1.2797857905297869E-3,9.6387278996855605E-2,8.7442561571552833E-4,6.9407404770791827E-4,1.8164999225312284E-2,2.4372355116168812E-4,5.8900251875787898E-6,1.6520211978034299E-4,1.2442225041073594E-2,1.1287589405617383E-4,9.5693211994126592E-5,2.5213957232454566E-3,0.5030218291853964,5.1274041781512736E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0287073345769099E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0351841189696656E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4585125771790689E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH94","v":0.52409561987981523},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55556743589175872},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44053009697899614},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6014444609900429},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49208076435981007},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.52900350640569394},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41143203283996427},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.57648725528651412},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46383675307580252},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72314046992016368},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63628692317658475},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75548634936201453},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67632971470403735},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6615814516327021},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56203242068901804},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.69952512289421187},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60749377495951828},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.59574801084896312},0.31222892303805422,0.12315714164959003,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30486139019836817,9.8541490403100923E-2,1.272030305491011E-2,0.50302182918539551,0.30486139019836805,2.3768650666004779E-3,3.9518635114215552E-3,0.52511041755866372,0.30486139019836805,0.50121316669111116,0.30176168182260121,6.4705974511568565E-2,9.7902775501892747E-2,1.9084650360390018E-2,1.2703125823572695E-2,2.6286252888643963E-3,1.0000000000000007]
[90,22.5,72.5,0.40861198263975407,0,8.5939854792628834E-2,0.50544816256761782,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ93*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":161.82220393567886},{"$f":"DZ93*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.994593741259973},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4457137510742166},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.44513020289300614},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":55.050830182262558},29.640020691905764,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.489519417881596},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":61.052375650776249},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.2917616417258424},527.81170541917288,31.55174482782521,6.955918109585026,3.4290802298231315,938.98059780186429,0.45917114225188449,431.15279364503937,4.8194883432259831E-4,7.3973792414275513E-2,null,5.0574774867051813E-4,8.2558190443765695E-6,null,null,null,2.0215746015233787E-4,1.0589218279252414E-2,1.6163505834446983E-4,8.5922755614062221E-2,3.9453249840738468E-2,0.50544816256761782,0.29866197344683426,0,6.4239079278729058E-2,9.7264060600684557E-2,1.9060613871410573E-2,1.2685948592235282E-2,2.6401616424892092E-3,1.0000000000000007,3.7859195873717714E-3,0.29258924310455131,2.2410745398129799E-3,4.4656997121169325E-5,1.0792179770547663E-6,null,null,null,null,2.3338198003960862E-3,6.1093010305372439E-2,7.9308287536847949E-4,1.9166297592056635E-5,1.2631954537808277E-3,9.5137775033999672E-2,8.6309011290405314E-4,6.924762708349077E-4,1.8127132156117189E-2,2.3531854169074414E-4,5.6869027677316587E-6,1.6475594880208116E-4,1.240862159987253E-2,1.1257104356067058E-4,9.6536859848957604E-5,2.5436247826402516E-3,0.49455183743238307,5.122766931185474E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.032421127265816E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0425844453073578E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4603010013308405E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH95","v":0.52006190581781897},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.54741223807129114},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43143976470052769},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59380002664780518},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48328508453118169},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52059611480400092},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40224239882926854},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.56855346887159575},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45486154084135227},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.71726689753721418},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.62901202577916571},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75017549168630104},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66963567253558298},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65474063830730234},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5538556568104166},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69326400983954384},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.599841154690822},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.58816014521574889},0.30587968604698751,0.12315714164959003,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.29866197344683426,9.7264060600684557E-2,1.2685948592235282E-2,0.49455183743238218,0.29866197344683415,2.3314175334453158E-3,3.8679992180885667E-3,0.52109465277554556,0.29866197344683415,0.50961651452813517,0.29562560827569279,6.3786582061957239E-2,9.6619787753586941E-2,1.9035540828000463E-2,1.2664944366899277E-2,2.6510221857289316E-3,1.0000000000000007]
[93,23.25,73.25,0.38672168831384618,0,8.3210328214616811E-2,0.5300679834715375,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ96*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":152.15204869403544},{"$f":"DZ96*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.098548293003729},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.359320931869856},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.42003668816136736},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":51.761108122517122},25.889258749259696,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.834411180393403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":58.781092634461871},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.28035784830095961},511.01328779433231,29.980088973300525,6.5825929383039083,3.258270848337403,898.41042369627769,0.44747556347516287,402.01671057545167,4.5380257128770416E-4,6.9781869496874246E-2,null,4.7839830655659976E-4,7.7649500327330742E-6,null,null,null,1.9494671487929483E-4,1.0217767304878146E-2,1.4014779941301484E-4,8.1274697143921742E-2,3.6368440900749595E-2,0.5300679834715375,0.28081359781072712,0,6.1605192764213529E-2,9.3370416474297835E-2,1.8903936004865861E-2,1.2537674028821243E-2,2.7011994455374195E-3,1.0000000000000004,3.5500153350214599E-3,0.27510568707857941,2.1147374891837402E-3,4.2139529180670655E-5,1.018378761854663E-6,null,null,null,null,2.2395693920694076E-3,5.8664121247786173E-2,6.8494907767659716E-4,1.6553046681350821E-5,1.2126276127024606E-3,9.1329249699246925E-2,8.2853916234845119E-4,6.872257770245921E-4,1.800144994423343E-2,2.1018087842932483E-4,5.0794051785125997E-6,1.6283026573621671E-4,1.2263588460496791E-2,1.1125530258823456E-4,9.8768692076016951E-5,2.6024307534614024E-3,0.46993201652846306,5.1088568994894334E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.043336490871807E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0643350543330597E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4655574336450722E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH98","v":0.5081173960892621},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52365790441926841},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40527883824964339},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57144476986802806},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.45783016288796174},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4961671856852915},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37588680392256574},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54540124219896813},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.42896454594530742},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.69993087548979627},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.60768259963294857},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73446587378011996},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64994845924067546},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63463968813330385},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53003222852528054},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67481491008528127},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57745685369545063},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.56601087464604394},0.28759997178335356,0.12315714164959003,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28081359781072712,9.3370416474297835E-2,1.2537674028821243E-2,0.4699320165284625,0.28081359781072696,2.2000634871160865E-3,3.6269642087967719E-3,0.50920198310596942,0.28081359781072701,0.53404350200885253,0.27795964244465327,6.1192025750591718E-2,9.271337739020101E-2,1.8875748268445472E-2,1.2505721683873679E-2,2.7099824533827845E-3,1.0000000000000004]
[94,23.5,73.5,0.37963579472360964,0,8.2345184730223148E-2,0.53801902054616768,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ97*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":149.05953942599888},{"$f":"DZ97*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":13.811993549665042},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3316925652712772},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.41198153352643174},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":50.709057177645413},24.695183216822389,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.270770549259154},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":58.007616094496868},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.27649160604218864},505.68180196201445,29.472501826994716,6.4617547769058845,3.2031056884450533,885.39348997308775,0.44364361570230387,392.79916921094218,4.4472701405242303E-4,6.8428125999101752E-2,null,4.6952466318616817E-4,7.6076904673180984E-6,null,null,null,1.9265796658378583E-4,1.009986182669903E-2,1.3333381758370003E-4,7.9775838977674166E-2,3.539204164974015E-2,0.53801902054616768,0.27510568707857935,0,6.0778858736969914E-2,9.2056338306104171E-2,1.8847560532025086E-2,1.2473769338926115E-2,2.7187654612281496E-3,1.0000000000000002,3.4747048426445057E-3,0.2695144693694298,2.0741826091749578E-3,4.1331408287042245E-5,9.9884904305895116E-7,null,null,null,null,2.2100027821854735E-3,5.7902253557205512E-2,6.5087286487776829E-4,1.5729532701164129E-5,1.1955613134165433E-3,9.0043898539007378E-2,8.1687845368024837E-4,6.8532318768019598E-4,1.7955523541219136E-2,2.0183606560506969E-4,4.8777375206838076E-6,1.6200031772405001E-4,1.2201080788358565E-2,1.1068823284349991E-4,9.9410989110997654E-5,2.6193544721171517E-3,0.46198097945383276,5.1042208157862312E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0469022633401774E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.071440426690199E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4672745767751144E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH99","v":0.50418784251979865},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51597110795695267},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39691591519311381},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5641816353530299},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.44964669419682074},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.48828165793461725},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.36749109847966432},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.53789527059880304},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42066410874324622},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69424581866991686},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60073474576152841},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.72930278416690764},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64351552823248681},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.62807745513131197},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52232102144689363},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.66877496626519561},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57018260957141531},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.55882767332323269},0.28175411895319952,0.12315714164959003,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27510568707857935,9.2056338306104171E-2,1.2473769338926115E-2,0.46198097945383232,0.2751056870785793,2.1578953971262654E-3,3.5500153350214599E-3,0.50528905074044861,0.2751056870785793,0.54193252226254851,0.2723100782240046,6.0377647451675197E-2,9.139622055913818E-2,1.8818345454334348E-2,1.2438343096444876E-2,2.7268429518547423E-3,1.0000000000000004]
[97,24.25,74.25,0.3589950645575713,0,7.9868407301673855E-2,0.56113652814075565,{"$f":"SUM(D100:G100)","v":1.0000000000000009},{"$f":"0","v":0},{"$f":"DZ100*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":140.15624423102904},{"$f":"DZ100*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.987006056229658},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2521508461487449},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.38870760534071419},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":47.680215770716735},21.26628974863949,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.551282759983629},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":55.647985875709246},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.26474131917146548},490.40063845506666,27.996659236196457,6.1097795330055193,3.0427094036103011,847.74441084084765,0.43234353958952942,366.51681925017232,4.1839152339562648E-4,6.4493976599888106E-2,null,4.4362407779598677E-4,7.154208667919762E-6,null,null,null,1.8609754633663669E-4,9.7618790688353638E-3,1.138440773038272E-4,7.5424967102223475E-2,3.2609497250399112E-2,0.56113652814075565,0.25867265688758623,0,5.8439250787602565E-2,8.8081345843584916E-2,1.8666195392059277E-2,1.2241061826400144E-2,2.762961122012025E-3,1.0000000000000009,3.2582602119848587E-3,0.25341745122765885,1.9570065389836831E-3,3.8996487544228226E-5,9.4242141462245681E-7,null,null,null,null,2.1262982913896559E-3,5.5745600314578071E-2,5.5396461398354358E-4,1.3387567651292847E-5,1.143936978832346E-3,8.6155803220700877E-2,7.816056440516899E-4,6.7916509595809219E-4,1.780581122611349E-2,1.7694292082021617E-4,4.2761491674779932E-6,1.5897808042418776E-4,1.1973460485045198E-2,1.0862326093075777E-4,1.0102699255653007E-4,2.6619341294554948E-3,0.43886347185924518,5.090314454991951E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0573919901363312E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0923428862476921E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4723260382645422E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH102","v":0.49255387204143247},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49358112651189617},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37284838847415253},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54294144545281631},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42596352719195474},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46536908200012084},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34341246690940047},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51599148509248294},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39671410352424585},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.67746620586453887},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58036418547324975},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71403026699706273},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62459624423597204},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.60879508148234263},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.49985401719542633},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65097756745224444},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54890507791963805},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.53785782547376071},0.26492395454488588,0.12315714164959003,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25867265688758623,8.8081345843584916E-2,1.2241061826400144E-2,0.43886347185924435,0.25867265688758623,2.0360510453383517E-3,3.32886091225026E-3,0.49370301129725908,0.25867265688758628,0.56487036096632848,0.25604505405762257,5.8070928820582159E-2,8.7415055082906784E-2,1.8633971125645184E-2,1.2195732616132779E-2,2.7688973307828778E-3,1.0000000000000009]
[98,24.5,74.5,0.35231661895575295,0,7.9079187252346583E-2,0.5686041937919013,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ101*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":137.30901631431681},{"$f":"DZ101*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.723179307727065},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.226713814322943},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.38123832755009768},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":46.711607899108316},20.171264023668623,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.970149381406728},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":54.850504271135613},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.26078333658073627},485.52600520622843,27.519904545133077,5.9959009579158078,2.9908951507212143,835.63716253581549,0.42864117459159801,358.18849488174203,4.0990327197704596E-4,6.3224076823937159E-2,null,4.3522827833146759E-4,7.0089632843405195E-6,null,null,null,1.8400472019599524E-4,9.6540509719811474E-3,1.0764544540749053E-4,7.4021918475114648E-2,3.1728842080696651E-2,0.5686041937919013,0.25341745122765885,0,5.770260685356176E-2,8.6748764322228653E-2,1.8601746859231098E-2,1.2150403405865415E-2,2.7748335395537307E-3,1.0000000000000007,3.1891633409631658E-3,0.24826971508718723,1.9194013435182907E-3,3.8247143836196468E-5,9.2431215397274325E-7,null,null,null,null,2.0999458139557654E-3,5.5066702157835191E-2,5.2331208843805609E-4,1.2646793332745153E-5,1.126630371343683E-3,8.4852353208329456E-2,7.6978074255551357E-4,6.7696526343152472E-4,1.7752003068289397E-2,1.6870154622657921E-4,4.0769812835971676E-6,1.5780067425834221E-4,1.1884783944455548E-2,1.0781878715152433E-4,1.0146110457825133E-4,2.6733724349754795E-3,0.43139580620809959,5.085679659963116E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.060821704130328E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0991771403180251E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4739776607040112E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH103","v":0.4887271557839159},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48633582834085998},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36515466728696383},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53604059175701269},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.4183496575282461},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.45797302495263709},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33574209942774375},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.50889025918141617},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.38903771037101087},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67196361409618321},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57372867286303242},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.70901083398232267},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.61841423935540341},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60250008410059253},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49258185971496149},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64515098022545836},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54199050151075545},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.5310565295197297},0.25954174723265466,0.12315714164959003,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25341745122765885,8.6748764322228653E-2,1.2150403405865415E-2,0.4313958062080987,0.2534174512276588,1.9969454479425337E-3,3.2582602119848587E-3,0.48989163829437521,0.25341745122765891,0.57228017707616663,0.25084358315742306,5.7344355177457618E-2,8.6081338381416184E-2,1.8568550887781362E-2,1.210194444827377E-2,2.780050871482166E-3,1.0000000000000007]
[101,25.25,75.25,0.33286543519993139,0,7.566933265041953E-2,0.59146523214964986,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ104*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":129.11197042786702},{"$f":"DZ104*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.963633522560059},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1534817011270484},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.35966188764406071},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":43.923027777739279},16.659696718807048,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.204166973865718},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":52.427070106222594},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.24871740862191716},461.70543591969789,26.025202944930676,5.6641281903558989,2.8284492468668274,790.27464282630604,0.41772322665655015,330.11607374625726,3.8527502402266502E-4,5.9534261681762471E-2,null,4.1059139472480658E-4,6.5902228841174687E-6,null,null,null,2.4618636890816797E-4,9.0555836804943231E-3,8.7829009462139679E-5,6.9726317382258679E-2,2.9126302279795794E-2,0.59146523214964986,0.23828792664140933,0,5.4783436177795138E-2,8.2737125329597108E-2,1.812551313610904E-2,1.1840383228924944E-2,2.7603833365153416E-3,1.0000000000000007,2.9905799081826165E-3,0.23344962068037606,1.8107715317936368E-3,3.6082520971904821E-5,8.7200008510817761E-7,null,null,null,null,2.8035062489431685E-3,5.1543555146207523E-2,4.2607783286073895E-4,1.0296949783707377E-5,1.07453009806282E-3,8.0928412488174964E-2,7.3418274335933069E-4,9.2756119162491584E-4,1.7053574055710976E-2,1.4097106525881703E-4,3.4068235143324444E-6,1.5377435584563168E-4,1.1581541105655586E-2,1.0506776742372777E-4,1.4183639846325415E-4,2.6185469380520876E-3,0.40853476785035087,5.0717773799644039E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0709194795652522E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.11929857405513E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4788403730252807E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH106","v":0.47739956109894438},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46523183626708953},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34301302626154268},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51585984986523248},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39631492462896878},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43648267908430333},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31374371539016438},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.48816759495171103},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36688831611531825},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65572255226964116},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55427387255036675},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6941632557601024},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60023293042259618},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58400295185957896},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47139404937993945},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.62798226149520953},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52176501610086878},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.51119986257068006},0.24404659002508336,0.12315714164959003,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23828792664140933,8.2737125329597108E-2,1.1840383228924944E-2,0.40853476785035014,0.2382879266414093,1.8839755816205551E-3,3.0553541096145121E-3,0.4786082158299394,0.23828792664140935,0.59551112625021108,0.23586877366089268,5.4068881427898147E-2,8.2063849085802359E-2,1.7962219442524081E-2,1.1781447699919675E-2,2.7437024327527449E-3,1.0000000000000007]
[102,25.5,75.5,0.32656270569329809,0,7.3880273955930442E-2,0.5995570203507723,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ105*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":126.49061996684561},{"$f":"DZ105*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.720736786138744},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.130062650368169},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.35273883022856689},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":43.031261904032327},15.461915021689002,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.605693902242926},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":51.605793471552914},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.24462678299500806},450.95923609202208,25.510141278176572,5.5566067006717645,2.7724717474212603,772.44190513438491,0.41414606240734109,319.9037734498304,3.7732613543766595E-4,5.8341658917390689E-2,null,4.0264527237813755E-4,6.456134665490071E-6,null,null,null,2.4002909953969406E-4,8.8308787697869585E-3,8.1112933384627257E-5,6.8280107262583267E-2,2.8277937563549752E-2,0.5995570203507723,0.23344962068037609,0,5.3354326678001163E-2,8.1390572842007597E-2,1.7798925748939123E-2,1.1722512170914403E-2,2.7270215289901473E-3,1.0000000000000007,2.9271858278557333E-3,0.22871027529695909,1.7759163644500363E-3,3.5387975975712538E-5,8.5521513551270156E-7,null,null,null,null,2.7309565570069953E-3,5.0220660678513503E-2,3.932068793822228E-4,9.5025630984430228E-6,1.0570420457432323E-3,7.9611296928279632E-2,7.2223386798473321E-4,9.110431338605542E-4,1.6753539331011497E-2,1.3117324284371307E-4,3.1700412233584324E-6,1.5224353157516928E-4,1.1466246821921482E-2,1.0402181741775279E-4,1.4012217328191707E-4,2.5868993557082304E-3,0.40044297964922854,5.0671440214779651E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.074223680346198E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.125882722959646E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4804315529790241E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2525356771314702E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH107","v":0.4736742344303318},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.45840267852308364},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33593495734878631},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.50930320663736039},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.38923100783966164},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.4295457103005772},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30673602107504261},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48144928956418509},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.35978905008769269},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65039656923578681},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.54793665987790841},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.68928348227621994},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59429206391948497},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.57796430738837334},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46453594352399552},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62236149419627373},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51519232399719028},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.504759052057557},0.2390913575551433,0.12315714164959003,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23344962068037609,8.1390572842007597E-2,1.1722512170914403E-2,0.4004429796492277,0.233449620680376,1.8477260528506497E-3,2.9905799081826165E-3,0.47489700443135202,0.23344962068037609,0.60351631698543406,0.23107994798866757,5.267545186048235E-2,8.0715232312822585E-2,1.7642528363084654E-2,1.1659966117839799E-2,2.7105563716697447E-3,1.0000000000000009]
[105,26.25,76.25,0.30730393057088679,0,6.8997576164274044E-2,0.62369849326483995,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ108*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":118.45408839757322},{"$f":"DZ108*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.976064404727179},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0582645663100796},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.3313718733432866},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":40.297287678528271},12.184170373475732,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.6974253857083},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":48.987101972107439},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.23169444550595739},421.5267056330656,23.956679761845301,5.2238671475021228,2.603639747716926,721.5283613874094,0.4035973204411113,291.20691327822425,3.9907552339882193E-4,5.4624721387237979E-2,null,3.780640778200803E-4,6.0446089203948062E-6,null,null,null,2.2321815619811414E-4,8.2173476704518519E-3,6.2838234156929114E-5,6.3911309658184173E-2,2.579443332392525E-2,0.62369849326483995,0.21879495684317149,0,4.947128480494771E-2,7.7200638389901252E-2,1.6897155670754307E-2,1.1308335337814068E-2,2.6291356885720183E-3,1.0000000000000007,3.0907751164904623E-3,0.21400179272024766,1.6683412263046849E-3,3.3244369170529143E-5,8.0341095813790464E-7,null,null,null,null,2.5338274911627079E-3,4.6626090144135775E-2,3.0401997123701799E-4,7.3471984122086779E-6,1.1329691408696956E-3,7.5383202092518864E-2,6.8446715651269638E-4,8.6544098722762819E-4,1.5925365726610182E-2,1.0383948590104885E-4,2.5094710154483958E-6,1.6595711174877516E-4,1.1042117602643063E-2,1.0026062342222994E-4,1.3509251856628511E-4,2.4940431700057331E-3,0.37630150673516088,5.7133543497927874E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0839592797905577E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1452824630680637E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4851198548409668E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH110","v":0.4626485110555989},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.43681551634567156},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31384627766720447},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.48848957662118925},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36699205857510464},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.40767494584468095},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28494714917260089},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46017063492134014},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33757269970929665},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63332239568992532},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.527764373369222},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67360314020811873},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57531900085658394},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.55869726705019063},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.4428511915310141},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60437423727949613},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49432267908530297},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48434725632960202},0.22408253697475486,0.12315714164959003,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21879495684317149,7.7200638389901252E-2,1.1308335337814068E-2,0.37630150673516005,0.21879495684317146,1.738709313679545E-3,3.1632890637905979E-3,0.46391783658704355,0.21879495684317152,0.62766052444787268,0.21639837478170956,4.8882858087694082E-2,7.6460552411413835E-2,1.6757569581623766E-2,1.1227146213179089E-2,2.6129744765077149E-3,1.0000000000000007]
[106,26.5,76.5,0.30086821624171817,0,6.7509228127377099E-2,0.63162255563090552,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ109*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":115.85948478972571},{"$f":"DZ109*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.735646056236853},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0350844709756786},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.32444860442723517},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":39.414620905168341},11.185445977439654,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.029258868482785},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":48.070185949172668},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.2271977509491695},412.53254643342348,23.452321893523571,5.1142441028419192,2.5488255495020438,705.52931135186907,0.40014112309888034,282.3112910235165,3.9000276224945195E-4,5.3420446814279647E-2,null,3.6995309618749933E-4,5.9116267543735853E-6,null,null,null,2.1809265041638308E-4,8.0302737898173618E-3,5.7298038107158629E-5,6.2491978777811881E-2,2.5005610572825042E-2,0.63162255563090552,0.21400179272024766,0,4.8294431370440462E-2,7.5720466432926403E-2,1.6617983492493219E-2,1.1145957088544111E-2,2.5968132644434115E-3,1.0000000000000009,3.0199405851399509E-3,0.20931503071252616,1.6334849941299142E-3,3.2549802955871494E-5,7.8662549575942143E-7,null,null,null,null,2.4740805032984242E-3,4.5536594001273738E-2,2.7706117602820286E-4,6.6956898400996218E-6,1.1112466631103331E-3,7.3937875938597963E-2,6.713438312181101E-4,8.5132442387710332E-4,1.5669019096903616E-2,9.5336002909551191E-5,2.3039688029484558E-6,1.635741062528598E-4,1.0883562017670753E-2,9.8820964620498366E-5,1.3343169987948969E-4,2.4633815645639218E-3,0.36837744436909525,5.7074301240635172E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0871473129564047E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1516351294064748E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4866550928006626E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH111","v":0.45902302276575108},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.4295707001546471},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30653183209380858},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48147351785626541},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.35958186685540683},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40035490542610402},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27775968591194894},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45301467984160265},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.3301946059872124},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.62750774065030568},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52094509165435865},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.66825019471570657},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.56888312942714991},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55216811224950912},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43557149544873658},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.59825989229249543},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48728596019372994},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.47747831025420912},0.21917353727797018,0.12315714164959003,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21400179272024766,7.5720466432926403E-2,1.1145957088544111E-2,0.36837744436909448,0.21400179272024764,1.702389006433352E-3,3.0907751164904623E-3,0.46030820757050178,0.21400179272024769,0.63549935462168461,0.21165841171638691,4.7732255182922061E-2,7.4983976675254221E-2,1.6482914367975401E-2,1.1062427554562208E-2,2.5806598812153901E-3,1.0000000000000009]
[109,27.25,77.25,0.28221081424382782,0,6.3398245646439061E-2,0.65439094010973409,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ112*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":108.41610870763351},{"$f":"DZ112*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.045936005947667},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96858561671106302},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.3045289006498102},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":36.882434204504904},8.4311228803519214,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.034904446225454},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":45.33335990650918},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.21382299226885226},387.6479372318484,22.002934591292554,4.7964870668188535,2.3913044561185171,660.46946700688068,0.38994910187546988,257.54947547550341,3.6380254567155361E-4,4.9937615128267748E-2,null,3.4642247728361881E-4,5.5297753502888862E-6,null,null,null,2.0393323929525711E-4,7.513431686103471E-3,4.2093166377141473E-5,5.8412828018349079E-2,2.2778029823761505E-2,0.65439094010973409,0.20025125385672213,0,4.5066289820383555E-2,7.1327311945672517E-2,1.5832153791025375E-2,1.0632248441433165E-2,2.4998020350301318E-3,1.0000000000000011,2.8171272614961346E-3,0.1958696406073932,1.5331962680761267E-3,3.0551389573760837E-5,7.383301828948165E-7,null,null,null,null,2.3101882073803797E-3,4.2547918947951298E-2,2.032702674222844E-4,4.9123976295949148E-6,1.0467742886722615E-3,6.9648143891775441E-2,6.3239376522480851E-4,8.1158788822496657E-4,1.4947429641021075E-2,7.1410496577352191E-5,1.7257652019811483E-6,1.5603510066024856E-4,1.0381946958916205E-2,9.4266381856711163E-5,1.2844698518118909E-4,2.3713550498489426E-3,0.34560905989026669,5.6896613199052481E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0965471888774257E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1703658866609586E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4911817227256526E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH114","v":0.44829438372355029},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.4085492676578783},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28559551128134131},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46102419283690443},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.33823701401062739},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.37917399999901991},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25726689243749595},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4322075983767773},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.30901385128331799},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61038213227741056},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50101138179130777},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65244523938631283},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55000427624606085},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53303490501763795},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41444256371608573},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58028550679155078},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46677112940800036},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.45749110171908425},0.20509069150416492,0.12315714164959003,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20025125385672213,7.1327311945672517E-2,1.0632248441433165E-2,0.34560905989026591,0.2002512538567221,1.5978845492775639E-3,2.8831543834355071E-3,0.44962514716316038,0.20025125385672216,0.65802601997554167,0.19806044723205765,4.4573702518205492E-2,7.0604638747222004E-2,1.5708813962541875E-2,1.054280294846336E-2,2.4835746159688832E-3,1.0000000000000009]
[110,27.5,77.5,0.27620496361165825,0,6.2133936546993437E-2,0.66166109984134935,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ113*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":106.04426578103437},{"$f":"DZ113*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.826158866361979},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.94739565729279029},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.29816295593844716},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":36.075549123251719},7.5856576427186768,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.375234655520522},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":44.42810382834621},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.20941265321810842},379.98203176307453,21.540071385023264,4.6942135517352765,2.3409999459118156,646.34725780942767,0.38660978077186509,249.884171644199,3.5540159011754503E-4,4.8819218195972194E-2,null,3.3884377922815582E-4,5.4079919220136295E-6,null,null,null,1.9957801004197713E-4,7.3544441473361267E-3,3.7449863626892148E-5,5.7110343578244904E-2,2.2079417410591155E-2,0.66166109984134935,0.19586964060739323,0,4.4081115216027422E-2,6.9881965548771491E-2,1.5585474134058374E-2,1.0453357455493556E-2,2.4673471969076347E-3,1.0000000000000011,2.7526286117801032E-3,0.19158523039570213,1.501145967912779E-3,2.9912736045419619E-5,7.2289595280036697E-7,null,null,null,null,2.2601698289536395E-3,4.1635786061896794E-2,1.8079019948695667E-4,4.3691256900287534E-6,1.0255628984595833E-3,6.8236823444125669E-2,6.195792061862381E-4,7.9911359399837398E-4,1.4720894957824087E-2,6.3920818790236294E-5,1.5447634456769486E-6,1.5340976010767818E-4,1.0207267375601004E-2,9.2680319784874024E-5,1.2677936268430282E-4,2.3405678342233319E-3,0.3383389001586517,5.6837397470322681E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0996273770493986E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1765036545881205E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4926650265555116E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH115","v":0.4447670971951696},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40177326213975795},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.27893947304886446},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45440261279958155},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33140743538092027},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37236571061563545},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25077763173442968},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42548648684901985},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30225994861834005},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60477809621979706},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4945377774193857},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64726043011992551},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.5438515908623206},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.5268056506176626},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40762985559852927},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57441486313961243},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46012660880776457},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.45102974079083646},0.2006031885602301,0.12315714164959003,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19586964060739323,6.9881965548771491E-2,1.0453357455493556E-2,0.33833890015865065,0.19586964060739318,1.5644859878327824E-3,2.8171272614961346E-3,0.44611239890832388,0.19586964060739323,0.66521993186934114,0.1937274355015477,4.3609023622918498E-2,6.9164745964214763E-2,1.5465520159855764E-2,1.0362272824942398E-2,2.4510700571807589E-3,1.0000000000000011]
[113,28.25,78.25,0.25881169981321134,0,5.8615770629293677E-2,0.68257252955749614,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ116*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":99.239736885447357},{"$f":"DZ116*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.1956449819351729},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88660424082041178},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.27984888055767898},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":33.760693957577708},5.2387314143682611,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.417621607957756},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":41.741697485403662},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19635831824782074},358.61735581028131,20.208571966853498,4.3980561234684474,2.196291044525152,606.37721271744431,0.37676241727098547,228.46014444146687,3.3116522418476268E-4,4.5588092584111936E-2,null,3.1688814070779446E-4,5.0583426391529908E-6,null,null,null,1.8745783844265336E-4,6.9119548940277976E-3,2.4627551625695947E-5,5.3365244575739788E-2,2.010601854461307E-2,0.68257252955749614,0.1832993752109808,0,4.1362158340281778E-2,6.5614121107372164E-2,1.4884297016700208E-2,9.8982034948583864E-3,2.3693152723116926E-3,1.0000000000000013,2.5679518603224333E-3,0.17929372843431726,1.4089410180142866E-3,2.807540484155964E-5,6.7849348526254435E-7,null,null,null,null,2.1221230433192588E-3,3.9118340189839618E-2,1.1882351954083988E-4,2.8715875820634417E-6,9.6292952973383683E-4,6.4069451428358459E-2,5.8174014927987402E-4,7.6365235640970738E-4,1.4076852310167118E-2,4.2759000699756362E-5,1.033349423627033E-6,1.4526251781863626E-4,9.6651826975486833E-3,8.7758279491067045E-5,1.2174220174539407E-4,2.2475730705662986E-3,0.31742747044250508,5.6659794296224586E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1087151394722488E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1946124757426802E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.497041354251761E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH118","v":0.43433052338904421},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38211212252749605},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.25988772806329158},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43510305347976935},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31173502252614166},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35266558256938463},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23227554350563148},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40594378241139434},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28287109818767969},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.58827281324490976},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47561453055647668},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.6319519090518817},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52580342981642958},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.50855127942059142},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38785633166244454},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55715688826855736},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44075519183537698},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43222644877639305},0.1877291397196387,0.12315714164959003,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1832993752109808,6.5614121107372164E-2,9.8982034948583864E-3,0.31742747044250386,0.18329937521098072,1.4683996661118545E-3,2.6280752567480535E-3,0.4357175252527084,0.18329937521098078,0.68591436031217079,0.18129655182264903,4.0944719774067842E-2,6.4915235730056517E-2,1.4773219778607264E-2,9.8030725965534138E-3,2.3528399858963427E-3,1.0000000000000013]
[114,28.5,78.5,0.25321802048530656,0,5.7525788447849217E-2,0.68925619106684555,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ117*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":97.071393272821439},{"$f":"DZ117*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.9947242753076377},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.86723233695564139},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27399669743080629},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":33.023037980262565},4.5138187488487675,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.773405578183937},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":40.857648397784281},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19207220820835053},351.98822861875493,19.782957588310239,4.302821228064964,2.150034780126612,593.79137171106015,0.37353602006943487,221.80246574051984,3.2340094252416559E-4,4.4551503845573388E-2,null,3.0982579404069589E-4,4.9468433437345156E-6,null,null,null,1.8370269385490818E-4,6.7748457104330377E-3,2.0688777510065309E-5,5.2168914607279994E-2,1.9486968733745575E-2,0.68925619106684555,0.17929372843431726,0,4.0527281207853906E-2,6.4216350352740856E-2,1.4662142540514317E-2,9.7079416982484377E-3,2.3363646994809923E-3,1.0000000000000013,2.509219516701109E-3,0.17537687899175933,1.3794773273396955E-3,2.7488293647237628E-5,6.6430486989901718E-7,null,null,null,null,2.0797340771370521E-3,3.8345320611274672E-2,9.9814323827028293E-5,2.4121956151554638E-6,9.4241634274425123E-4,6.2704586610230623E-2,5.6934739976597553E-4,7.524155723389373E-4,1.3872742997012974E-2,3.6111276155710353E-5,8.7269500669487218E-7,1.4247030328853338E-4,9.4793999920754907E-3,8.6071402884413964E-5,1.2004910697997372E-4,2.2163155925010187E-3,0.31074380893315573,5.6600608703622601E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1116949274699025E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2005501802531247E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4984763090994244E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH119","v":0.43089973219270905},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.3757745910331175},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25383083085794012},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.42885377255728374},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30544056402578074},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34633326721627877},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22641666076143724},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.39963109044153144},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27668857965020649},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58287176710871658},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.46946908073984411},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62692995484612279},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.51992146995343957},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50260815024626626},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38148065452284291},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55152023267236194},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43448100997771699},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.42614714154289196},0.18362668916552063,0.12315714164959003,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17929372843431726,6.4216350352740856E-2,9.7079416982484377E-3,0.31074380893315445,0.17929372843431723,1.4376949163411087E-3,2.5679518603224333E-3,0.43230000748814695,0.17929372843431723,0.69252934352644047,0.17733530371303829,4.0126039573234136E-2,6.3524119790222863E-2,1.4553654718889161E-2,9.6117264832398189E-3,2.31981219493656E-3,1.0000000000000013]
[117,29.25,79.25,0.23703138584233491,0,5.4472028375283345E-2,0.70849658578238295,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ120*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":90.850467445861597},{"$f":"DZ120*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.4182875861444391},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81165480931287493},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.25716229432007054},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":30.906720670602503},2.4905625548191606,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.86984073722147},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":38.245411689753233},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.17943202331846708},333.3900291216479,18.557624874789756,4.027259984085565,2.0168641993610397,558.02131799123822,0.36402165919901974,203.13184604359435,3.0101864262259241E-4,4.1559167933398117E-2,null,2.8938884336613129E-4,4.626757108381641E-6,null,null,null,1.7318252011703312E-4,6.3906857161507959E-3,9.7567108902110175E-6,4.872782712365327E-2,1.773798447871526E-2,0.70849658578238295,0.16780167468901658,0,3.8209966310034177E-2,6.0104614080537161E-2,1.4025500163863646E-2,9.1250970727811687E-3,2.2365619013855198E-3,1.0000000000000011,2.3410487137926861E-3,0.16413948106843776,1.2947220086504208E-3,2.5799408268607349E-5,6.2348986711552897E-7,null,null,null,null,1.9620765278994335E-3,3.6199668171369374E-2,4.7083745965917417E-5,1.1378647994540161E-6,8.8207396204690756E-4,5.8689647707870239E-2,5.3289241062001106E-4,7.2020750922096026E-4,1.3287592240980875E-2,1.7282744543715308E-5,4.1766911809618661E-7,1.3391668264046177E-4,8.9102765352429749E-3,8.0903854897732095E-5,1.1492095349086919E-4,2.1216409478946505E-3,0.29150341421761816,5.6423101840446854E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1204917402508955E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2180792376788124E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5027125262913903E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH122","v":0.42075001594531297},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.3573857200124459},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23649402224450217},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41063933322560503},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28730954994275348},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.32801039398620424},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.20971189724283865},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38127593105110907},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.25894003734007909},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56696434004689844},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45150507532917372},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61210227501998071},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50266744959458165},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48519224794812044},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36297558981828482},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53495011423163441},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4161892775507004},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.40845371935554858},0.17185690893176947,0.12315714164959003,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16780167468901658,6.0104614080537161E-2,9.1250970727811687E-3,0.29150341421761705,0.16780167468901661,1.349367540407948E-3,2.3957992064901363E-3,0.42218827998739639,0.16780167468901658,0.71157370795692865,0.16597057787872718,3.7852178245026985E-2,5.9433572471320958E-2,1.3923873085065552E-2,9.0263281762839303E-3,2.2197621866479993E-3,1.0000000000000013]
[118,29.5,79.5,0.23182957121032924,0,5.3519598658197727E-2,0.71465083013147435,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ121*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":88.868024487320781},{"$f":"DZ121*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.2345926045190723},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79394373520698835},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.2517834310260319},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":30.232306850975924},1.8624132169126062,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.245813988405811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":37.389068083813683},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17529560523089244},327.58173116163567,18.165657637610565,3.9387112351697358,1.9742647453186688,546.71360678314647,0.36090436721684538,197.31132830491072,2.9385342953007742E-4,4.059990827474378E-2,null,2.8282179435538902E-4,4.5246963314708398E-6,null,null,null,1.6990176899210935E-4,6.2708692581868071E-3,6.3826030842399325E-6,4.7628261825223873E-2,1.7189247695670654E-2,0.71465083013147435,0.16413948106843776,0,3.7494390180019793E-2,5.876253086210477E-2,1.3822246006267453E-2,8.9275592797866902E-3,2.2029624719104792E-3,1.0000000000000013,2.2875641876088826E-3,0.16055840533244004,1.2676413174210681E-3,2.5259782152302716E-5,6.1044881547419208E-7,null,null,null,null,1.9257441126487658E-3,3.5537093617126467E-2,3.080792052230727E-5,7.4452972225459551E-7,8.623780255536947E-4,5.7379159445207099E-2,5.209933913439737E-4,7.0992243752605053E-4,1.3100691809235863E-2,1.1357289833394538E-5,2.7446967214484689E-7,1.310176881724636E-4,8.717389122900529E-3,7.9152468713697484E-5,1.1319451861346702E-4,2.0897679532970123E-3,0.28534916986852699,5.6363950404763052E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1233778152836535E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2238302041076271E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5041023524676948E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH123","v":0.41741395734316133},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35145828897142456},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23098233458964601},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40474141885652487},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28150828313539505},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.322120776863137},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20442215645711312},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37534684034315202},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25328056349773248},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56175893111209052},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4456711455307214},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60723806059106467},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49704430300541025},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.47952210155261399},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35700890839189536},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.52953812055703464},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41026479324981768},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.4027326081215567},0.16810621170715159,0.12315714164959003,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16413948106843776,5.876253086210477E-2,8.9275592797866902E-3,0.28534916986852565,0.16413948106843773,1.3211449067861436E-3,2.3410487137926861E-3,0.41886428517719049,0.16413948106843776,0.71766574061653599,0.16234894320043891,3.7149562557283668E-2,5.8098879004993241E-2,1.372264309269251E-2,8.8281528462603072E-3,2.186078681796667E-3,1.0000000000000013]
[120,30,80,0.2217084464480909,0,5.1702559296210301E-2,0.7265889942557,{"$f":"SUM(D123:G123)","v":1.0000000000000013},{"$f":"0","v":0},{"$f":"DZ123*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":85.033876744631357},{"$f":"DZ123*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.8793169603407955},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.75968959714408368},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.24136048996724174},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":28.927955463199758},0.66884235962992955,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.014703010504075},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":35.699630866372274},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16714455371995401},314.12278197795081,17.380224809594178,3.7664316909257347,1.8889029944201936,522.55086151840044,0.35474963924864672,185.37472961272209,2.799519462623157E-4,3.8736924565334445E-2,null,2.7004661363928866E-4,4.3272325849070777E-6,null,null,null,2.1159736683060227E-4,5.9463867577005851E-3,0,4.5449234482352149E-2,1.612309953674158E-2,0.7265889942557,0.15705663374581039,0,3.6139644218925689E-2,5.6122958045218142E-2,1.3427654565672116E-2,8.5288546570623756E-3,2.1352605116124988E-3,1.0000000000000011,2.1842758228709418E-3,0.15363239316503152,1.2151654627497539E-3,2.4214116758601284E-5,5.8517839955695902E-7,null,null,null,null,2.4011164831755894E-3,3.3738527735750097E-2,0,0,8.2364059269067523E-4,5.4801726729063749E-2,4.9759072346371776E-4,8.9213281992242338E-4,1.2535521745749692E-2,0,0,1.2516644078267733E-4,8.3280706952697531E-3,7.5617521009945383E-5,1.4186662102284311E-4,1.9933938905896558E-3,0.27341100574430122,5.6245675463423073E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1290829453190956E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2351985888285503E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5068497304715507E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH125","v":0.41081193332515242},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.33989672510230379},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22034132878320301},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39319850443765275},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27025479654804485},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31065689827537218},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19423959216291575},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36376382888097303},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24232999794370588},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55149105004576182},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43422845382435249},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59762528842093166},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48598601805105068},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.46837982502592518},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34536817854820567},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.51887783577731872},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39866763050715898},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.39154703498558463},0.16085219443015911,0.12315714164959003,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15705663374581039,5.6122958045218142E-2,8.5288546570623756E-3,0.2734110057443,0.15705663374581039,1.266455433180873E-3,2.2353161534487413E-3,0.41228551038405448,0.15705663374581041,0.72987309364593256,0.15534451345542094,3.5546668708712766E-2,5.5474449445520248E-2,1.3230676106642541E-2,8.4284626761660653E-3,2.1021359616060502E-3,1.0000000000000013]
[123,30.75,80.75,0.2072714746736144,0,4.6972215520897947E-2,0.74575630980548879,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ126*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":79.263815371574225},{"$f":"DZ126*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.3446577847339771},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.70814007632006493},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22557804570558404},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":26.965019221671},0.62510708521891201,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.248280843539739},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":33.275593225452759},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.15579563403156713},285.63792717168212,16.124769247242046,3.5108073113621336,1.7524586274992688,479.83794964603339,0.34571378753658477,165.88659497591925,3.6842178439253212E-4,3.5871619789663405E-2,null,2.5111611080899264E-4,4.0299856911437028E-6,null,null,null,1.9125261127001818E-4,5.3746509801426206E-3,0,4.2061091261968706E-2,1.4541099168097151E-2,0.74575630980548879,0.14700961005044219,0,3.2738905864653799E-2,5.2321292725336664E-2,1.2289064441999819E-2,7.9405718978355494E-3,1.9442452142443285E-3,1.0000000000000013,3.253433349614753E-3,0.14259729263131538,1.1357063881218294E-3,2.2630767519710678E-5,5.4691387053074081E-7,null,null,null,null,2.1751715660661536E-3,3.0563734298587646E-2,0,0,7.6784870312640889E-4,5.1089559173539571E-2,4.6388484867068496E-4,8.1648493869345437E-4,1.1472579503306365E-2,0,0,1.1653301201563155E-4,7.7536371277341053E-3,7.0401758085812595E-5,1.2917557248149597E-4,1.8150696417628324E-3,0.25424369019451232,8.9878662016403599E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1374784616368251E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2519279988223337E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5108926982424963E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9404598614626505E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH128","v":0.4010824182077663},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32326357004764467},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20529187464938692},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37649842911435644},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25421241678801837},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29422149485340415},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.17990881614087501},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3470560620948514},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22678543073766388},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53644004886695162},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41761291381546672},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58349070071426123},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.46985817349344078},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45214997028306575},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.32861487686656776},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50328843998409822},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38188364810727532},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37539009242060029},0.15056236603929124,0.12315714164959003,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14700961005044219,5.2321292725336664E-2,7.9405718978355494E-3,0.25424369019451121,0.14700961005044222,1.188633637501167E-3,2.0857064546988958E-3,0.4025887234175512,0.14700961005044222,0.74938563337648778,0.1448034513408788,3.2219173275681641E-2,5.1716741333197973E-2,1.2113037853923701E-2,7.8471045127848273E-3,1.9148583070464867E-3,1.0000000000000011]
[126,31.5,81.5,0.18935069799046836,0,4.2762857539349844E-2,0.76788644447018295,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ129*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":72.348887599309521},{"$f":"DZ129*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.7039142392037334},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64636236025322846},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.20643757178849262},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":24.612607097406123},0.57206625927063826,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.102465673632331},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":30.330919613679246},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14200320842312394},260.07454171939168,14.70637536366997,3.2032433408711838,1.5983059348098383,437.24812998170916,0.33690808860589083,147.31243171863775,3.7680849540594496E-4,3.2570418495084595E-2,null,2.2854464344629561E-4,3.6749030406198047E-6,null,null,null,1.7321276798035738E-4,4.8676886920225081E-3,0,3.8220347996980319E-2,1.2876744389514628E-2,0.76788644447018295,0.13417843734619586,0,2.9726991429671619E-2,4.7910739771063617E-2,1.1262490661398686E-2,7.2615208732088841E-3,1.7733754482795391E-3,1.0000000000000011,2.9545528715138577E-3,0.13016333262644636,1.0393408112709176E-3,2.0710529164599959E-5,5.005078001126478E-7,null,null,null,null,1.9750600942447746E-3,2.7751931335426843E-2,0,0,1.1224577461713891E-3,4.63653919767089E-2,4.2289004818332862E-4,7.4827941871474844E-4,1.0514211242683938E-2,0,0,1.7012365895550843E-4,7.0273025054964425E-3,6.4094708756933487E-5,1.1782299222229255E-4,1.6555524560572467E-3,0.23211355552981822,8.9423025835562164E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1456874951982891E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2682858120770627E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.514845862867943E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH131","v":0.39155836253484705},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.29827407155307417},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18327557075822642},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35118724330961459},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23045190579229488},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.26966246592227755},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.15910303064281739},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32185165719429282},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20391363803657589},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51315803405078209},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39228629356618161},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56151996392107151},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44510642812065326},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42729062675608037},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30343022032425793},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.47926214447482651},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35643247352271007},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.35095944241659066},0.13742110458878318,0.12315714164959003,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13417843734619586,4.7910739771063617E-2,7.2615208732088841E-3,0.23211355552981705,0.13417843734619589,1.0923393802370139E-3,3.0509098022177463E-3,0.39313434095259442,0.13417843734619589,0.77143059286109428,0.1321708849863211,2.9259131788184688E-2,4.7148421138468559E-2,1.1100046230033033E-2,7.1444116893526633E-3,1.7465113065468596E-3,1.0000000000000011]
[127,31.75,81.75,0.18357673763781629,0,4.1448521110179326E-2,0.77497474125200549,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ130*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":70.185020536558184},{"$f":"DZ130*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.5034083337907367},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.62703044972406741},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20043496752507445},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":23.87647401238236},0.55543223603007308,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.397865317639013},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":29.364005918484665},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.13747664744906851},252.08759928627001,14.25744174387782,3.1056008045914218,1.5495153082206368,423.84730556254317,0.33402298312713508,141.57474139439901,3.6444507938025278E-4,3.1540229972045558E-2,null,2.213809497028121E-4,3.5637842524635957E-6,null,null,null,1.6759706316987616E-4,4.7098740971606799E-3,0,3.700709094571164E-2,1.2361218914543793E-2,0.77497474125200549,0.13016333262644636,0,2.8791272146697761E-2,4.6386102505873501E-2,1.093760179866738E-2,7.0273025054964425E-3,1.7196471648141802E-3,1.0000000000000011,2.8613214050429124E-3,0.12627229713681057,1.0091198029010299E-3,2.0108327203086651E-5,4.8595448877110392E-7,null,null,null,null,1.912890943370922E-3,2.6878381203326841E-2,0,0,1.0867383872845996E-3,4.4889931469093619E-2,4.0943264949528437E-4,7.2669381596839413E-4,1.0210907982698986E-2,0,0,1.6463636691220688E-4,6.8006387871104631E-3,6.2027351473772579E-5,1.1425328726726025E-4,1.60539387754692E-3,0.22502525874799559,8.92712461618963E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1483838960856284E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2736588224131435E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5161443490446704E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH132","v":0.38842879279733233},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29038114614824523},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17647459235151286},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34313413183526609},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.2230359235510177},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26194043007557399},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15271690752872064},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31386372248940031},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19681429867775108},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50562411530197893},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38419013192728951},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55438178909664682},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43714907091536925},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.41931170502457338},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29547179896580067},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47151102339891804},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34833143190544552},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.34320052991707328},0.13330896752309351,0.12315714164959003,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13016333262644636,4.6386102505873501E-2,7.0273025054964425E-3,0.22502525874799451,0.13016333262644639,1.06055184823563E-3,2.9545528715138577E-3,0.39002699106725913,0.13016333262644642,0.77840800835492863,0.12821781488162848,2.8339386576462816E-2,4.5648071151085101E-2,1.0779214192675211E-2,6.9139706463034528E-3,1.6935341969174364E-3,1.0000000000000013]
[130,32.5,82.5,0.1673132926749796,0,3.7749491014680982E-2,0.79493721631034053,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ133*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":64.086006798652008},{"$f":"DZ133*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.9382681305426273},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57254208030112796},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.1834809498277972},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":21.801630379068506},0.50845037415452943,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.416126193675883},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.64449168184834},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12474532850698586},229.60782482217999,12.993099116464064,2.8305667322291979,1.4121050847592809,386.11933767221035,0.32551506145496695,125.68765993132068,3.2977014313949636E-4,2.8644546551056378E-2,null,2.0122695920881775E-4,3.2505959940679129E-6,null,null,null,1.5184012539923997E-4,4.2670668566706128E-3,0,3.3597701231468616E-2,1.0936557781107125E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79493721631034053},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.11884679186471056},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.6170975913997474E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.2097492344923444E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.0011171185130657E-2},6.3690084653456143E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5673439155528496E-3},1.0000000000000011,2.5993597998130663E-3,0.11530481750704331,9.2376226669709037E-4,1.840744167660723E-5,4.4484948047625193E-7,null,null,null,null,1.7387985688852663E-3,2.4432177345112209E-2,0,0,9.8626438670623489E-4,4.073964925475302E-2,3.7157870346418926E-4,6.6514180391187843E-4,9.3460293812187775E-3,0,0,1.492137863351474E-4,6.1635778409975259E-3,5.6216838012940614E-5,1.0413426561814639E-4,1.4632096499347031E-3,0.2050627836896606,8.8816236523438619E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.156357499115623E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2895475026524688E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5199841391002869E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH135","v":0.37917379155349495},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26793358358048242},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15754876656851469},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32006595652505038},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20218939063601005},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24007594120244552},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.1350557651337804},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29106985945335562},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17696515834574056},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48367954168422428},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36089047510885996},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.5335071181614125},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41412041438951147},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39625781935569765},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2728271888195799},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.44900173789969433},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.3251163921134661},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32101095744602437},0.12171894186502669,0.12315714164959003,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11884679186471056,4.2097492344923444E-2,6.3690084653456143E-3,0.20506278368965947,0.1188467918647106,{"$f":"BA132+BB132+BC132","v":9.7077304573657617E-4},{"$f":"AY132","v":2.6838234040456976E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.38083571774949099},{"$f":"DX132-(DU133+DV133)","v":0.11884679186471063},0.79805867261597541,0.11707580468587693,2.5763457762903386E-2,4.1427774520676537E-2,9.8646120596470495E-3,6.2662931531715701E-3,1.5433852017502467E-3,1.0000000000000013]
[131,32.75,82.75,0.16222645204447048,0,3.6593419033920382E-2,0.80118012892161028,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ134*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":62.177015877130891},{"$f":"DZ134*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.761379281992892},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55548722405274864},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.17816323812079471},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":21.15220445058522},0.49371428024609426,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.797249387433173},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":25.795215273591701},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12076945484482214},222.58165636675042,12.597688842445725,2.7445404755634688,1.3691314374790999,374.32421559023709,0.32272751992959914,120.80472574702981,3.1897218417934327E-4,2.7740774376005538E-2,null,1.949310837757158E-4,3.1525747726813038E-6,null,null,null,1.4693083693843466E-4,4.1291042329843009E-3,0,3.2533865288656011E-2,1.0499573658331627E-2,0.80118012892161028,0.11530481750704331,0,2.5355939611809299E-2,4.075805669642963E-2,9.7180529341634424E-3,6.1635778409975259E-3,1.5194264879476438E-3,1.0000000000000011,2.5176272826885884E-3,0.11187189486489252,8.9698945227296273E-4,1.7873950498413921E-5,4.3195669083022746E-7,null,null,null,null,1.6846475903168148E-3,2.3671292021492485E-2,0,0,9.5488395037120633E-4,3.9443416736391838E-2,3.5975600966658429E-4,6.4566703931116874E-4,9.0723858948522744E-3,0,0,1.4440093650852873E-4,5.9647733251951664E-3,5.4403579293830557E-5,1.0095063368869923E-4,1.4184758542589446E-3,0.19881987107839089,8.8664684537108407E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1589777949166488E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2947688614231948E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5212459759037623E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH136","v":0.37613296849746597},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26084352785543086},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15170245680118441},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31272649053890156},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19568290102735922},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23320114304484524},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1296348580653969},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28384588847199088},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17080404167948174},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4765784107933323},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35344227294544422},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.5267250492694745},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40671700734996091},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.38885838223221098},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26567142917128472},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44174001928937595},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31772710629184647},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31396176116475766},0.11809136922159273,0.12315714164959003,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11530481750704331,4.075805669642963E-2,6.1635778409975259E-3,0.19881987107838972,0.11530481750704337,9.4261455785417381E-4,2.5993597998130663E-3,0.37781517940706638,0.11530481750704338,0.80420421763805283,0.11358835618596791,2.4962110542787373E-2,4.0109673691659943E-2,9.5753133976865662E-3,6.0641755830963462E-3,1.4961529607502096E-3,1.0000000000000011]
[134,33.5,83.5,0.14789606301475156,0,3.3338831475068498E-2,0.818765105510181,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ137*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":56.795151948168353},{"$f":"DZ137*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.262690837373694},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50740584523526522},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16314138026247452},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":19.321330380082976},0.45208669299124599,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.056603286965519},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.406549785825227},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10958691872896843},202.80024862867515,11.483875324938417,2.5021867510138662,1.2480808923052618,341.10893867256647,0.31450730575359132,107.28125327037588,2.8868398250549127E-4,2.5200060901376452E-2,null,1.7721706294963554E-4,2.8762654486910814E-6,null,null,null,1.33152450084475E-4,3.7418989555365271E-3,0,2.9543889617901269E-2,9.2917691252076256E-3,0.818765105510181,0.10531949903967365,0,2.3071057231966771E-2,3.6990369355531398E-2,8.8840077672922343E-3,5.5861946195465027E-3,1.3837664758094941E-3,1.0000000000000009,2.2879273987945594E-3,0.10219344953518823,8.2135966357704088E-4,1.6366905910619763E-5,3.9553620319740484E-7,null,null,null,null,1.5328400984908632E-3,2.1538217133475909E-2,0,0,8.6661418327616121E-4,3.5797255119160099E-2,3.2650005309514191E-4,5.9025311255096432E-4,8.2937546547412703E-3,0,0,1.3087394292579733E-4,5.4060134414765666E-3,4.9307235144138706E-5,9.1937388033056327E-5,1.2918290877764378E-3,0.18123489448982005,8.8210418030230109E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1667298234844772E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3102160190829139E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5249790639561306E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH139","v":0.36714137909260025},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24067933507088385},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13543329176153224},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29170255605207102},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17739297726878578},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21373555769845981},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11464306884775358},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26323202378619992},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15357809104811149},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45589444872787382},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33200735575107626},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50689176417047765},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38529148711295108},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.3674788295559025},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24531068421481078},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42065196043776981},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29655173496458098},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29379618703006893},0.10786473727836703,{"$f":"$DL$7","v":0.12315714164959003},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10531949903967365,3.6990369355531398E-2,5.5861946195465027E-3,0.181234894489819,0.10531949903967369,8.6307349737811733E-4,2.361996956138499E-3,0.36888165028138098,0.10531949903967373,0.82151532857221665,0.10375647428743094,2.2715317014509861E-2,3.6401995690301059E-2,8.7523290056659223E-3,5.4961040305115342E-3,1.3624513993650354E-3,1.0000000000000011]
[135,33.75,83.75,0.14341308500173552,0,3.2321363364013138E-2,0.82426555163425241,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ138*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":55.110231910590244},{"$f":"DZ138*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.1065646023112023},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49235283020677506},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.15842895417024019},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":18.74813186588975},0.43902792687944592,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.513013909846489},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.66058931500244},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.10609469300380202},196.61568252888677,11.135474833864318,2.4263696122753755,1.2102163227696565,330.7221793056965,0.31181402891748705,103.12381518168078,2.7925085829690771E-4,2.4406961381872056E-2,null,1.7168291081886189E-4,2.7897745810530208E-6,null,null,null,1.2885851760939098E-4,3.6212292913022793E-3,0,2.8610772734480545E-2,8.9212403167809665E-3,0.82426555163425241,0.10219344953518825,0,2.235957679705295E-2,3.581362202507072E-2,8.6206502440396085E-3,5.4060134414765666E-3,1.3411363229205765E-3,1.0000000000000011,2.2162452264903251E-3,9.9163291808644707E-2,7.9763425005214661E-4,1.58941390728116E-5,3.8411092825261825E-7,null,null,null,null,1.4855693675069129E-3,2.0874007429546038E-2,0,0,8.3904522561293942E-4,3.4658463451674559E-2,3.1611334778322201E-4,5.7275564948188883E-4,8.0478945945577189E-3,0,0,1.2665263972728074E-4,5.2316439579754292E-3,4.7716843773856749E-5,8.9105042419419344E-5,1.2520312805011573E-3,0.17573444836574864,8.8059134606513823E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1692784242716245E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3152945140634571E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5262063751128824E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH140","v":0.36418741467010923},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23431048098877419},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13040764164891924},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28501349417413541},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17168444053688189},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20761504095313593},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11004149244231597},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25669895126275633},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14823120499905068},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.44920124408751499},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32515525497277492},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50044803596454979},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37840346708579103},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36061679085107023},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.23887663230453449},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41384874363093399},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2898116702255949},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.28738813274860064},0.10466314107258302,0.12315714164959003,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10219344953518825,3.581362202507072E-2,5.4060134414765666E-3,0.17573444836574759,0.10219344953518826,8.3812210569085804E-4,2.2879273987945594E-3,0.36594612677145538,0.10219344953518832,0.82693023820987177,0.10067837067191647,2.2015609238325566E-2,3.5243989807909049E-2,8.4925211486544007E-3,5.3188286997259979E-3,1.3204422235977952E-3,1.0000000000000011]
[138,34.5,84.5,0.13078177033395588,0,2.9456188795501048E-2,0.83976204087054418,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ141*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":50.358970607651351},{"$f":"DZ141*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.6663083750232826},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44990523257464893},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14511482694299188},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":17.131784586108481},0.40213269074409308,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.984110666628052},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.562495733412867},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.6272400299665578E-2},179.19901966006441,10.153898590461605,2.2127415595437196,1.1035374779487532,301.4662924074039,0.30387179299863898,91.607102802489806,2.5278765303483365E-4,2.2177049710290272E-2,null,1.5611065324186926E-4,2.5459337911867601E-6,null,null,null,1.1680436231595636E-4,3.2824790011366663E-3,0,2.5987777313810783E-2,7.8969524883970368E-3,0.83976204087054418,9.3378638323972793E-2,0,2.0363005181581694E-2,3.2503535707474968E-2,7.8726104756941025E-3,4.8995963025081236E-3,1.2205731382252524E-3,1.0000000000000011,2.0147481765982029E-3,9.0618377610158424E-2,7.3060228647184322E-4,1.4558419911555262E-5,3.5183083276807423E-7,null,null,null,null,1.3529172310689449E-3,1.901008795051275E-2,0,0,7.6149618242481339E-4,3.1455143062020283E-2,2.8689646302986908E-4,5.2305591788063968E-4,7.3495545578134633E-3,0,0,1.1478824683447063E-4,4.7415611651779668E-3,4.3246890495686486E-5,8.1094829361359218E-5,1.1394783088638932E-3,0.16023795912945696,8.7605739749406553E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1768215260054335E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3303253515669474E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5298388517883611E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH143","v":0.3554535571866379},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21619739323481535},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11642221590727404},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26585264528329178},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15563758457007515},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19028515892039888},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.7315603090411304E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23805659052679268},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13328177292335214},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.42970547742658638},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30543583684100289},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48160418453146547},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35846948105794524},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34078996949851453},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22056940897387542},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39409217578500505},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27049676252500648},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.26905147493869314},9.5635303833270041E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.3378638323972793E-2,3.2503535707474968E-2,4.8995963025081236E-3,0.16023795912945582,9.3378638323972848E-2,7.6762921748255836E-4,2.0797304809441202E-3,0.35726493224031758,9.337863832397289E-2,0.84218609116262844,9.1998507967065601E-2,2.0051847709283144E-2,3.1986618594703399E-2,7.7547066636851018E-3,4.8205787338430452E-3,1.201649168792416E-3,1.0000000000000011]
[139,34.75,84.75,0.12682964025726823,0,2.8560218288020273E-2,0.84461014145471247,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ142*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":48.871121912886679},{"$f":"DZ142*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.5284429512194651},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43661284583646004},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.1409374310462802},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":16.625628423107834},0.39055656521897403,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.50664366749729},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":19.907274122273957},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.3204948013286396E-2},173.75232852238855,9.8468038431710188,2.1458994505017785,1.0701620645647048,292.31561674772627,0.30126959315699237,88.065806931022792,2.4454473402865911E-4,2.1480864691632132E-2,null,1.5124516036405544E-4,2.469595173206301E-6,null,null,null,1.1304690818592248E-4,3.1768856479859717E-3,0,2.5169056737369949E-2,7.5826714834127023E-3,0.84461014145471247,9.061837761015841E-2,0,1.9740690236984593E-2,3.1469701481931844E-2,7.636802851676101E-3,4.7415611651779668E-3,1.1827251993595798E-3,1.0000000000000009,1.9518536161235E-3,8.794247239971148E-2,7.0957056243695451E-4,1.4139329148176355E-5,3.4170273829210871E-7,null,null,null,null,1.3115706516132431E-3,1.8429119585371349E-2,0,0,7.3727540770367574E-4,3.0454654876379814E-2,2.7777119784835424E-4,5.0738886898945039E-4,7.129413982686651E-3,0,0,1.1108578335945183E-4,4.5886234079356705E-3,4.1851973882844427E-5,7.8580213851752234E-5,1.1041449855078275E-3,0.1553898585452885,8.7454769654469189E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1793024629972848E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3352690156055465E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5310335785830216E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH144","v":0.35258455412203582},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.2104763800450476},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11210202760737444},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.25975635041779382},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15062914014311851},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18483616618329876},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.3409521479350568E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.2321483391361546},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12864151175475397},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42339676561067197},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.29913212971197001},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47548191802939094},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35206096945766424},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33442629961379339},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21478427559617788},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38771851117411643},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26434887844224264},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26322292139006642},9.2808336373016248E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.061837761015841E-2,3.1469701481931844E-2,4.7415611651779668E-3,0.15538985854528753,9.0618377610158451E-2,7.4551253721616656E-4,2.0147481765982029E-3,0.3544126151485994,9.0618377610158521E-2,0.84695901872553303,8.9280425004934938E-2,1.9439690192396449E-2,3.0969247843729918E-2,7.5221648674746993E-3,4.6650922865568182E-3,1.1643610793751259E-3,1.0000000000000011]
[142,35.5,85.5,0.11569217776751921,0,2.4453282967788727E-2,0.85985453926469302,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ145*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":44.674594627229617},{"$f":"DZ145*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.1395888864364174},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39912122196731492},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.12913297103255708},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":15.197997941386273},0.35784481985084304,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.163707745403515},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.064381021530846},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.4577321436233061E-2},146.92058543208128,8.8589406728341302,1.9575283673568173,0.96279994923137913,254.9108009777772,0.29359593526438554,74.840775022064136,2.2141751262382404E-4,1.9523152795661615E-2,null,1.3751487865518383E-4,2.2543447665388169E-6,null,null,null,1.4040262350693012E-4,2.6149764250992732E-3,0,2.2639718580313366E-2,6.64692935070959E-3,0.85985453926469302,8.2833194640588206E-2,0,1.6898572916177756E-2,2.8561595448465163E-2,6.5444224383569977E-3,4.2973876784658345E-3,1.0102876132539746E-3,1.0000000000000011,1.7750207079202248E-3,8.0394766540737156E-2,6.5013924409220922E-4,1.2955065008327587E-5,3.1308283028892992E-7,null,null,null,null,1.6386621918379335E-3,1.5259910724339822E-2,0,0,6.6914400001616794E-4,2.7640349006843843E-2,2.5210244160515151E-4,6.346155779157407E-4,5.9098068604412565E-3,0,0,1.0067964116281008E-4,4.1587766154320043E-3,3.793142187101978E-5,9.796804280061835E-5,9.123195704533563E-4,0.14014546073530795,8.7002386356918926E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.186648214745659E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3499066016765274E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5345710188604383E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH147","v":0.34410272989042545},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19420575857816516},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10007976754065559},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24229348539375598},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13655026317137978},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.16940766475760985},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.2607057714296717E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21528892829266785},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11566774187880127},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40502093817033369},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28099091423959},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45757813985750811},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33351468472045875},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31603943947233853},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19832346206528328},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.36920936456193043},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24673097442929723},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.24653977680206651},8.483501022416727E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2833194640588206E-2,2.8561595448465163E-2,4.2973876784658345E-3,0.14014546073530698,8.2833194640588276E-2,6.8301799745582622E-4,1.8320551728882057E-3,0.34597831933847389,8.2833194640588317E-2,0.86231258434551972,8.1613980590662688E-2,1.6404311442304892E-2,2.8107449760158665E-2,6.3533224116168472E-3,4.2280821469489194E-3,9.8026930278917544E-4,1.0000000000000011]
[143,35.75,85.75,0.11220684722802132,0,2.3022523345633102E-2,0.86477062942634653,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ146*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":43.03266404985456},{"$f":"DZ146*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.9874460941600409},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38445227323044151},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12446925116149102},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":14.639424153687358},0.34492102522463808,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.744294691578633},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.488826067240552},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.1882260682428598E-2},138.45069074185989,8.511012053515163,1.8883004414990445,0.92498666326552148,242.60336976695979,0.29108173251883329,70.617409186673797,3.1861599132681346E-4,1.8703906689816644E-2,null,1.3253202771655462E-4,2.1702195501689924E-6,null,null,null,1.3194559414552725E-4,2.4574656047594433E-3,0,2.1746636127315151E-2,6.3300485203955457E-3,0.86477062942634653,8.0394766540737156E-2,0,1.5910049968432032E-2,2.765330407185217E-2,6.1622223848766967E-3,4.1587766154320051E-3,9.5025099232437613E-4,1.0000000000000011,2.9212601510257546E-3,7.6834058380203366E-2,6.266590493178765E-4,1.2487184546605248E-5,3.0177564355549709E-7,null,null,null,null,1.542804678409427E-3,1.4367245290022604E-2,0,0,6.4786445609070172E-4,2.6761354319912275E-2,2.4408529584919389E-4,5.9755346737757665E-4,5.5646689174991201E-3,0,0,9.7432246901088819E-5,4.0246364142875147E-3,3.6707954243401954E-5,9.2146264752789484E-5,8.5810472757158669E-4,0.13522937057365444,0.14866280232899243,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1890651828357638E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3547227974399564E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5357349406160379E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.5257051560332262E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH148","v":0.34131678747574068},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.18906668779784463},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.6366013791713348E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23673742809225529},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13215605205284231},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16455651850894504},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.929135191959634E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.20994574032564139},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11164072063405625},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.39907463189183301},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27519171121349723},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45176129812791121},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32755230064361296},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.3101379434091952},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19312179930836737},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.3632381304052778},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24112324213609312},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24123528660956262},8.2337653051365478E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0394766540737156E-2,2.765330407185217E-2,4.1587766154320051E-3,0.13522937057365347,8.0394766540737225E-2,6.6340739193082566E-4,1.7750207079202248E-3,0.3432073942824882,8.0394766540737267E-2,0.86772016005862518,7.8614412460470268E-2,1.5451977153886257E-2,2.7213572788155525E-2,5.9856391869342832E-3,4.0917065148597604E-3,9.2253183706968243E-4,1.0000000000000009]
[146,36.5,86.5,9.8104501826946994E-2,0,1.9308883797782228E-2,0.88258661437527175,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ149*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":37.581856034339012},{"$f":"DZ149*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.4823692272873945},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33575495042282077},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.10894741473006303},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":12.785095766604368},0.30190793014020595,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.086076330990011},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.213275070369582},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.1220267991298616E-2},116.29755850088473,7.3771915952329215,1.647261349230875,0.8017617405590004,207.09027617878226,0.28366757030375411,58.744795477168573,3.1501917459240638E-4,1.6216903899424651E-2,null,1.152613353464619E-4,1.8924529928438761E-6,null,null,null,1.1005135277279105E-4,2.0496888581068968E-3,0,1.8808817073236048E-2,5.3354514394526372E-3,0.88258661437527175,7.0200706487441408E-2,0,1.3341584982458778E-2,2.4260403817069398E-2,5.1722869389681176E-3,3.6433915224361908E-3,7.9501187635533268E-4,1.0000000000000009,2.528547302211337E-3,6.711245301812381E-2,5.4851204376414175E-4,1.0929980384028681E-5,2.6414295809666035E-7,null,null,null,null,1.2937394771968085E-3,1.2047845505261969E-2,0,0,9.6530972441953166E-4,2.3082753886342209E-2,2.1234020630765723E-4,5.0155898336895141E-4,4.6707279555991662E-3,0,0,1.4496878506205273E-4,3.4665337996067731E-3,3.1888937767364999E-5,7.7092658078744113E-5,7.1791921827658856E-4,0.11741338562472926,0.14734050406495935,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.196224209182498E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3689883032621393E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5391824608989858E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH151","v":0.33308129536048758},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.1647288451098641},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9349086940663782E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21013590648450797},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11171103343851418},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14173631535781805},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4240653504463785E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18451226713113902},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3056617342432313E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.36987031928111208},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2472286555058377},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42301890667847342},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2985562861806148},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28150844947615894},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16846970263615502},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33404597060051422},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21425745931084308},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.21585491560658429},7.1897234900169818E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.0200706487441408E-2,2.4260403817069398E-2,3.6433915224361908E-3,0.11741338562472825,7.0200706487441464E-2,5.8505796925045045E-4,2.6529424996235488E-3,0.33507642408707533,7.0200706487441519E-2,0.88534222284044051,6.8656579752782609E-2,1.2968971265742445E-2,2.3677043841897817E-2,5.0278096219165186E-3,3.554962661021482E-3,7.7241001619964315E-4,1.0000000000000011]
[147,36.75,86.75,9.367267068445681E-2,0,1.8229498009934984E-2,0.88809783130560915,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ150*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":35.930388128156061},{"$f":"DZ150*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.3293426973818603},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.32100079553332589},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10423678638964697},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.223277443509033},0.2888541458403352,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.552288741204064},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.480765461910298},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.779136475422165E-2},109.84654541307829,7.0314882106441061,1.5729076720646908,0.76419029568502261,196.51307715615096,0.2812383889070853,55.267021218569646,2.9976949499133386E-4,1.5466026458783085E-2,null,1.0993811237165166E-4,1.8083472028236705E-6,null,null,null,1.0370661582397394E-4,1.9315191463864169E-3,0,1.7912768175559285E-2,5.0377580625604029E-3,0.88809783130560915,6.7112453018123797E-2,0,1.2596357549026112E-2,2.3093683866726236E-2,4.8833323048649195E-3,3.4665337996067731E-3,7.498081560439535E-4,1.0000000000000009,2.4102236163803504E-3,6.4166723604509285E-2,5.2479568128948532E-4,1.0457393902883025E-5,2.5272204180034999E-7,null,null,null,null,1.2214744388681907E-3,1.1374883110157922E-2,0,0,9.1888650235642181E-4,2.1972668923572213E-2,2.0212844079760346E-4,4.7353892295260856E-4,4.4097933819123112E-3,0,0,1.379317018802051E-4,3.2982611146278834E-3,3.0340983098684732E-5,7.2709233053914977E-5,6.7709892299003857E-4,0.11190216869439182,0.14690087560998677,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1985806036347098E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3736837963570528E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5403172126480605E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH152","v":0.33037651453697331},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15733349839936325},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4372882416840397E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20195039890960326},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10562476130946004},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13485585942867503},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":5.9887749445930269E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17673855680268347},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.7576746125736668E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36061844444522839},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23855395792962988},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41385038514312961},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.28947300865640574},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27256512007120165},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16097260764059348},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32484623634698523},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.2059846744350789},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.20804852983019681},6.8734348139841944E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.7112453018123797E-2,2.3093683866726236E-2,3.4665337996067731E-3,0.11190216869439085,6.7112453018123866E-2,5.5970616710626707E-4,2.528547302211337E-3,0.33240487916399108,6.7112453018123921E-2,0.89071521351335503,6.5639588311316541E-2,1.224801817023676E-2,2.2538405092100668E-2,4.7477534248083174E-3,3.3823974571173285E-3,7.2862403106633839E-4,1.0000000000000011]
[150,37.5,87.5,8.158136662877824E-2,0,1.5386574794068483E-2,0.9030320585771543,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ153*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":31.418346964652365},{"$f":"DZ153*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.9112528274807441},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28069038202491131},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.1346185589723738E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":10.688311253293559},0.25313255836245813,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1003639331907191},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.488308362904558},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.8464558433841754E-2},92.83608706166838,6.0944962696812608,1.3700355298808586,0.6623569245737756,168.25319281173714,0.27407494715338565,46.113984928265261,2.5841204139319439E-4,1.3421748889434816E-2,null,9.5439084248865512E-5,1.578702806327122E-6,null,null,null,8.7043934548730733E-5,1.6211793704950252E-3,0,1.5485402022926959E-2,4.2441607410826374E-3,0.9030320585771543,5.8675733044144175E-2,0,1.0637737689887872E-2,1.9919809438841373E-2,4.1184108218931779E-3,2.9858241457926898E-3,6.3042628228743346E-4,1.0000000000000011,2.0886924799300745E-3,5.6117758906242883E-2,4.5989602481179477E-4,9.1641643734756892E-6,2.2146878594869622E-7,null,null,null,null,1.0315461930173141E-3,9.6061914968705586E-3,0,0,7.9259957521269091E-4,1.8952860892451344E-2,1.7434897117733726E-4,3.9936414381073115E-4,3.7190466780824467E-3,0,0,1.1880449744667495E-4,2.8408860967408301E-3,2.6133551605184749E-5,6.1132719233135678E-5,5.6929356305429775E-4,9.6967941422846718E-2,0.14558583464823371,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.205562679378797E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3875966997819209E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5436795201154445E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH155","v":0.32238166521604178},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.1370805496742678},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1239643321524352E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.17925779832008623},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.9284229206984533E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11615445436634726},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8520148391710344E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1553279040316202},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.2998415865043714E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33422835862382499},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21431377429381626},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38751999823177319},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26384789923370849},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24740405346433356},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14042437176382613},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.29873949685673185},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18303400622210217},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18640557416149894},6.0093739403736399E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8675733044144175E-2,1.9919809438841373E-2,2.9858241457926898E-3,9.6967941422845705E-2,5.8675733044144238E-2,4.9034408973811178E-4,2.190579475223239E-3,0.32450506996087602,5.86757330441443E-2,0.90527812838147959,5.7396745975193529E-2,1.0351912605785113E-2,1.9440917247833096E-2,4.0060139699694556E-3,2.9133551212667599E-3,6.1292669847345797E-4,1.0000000000000011]
[151,37.75,87.75,7.7920670059808517E-2,0,1.4555131754387567E-2,0.90752419818580488,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ154*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":30.050179762827671},{"$f":"DZ154*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.7844772005115792},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.26846722544107871},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.7431080626472507E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.222869932777801},0.2422832762692074,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.6622642961311893},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":11.887110059029943},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.5650299896875179E-2},87.855371305979858,5.8125919202437357,1.3086106740238141,0.63171923285078502,159.86902626661001,0.27172791198752205,43.440876698904255,2.4596844846932098E-4,1.2804191029998335E-2,null,9.105714304727298E-5,1.5091159199883758E-6,null,null,null,8.2185587681928756E-5,1.5306934365123532E-3,0,1.4755604761629201E-2,4.0095096719906407E-3,0.90752419818580488,5.6117758906242876E-2,0,1.0066087521682353E-2,1.896202505682482E-2,3.8936171180457319E-3,2.8408860967408297E-3,5.9542711465948247E-4,1.0000000000000011,1.991742250130624E-3,5.3676848448269511E-2,4.4018484368588324E-4,8.771387541131623E-6,2.1197661572313934E-7,null,null,null,null,9.7611301991786285E-4,9.08997450176449E-3,0,0,7.5448979827619906E-4,1.8041569335518755E-2,1.6596592302986358E-4,3.7756579756663059E-4,3.5160513204791012E-3,0,0,1.1303748263343775E-4,2.7029836388816264E-3,2.4864975225765727E-5,5.7738834257037132E-5,5.3768828040244533E-4,9.2475801814196082E-2,0.14514887615906602,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2078616276312796E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3921777221294146E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5447866079156586E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH156","v":0.31975615302902666},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13092644720708208},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.739913296553513E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17227509797840035},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4419820571058166E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11051584578375688},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5232455329243998E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14878376390130679},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.8699721915195633E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32586802588179609},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20679398588332329},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.379120880856471},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25582058979876482},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.23954419721358663},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13417532615899613},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2905121143285897},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17596680322578553},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.17974305294792642},5.7473947144321601E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.6117758906242876E-2,1.896202505682482E-2,2.8408860967408297E-3,9.2475801814195124E-2,5.6117758906242939E-2,4.6928165797121917E-4,2.0886924799300745E-3,0.3219097163223158,5.6117758906243008E-2,0.90965954177719577,5.489730367725619E-2,9.7981234335663622E-3,1.8506182889942352E-2,3.7879231690852097E-3,2.771934867811228E-3,5.789901851438468E-4,1.0000000000000009]
[154,38.5,88.5,6.7927557258455742E-2,0,1.2354135200198797E-2,0.91971830754134642,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ157*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":26.309173938605305},{"$f":"DZ157*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.4378321718713911},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23504521392851305},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.6709389334130448E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":8.9502048019655938},0.21257202856596061,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.4706033864258679},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.251809645368175},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.7995283017475736E-2},74.656216000820649,5.0471984568978421,1.1409189718416246,0.54853538335157603,137.38481467199406,0.2648067122254934,36.380421082999476,2.1220471712495457E-4,1.1121954116850213E-2,null,7.9115975644162211E-5,1.3189757070862075E-6,null,null,null,6.9362489155418215E-5,1.2918652757130981E-3,0,1.2775821550194931E-2,3.383123300686726E-3,0.91971830754134642,4.9124122650761021E-2,0,8.5553666737744963E-3,1.6356498621073818E-2,3.2961540900588631E-3,2.4469359866209055E-3,5.0261443636543811E-4,1.0000000000000011,1.7280973677589431E-3,4.7001938664318677E-2,3.8620488630973141E-4,7.6957504936691924E-6,1.8598187999879583E-7,null,null,null,null,8.296177419930634E-4,7.7257489317814326E-3,0,0,6.5081716262563435E-4,1.5562520515297433E-2,1.4316094315075065E-4,3.1962953988147344E-4,2.9765245501773897E-3,0,0,9.7362398446778657E-5,2.3281566778811853E-3,2.1416910292941624E-5,4.873874723205134E-5,4.5387568913338676E-4,8.0281692458654533E-2,0.14384263192155622,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2146757667827403E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4057559850146551E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5480680433787657E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH159","v":0.3119962815088036},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11407277873202429},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7263227073450133E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15291702782329464},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1359769395320974E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5189840621179009E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6646650859334953E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13075964078696486},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7263726868524836E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30202097839452346},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18578102832815163},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35500008784168974},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.2331745039457199},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21743136230717888},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11704777699912325},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26716468641060737},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15636070520704223},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16125607856511465},5.0311296883007256E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.9124122650761021E-2,1.6356498621073818E-2,2.4469359866209055E-3,8.0281692458653575E-2,4.9124122650761062E-2,4.1161207378712924E-4,1.8116736127957755E-3,0.31423589804578811,4.9124122650761132E-2,0.92155543902031545,4.8063030657539849E-2,8.3336602459328293E-3,1.5963357443432462E-2,3.2080127826335011E-3,2.3875463322510456E-3,4.8895351789588328E-4,1.0000000000000009]
[155,38.75,88.75,6.4900311607990965E-2,0,1.1707117892725631E-2,0.92339257049928447,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ158*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":25.173870211436274},{"$f":"DZ158*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.3326338879041031},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22490245125382796},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.3450496418283259E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":8.5639820762232439},0.20354119825934203,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.1110312934414255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.7583736455718135},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.568544245672268E-2},70.771902577714144,4.8165291650199329,1.0901159031143528,0.5234659771199347,130.68948432593342,0.26253904539857204,34.3110924585622,2.0204078810021265E-4,1.0613475489362239E-2,null,7.5505209805739747E-5,1.2613159230939842E-6,null,null,null,6.560463229847442E-5,1.2218757922949298E-3,0,1.217976322778469E-2,3.1976634110032231E-3,0.92339257049928447,4.7001938664318677E-2,0,8.1119538180911641E-3,1.5570216265791104E-2,3.1198714752081391E-3,2.3281566778811853E-3,4.7529259942632839E-4,1.0000000000000011,1.6485408836230243E-3,4.4976053390062894E-2,3.6979750282010218E-4,7.3688071170676127E-6,1.7808069558753699E-7,null,null,null,null,7.8661979858166706E-4,7.3253340195094975E-3,0,0,6.1953136831581891E-4,1.4814405923758997E-2,1.3627897371628757E-4,3.0253533568641604E-4,2.8173361395217229E-3,0,0,9.2636227248193393E-5,2.2151431612430265E-3,2.0377289389965253E-5,4.6089336454836023E-5,4.2920326297149236E-4,7.6607429500716598E-2,0.14340887529704816,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2169201561163624E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4102282899839813E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.549148857636982E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH160","v":0.30944815501056522},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.1089515885215851},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4299217108858174E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14696038999532873},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.747192625003727E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.0568939466504947E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.41634981117344E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12525058935133135},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.3891609359967257E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29446627572103423},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17926238981172934},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34730580775387448},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22608040199930327},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21052371779526358},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11183901667337534},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.25980688439166194},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15032339625471297},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15556023088625789},4.8137826440770047E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.7001938664318677E-2,1.5570216265791104E-2,2.3281566778811853E-3,7.6607429500715529E-2,4.7001938664318725E-2,3.9408661868339941E-4,1.7280973677589431E-3,0.31171501510991978,4.7001938664318788E-2,0.92514054697423942,4.5988996027190782E-2,7.9035426702103815E-3,1.5195995498333585E-2,3.0368323345708686E-3,2.2716499195621059E-3,4.62436575893893E-4,1.0000000000000011]
[158,39.5,89.5,5.6631660155675966E-2,0,9.9862533464187119E-3,0.93338208649790644,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ161*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":22.067106683386186},{"$f":"DZ161*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.0447583317672513},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19714673760885043},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.4519140286495122E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.5070819275445544},0.17879120992988845,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.1329600975533705},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.4161795547864475},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.9402412184760052E-2},60.430593555334596,4.1892788258075955,0.9513420324943157,0.45529568260595182,112.67445619129025,0.25585189587004198,28.827973232667599,1.7444906862111131E-4,9.2276016089329945E-3,null,6.5660571920546463E-5,1.1036499822552701E-6,null,null,null,5.5640020948387389E-5,1.0362864983422559E-3,0,1.0560741418747551E-2,2.7019857137798378E-3,0.93338208649790644,4.1195139857461559E-2,0,6.9340166546009996E-3,1.3431212741485935E-2,2.6496656168461157E-3,2.005307556728475E-3,4.0257107497159805E-4,1.0000000000000011,1.4320365529118305E-3,3.943164283984555E-2,3.2483125541009648E-4,6.4727826674274908E-6,1.5642662665611259E-7,null,null,null,null,6.7239470373213418E-4,6.2616219508688656E-3,0,0,5.3442145348716892E-4,1.2779234032728244E-2,1.1755725527052135E-4,2.5693926279313006E-4,2.3927263540529857E-3,0,0,7.9790216995481242E-5,1.9079658008749952E-3,1.7551538857998494E-5,3.9037497625138083E-5,3.6353357734645995E-4,6.66179135020947E-2,0.14211307284926544,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2235746894831954E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4234885127979085E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5523534329024688E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH163","v":0.30191763158444362},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.4926660846969352E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6476578115721497E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13044686266064695},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.703377554336355E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8009111289929753E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7678749214943447E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11007734743691253},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.4920624317866399E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27291721075365061},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1610470003638087},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32520918389412401},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20606701606584663},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19108982513728759},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.7562708868502032E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23892712686434223},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13357446868739986},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.13974240425569298},4.2190695724794704E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1195139857461559E-2,1.3431212741485935E-2,2.005307556728475E-3,6.6617913502093562E-2,4.1195139857461593E-2,3.4606524168848693E-4,1.5006957237102916E-3,0.30426203730729195,4.1195139857461663E-2,0.93488939634167889,4.0313391348653554E-2,6.7602349304399807E-3,1.3108459778440803E-2,2.5800528263981394E-3,1.9566366788017352E-3,3.9182809558802826E-4,1.0000000000000011]
[159,39.75,89.75,5.4125315456116221E-2,0,9.4779783584335829E-3,0.93639670618545123,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ162*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":21.123502446548081},{"$f":"DZ162*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.957323098283823},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18871661128755168},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.1802310566369825E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.1860740847513283},0.17126250959882788,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8378331651761579},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.0111807915740751},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.7506534104467436E-2},57.373149721951165,3.9999551385094527,0.90927463053095492,0.43471976464344503,107.29230080752571,0.25366091342857205,27.215863026690091,1.661388922006899E-4,8.8084608273157929E-3,null,6.268218257711E-5,1.0558017483117533E-6,null,null,null,5.2706192330310661E-5,9.81644409185186E-4,0,1.0072688305357401E-2,2.5550473162182538E-3,0.93639670618545123,3.943164283984555E-2,0,6.5864532062789617E-3,1.2785706815395674E-2,2.5104400359501631E-3,1.9079658008749952E-3,3.8108511620445846E-4,1.0000000000000011,1.3666550904857103E-3,3.7747484718644336E-2,3.1115297010119439E-4,6.2002209400905915E-6,1.4983967421950015E-7,null,null,null,null,6.3869132032483495E-4,5.9477618859541271E-3,0,0,5.0873708515085348E-4,1.2165062292782459E-2,1.1190743746236178E-4,2.4343849579448843E-4,2.2670015401556748E-3,0,0,7.5917035649203599E-5,1.8153492141861382E-3,1.6699551039653334E-5,3.6953994570664531E-5,3.4413112163379393E-4,6.3603293814549808E-2,0.14168308119106499,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2257671911953043E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4278574233765803E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5534092600159339E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH164","v":0.29944502124951655},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.0665017607952633E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4189029260007629E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12536551411677005},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.3926445248228733E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4222232458298093E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.5803255532668094E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10543966439282983},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2275361216053256E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26609050489804431},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15539622326900498},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31816059254524787},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.19979763242815143},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18501903310486856},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3221056423188578E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23234699638361905},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12841696869696911},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.13486475884360632},4.038458057773462E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.943164283984555E-2,1.2785706815395674E-2,1.9079658008749952E-3,6.3603293814548767E-2,3.9431642839845585E-2,3.3146046470418009E-4,1.4320365529118305E-3,0.30181391268320601,3.9431642839845654E-2,0.93783190269643912,3.8589563779244947E-2,6.4226840311671415E-3,1.2478484664559112E-2,2.4447494266212097E-3,1.8616575075305667E-3,3.7095789443895285E-4,1.0000000000000011]
[162,40.5,90.5,4.7275469906173477E-2,0,8.120287150697186E-3,0.9446042429431305,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ165*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":18.5392596786239},{"$f":"DZ165*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.7178647947174315},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16562907932446519},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.4350897119374735E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.3069319997548723},0.15061364137212338,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0350493752855279},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":6.9095312761815277},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2349462939102902E-2},49.198830060763434,3.4844245762905137,0.7942960922638137,0.37869130509481291,92.767822239730904,0.24719989939134487,22.932196324415646,1.4356838985484478E-4,7.6654368060390596E-3,null,5.4557501914431891E-5,9.2486835950035414E-7,null,null,null,4.489358552530411E-5,8.3613585597318773E-4,0,8.7455170076663289E-3,2.1618909244204118E-3,0.9446042429431305,3.4602436825678991E-2,0,5.6586678247329755E-3,1.1029647875871513E-2,2.1379096857424436E-3,1.6433852046229783E-3,3.2370964022176713E-4,1.0000000000000011,1.188594572612008E-3,3.3134620094552765E-2,2.7363771534393705E-4,5.4526694446215528E-6,1.3177372566287597E-7,null,null,null,null,5.4872355592125845E-4,5.1099442688117168E-3,0,0,4.388643499829484E-4,1.049424606826325E-2,9.6537457625315139E-5,2.0731406071789553E-4,1.9305956250245482E-3,0,0,6.5389501796898501E-5,1.5636119045998082E-3,1.4383798226271564E-5,3.139026894141136E-5,2.9231937128035578E-4,5.5395757056870665E-2,0.14039944667033488,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2322698342796753E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4408149804921484E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5565406905820989E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH167","v":0.29213826107989344},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.8994051339137131E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8151711878763339E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1112785424895207},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5583829380256756E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.3929316453658333E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.0905407182893587E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.2666378905766233E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5238057308771109E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.2466179810471841},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.13960594663287529},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29791827357588085},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18211088430220024},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1679395321978055},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1321340787458077E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21367409263031634},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11410883995116186},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12130786238171684},3.5438667971513779E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4602436825678991E-2,1.1029647875871513E-2,1.6433852046229783E-3,5.5395757056869499E-2,3.4602436825679025E-2,2.9141172801024876E-4,1.2450842106464109E-3,0.29457665406526107,3.4602436825679095E-2,0.94584438109811675,3.3868528460115878E-2,5.5211249044443142E-3,1.0764673306789692E-2,2.082587271058985E-3,1.6034985546113931E-3,3.1520640486419724E-4,1.0000000000000013]
[163,40.75,90.75,4.5197930736860445E-2,0,7.7175500100378075E-3,0.947084519253103,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ166*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":17.753710911127349},{"$f":"DZ166*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.6450751258952212},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15861101488282295},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.2082478607378829E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.0396935692578602},0.1443275487709795,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.7928111604697952},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.5771109964974261},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.0793316751241171E-2},46.771878853015146,3.3286092585848497,0.75942082945062739,0.36175711561135504,88.415882178922061,0.24508300814354791,21.669230372075727,1.367670495610791E-4,7.3195410372126086E-3,null,5.2098145077145442E-5,8.8510266914725302E-7,null,null,null,4.2583603251666694E-5,7.931128052845309E-4,0,8.344987743056179E-3,2.045214698989245E-3,0.947084519253103,3.3134620094552765E-2,0,5.3835819841556538E-3,1.0499698737707871E-2,2.027264856375526E-3,1.5636119045998084E-3,3.0670316950662734E-4,1.0000000000000013,1.1347813515047197E-3,3.1732270351939762E-2,2.622170232861204E-4,5.2250938761666829E-6,1.2627394599904076E-7,null,null,null,null,5.220483586309317E-4,4.8615336255247218E-3,0,0,4.1777793030195443E-4,9.9900217519349396E-3,9.1899055470975966E-5,1.9658478200866488E-4,1.8306800743668611E-3,0,0,6.2215360803943471E-5,1.4877109647382638E-3,1.368557905760116E-5,2.9741143851634135E-5,2.7696202565499322E-4,5.2915480746898259E-2,0.13997380582758723,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2344129248749541E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4450854315121207E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5575727231431734E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH168","v":0.28973931378857282},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.5447687632583874E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6386238810254824E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10694386514802823},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3100318291396114E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.0825928000746946E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9488870662675978E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.8762239641744359E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3162976336635168E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24044911976260813},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13470748789878301},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29146118604638849},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17657034210341566},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16260420901530653},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.7702447849973919E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20778943889379881},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10970293553889364},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11712383218519792},3.3935378765627203E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.3134620094552765E-2,1.0499698737707871E-2,1.5636119045998084E-3,5.2915480746897003E-2,3.3134620094552786E-2,2.7922215851422147E-4,1.188594572612008E-3,0.29219958653067174,3.3134620094552862E-2,0.94826609371665393,3.2433445223246267E-2,5.2536663164832482E-3,1.0247472791759488E-2,1.9749851300796808E-3,1.5256614346690362E-3,2.9867538710961084E-4,1.0000000000000013]
[166,41.5,91.5,3.9516663053890726E-2,0,6.6375708272575608E-3,0.95384576611885274,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ169*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":15.600612284119704},{"$f":"DZ169*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.4455670336084736},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13937530917137911},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.5856187193083278E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.3072238339663187},0.12707365836892479,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.1338827054606142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.6728722434477143},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.6560306775361933E-2},40.258511180130782,2.9037945134876995,0.66404353023640039,0.31558775630336144,76.640960542269809,0.23884048250371492,18.304963995463897,1.1828538696910406E-4,6.3757233132853411E-3,null,4.5385788319753612E-5,7.7620626462889363E-7,null,null,null,3.6408706853858412E-5,6.7810634668440312E-4,0,7.2546857483770889E-3,1.732712644555208E-3,0.95384576611885274,2.9111896541035773E-2,0,4.6460102398628769E-3,9.0579831121182907E-3,1.730400651850729E-3,1.3467834007366653E-3,2.6115993554395525E-4,1.0000000000000009,9.8811665845199132E-4,2.7888198424909545E-2,2.3086982852075445E-4,4.6004508482241569E-6,1.1117830526062819E-7,null,null,null,null,4.5052569591049255E-4,4.1954845439523842E-3,0,0,3.6041276343486291E-4,8.6182899699534903E-3,7.9280378729937074E-5,1.6779772700243307E-4,1.562602924848296E-3,0,0,5.3587859592971713E-5,1.281407762699423E-3,1.1787778444270637E-5,2.5324796035824585E-5,2.3583513950813066E-4,4.6154233881148296E-2,0.13870412046804148,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2407708374987028E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4577545900203019E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5606344569133787E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH171","v":0.28265078526826004},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.5735590942462077E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1726788055355523E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.4926882609708649E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6432543368771102E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2390771214433259E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5789588109228044E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8009308722018528E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7642551762183713E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22285303447091448},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12101945575660046},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27291756237526371},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16093975064273236},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14759386824785078},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.7783690553152698E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19109013890796819},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7479911265618155E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10548507309054847},2.981543874312333E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9111896541035773E-2,9.0579831121182907E-3,1.3467834007366653E-3,4.6154233881147255E-2,2.9111896541035791E-2,2.457709321101848E-4,1.0346641961603805E-3,0.28517296332879838,2.9111896541035874E-2,0.95486864886906708,2.8500047482972659E-2,4.5361823061680073E-3,8.8404367664600015E-3,1.6861975668671114E-3,1.3140955817180441E-3,2.5439142674817827E-4,1.0000000000000011]
[167,41.75,91.75,3.7792496608410685E-2,0,6.3159717723090337E-3,0.95589153161928142,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ170*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":14.945581470533369},{"$f":"DZ170*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.384871278027008},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13352328743673814},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.3959243986403808E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.0843867374129701},0.12181697376983544,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9350496253530389},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.4000162527028595},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5282976463222234E-2},38.317392518443178,2.7752389246682601,0.63509599332611899,0.30161618577819521,73.103831467901202,0.23679517695028779,17.310634708185681,1.1271329850724739E-4,6.0899413742862268E-3,null,4.3352831602648405E-5,7.4310821495892639E-7,null,null,null,3.4576014089057885E-5,6.4397273682228519E-4,0,6.9252993635224242E-3,1.6398774882190078E-3,0.95589153161928142,2.7888198424909545E-2,0,4.4263543724731387E-3,8.622890420801714E-3,1.6419944818834937E-3,1.2814077626994227E-3,2.4762291795240134E-4,1.0000000000000011,9.4375764947439531E-4,2.6718604668892549E-2,2.2131938441174759E-4,4.4101429635442488E-6,1.0657916730774371E-7,null,null,null,null,4.2922556797114785E-4,3.997128804501991E-3,0,0,3.4310063585781702E-4,8.2043175733217191E-3,7.5472211622178032E-5,1.5922494106547277E-4,1.4827695408180209E-3,0,0,5.098659460112193E-5,1.2192055926797092E-3,1.1215575418591582E-5,2.4012105370905299E-5,2.2361081258149605E-4,4.4108468380719711E-2,0.13828343022089484,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2428668173315425E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4619311653058768E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5616438026870063E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH172","v":0.28032366690679555},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.2784453356843989E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.036424003901775E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1229157981570594E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4447615233467802E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":4.984751057212921E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4719696095155407E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.472268838854744E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6014751095411112E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21727862561937644},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11677315519173327},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26700234083668339},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15604331909052374},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14290491278541723},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.4767238578258043E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18582745457364447},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.3716073412770759E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10188996184314628},2.8562167724864244E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.7888198424909545E-2,8.622890420801714E-3,1.2814077626994227E-3,4.410846838071858E-2,2.7888198424909562E-2,2.3558145767423923E-4,9.8811665845199132E-4,0.28286526543300577,2.7888198424909645E-2,0.95686668536645181,2.7303401546901047E-2,4.322401280693439E-3,8.4158090685434884E-3,1.6001714067455002E-3,1.250306677689566E-3,2.4122465297624448E-4,1.0000000000000009]
[170,42.5,92.5,3.3074752106730311E-2,0,5.4505632975817139E-3,0.9614746845956893,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ173*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":13.148782310487508},{"$f":"DZ173*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.2183782209293932},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11747074835112897},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.8748601708250112E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.473127694923142},0.10737758364023803,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3941823281712784},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.6577912559660168},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.1808343491129568E-2},33.090174847029012,2.4243480912767081,0.55588257883464398,0.26348096295058121,63.51155356775903,0.23076375121131876,14.656164346554689,9.7564362185629283E-5,5.3097015147886804E-3,null,3.7801278700245254E-5,6.5240381014630159E-7,null,null,null,2.9660247597814038E-5,5.5241737151060237E-4,0,6.0277971785931174E-3,1.3909970884731513E-3,0.9614746845956893,2.4531829181463505E-2,0,3.8350402285103648E-3,7.4392099775066724E-3,1.4042414748206586E-3,1.1037129477601329E-3,2.1128159425069006E-4,1.0000000000000013,8.227692722382197E-4,2.3509992942867364E-2,1.950856270307635E-4,3.8873933597145498E-6,9.3945967443890077E-8,null,null,null,null,3.7188557032654334E-4,3.4631546581838212E-3,0,0,2.9600256399002766E-4,7.0780954148334935E-3,6.5111998683151619E-5,1.3616992537851695E-4,1.2680715494421417E-3,0,0,4.3916203929424275E-5,1.050136449764749E-3,9.6602940659596007E-6,2.0488070918603883E-5,1.9079352333208619E-4,3.8525315404312026E-2,0.13702950362009503,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2490866561799052E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4743251897174284E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5646390452727783E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH175","v":0.27344789893577681},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.4702447124823056E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6768192330017442E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.0977993064979353E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9118444728390501E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.2934807701764853E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.1925675040813443E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.567055192127004E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1684244997660876E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20137815889179944},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10490748442212078},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25001486132029654},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14222984768973501},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.12971305599866742},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6499667375309461E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17089316134849822},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3274294124975445E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.1881070508643969E-2},2.512468568255866E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4531829181463505E-2,7.4392099775066724E-3,1.1037129477601329E-3,3.85253154043107E-2,2.4531829181463519E-2,2.0759770127063313E-4,8.6118292093038289E-4,0.27604423869627448,2.4531829181463603E-2,0.96232030039908001,2.4020911062165435E-2,3.7466402568624747E-3,7.2605963928499403E-3,1.3687594844566978E-3,1.0769246987624409E-3,2.0586770582436793E-4,1.0000000000000013]
[171,42.75,92.75,3.1642112200825322E-2,0,5.1919715967053675E-3,0.96316591620247061,1.0000000000000013,{"$f":"0","v":0},{"$f":"DZ174*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":12.601697423193293},{"$f":"DZ174*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.1676848338202892},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11258311164040594},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.7159846860987444E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.2870130796649839},0.10297493040954196,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2309718363717725},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.4338196692671854},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.0759839240077089E-2},31.527129538351375,2.3180433034667005,0.53182596955110983,0.25192763529139678,60.623591017129115,0.22878761057998823,13.869926533587408,9.2994690362442449E-5,5.0733085116167077E-3,null,3.6118954405823316E-5,6.2481403569754648E-7,null,null,null,2.819634039271721E-5,5.2515233376241373E-4,0,5.7563956445758017E-3,1.3169920050755488E-3,0.96316591620247061,2.3509992942867364E-2,0,3.6582402852145847E-3,7.0819828081932082E-3,1.3332774940927373E-3,1.050136449764749E-3,2.004538173980458E-4,1.0000000000000011,7.8614774742142841E-4,2.2532940294137802E-2,1.8708680328197226E-4,3.7280039941326615E-6,9.0094032030037902E-8,null,null,null,null,3.5474120056023438E-4,3.3034990846543505E-3,0,0,2.817886678419954E-4,6.7382087875146298E-3,6.1985352836582837E-5,1.2928851635196927E-4,1.2039889777407681E-3,0,0,4.1784421008362617E-5,9.9916066524588509E-4,9.1913635105012756E-6,1.9438096542773612E-5,1.810157208552722E-4,3.6834083797530677E-2,0.13661436871936061,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2511376659060273E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4784121548677515E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5656267351189758E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH176","v":0.27119079665559137},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2246632163386812E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5716611804694289E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.7823625081310396E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7532005384515345E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.0850577901713564E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1117599212595055E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.2903777355636764E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0407314098902767E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19634091901710798},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10122651670023321},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24459603345236511},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13790264629223931},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12559216161671022},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.3985367374168307E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16618670831951726},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0058955330270576E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":8.8786770052973585E-2},2.4078154903142707E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3509992942867364E-2,7.0819828081932082E-3,1.050136449764749E-3,3.6834083797529393E-2,2.3509992942867382E-2,1.9906696635792193E-4,8.227692722382197E-4,0.27380423903007056,2.3509992942867462E-2,0.96397251052733401,2.3021466618502583E-2,3.5744130865754536E-3,6.9119597998509854E-3,1.2996709593510593E-3,1.0246485575053171E-3,1.9533045088190965E-4,1.0000000000000011]
[174,43.5,93.5,2.7719687532504648E-2,0,4.4939593678744102E-3,0.96778635309962202,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ177*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":11.099804967332819},{"$f":"DZ177*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.0285181022409664},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.9165258445580037E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.2792429871602469E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.7760793231796246},9.0872230895364864E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.786998090387399},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.8245604038585839},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.7907616715432579E-2},27.305346322821297,2.0275836513596213,0.46595648620728486,0.22036014334960982,52.775945026665177,0.22296014609789258,11.766932413599616,8.0564748076301395E-5,4.4275331729089996E-3,null,3.15223929797261E-5,5.4914903635269686E-7,null,null,null,2.4257891847291827E-5,4.517993590065998E-4,0,5.0162267138552713E-3,1.1184186409813229E-3,0.96778635309962202,2.0705055627204285E-2,0,3.1805830775111302E-3,6.1101195164581469E-3,1.1420517140722777E-3,9.0451238884221418E-4,1.7132457629100208E-4,1.0000000000000011,6.8618801114136898E-4,1.9850399871518345E-2,1.6509838965367946E-4,3.2898496593912141E-6,7.95052315002037E-8,null,null,null,null,3.0842256698063793E-4,2.8721605105304924E-3,0,0,2.4311869790282409E-4,5.8135217401165578E-3,5.3479078438764897E-5,1.1074526673091653E-4,1.0313064473413613E-3,0,0,3.5990110114861341E-5,8.6060549594406497E-4,7.9167827832879235E-6,1.6613420973078196E-5,1.5471115531792389E-4,3.2213646900379062E-2,0.13537801199900734,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2572256309718439E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4905433996607356E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5685584722058014E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH179","v":0.26452238495201685},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5521119967769988E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.2941272004867258E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9078802342985593E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3272704702991337E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5185542599527345E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0073106527687984E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.528342014940809E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7010241498827423E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18197267528768454},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0940586527776437E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22903410955671294},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12569504732707099},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11399848175439681},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7094107557000567E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15283087218723096},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.113884257769959E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.0164977920963693E-2},2.1205431149279089E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0705055627204285E-2,6.1101195164581469E-3,9.0451238884221418E-4,3.2213646900377979E-2,2.0705055627204292E-2,1.7562081745295041E-4,7.1793763404063421E-4,0.26718382097981419,2.0705055627204382E-2,0.96848689213654382,2.0277727749361315E-2,3.1089209888476512E-3,5.9634655531170481E-3,1.113458372541952E-3,8.8255894239313963E-4,1.6697625719610696E-4,1.0000000000000009]
[175,43.75,93.75,2.6527816957238361E-2,0,4.2847518692970092E-3,0.96918743117346573,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ178*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":10.642137158236977},{"$f":"DZ178*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.98611018355650459},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.5076470696175377E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.1459734452642156E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.6203837991683598},8.7179152758150316E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.6530235415996919},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.6407089128275798},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7046914924261681E-2},26.03920775412772,1.9394953555736616,0.44593979984150139,0.21078660517583311,50.408555382939063,0.22105083147824955,11.142853081016073,7.6813287314156717E-5,4.2317610719713981E-3,null,3.0128675943585748E-5,5.2611630959316574E-7,null,null,null,2.308154145097421E-5,4.2989002086752341E-4,0,4.7922007138572311E-3,1.059319952408802E-3,0.96918743117346573,1.9850399871518345E-2,0,3.0372589001841717E-3,5.8168115897759502E-3,1.0848650310116264E-3,8.6060549594406497E-4,1.6262793810121182E-4,1.0000000000000011,6.5590800430224874E-4,1.9032870708675556E-2,1.5838873536972776E-4,3.1561490587554687E-6,7.6274112055302286E-8,null,null,null,null,2.9452435724855344E-4,2.7427345429356185E-3,0,0,2.3144811747841888E-4,5.5344515838417936E-3,5.091188845573797E-5,1.0519984843595532E-4,9.7966518257567117E-4,0,0,3.4243076099961331E-5,8.188299339903566E-4,7.5324858537470607E-6,1.5770104068840669E-5,1.4685783403237115E-4,3.0812568826535373E-2,0.13496903327808596,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2592336661193946E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4945447310850283E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5695254670965538E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH180","v":0.2623335091250556},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3477492061634551E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.212968842177185E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6387948270002259E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2004754621055226E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3477493574915161E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.3969812591833601E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.2954267183646833E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6008550964177318E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1774208409621163},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.7749685845501635E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22407001898618148},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12187090075525925},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11037682856461933},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.4998365755588535E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14862186045351636},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8392070806722965E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.7497232978687575E-2},2.0330121074781098E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9850399871518345E-2,5.8168115897759502E-3,8.6060549594406497E-4,3.081256882653427E-2,1.9850399871518355E-2,1.6846774454457091E-4,6.8618801114136898E-4,0.26500986614918198,1.9850399871518442E-2,0.96985597792728273,1.9441635290096949E-2,2.9691910892447591E-3,5.6772096613382497E-3,1.0577591880775454E-3,8.3971771496721079E-4,1.5850912899366502E-4,1.0000000000000011]
[178,44.5,94.5,2.3262599624784368E-2,0,3.718499499920193E-3,0.97301890087529652,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ181*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":9.384719290864707},{"$f":"DZ181*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.86959669142941054},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.3842744683958456E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.7793424540491697E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.1926186606316977},7.7019315192730531E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2885723784128698},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.1405774298990168},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.4705523000142485E-2},22.610290360062578,1.6985765161199036,0.39109848864782143,0.1846032662235525,43.96401408970889,0.21542043101245659,9.4707468642428037,6.6603725669135187E-5,3.6966375376313605E-3,null,2.6318553171494052E-5,4.6290241213489112E-7,null,null,null,1.9908314170526003E-5,3.7078916988204062E-4,0,4.1807202029366906E-3,9.0061254805910685E-4,0.97301890087529652,1.7502506404851584E-2,0,2.6488037836463587E-3,5.0188292316563207E-3,9.3050539831387503E-4,7.4126398827646417E-4,1.3919031795995952E-4,1.0000000000000011,5.7319513593211276E-4,1.6786525401454335E-2,1.3993015011583225E-4,2.7883322039832677E-6,6.7385145319432629E-8,null,null,null,null,2.5685569044136294E-4,2.3919480932049959E-3,0,0,1.9969678571921166E-4,4.7752049316834924E-3,4.3927514253616336E-5,9.0231525649026853E-5,8.4027387266484815E-4,0,0,2.9494535278173012E-5,7.0528150871731771E-4,6.4879442809734237E-6,1.3497347535928868E-5,1.2569297042403066E-4,2.6981099124704561E-2,0.13375203277676739,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.265195541883912E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5064247227641567E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5723964842750239E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH183","v":0.25586712167485881},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.7880798246405833E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":9.9877504866254432E-3},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.892812049950602E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8600539597657686E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.883493543566662E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8031071547584423E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6539224264172584E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3343711799956266E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16443717001678043},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.8833176904126917E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.20981402090827572},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11108248500005155},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10018770849436341},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9254301301595705E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13667764882573497},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.0771874159626323E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.0057795439884496E-2},1.7925486470089295E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7502506404851584E-2,5.0188292316563207E-3,7.4126398827646417E-4,2.6981099124703478E-2,1.7502506404851594E-2,1.4879303377466564E-4,5.9947716307768434E-4,0.25858512569515379,1.7502506404851681E-2,0.97360038638557445,1.7144515903152958E-2,2.5903410134835935E-3,4.8984112477718977E-3,9.0738708518882947E-4,7.2327274849689094E-4,1.356856163324818E-4,1.0000000000000011]
[179,44.75,94.75,2.2269800174059131E-2,0,3.5483279300896164E-3,0.97418187189585226,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ182*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":9.001236390603335},{"$f":"DZ182*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.83406281439468077},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.0416722242501334E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.6673792378828696E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.062160345847643},7.3916663979908231E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1785926239752937},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":2.9896536759507044},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.3998957858451734E-2},21.579257857984185,1.6254417280880942,0.37442251964802942,0.17665489261947157,42.016488985571129,0.21357568258768075,8.9737003150311239,6.3520753600880973E-5,3.5343111304161944E-3,null,2.5162625029541874E-5,4.4364523931048709E-7,null,null,null,1.8958049731364118E-5,3.5309064656423474E-4,0,3.9954868505815266E-3,8.5333883138305239E-4,0.97418187189585226,1.6786525401454339E-2,0,2.5318782433208283E-3,4.7779932638874756E-3,8.8426877206378401E-4,7.0528150871731771E-4,1.3218091470500409E-4,1.0000000000000009,5.4811998605796598E-4,1.6101371543307409E-2,1.342931946471829E-4,2.676006844133058E-6,6.4670597646185095E-8,null,null,null,null,2.4551736837463744E-4,2.2863608749461909E-3,0,0,1.9011403914045592E-4,4.546059637445813E-3,4.1819587301206752E-5,8.5747939272236951E-5,7.9852083279154703E-4,0,0,2.8062809834150006E-5,6.7104569277019277E-4,6.1730061129749825E-6,1.2817642559762207E-5,1.1936327214524189E-4,2.5818128104148751E-2,0.13334979854344375,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2671624657859992E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5103441334518695E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5733436815221123E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH184","v":0.25374470757769335},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6180175404572239E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.3613905489045388E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6632669975160886E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7587139736838193E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7435170654255957E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3421331277347488E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4578474152725645E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2557934019668093E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16032396591238213},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6067097999495889E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20526650698219781},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10770291107701628},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7004814051726743E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7507439870504776E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13291350209666802},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8425385766472125E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.7753935208793525E-2},1.7192202476793296E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6786525401454339E-2,4.7779932638874756E-3,7.0528150871731771E-4,2.5818128104147742E-2,1.6786525401454342E-2,1.4278586746513497E-4,5.7319513593211276E-4,0.25647558203141152,1.6786525401454432E-2,0.97473706178847186,1.6443948472380874E-2,2.4762661564571012E-3,4.6633644540887108E-3,8.6233693137709199E-4,6.881636007437553E-4,1.2885859648161047E-4,1.0000000000000009]
[182,45.5,95.5,1.9548271381873837E-2,0,3.0866256175392428E-3,0.97736510300058799,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ185*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":7.9468039600297189},{"$f":"DZ185*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.73635813889572899},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.0996460823587459E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.3591291232616936E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.7034494936752722},6.5374638976254756E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8794086468444406},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.5790874841939893},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2076828716580966E-2},18.780526828202323,1.425239030068056,0.32870575448532369,0.15489663115139785,36.706515187295288,0.20813568213763925,7.6399355774033202,5.5126120635467782E-5,3.0903431648656582E-3,null,2.2000783928364415E-5,3.9075458528026217E-7,null,null,null,1.6388715983510513E-5,3.0523721611521246E-4,0,3.4894867561134934E-3,7.2628670629393992E-4,0.97736510300058799,1.4818039175265021E-2,0,2.2140738885143485E-3,4.1227531857643803E-3,7.5928955321045522E-4,6.0747902084443595E-4,1.1326217581443927E-4,1.0000000000000011,4.795726567715538E-4,1.4217268679833308E-2,1.1877388188695673E-4,2.3667596982019899E-6,5.7197075001209093E-8,null,null,null,null,2.146997376074697E-4,1.9993741509068789E-3,0,0,1.640423536066558E-4,3.9226262612403673E-3,3.6084570917357026E-5,7.3628648387956085E-5,6.8566090482249909E-4,0,0,2.4171296183841751E-5,5.7799073894237117E-4,5.3169857182230172E-6,1.0983083967684678E-5,1.022790918467546E-4,2.2634896999413089E-2,0.13215389064300709,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2730036578401865E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5219836435223306E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5761565819233793E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH187","v":0.24747508931477075},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1522837680638974E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7082963518245251E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0269015498600585E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4866345692925088E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3630543687856442E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.138300292207504E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9178100581646912E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0467496573318294E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14859144561335996},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8337691872035644E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19220684401507362},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.816869269064013E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.805009311419551E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2719595945446621E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12223171549819724},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1915670188752934E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.1323926477593327E-2},1.5176144182174844E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4818039175265021E-2,4.1227531857643803E-3,6.0747902084443595E-4,2.2634896999412013E-2,1.4818039175265032E-2,1.2625044682746273E-4,5.0136225891100146E-4,0.25024164954185968,1.4818039175265118E-2,0.97784865188885062,1.4517653927549164E-2,2.166110960654092E-3,4.0238731033514748E-3,7.4054611301265622E-4,5.9273487989340351E-4,1.1042912668970844E-4,1.0000000000000011]
[183,45.75,95.75,1.8720252439714247E-2,0,2.9475467831736706E-3,0.97833220077711314,1.0000000000000011,{"$f":"0","v":0},{"$f":"DZ186*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":7.6249654828203912},{"$f":"DZ186*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.70653629060365031},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.812116744103501E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.2649210440560241E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.5939621988290655},6.2764006473781983E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7891225467167531},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.4551890700694328},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1496772301711046E-2},17.937056654600962,1.3644088381694428,0.31479543837930191,0.14828553532914948,35.099353212175238,0.20635331650983646,7.2428679426825422,5.2589833670316531E-5,2.9555849349234323E-3,null,2.1040972207662698E-5,3.7463005609638494E-7,null,null,null,1.561753619758522E-5,2.9087411584445289E-4,0,3.3360820228995462E-3,6.8841158957416552E-4,0.97833220077711314,1.4217268679833308E-2,0,2.1181480327938356E-3,3.9249930209385693E-3,7.2180267281485733E-4,5.7799073894237117E-4,1.0759607756497761E-4,1.0000000000000011,4.5877559762037135E-4,1.3642135086981214E-2,1.1403083532708852E-4,2.2722469040906075E-6,5.4913000543853157E-8,null,null,null,null,2.0539776437170494E-4,1.9127502684221306E-3,0,0,1.5617357237578241E-4,3.7344657818181382E-3,3.435366674464892E-5,6.9993528789459762E-5,6.5180914402539756E-4,0,0,2.299797172102058E-5,5.4993387893258324E-4,5.0588882887673194E-6,1.0433639880146189E-5,9.7162437684831428E-5,2.1667799222887918E-2,0.1317589685431475,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2749312131556019E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5258246060000255E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5770848207263317E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH188","v":0.24541739857024877},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0107649504022383E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2248873970925396E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8310866536670716E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4056393240900354E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2483421201882837E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.7901324736101779E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.752748292962714E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.8510919067708834E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14487460383170542},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.5939875935880812E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18804094844688271},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5182008031257301E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5252802346110879E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1263536397759265E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11886541445311967},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.9911132411939216E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":5.9330980827867072E-2},1.4560854969396441E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4217268679833308E-2,3.9249930209385693E-3,5.7799073894237117E-4,2.1667799222886863E-2,1.4217268679833315E-2,1.2119783866015993E-4,4.795726567715538E-4,0.24819490457725921,1.4217268679833405E-2,0.97879408681449243,1.3929701883407261E-2,2.0724645682715275E-3,3.8308655248303993E-3,7.0401019829272385E-4,5.6396230893747715E-4,1.0490870176928818E-4,1.0000000000000011]
[186,46.5,96.5,1.6449013049839568E-2,0,2.5694063731358657E-3,0.98098158057702545,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ189*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":6.7393360408938676},{"$f":"DZ189*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.62447305475583426},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.0208985852788444E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.0053572003452608E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.2926769930529285},5.5571143477618698E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5435070336204275},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.118134168883246},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":9.9187602209505465E-3},15.642757404297596,1.1977465372812595,0.27663679001242075,0.13017248313025798,30.711192967482646,0.20109727742767078,6.1759372923165889,4.5680137117959568E-5,2.5867945605744587E-3,null,1.8414071234498247E-5,3.3031095510102093E-7,null,null,null,1.3528149045496702E-5,2.5195961404137862E-4,0,2.9167068429688924E-3,5.8654180517570117E-4,0.98098158057702545,1.2564237315015367E-2,0,1.8567676310299363E-3,3.3869358739884413E-3,6.2035485653790326E-4,4.9783986083575893E-4,9.2283885568026134E-5,1.0000000000000007,4.018798125110998E-4,1.2059334333476789E-2,1.0096270564692822E-4,2.0118435042310526E-6,4.8619876318503263E-8,null,null,null,null,1.8005158962769051E-4,1.6767160414022458E-3,0,0,1.3476453894992703E-4,3.2225270361366343E-3,2.9644298901879806E-5,6.0156088562870109E-5,5.601987679750331E-4,0,0,1.9808807078895364E-5,4.7367368940484634E-4,4.3573643520172094E-6,8.9488097572695669E-6,8.3335075810756572E-5,1.9018419422975434E-2,0.1305858161739053,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2806567808542846E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5372337160360741E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.579842040747125E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH191","v":0.23933937536844893},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6232005169906536E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9490705867268909E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.2882309800118458E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1881818433341643E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9365487959199158E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.8808928467975695E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.2981288138213868E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2112448286531629E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13427266905174093},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9239527237076012E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17607722651855218},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.6756181450071274E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.738293463269133E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.727272995150112E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10931262281722105},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4350068982041163E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.376413747122686E-2},1.2867875079586855E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2564237315015367E-2,3.3869358739884413E-3,4.9783986083575893E-4,1.9018419422974553E-2,1.2564237315015374E-2,1.0727942329237541E-4,4.199728888864272E-4,0.24214697598499663,1.2564237315015462E-2,0.98138438540026929,1.2311785824246078E-2,1.817223189039555E-3,3.3057373768146533E-3,6.0512327164556731E-4,4.8575677512030264E-4,8.9988162865399965E-5,1.0000000000000007]
[187,46.75,96.75,1.5757546902522502E-2,0,2.455262873965179E-3,0.98178719022351302,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ190*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":6.4688022328769286},{"$f":"DZ190*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.59940514413645829},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7792046539960756E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.9259671666095601E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.2006432031187546},5.3371138932463327E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4693848296299858},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.0164172543986845},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.4425393698364425E-3},14.949917564774264,1.1470634933658375,0.26501867988958389,0.12466419112212909,29.381181989820981,0.19937518503365842,5.8578785957281498,4.3591355748753714E-5,2.4747851985848241E-3,null,1.7616173173662176E-5,3.1678944797046558E-7,null,null,null,1.2899766935417203E-5,2.4025609766277682E-4,0,2.7894653815534044E-3,5.5615017659219458E-4,0.98178719022351302,1.2059334333476791E-2,0,1.7776787470491738E-3,3.2245388796408652E-3,5.8989168675323137E-4,4.7367368940484634E-4,8.7692440162773783E-5,1.0000000000000009,3.8460419605047504E-4,1.1575785549941937E-2,9.6965695734690512E-5,1.9321966843805267E-6,4.669506530703507E-8,null,null,null,null,1.723823050900678E-4,1.605296441959106E-3,0,0,1.283028411545292E-4,3.0680131261179833E-3,2.8222912368352877E-5,5.720206133126335E-5,5.3268962542196805E-4,0,0,1.8847246815506995E-5,4.5068059367070067E-4,4.1458489186386535E-6,8.5035752378343707E-6,7.9188864924939411E-5,1.8212809776487676E-2,0.1301987456975322,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2825465998525885E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5409994828620997E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5807521071461298E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH192","v":0.23734469717036286},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5054343947224271E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.5759876300401435E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.121189812431008E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1234469839855253E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.842540858636341E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.61792612242597E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1591749197349882E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7277051785474612E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13091399477270896},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7160945438830324E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17226092465182238},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4116711073704942E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.4924532137028099E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6059062187889653E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10630211777006578},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2637649815427899E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.2037270441201156E-2},1.2350770194439163E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2059334333476791E-2,3.2245388796408652E-3,4.7367368940484634E-4,1.8212809776486982E-2,1.2059334333476796E-2,1.0302316902747777E-4,4.018798125110998E-4,0.24016143971956957,1.2059334333476885E-2,0.98217211133635285,1.1817559941709363E-2,1.7399704423714851E-3,3.1472421012216146E-3,5.7542545980442963E-4,4.621771415377735E-4,8.5513577003175917E-5,1.0000000000000007]
[188,47,97,1.5096411466415003E-2,0,2.3465560843930026E-3,0.98255703244919279,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ191*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":6.2096977943104301},{"$f":"DZ191*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.57539628936640352},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.5477216802820091E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8498839499869382E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.112497608138078},5.1262770734295686E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3988289212393714},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.91959431992315},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":8.9892283291903973E-3},14.289946968002457,1.0986282506932004,0.25390975430897544,0.11940019276065167,28.112128154108888,0.19766783974239879,5.5568636427841724,4.1601185801789451E-5,2.3678149747466855E-3,null,1.6854150978250726E-5,3.0384720314485436E-7,null,null,null,1.2302401909557184E-5,2.2913026952092822E-4,0,2.6680068301603564E-3,5.2737914653576271E-4,0.98255703244919279,1.1575785549941937E-2,0,1.7022621376937964E-3,3.069945322802364E-3,5.6095923285562799E-4,4.5068059367070067E-4,8.3334713843578065E-5,1.0000000000000007,3.681075030972879E-4,1.1112642156566394E-2,9.3135172472690747E-5,1.8558673775034917E-6,4.4850428061626185E-8,null,null,null,null,1.6506912266926366E-4,1.5371930150245327E-3,0,0,1.2215163836029494E-4,2.9209238586917477E-3,2.6869825750321171E-5,5.4396468305493199E-5,5.065627645501348E-4,0,0,1.7932362666255388E-5,4.2880363012473685E-4,3.9446008797084438E-6,8.0810045629576263E-6,7.5253709280620435E-5,1.7442967550808004E-2,0.12981371847168255,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2844272277672441E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5447469349828923E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.581657747461787E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH193","v":0.2353655081270527},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.3929552718521745E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2263017553918368E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9606554659138746E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0622390275586889E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7530964481231384E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3727778488224177E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0260753102359164E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2726399678359503E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12763933381516898},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5155296401757897E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16852733739973058},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1557543953559325E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2544231394152753E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.4899404031789023E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10337452300724337},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.0991349585481271E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.0370743210724905E-2},1.1855535570529558E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1575785549941937E-2,3.069945322802364E-3,4.5068059367070067E-4,1.7442967550807209E-2,1.1575785549941944E-2,9.8944587484378074E-5,3.8460419605047504E-4,0.23819095992975717,1.1575785549942031E-2,0.98292490149902356,1.1344213853254166E-2,1.6662951625955099E-3,2.9963625244358075E-3,5.4721833679207278E-4,4.3974211189771876E-4,8.1266512001953466E-5,1.0000000000000007]
[189,47.25,97.25,1.4464225512760383E-2,0,2.2430039383860697E-3,0.98329277054885422,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ192*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":5.9615154236184065},{"$f":"DZ192*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.55239948341665346},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.3259964427328568E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.7769628927515876E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.0280676275117568},4.9242030223095166E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3316675141309575},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8274296143999533},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.5577235799959364E-3},13.661149636772029,1.0523364038323424,0.24328684297069197,0.11436914114246735,26.901051034953195,0.19597511526738115,5.2719365773886553,3.970484251767797E-5,2.265649265639413E-3,null,1.6126337693371728E-5,2.9145826896165213E-7,null,null,null,1.1734400821554365E-5,2.1855134002902459E-4,0,2.5520576449700031E-3,5.0013979114199765E-4,0.98329277054885422,1.1112642156566394E-2,0,1.6303281874972234E-3,2.9227797260692515E-3,5.3347744072851767E-4,4.2880363012473685E-4,7.9198310160328881E-5,1.0000000000000007,3.5235308185613712E-4,1.0668999428943416E-2,8.946385285150408E-5,1.7827104579804544E-6,4.3082457356363872E-8,null,null,null,null,1.5809365526847329E-4,1.47223453222875E-3,0,0,1.1629599050308474E-4,2.7809019829001737E-3,2.5581752665993036E-5,5.1731546601984578E-5,4.8174589412653312E-4,0,0,1.7061888876497938E-5,4.0798861941346981E-4,3.7531218347691079E-6,7.6798956433144427E-6,7.1518414517014438E-5,1.6707229451146454E-2,0.12943076545892218,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2862987587553773E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5484762600215947E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.582559007036659E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH194","v":0.23340170355239262},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.285525793509954E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.8985456659298753E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8063744776705898E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0043658203308374E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6679940322715744E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1442406595851989E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.898583337698675E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8443724080719283E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.1244465846838279},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3220021079273712E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16487467200381214},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.907623694307836E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0239551165212216E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3791351993718034E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10052755515266219},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.940861534612871E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.8762281067852915E-2},1.1381199470337453E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1112642156566394E-2,2.9227797260692515E-3,4.2880363012473685E-4,1.6707229451145778E-2,1.1112642156566394E-2,9.5035890278255875E-5,3.681075030972879E-4,0.23623543908536226,1.1112642156566488E-2,0.98364437857822895,1.0890820792754904E-2,1.5960132862887387E-3,2.8527322097137028E-3,5.2042408498920016E-4,4.1839612476910333E-4,7.7234923256056214E-5,1.0000000000000007]
[190,47.5,97.5,1.3859672741715038E-2,0,2.1443406506819205E-3,0.98399598660760368,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ193*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":5.72377136724623},{"$f":"DZ193*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.53036990123943284},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.1135967576624211E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.7070659509330403E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.9471886915198262},4.7305092014891394E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2677370955071869},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.7396987513922255},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.146974797426371E-3},13.061926785275682,1.0080886374202032,0.23312786405903296,0.10956024255870697,25.745128030116803,0.19429688640354667,5.0021982163123697,3.7897778782328143E-5,2.168064699471982E-3,null,1.5431145997932353E-5,2.7959790514919751E-7,null,null,null,1.1194207680371388E-5,2.0849032910265767E-4,0,2.4413577589404208E-3,4.7434821115926421E-4,0.98399598660760368,1.0668999428943414E-2,0,1.5616983850802542E-3,2.782684693358154E-3,5.0737072924988253E-4,4.0798861941346981E-4,7.5271536351783548E-5,1.0000000000000007,3.3730607001840866E-4,1.0243994596842247E-2,8.5944786841103817E-5,1.712587435339376E-6,4.1387806315803976E-8,null,null,null,null,1.5143859255922336E-4,1.4102597925210309E-3,0,0,1.1072167696574183E-4,2.6476074514013175E-3,2.4355564991094481E-5,4.9199967085450045E-5,4.5817076216443246E-4,0,0,1.6233669675985471E-5,3.8818401216073723E-4,3.5709375767471219E-6,7.2991146266048904E-6,6.7972421725178656E-5,1.6004013392396956E-2,0.1290499169950845,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2881612855052894E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5521876426744832E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5834559305059773E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH195","v":0.23145317921928291},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1829192606496895E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.5913440831166557E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6581032581482202E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.4964567755265166E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5870228330404867E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9311889986589367E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7764627460409797E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4413244526823335E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12133369844984786},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1352650215983141E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16130117456189125},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6670421226005939E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8008089038601893E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2732609542234255E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.7758993715148346E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7886992724172404E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.720970064871971E-2},1.092683530513682E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0668999428943414E-2,2.782684693358154E-3,4.0798861941346981E-4,1.6004013392396321E-2,1.0668999428943421E-2,9.1289645766840893E-5,3.5235308185613712E-4,0.23429478003706081,1.0668999428943509E-2,0.98433208615306944,1.0456497012892831E-2,1.5289514822211944E-3,2.7160023660974053E-3,4.9496922210586262E-4,3.9808631578710352E-4,7.3407447826854657E-5,1.0000000000000007]
[191,47.75,97.75,1.3281498647839642E-2,0,2.0503156536259034E-3,0.98466818569853498,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ194*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":5.4960042832262062},{"$f":"DZ194*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.50926479446515371},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.9101104638156826E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.640061380258509E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.8697038547141223},4.5448305298804344E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2068820347255602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.656188161039627},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.7559822856556214E-3},12.49077052365973,0.96579046358433618,0.22341177172474455,0.10496322795778128,24.641685121122464,0.19263302901802748,4.7468024449902799,3.6175673081255904E-5,2.0748486028499429E-3,null,1.4767064312458278E-5,2.6824252422285836E-7,null,null,null,1.0680357240189161E-5,1.9891994677260751E-4,0,2.3356598867806766E-3,4.4992523874646487E-4,0.98466818569853498,1.0243994596842247E-2,0,1.4962045793621348E-3,2.6493200388366571E-3,4.8256771496184276E-4,3.8818401216073723E-4,7.154335930192578E-5,1.0000000000000004,3.2293330457372845E-4,9.8368048212693765E-3,8.2571341579159061E-5,1.6453661391821941E-6,3.9763280800644261E-8,null,null,null,null,1.4508762885582585E-4,1.3511169505063089E-3,0,0,1.0541516191866446E-4,2.5207165916831947E-3,2.3188285234797955E-5,4.6794807669975577E-5,4.3577290729186719E-4,0,0,1.5445653939993419E-5,3.6934076130318755E-4,3.397596917556258E-6,6.937591626622378E-6,6.4605767675303408E-5,1.5331814301465546E-2,0.12867120276835742,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.290014899272057E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5558812647819047E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5843485618147868E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH196","v":0.22951983136267157},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.0849191516659329E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3034079760015161E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5156077064345766E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":8.9790681307471438E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5099823044101734E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7325735769197254E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.659487232916254E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.0620109823058691E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.1182986774359565},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9550801197110292E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15780512918590747},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4337800054959699E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.5847518925677417E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1720982344178241E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5066679356573619E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6424122113250024E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.5710906077213453E-2},1.049155945427695E-2,0.12315714164959003,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0243994596842247E-2,2.6493200388366571E-3,3.8818401216073723E-4,1.5331814301465019E-2,1.0243994596842252E-2,8.7698762082758999E-5,3.3730607001840866E-4,0.23236888601967429,1.0243994596842342E-2,0.98498949277282744,1.0040399709055813E-2,1.4649464357238014E-3,2.585840998329517E-3,4.7078433538465426E-4,3.7876238673196236E-4,6.9773361947392723E-5,1.0000000000000004]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.2728507540394942E-2},0,{"$f":"AS195+AU195+AW195","v":1.9606926124857938E-3},0.98531079984711978,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ195*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":5.2777741614473905},{"$f":"DZ195*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.48904339135362712},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7151444577417337E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.5758234374875842E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.7954634286013047},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.3668185560627272E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1489542031945037},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.576694568446503},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.3837945363863277E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":11.946258023773623},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.92535197391773838},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.21411850615961373},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_TacPR_MMF_ST","v":0.10056832598971806},{"$f":"SUM(I195:Y195)","v":23.588188241933334},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.5049528630145073,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.4534418075954178E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.9857984753327488E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4132653100751858E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.5736963580301718E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0191469066299284E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.8981448266303723E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.2347288678745943E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.2679616205096391E-4},0.98531079984711978,9.8368048212693765E-3,0,1.433688292085468E-3,2.5223619578223768E-3,4.5900095580746582E-4,3.6934076130318755E-4,6.8003364592859666E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000004},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.0920323629580625E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":9.4466452723875657E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.9337186334283753E-5},1.5809204195534914E-6,3.820583216658559E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.3902539645061019E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.2946628956348578E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0036356133028103E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.3999213172091142E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.2077079282981566E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.4509528469064039E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.1449142733840177E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.4695890109612684E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.514122006228663E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.2326705707085674E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.5943167525944328E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.1409047840265232E-5},{"$f":"SUM(AY195:BW195)","v":1.4689200152880735E-2},0.12829465179946098,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2918596899058197E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5595573053846409E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5852369442315648E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":7.3894284989754018E-3},{"$f":"'Survival curves'!$AH197","v":0.22760155668242316},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":1.9913186654872704E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0335291523919889E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.3786628406434691E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.4898680004921179E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4366816356785803E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5474162043785382E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5474400303515429E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7050343325423117E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11533957393445005},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.7812175008474254E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15438485717799835},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2076146558808299E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.3755588636027732E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0754373716733134E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2448512207681868E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5017735014753179E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.4263885274795974E-2},1.0074529193355752E-2,0.12315714164959003,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":9.8368048212693765E-3},{"$f":"AT195","v":2.5223619578223768E-3},{"$f":"AV195","v":3.6934076130318755E-4},1.4689200152880222E-2,{"$f":"DK195*(1-p_PNF)","v":9.83680482126938E-3},8.4256470999141897E-5,3.2293330457372845E-4,0.23045766065529791,9.8368048212694719E-3,0.98561799581182374,9.6417250468284702E-3,1.4038441870273047E-3,2.4619320977255221E-3,4.4780383413050786E-4,3.6037648096302693E-4,6.6322541501916731E-5,1.0000000000000004]
[193,48.25,98.25,1.21995597106391E-2,{"$f":"AR196","v":0},1.8752485128336652E-3,0.9859251917765276,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ196*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":5.0686612977171031},{"$f":"DZ196*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.46966680172966274},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5283237772240269E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.5142320963668514E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.7243246326254544},4.1961406711547446E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0938126126012788},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5010244972268583},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.029505905128978E-3},11.427046108664642,0.88668760512265998,0.20522894613281245,9.6366237536059246E-2,22.582235210709115,0.18934793745640693,{"$f":"Z196*AA196","v":4.27589966030322},3.2970109769565803E-5,1.9007214903585768E-3,null,1.3526541355596146E-5,2.4695779370583364E-7,null,null,null,9.7262420378955528E-6,1.8114970360686314E-4,0,2.1383410449222033E-3,4.0489046643439722E-4,0.9859251917765276,9.4466452723875657E-3,0,1.3740000819691415E-3,2.4015022376286678E-3,4.3660671245354991E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.5141220062286625E-4},6.4641718410973797E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000004},2.9608584865356211E-4,9.0727673031163018E-3,7.6236278205347194E-5,1.5191298619763715E-6,3.6712550377652824E-8,null,null,null,null,1.3323740395554769E-4,1.2407626780135939E-3,0,0,9.5554611566982996E-5,2.2849283765705619E-3,2.1019249491122894E-5,4.2337948650998533E-5,3.9426876380255134E-4,0,0,1.3982521358620048E-5,3.3435392917608049E-4,3.0757500881657237E-6,6.2683364152063519E-6,5.8373381995767447E-5,1.4074808223472764E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12792029242270253},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2936957458771107E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.563215940774389E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5861211203604237E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH198","v":0.22569825234604199},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9019202851820523E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.7805751892277125E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2470524426976205E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0273206101379967E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3669392788694515E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.374804972550962E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4401135030535429E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.3690791439486964E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11245448895726183},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6134553303131674E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15103871622443713},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.9883301616755406E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.1730117529778507E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9830780281872108E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.9902450230296235E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3665650520027145E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.286670643268637E-2},{"$f":"CS196*DJ196","v":9.6749407256881501E-3},0.12315714164959003,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},9.4466452723875657E-3,2.4015022376286678E-3,3.5141220062286625E-4,{"$f":"1-G196","v":1.4074808223472401E-2},9.4466452723875691E-3,8.0956312586003823E-5,3.0920323629580625E-4,0.22856100795629256,9.4466452723876611E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98621892511182807},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.2597062877519329E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3454995190940414E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.3439748720306031E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.2596571914880089E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.4288306489947337E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.3045425247453479E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000004}]
[194,48.5,98.5,1.1693568738724921E-2,0,1.793772814146926E-3,0.98651265844712865,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ197*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":4.8682653188550589},{"$f":"DZ197*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.45109792664739745},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.34929073030298E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.455172777474994E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.6561512625116246},4.0324793601790865E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0413230705878835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4289937969929738},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.6922543995533912E-3},10.931866231637725,0.84971591749930386,0.19672486386509697,9.2348111635755889E-2,21.621548183311941,0.1877264602932818,4.058936706513788,3.1479037230948415E-5,1.8194340211877972E-3,null,1.2947423259235886E-5,2.3698654566604484E-7,null,null,null,9.2834492521194438E-6,1.7290275873441628E-4,0,2.0462836762101832E-3,3.8414159129086166E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98651265844712865},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.0727673031163018E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.316998956218941E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.2864475064325383E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.1532472584405197E-4},3.3435392917608044E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.1449132083933174E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000007},2.8355258091312523E-4,8.7144567135091743E-3,7.3262848520122008E-5,1.4598795164237509E-6,3.528065745629061E-8,null,null,null,null,1.2770997923617207E-4,1.1892889769827689E-3,0,0,9.0976639505942699E-5,2.1754586388166119E-3,2.0012228109983767E-5,4.0274224868098569E-5,3.7505050097595341E-4,0,0,1.3303780994958634E-5,3.1812370133232399E-4,2.9264468487977951E-6,5.9587498877374087E-6,5.5490382196195765E-5,1.3487341552871847E-2,0.12754815226814209,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2955231543123666E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.566857344564521E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5870011321582081E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH199","v":0.22380981599125538},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8165353611556891E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5434846808850271E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1205687169485689E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.5899738575689515E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3005824990820525E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2138897632664762E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3373087636385206E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0529075153065471E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.10964157101729829},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4515795570945302E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14776509960704318},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7757171797103888E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.976899424448149E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.8948287814188478E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7426507624633248E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2365771928398776E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.1517514638997395E-2},9.2920273117682584E-3,0.12315714164959003,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0727673031163018E-3,2.2864475064325383E-3,3.3435392917608044E-4,1.3487341552871346E-2,9.0727673031163053E-3,{"$f":"BA196+BB196+BC196","v":7.7792120617701214E-5},{"$f":"AY196","v":2.9608584865356211E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.22667883232814542},{"$f":"DX196-(DU197+DV197)","v":9.0727673031163972E-3},0.98679354642483164,8.893612008312738E-3,1.2897753908609161E-3,2.231683012382787E-3,4.0521136779372272E-4,3.2623881525420222E-4,5.9932980564463368E-5,1.0000000000000004]
[195,48.75,98.75,1.1209498933174534E-2,0,1.7160666642912778E-3,0.98707443440253473,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ198*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":4.6762042562064021},{"$f":"DZ198*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.4333013725411638},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1777040675558479E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.398536091248812E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.5908133750811784},3.8755314899527667E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.99135785303350932},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.3604271936329848},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.3712195745076377E-3},10.459519813669312,0.8143593855108866,0.18858888212332703,8.8505522723536054E-2,20.703966590584383,0.18611886861645172,3.8533988377123807,3.0057672847788293E-5,1.7417611905867095E-3,null,1.2394055009722065E-5,2.2743638555552981E-7,null,null,null,8.8619332968509355E-6,1.6505209142992722E-4,0,1.9583543795565535E-3,3.6448670147313898E-4,0.98707443440253473,8.7144567135091743E-3,0,1.2625518255028909E-3,2.1769185183330357E-3,3.9509800974339346E-4,3.1812370133232399E-4,5.8416829044993562E-5,1.0000000000000004,2.715762552079902E-4,8.3710321012628736E-3,7.0411389897544969E-5,1.4030596395131937E-6,3.3907501253030279E-8,null,null,null,null,1.2243021656029338E-4,1.1401216089425975E-3,0,0,8.6618534087932683E-5,2.0712464132170492E-3,1.9053571028053681E-5,3.8312831139551356E-5,3.5678517860384209E-4,0,0,1.265798808543998E-5,3.0268132215093972E-4,2.7843910959443032E-6,5.6647061025756068E-6,5.2752122942417957E-5,1.2925565597465815E-2,0.12717825824466189,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2973420010145596E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5704816877311899E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5878770209444315E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH200","v":0.22193614572845385},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7349837130598601E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3212627854736065E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.9990119620944063E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.1764547545073928E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.237446946668698E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.063878061797727E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2388353040729635E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7553544423008607E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10689901494025664},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.2953836407464981E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14456243543168229},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5695727358729833E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.7870174494217851E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8105067273501581E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5018753280478462E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1116083495786269E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.0214528653761364E-2},8.9250574917022658E-3,0.12315714164959003,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.7144567135091743E-3,2.1769185183330357E-3,3.1812370133232399E-4,1.2925565597465272E-2,8.7144567135091795E-3,7.4758008694002053E-5,2.8355258091312523E-4,0.22481103857219703,8.7144567135092697E-3,0.9873430646681266,8.5427444073860239E-3,1.2365424121715167E-3,2.1247839955947992E-3,3.8548533343827111E-4,3.1040251174163186E-4,5.6976671541677916E-5,1.0000000000000004]
[196,49,99,1.0746362896270376E-2,0,1.6419421700116538E-3,0.98761169493371859,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ199*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":4.4921136650973956},{"$f":"DZ199*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.41624336963344699},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0132381954216027E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3442175935399094E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.5281869886965114},3.725007631701955E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.94379539214268959},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.2951578612783952},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.0656205285601712E-3},10.008873910668584,0.78054419970722388,0.18080443342379812,8.4830449102730271E-2,19.827440524485965,0.18452504351784066,3.6586593256281703,2.8702663081057978E-5,1.667536443039517E-3,null,1.1865251804818901E-5,2.1828870797220954E-7,null,null,null,8.4606018625780832E-6,1.5757735760329764E-4,0,1.8743606060992418E-3,3.4586647240858877E-4,0.98761169493371859,8.3710321012628736E-3,0,1.2105329988401426E-3,2.0726494728565623E-3,3.7587265713314881E-4,3.0268132215093972E-4,5.5536514038362262E-5,1.0000000000000007,2.6013100736756877E-4,8.0418432939556583E-3,6.7676643940853013E-5,1.348565449272956E-6,3.2590549519962943E-8,null,null,null,null,1.173859276171477E-4,1.093147071222995E-3,0,0,8.2469719240771541E-5,1.9720388018002995E-3,1.8140951815491396E-5,3.6448540077612E-5,3.3942411705553682E-4,0,0,1.2043543292832045E-5,2.8798854783641364E-4,2.6492310216940509E-6,5.3854006650477078E-6,5.0151113373314556E-5,1.2388305066282026E-2,0.1268106365240822,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2991523704925287E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.574089138671785E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5887488274154018E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH201","v":0.22007714014300092},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6570932495736778E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.112977050437483E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.882190255877504E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.7854651162115439E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1773762501805543E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9240310536894718E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1445106426421071E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.4753235248040342E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10422506070616488},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.144668287863832E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14142918587349018},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3697000313360674E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6031678938623437E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7299371014016674E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.2677309271018518E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9914647308850441E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.8956037825117674E-2},8.573333395854468E-3,0.12315714164959003,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.3710321012628736E-3,2.0726494728565623E-3,3.0268132215093972E-4,1.2388305066281413E-2,8.3710321012628788E-3,7.1848357038311196E-5,2.715762552079902E-4,0.2229575318882463,8.371032101262969E-3,0.98786862700284905,8.2064376976092659E-3,1.1856783570019954E-3,2.0230184200530675E-3,3.6673515827684853E-4,2.9533493499367668E-4,5.4168429216685435E-5,1.0000000000000007]
[197,49.25,99.25,1.0303219209041646E-2,0,1.5712217189794047E-3,0.98812555907197952,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ200*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":4.3156457878873526},{"$f":"DZ200*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.39989169438250982},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8555824284745396E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.2921175530693021E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.468153798536922},3.5806314166474326E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.89851997957688734},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2330270149155047},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.7747139971689211E-3},9.5788571845340122,0.74820007933663735,0.17335572123858092,8.1315252579716224E-2,18.990024540967209,0.18294486710763955,3.4741275160180596,2.7410819694568816E-5,1.5966011383395761E-3,null,1.1359884975489447E-5,2.0952576507779313E-7,null,null,null,8.0784236662655708E-6,1.5045934977280393E-4,0,1.7941191422137818E-3,3.2822488804757255E-4,0.98812555907197952,8.0418432939556601E-3,0,1.1608237151638479E-3,1.9733873672495724E-3,3.5759765942054814E-4,2.8798854783641364E-4,5.2800344395008608E-5,1.0000000000000004,2.4919222130547283E-4,7.7262698588443325E-3,6.5053589529737963E-5,1.2962968918444245E-6,3.1327384272677419E-8,null,null,null,null,1.1256559609283842E-4,1.0482581190710094E-3,0,0,7.852012810736391E-5,1.877595083087169E-3,1.727215605503951E-5,3.4676405356170869E-5,3.2292125406437728E-4,0,0,1.1458924915023574E-5,2.7400899102577415E-4,2.5206318956158931E-6,5.1200730680216938E-6,4.7680271326986911E-5,1.1874440928021052E-2,0.12644531252636781,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.300954345989094E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5776798632609477E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5896165916577584E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH202","v":0.21823269829740966},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5826996052544028E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9177534999443359E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7699191520643072E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4157774860080403E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.120221629073492E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.7936599860637712E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0541599857920572E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2117829269470294E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10161799231989903},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":3.9992411977987419E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13836384643845434},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1759082546806301E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4251591119613335E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6529529162181433E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0400349388153089E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8759600279839207E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.7740399140249604E-2},8.2361891391979098E-3,0.12315714164959003,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0418432939556601E-3,1.9733873672495724E-3,2.8798854783641364E-4,1.187444092802048E-2,8.0418432939556618E-3,6.9057799939645922E-5,2.6013100736756877E-4,0.22111821787703223,8.0418432939557537E-3,0.98837132574640196,7.8840565763999958E-3,1.1370677118822975E-3,1.926139373614293E-3,3.4891119846211879E-4,2.8099876943109389E-4,5.1500623808805702E-5,1.0000000000000007]
[198,49.5,99.5,9.8791702298491203E-3,0,1.5037373493270397E-3,0.98861709242082452,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ201*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":4.1464687583936195},{"$f":"DZ201*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.38421559576368253},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7044402786604168E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2421407301829628E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.4106009059493201},3.442138922906459E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.8554214839040184},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.1738835226451485},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.4977925378171411E-3},9.1684561541857814,0.71726009501949506,0.16622768310448288,7.7952659191873344E-2,18.189871850012736,0.1813782225055863,3.2992466237597107,2.6179111434726706E-5,1.5288041654706666E-3,null,1.0876879261407226E-5,2.0113062556975247E-7,null,null,null,7.7144246624876776E-6,1.4367992649805418E-4,0,1.7174556379529124E-3,3.1150905084409701E-4,0.98861709242082452,7.7262698588443325E-3,0,1.1133117086007474E-3,1.8788913799790133E-3,3.4022473750368949E-4,2.7400899102577415E-4,5.0200903222602804E-5,1.0000000000000007,2.3873646677910276E-4,7.4237196862678182E-3,6.2537431681463648E-5,1.2461584195220487E-6,3.0115696426189417E-8,null,null,null,null,1.079583355153033E-4,1.0053533730854441E-3,0,0,7.4760178515481405E-5,1.7876861255174457E-3,1.6445075946086065E-5,3.2991745329071481E-5,3.0723299217461802E-4,0,0,1.090268511645555E-5,2.6070803067353588E-4,2.3982752357827106E-6,4.8680040921231228E-6,4.5332899130479684E-5,1.1382907579176161E-2,0.12608231090569966,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3027480095036893E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5812540248956746E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5904803531593726E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH203","v":0.21640271973339095},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5116457936913831E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7347729676455443E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6620213892287612E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0662312818651953E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0658415252147495E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6721227754806895E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9676159042188581E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9637615750917543E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9076136709952051E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8589168173007102E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13536494524099957},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.9880123997349204E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2528055463654667E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.579394615573174E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8186097718144137E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7649151257465046E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.6566034404959057E-2},7.9129892950978858E-3,{"$f":"$DL$7","v":0.12315714164959003},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.7262698588443325E-3,1.8788913799790133E-3,2.7400899102577415E-4,1.1382907579175483E-2,7.7262698588443342E-3,6.638121380585506E-5,2.4919222130547283E-4,0.21929300254259554,7.7262698588444262E-3,0.98885220112849825,7.5749947725560754E-3,1.0906012566838275E-3,1.8339118319579905E-3,3.3196646066040988E-4,2.6735851084965499E-4,4.8966038794432603E-5,1.0000000000000007]
[199,49.75,99.75,9.4733600008783218E-3,0,1.4393301629503003E-3,0.98908730983617221,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ202*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":3.9842658455827817},{"$f":"DZ202*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.36918572518909643},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5595287796129013E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.1941961663468028E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.3554205611570378},3.3092780921550914E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.81439508167539199},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1175835366431597},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.2341828026806021E-3},8.7767117047868481,0.68766050089757147,0.15940595553937281,7.4735740965380659E-2,17.425228865620472,0.17982499383232048,3.133491673286974,2.5004656137017999E-5,1.4640015757454619E-3,null,1.0415210221360991E-5,1.9308713567966662E-7,null,null,null,7.3676845192227833E-6,1.3722194674222371E-4,0,1.6442041605009671E-3,2.9566900302116207E-4,0.98908730983617221,7.4237196862678174E-3,0,1.0678908047669078E-3,1.7889322839369677E-3,3.2370818381713027E-4,2.6070803067353588E-4,4.773117436626239E-5,1.0000000000000009,2.2874144034344839E-4,7.1336276429114342E-3,6.0123590952676191E-5,1.1980587795674501E-6,2.8953280691248363E-8,null,null,null,null,1.0355385010693103E-4,9.6433695465997671E-4,0,0,7.1180749629459384E-5,1.7020938291387947E-3,1.5657705168713497E-5,3.1390127713200776E-5,2.9231805610392951E-4,0,0,1.0373446342486732E-5,2.4805272631101357E-4,2.2818580200355816E-6,4.6285133776674801E-6,4.3102660988594908E-5,1.0912690163828622E-2,0.12572165553773296,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3045334418173408E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5848117845450913E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5913401508213766E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH204","v":0.21458710447377857},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4437818762313709E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5632676594193101E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5583266108796902E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7357291529099852E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0141012522777982E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5588208456481876E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8847180226043543E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7303455796955094E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6597862654750608E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.72351610376555E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.1324310422972331},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8058330889556531E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.0859275347507012E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5091097436754403E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6032827256493712E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6581578249336334E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.5431427546057104E-2},7.6031274444808717E-3,{"$f":"$DL$7","v":0.12315714164959003},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4237196862678174E-3,1.7889322839369677E-3,2.6070803067353588E-4,1.0912690163827787E-2,7.4237196862678217E-3,6.3813705797411882E-5,2.3873646677910276E-4,0.21748179229452672,7.4237196862679111E-3,0.98931224389992878,7.2786736645896258E-3,1.0461756751897803E-3,1.7461120859276649E-3,3.158564491852323E-4,2.5438037849227475E-4,4.655784668744644E-5,1.0000000000000009]
[200,50,100,9.0849722571408106E-3,0,1.3778497791746176E-3,0.98953717796368545,{"$f":"SUM(D203:G203)","v":1.0000000000000009},{"$f":"0","v":0},{"$f":"DZ203*(c_Advagraf*weight*(Costs!$C$30*(365.2425/4)))","v":3.8285751852042482},{"$f":"DZ203*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.35475928589395178},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4204353034713093E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1475313108964129E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.3024556410347674},3.1799635053498337E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.77534086553774506},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.0639899553777281},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":4.9832391932859493E-3},8.4025257167363847,0.65932072185797941,0.15287182774415334,7.1655740903497564E-2,16.693957480680918,0.17828506620081225,2.9762833145967424,2.3934372583568424E-5,1.4019624191407244E-3,null,9.9694376405935464E-6,1.8527240718058397E-7,null,null,null,7.0373333376451982E-6,1.310692087787024E-4,0,1.5741580438884144E-3,2.8064887106518709E-4,0.98953717796368545,7.1336276429114342E-3,0,1.024460545612653E-3,1.7032918879183623E-3,3.0800471455333427E-4,2.4805272631101357E-4,4.5384519008630491E-5,1.0000000000000011,2.1980305438145463E-4,6.8548713445959562E-3,5.7774179055342886E-5,1.151242987200093E-6,2.7821891480374517E-8,null,null,null,null,9.9342398405606071E-5,9.2511814720704685E-4,0,0,6.777315972686535E-5,1.6206105941962883E-3,1.4908133995208733E-5,2.9867355258336458E-5,2.781373592949978E-4,0,0,9.8698979078132586E-6,2.360117364676655E-4,2.1710919355348169E-6,4.4009571555592827E-6,4.0983561853071206E-5,1.0462822036315426E-2,{"$f":"BY202","v":0.12572165553773296},{"$f":"BZ202","v":3.3045334418173408E-2},{"$f":"CA202","v":6.5848117845450913E-4},{"$f":"CB202","v":1.5913401508213766E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_TacPR_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_TacPR_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16315073883581949},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,7.3894284989754018E-3,{"$f":"'Survival curves'!$AH205","v":0.21278575302433342},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3789646455760602E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.402517931673715E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4586710964900969E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4232335344501E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.6487266215696949E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4531961794066225E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8053127224237787E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5106748678827211E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4181579735827234E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.592866296791436E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.12956072883350614},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6291964021825604E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9243511225411887E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4419526291911958E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.3938858560967186E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5555225751633888E-2},{"$f":"p_NODAT_TacPR_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_TacPR_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.4335122031017594E-2},7.3060247965524589E-3,{"$f":"$DL$7","v":0.12315714164959003},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1336276429114342E-3,1.7032918879183623E-3,2.4805272631101357E-4,1.0462822036314545E-2,7.1336276429114385E-3,6.1350603012934888E-5,2.2874144034344839E-4,0.21568449395010192,7.1336276429115279E-3,0.98975270637510326,6.9942494937536952E-3,1.0036764359375213E-3,1.6625268625509253E-3,3.005390148675106E-4,2.4203223138933954E-4,4.4269586398618254E-5,1.0000000000000009]

{"sheet":"Bas+CsA+MMF+ST","index":27,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: CsA","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$48*14+Costs!$C$49*28+Costs!$C$50*(365.2425/8-42))+(AZ3)*(Costs!$C$50*(84-365.2425/8)+Costs!$C$51*(365.2425/4-(12*7))))","v":466.45270728784493},{"$f":"DZ3*(c_MMF*(Costs!$C$72*(365.2425/4)))","v":66.570756113105901},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7239893768333623},{"$f":"AQ3*p_AR_Bas_CsA_MMF_ST*ru_AR*c_AR","v":584.19327071259261},{"$f":"BA3*Costs!$C$123*c_Explant","v":33.617779627189464},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":362.78780614682347},{"$f":"AQ3*p_CMV_Bas_CsA_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3100.5034136255667},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":52.836424638068465},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.38935567624279155},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.53430761488924183},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.346587573766376E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":232.70531358403872},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.610933046484405},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_CsA_MMF_ST","v":6.981422357436359},{"$f":"SUM(I3:Y3)","v":7441.0158520442192},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":7409.086856241549},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":3.0269706873390468E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.1945278091644041},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.9101650734214089E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.6996630350913499E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20150678610560874},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20064213140580614},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.9738151254889056E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95555887548066043},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.6512559645143608E-2},1.3261276035902861E-3,3.2048297958322697E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.231465241038174E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.8378975778532677E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4915318541673089E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3271290683754481E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AI5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.6056785677978408E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96598115081675096},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.1433637792181501E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":9.5641920466962675E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.3113618599997249E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":0.99999999999999978}]
[1,0.25,50.25,0.95747171388999963,{"$f":"AR4","v":0},3.9316928974404593E-2,{"$f":"AP4","v":3.2113571355956816E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$51*(365.2425/4))","v":286.81778357845781},{"$f":"DZ4*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":60.114789326337387},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6469079625325689},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":9.5206124009627402},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":343.59552933162365},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1635.6135541585734},45.4952258652255,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.109842868376661},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.5230226039760919},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.6567666287401913E-2},281.2425674547755,9.7167751260992805,16.370563768168001,6.9630042716670273,2702.7467463830631,0.98718232020793617,{"$f":"Z4*AA4","v":2668.1038040288827},1.6866030022312029E-4,0.19230925277040492,null,1.4683647822810995E-3,1.3598528291611711E-4,null,null,null,2.9242836619749073E-5,5.6068167737700165E-3,1.7151163640675339E-4,0.19988983438262176,0.19732771049181663,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":3.2113571355956816E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95555887548066043},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.9270701737204601E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.9128384093392535E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.6227237199994499E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,1.6574876653794735E-3,0.94487956470725321,8.3361645518176056E-3,6.6947936345455872E-4,1.6179192755547789E-5,null,null,null,null,3.9533033436897088E-4,3.7875338003693915E-2,9.7643603718924269E-4,2.3597361952472322E-5,3.2007269531147145E-6,1.8925665870612449E-3,1.7071095324893856E-5,4.6536039161006396E-7,4.4584694351615544E-5,1.1494049839961636E-6,2.7777472772726482E-8,0,0,0,0,0,0.99678864286440416,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":6.9773588121232761E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5091911939880288E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.8182398178298951E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.8107917484934818E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AI6","v":0.98166928421528765},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99640500391608555},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99640500391608555},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99688954762733795},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99688954762733795},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99610591643545987},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99610591643545987},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99663070380833996},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99663070380833996},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99801576319104723},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99801576319104723},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99828339122489484},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99828339122489484},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99747183596702105},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99747183596702105},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99781274688291266},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B4-$B3))","v":0.99781274688291266},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99692607112104814},{"$f":"CS4*DJ4","v":0.97865170265295831},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_CsA_MMF_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95555887548066043,1.9128384093392535E-3,0,{"$f":"1-G4","v":0.99678864286440427},0.95555887548066043,{"$f":"BA3+BB3+BC3","v":1.7870735546692215E-2},{"$f":"AY3","v":2.9738151254889056E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.9816973854576635},{"$f":"DX3-(DU4+DV4)","v":0.95555887548066043},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":4.2395991791422663E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.95021922009395676},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.2741102146358061E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.7256601985221501E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":7.3829790792261996E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.7470249199808181E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.3888736386363241E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.9484191960999423,0,4.631296267736882E-2,5.2678412226888514E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$52*(365.2425/4))","v":280.15864966034928},{"$f":"DZ5*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.551981197586372},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6034025688652349},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":6.1449281151766639},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.78278429938166},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":717.17550536636304},43.743322877384699,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.75568673654305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.4093055525663756},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.0350316768256483E-2},306.67780948016417,19.3962872350731,16.244991014554433,6.9496530031621653,1529.6146574239385,0.97872860473809353,1497.0776194474684,1.3132295604184361E-4,0.19076380027128326,null,9.4887858926553394E-4,8.7573252809242802E-5,null,null,null,3.434039799381246E-5,6.5841875551235548E-3,2.0150710628673546E-4,0.19875161012880402,0.19452388607081389,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":5.2678412226888514E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.94487956470725332},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.621150255551152E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.5384819877050467E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.0143234438452951E-4},1.1494049839961636E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.7777472772726482E-8},1,1.2900272861073954E-3,0.93776654493580291,5.3804450564569886E-3,4.3210482579949242E-4,1.04426030865803E-5,null,null,null,null,4.6520199407731151E-4,4.456951878938218E-2,1.1490137540658113E-3,2.7768017986215587E-5,5.9208946327414464E-6,3.5009819680282832E-3,3.1579125044022165E-5,1.021099212581044E-6,9.7828257660888149E-5,2.5220378555092925E-6,6.0949655551022625E-8,1.9232840026417655E-9,1.1372238538770354E-6,1.0257846116486359E-8,2.8326488335452839E-10,2.7494207889371953E-8,0.99473215877731125,5.4817882887490017E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2863439414325653E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8361682726317071E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4374363178628507E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AI7","v":0.97239286891760657},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99437361651411882},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99437361651411882},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99513128670895501},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99513128670895501},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99390604428423668},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99390604428423668},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99472651243238219},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99472651243238219},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99689313110347355},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99689313110347355},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99731197242436442},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99731197242436442},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.9960420741065289},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.9960420741065289},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99657545041370321},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B5-$B4))","v":0.99657545041370321},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99518860919666474},0.96771430681086756,{"$f":"p_NODAT_6m*p_NODAT_Bas_CsA_MMF_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94487956470725332,3.5384819877050467E-3,1.1494049839961636E-6,0.99473215877731114,0.94487956470725321,{"$f":"BA4+BB4+BC4","v":9.0218231080277118E-3},{"$f":"AY4","v":1.6574876653794735E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.97242877796055105},{"$f":"DX4-(DU5+DV5)","v":0.94487956470725321},6.1489279629783093E-3,0.94132305482152812,4.8080733200675345E-2,4.3102912677993165E-3,1.3452517408111785E-4,2.4043333466912454E-6,6.3239591164803708E-8,0.99999999999999989]
[3,0.75,50.75,0.94285230474540593,0,5.0117680551326434E-2,7.0300147032677672E-3,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$52*(365.2425/4))","v":278.14516280723456},{"$f":"DZ6*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.123983949014388},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5703181341592511},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.6322500465871448},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":712.02119921453902},43.418204375389507,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.37938036859904},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.2651920268080983},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.428689512644364E-2},322.11589297850441,22.580012982936644,16.155090458943079,6.9346079249884971,1475.3655821628302,0.97034728248658753,1431.6169833259444,2.060839437515957E-4,0.18952247521712365,null,7.1797103555811621E-4,6.5928388348144789E-5,null,null,null,3.7093991092244751E-5,7.1121423458317861E-3,2.1772739357275416E-4,0.19787942231527833,0.19201175970364615,7.0300147032677672E-3,0.93776654493580291,0,4.994996384583917E-2,5.0821005478935864E-3,1.6761800377770622E-4,3.6592617093863281E-6,9.8701709556880947E-8,1.0000000000000002,2.0279037055791782E-3,0.93134907690889535,4.0559574329074016E-3,3.2573490884240931E-4,7.8719795785458031E-6,null,null,null,null,5.0283633944299454E-4,4.8175145343560599E-2,1.241967741797958E-3,3.0014421037617939E-5,8.5038109453798138E-6,5.0282416131279175E-3,4.5355123820289107E-5,1.6873770660665793E-6,1.616622129919947E-4,4.1676937800991111E-6,1.007199395458259E-7,6.1229937273055853E-9,3.6204816939499876E-6,3.265702170903503E-8,1.0065252686332901E-9,9.7695184288247663E-8,0.99296998529673242,8.6796628331353154E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7359967776739565E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3941831527580842E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3692984722659685E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AI8","v":0.96639621774526241},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99278043445228459},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99278043445228459},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99375197377258384},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99375197377258384},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99218098460187154},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99218098460187154},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.9932329168635895},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.9932329168635895},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99601195026689071},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99601195026689071},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99654937907473762},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99654937907473762},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99492012925867235},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99492012925867235},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99560436671766228},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B6-$B5))","v":0.99560436671766228},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99382568999854048},0.96042938791266519,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_CsA_MMF_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93776654493580291,5.0821005478935864E-3,3.6592617093863281E-6,0.99296998529673219,0.9377665449358028,5.8229924853430608E-3,1.2900272861073954E-3,0.96643600842875366,0.9377665449358028,8.3004838845440743E-3,0.93455781092234913,5.1090533311153583E-2,5.8390224058309358E-3,2.0626087060307687E-4,5.7237185917177132E-6,1.6488692754999476E-7,1]
[4,1,51,0.93795280934813785,0,5.2476237586041995E-2,9.5709530658203822E-3,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$53*(365.2425/4))","v":276.10441766924879},{"$f":"DZ7*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":53.447713465515513},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5367858073080463},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.7238440985637742},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":465.1419919408454},44.597308165216631,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.0002089961638974},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":4.1171468934999425},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.8517219429949576E-2},335.17279936961046,25.72487382973511,16.063495641898523,6.9128802009919541,1236.571983298028,0.96203773351558419,1189.6289081409057,3.1787494781640647E-4,0.18809770629072822,null,6.8450108170881908E-4,6.2616408801965137E-5,null,null,null,3.8768839122521555E-5,7.4332662185921574E-3,2.2762338085316022E-4,0.19686235716762324,0.18938901590407567,9.5709530658203822E-3,0.93134907690889546,0,5.2231102776468002E-2,6.5959442637682853E-3,2.4490373742844761E-4,7.7881754740490983E-6,2.3107214554310857E-7,1.0000000000000002,3.1216140003821375E-3,0.92405288341059266,3.8573114560787173E-3,3.0978160306330499E-4,7.4864387786674466E-6,null,null,null,null,5.258001108118471E-4,5.0375231010710737E-2,1.2986865209174848E-3,3.1385134027931723E-5,2.3597947779725085E-5,6.5135372331895872E-3,5.8809082798973236E-5,2.4653971567326157E-6,2.3620183554506137E-4,6.0893445823229724E-6,1.471601443306343E-7,2.7863327946156615E-8,7.6908731942272897E-6,6.9438951875651581E-8,2.3563923503514822E-9,2.2871575319275709E-7,0.99042904693417977,1.3459639077590492E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6631787274890154E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3357028029727777E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.22797001567157E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI9","v":0.96186773579759044},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99026285113695944},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99026285113695944},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99157174197702647},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99157174197702647},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.98945547575435533},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.98945547575435533},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99087239502548208},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99087239502548208},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99461819381945371},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99461819381945371},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99534300547602772},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99534300547602772},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.9931461146099132},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.9931461146099132},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99406859134610237},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_MMF_ST*($B7-$B6))","v":0.99406859134610237},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99167151006221022},0.95385683003851551,{"$f":"p_NODAT_Bas_CsA_MMF_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93134907690889546,6.5959442637682853E-3,7.7881754740490983E-6,0.99042904693417966,0.93134907690889523,4.3895643213283566E-3,2.0279037055791782E-3,0.96191224604422942,0.93134907690889523,1.1407706903745752E-2,0.92770098015974412,5.3231822621628726E-2,7.3589748104693313E-3,2.8939311428954071E-4,1.0784196625299681E-5,3.381934974710758E-7,1.0000000000000002]
[5,1.25,51.25,0.93218866898553954,0,5.4566870272789496E-2,1.3244460741671122E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$53*(365.2425/4))","v":273.93439719471746},{"$f":"DZ8*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":53.027645458215495},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5011293039694609},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.969515726510908},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":461.48624584812961},47.252468131703885,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.6395736764550839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.9945385387620584},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.3172949206085059E-2},350.78998715168944,25.636808480312677,15.965221179161507,6.8892149649855456,1250.1199186038193,0.95379934319607373,1192.363557280652,2.5706766480579758E-4,0.18676891177526955,null,7.8218569139834289E-4,7.1478176511736402E-5,null,null,null,4.0265312272124366E-5,7.7201898863316059E-3,2.3645348992161E-4,0.19587655199651077,0.18682692664178355,1.3244460741671122E-2,0.92405288341059266,0,5.4232542466789463E-2,8.1220053571703782E-3,3.3388249115063375E-4,1.3780217776550262E-5,4.4531484939904296E-7,1,2.5166742339444875E-3,0.91676669435824032,4.407031692208835E-3,3.5392976634329162E-4,8.5533598557034286E-6,null,null,null,null,5.459482056253531E-4,5.2305555690728284E-2,1.3484507918227662E-3,3.2587778613063128E-5,2.9057652797032044E-5,8.0205323432904346E-3,7.2415361082911161E-5,3.361128552013512E-6,3.2201900262619976E-4,8.3017334074561385E-6,2.0062656496434362E-7,4.9300728823698882E-8,1.360805337032095E-5,1.2286367740561258E-7,4.5411639821644533E-9,4.4077368541687851E-7,0.98675553925832926,1.0937247331128615E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.915257642951396E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5381479812259749E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7172157998117156E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI10","v":0.95754911041759116},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98644859588509604},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98488900105985377},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98826716336616416},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98691547155010795},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98532730447228667},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98363973676524896},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98729537575501647},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98583253299055507},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99250355684858405},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99163785577006525},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99351223381714127},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99276259113830467},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99045584471633286},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98935494163517534},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99173890123121888},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99078530717910074},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.9883402327769405},0.94638431068547435,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92405288341059266,8.1220053571703782E-3,1.3780217776550262E-5,0.98675553925832893,0.92405288341059244,4.1745794979206894E-3,3.1216140003821375E-3,0.95760067346559696,0.92405288341059244,1.4792008273076968E-2,0.92040978888441649,5.5472564924863292E-2,8.9224591293134356E-3,3.8472899666425561E-4,1.7845002277163676E-5,6.0478938859293879E-7,1.0000000000000002]
[6,1.5,51.5,0.92651151704647461,0,5.714892714904278E-2,1.6339555804482812E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$53*(365.2425/4))","v":271.75262189577984},{"$f":"DZ9*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.605301976687258},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4652796522525051},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.0643032813638857},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":457.81069687617918},49.496110535952177,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.3070500472486364},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.9105074829292947},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.7923741924177697E-2},367.46942504423674,25.557684337623513,15.86745449396536,6.8679524420656417,1264.2123118082081,0.94563150216240932,1195.4789874674082,2.4324537946146622E-4,0.1854392411332943,null,8.2089547237462258E-4,7.4853201028755E-5,null,null,null,4.2120208931979773E-5,8.0758353546908218E-3,2.4739188041645184E-4,0.1949435826301984,0.18434479287951627,1.6339555804482812E-2,0.91676669435824032,0,5.6712587382937114E-2,9.722912901456493E-3,4.3557550217787746E-4,2.1909786777777091E-5,7.6426392778683468E-7,1,2.376126194300384E-3,0.90939150927975665,4.6191304089853134E-3,3.7096346487628019E-4,8.965010321646161E-6,null,null,null,null,5.7091432394204881E-4,5.4697479830307497E-2,1.4101152165172791E-3,3.4078012170292417E-5,3.478513185378333E-5,9.6014388033223465E-3,8.6688966280362603E-5,4.3848518437799141E-6,4.2009866494150831E-4,1.0830252540161405E-5,2.6173285242783435E-7,7.8385441654947549E-8,2.1636054860591734E-5,1.9534647553040736E-7,7.7936943410191325E-9,7.5647023344581556E-7,0.98366044419551724,1.0409346170985927E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0235510871177878E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6251187045318268E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9273964526094317E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI11","v":0.95259994997317909},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98335943743686982},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98054296768650184},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98558952692485069},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98314726328819746},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98198488082595725},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97893826492176617},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98439771689175226},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9817553436319657},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99078822704348168},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98922220681276074},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99202678020106327},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99067032359060503},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98827473405640343},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98628438129917062},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98984950017906348},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98812485313038989},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98564149366220932},0.93892203755411008,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91676669435824032,9.722912901456493E-3,2.1909786777777091E-5,0.98366044419551724,0.9167666943582401,4.7695148184078301E-3,2.5166742339444875E-3,0.95265800115299715,0.9167666943582401,1.7832704145020809E-2,0.91307910181899843,5.801459881111496E-2,1.0552715193086199E-2,4.9270307794584351E-4,2.7188047089265116E-5,9.8890674459544603E-7,1]
[7,1.75,51.75,0.92080649307187323,0,5.9867654442568016E-2,1.9325852485558806E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$53*(365.2425/4))","v":269.48290202713918},{"$f":"DZ10*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.165934370003697},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4279849469611561},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.1216145766630645},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":453.98699122974529},51.647504650727804,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.998574603277655},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.8594774317809071},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.2809775022954188E-2},384.50205296990254,25.474816423384606,15.765626400443901,6.8456838794506725,1278.3219732845034,0.93753360626723448,1198.4698095840679,2.8024708122920789E-4,0.18402228830358777,null,8.4500548565219372E-4,7.6864400845263369E-5,null,null,null,4.4071067755837757E-5,8.4498801675645108E-3,2.5889779399120233E-4,0.19397725430062598,0.1818601947582823,1.9325852485558806E-2,0.90939150927975665,0,5.9316610239292807E-2,1.1382517484715906E-2,5.498306537138095E-4,3.2466307400753138E-5,1.2135495614040572E-6,1.0000000000000002,2.7393224166737265E-3,0.90151433900224309,4.7473714234160351E-3,3.8126253133258318E-4,9.2139060912467324E-6,null,null,null,null,5.9712850349495064E-4,5.7208976734891122E-2,1.4748622581063344E-3,3.5642742800397792E-5,4.0722608085332624E-5,1.1240308965523589E-2,1.0148591110698538E-4,5.5350357025339658E-6,5.3029411069762311E-4,1.367111971235427E-5,3.303876012981274E-7,1.1615292610216468E-7,3.2060686631419529E-5,2.8946784323144224E-7,1.2375350982022334E-8,1.2011742104220349E-6,0.98067414751444149,1.2101522325126707E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0972493386119166E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6843059460879518E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0704332424014912E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI12","v":0.94739873946236786},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98042792423229519},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97642389306910404},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98304748479993764},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97957375704596417},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97881383625171559},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97448391648628774},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98164740130493044},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9778900243959382},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98915819722047715},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9869282716471085},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99061487354903754},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9886828375483373},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98620304590338315},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98337043724162054},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98805436576296879},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98559906340392767},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98307985735074599},0.93136861764494117,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90939150927975665,1.1382517484715906E-2,3.2466307400753138E-5,0.98067414751444115,0.90939150927975643,4.9990588841832394E-3,2.376126194300384E-3,0.94746322970944474,0.90939150927975643,2.1017271031675621E-2,0.90545292414099987,6.0636479198799983E-2,1.2239475619839207E-2,6.1323366220503129E-4,3.909905687226347E-5,1.5172896081778308E-6,1.0000000000000002]
[8,2,52,0.9146565045635493,0,6.2634805858658354E-2,2.2708689577792436E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$53*(365.2425/4))","v":267.10886082720839},{"$f":"DZ11*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.706372459041347},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3889760947568695},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.9598396946054194},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":584.9420199567802},53.736313512739187,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.7127059160696669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.8394703321995181},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.7827951290768819E-2},401.58685463757371,25.38495465778643,15.658730797194123,6.8215359040576198,1425.8944627413032,0.92950505653679638,1325.3761132058598,2.9139765877986171E-4,0.18257849600909357,null,8.6163895085573255E-4,7.8173737782225787E-5,null,null,null,4.6052630533206585E-5,8.8298122212864035E-3,2.7058801721477859E-4,0.19295615922554576,0.179353725690064,2.2708689577792436E-2,0.90151433900224298,0,6.1956348158307147E-2,1.3096433754962505E-2,6.7663667069625308E-4,4.5731806343773801E-5,1.8210296549516045E-6,1.0000000000000002,2.8462857927158466E-3,0.89343812203077999,4.8324564091624103E-3,3.8809572683189733E-4,9.3790427528897001E-6,null,null,null,null,6.237022194716563E-4,5.9754919677110434E-2,1.5404973274796587E-3,3.7228934245396434E-5,4.6854392258565475E-5,1.2932812266702608E-2,1.1676709600133071E-4,6.811566624469951E-6,6.5259446545706118E-4,1.6824054578215997E-5,4.0658403650598657E-7,1.6361217360504759E-7,4.5160451854850717E-5,4.0774231531803663E-7,1.8570219005001727E-8,1.8024594359466028E-6,0.97729131042220774,1.2685817867976845E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1538125938884541E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7297320313122376E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1802136821123195E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI13","v":0.94203806649277433},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97703029787401385},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97165619653228952},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98009997153072059},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97543499608770323},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97513958170385762},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96933010709795941},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9784591359321767},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97341476071343647},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98726625386262756},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98426768936744569},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9889757075154072},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9863769038362401},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98379965323549701},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9799930759128096},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98597116870758028},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98267032165752788},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.9801101611362153},0.92330108114668175,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90151433900224298,1.3096433754962505E-2,4.5731806343773801E-5,0.97729131042220752,0.90151433900224287,5.1378478608398647E-3,2.7393224166737265E-3,0.94211028559427201,0.90151433900224287,2.447060765452401E-2,0.89747623051651149,6.3271862122289996E-2,1.3978919537988334E-2,7.4630310457646557E-4,5.3858156388420258E-5,2.2189077213611151E-6,1.0000000000000002]
[9,2.25,52.25,0.90836151185822722,0,6.5405962410517299E-2,2.6232525731255583E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$53*(365.2425/4))","v":264.78073085127465},{"$f":"DZ12*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.25569794642545},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3507216288502883},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.97187303321869567},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":579.84364528426954},55.773391740117894,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.4483191434844409},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.8489425782799227},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":5.2973302256744507E-2},418.56208308557143,25.300269459913402,15.55539171909524,6.7987789944778791,1438.5428187672358,0.9215452591266412,1325.6823146856211,2.3411162823731548E-4,0.18124956144979676,null,8.7405800750278066E-4,7.9084543967983102E-5,null,null,null,4.8032136313844493E-5,9.2093502130801436E-3,2.8227001932651407E-4,0.19197646799822535,0.17691500394764192,2.6232525731255583E-2,0.89343812203077999,0,6.4587376086272852E-2,1.4861405321014164E-2,8.1596953845667806E-4,6.1984506433066715E-5,2.6167857877706258E-6,1,2.2731522416825031E-3,0.88586947189837573,4.8930400510269548E-3,3.9296121356013035E-4,9.4966261347275556E-6,null,null,null,null,6.5018825370290558E-4,6.2292462111053021E-2,1.6059158295708292E-3,3.8809891946095E-5,5.3168834161473866E-5,1.467573299969719E-2,1.3250348715550128E-4,8.2142028587018397E-6,7.8697656783875735E-4,2.0288460031335524E-5,4.9030772788336279E-7,2.2175856669896911E-7,6.1210097354886134E-5,5.5265051148160627E-7,2.6685059760527583E-8,2.5901007280100984E-6,0.97376747426874444,1.0220451864456415E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1999881660087792E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7668157434176147E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2698332520342624E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI14","v":0.93656438390834174},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.9734806419559181},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96668242131505144},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97701909100886486},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97111441857711323},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97130205717192863},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96395577605004412},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97512746415758245},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96874458632541027},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.985286499447808},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9814858584463183},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98726000852362372},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98396498356807571},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98128606472142721},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9764644794614874},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98379172168498319},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97960897771464683},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97700671021541696},0.9150296876272177,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89343812203077999,1.4861405321014164E-2,6.1984506433066715E-5,0.97376747426874444,0.89343812203077977,5.2299311787471978E-3,2.8462857927158466E-3,0.93664484622932398,0.89343812203077988,2.7725011719271605E-2,0.88965379696457791,6.588643912417641E-2,1.5768007681921159E-2,8.9187805576587957E-4,7.1741531909644182E-5,3.1249223775728468E-6,1.0000000000000002]
[10,2.5,52.5,0.9026255804985901,0,6.815692179412243E-2,2.921749770728763E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$53*(365.2425/4))","v":262.45274741885476},{"$f":"DZ13*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.805051801395287},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3124695708607534},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.9804733168785027},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":574.74559152757854},57.758104988120301,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2043788106800219},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.88647320167148},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.8239048631318541E-2},435.323183166028,25.216168353768431,15.452923909362323,6.7761790441185843,1450.9719841579483,0.91365362527769012,1325.6858135022726,2.8078502397382567E-4,0.17983076615109136,null,8.8352524217158608E-4,7.9714400645779427E-5,null,null,null,4.9991810125370992E-5,9.5850861502258505E-3,2.9383920152828896E-4,0.19100370797976207,0.1745112302371909,2.921749770728763E-2,0.88586947189837573,0,6.7185502162079969E-2,1.6674610042828147E-2,9.6778657307508098E-4,8.1498557386221676E-5,3.6330589673750678E-6,1.0000000000000002,2.7328734816067582E-3,0.87779423968885606,4.9363394645915654E-3,3.9643859979105237E-4,9.5806635303318989E-6,null,null,null,null,6.7634307154025759E-4,6.4798271759067994E-2,1.6705162522104812E-3,4.0371079261240268E-5,5.9655837178517622E-5,1.6466284283128324E-2,1.4866992252130407E-4,9.7425147147066585E-6,9.3339925056466625E-4,2.4063274768607586E-5,5.8153302710044986E-7,2.9157291578207748E-7,8.048034773464265E-5,7.2663673579694685E-7,3.7048655687067005E-8,3.5960103116880006E-6,0.97078250229271268,1.2396433906995907E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2391452193874433E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7982628663813622E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3458309738180223E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI15","v":0.9310061844781693},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97062974738480834},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96269312944722196},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97454359379608346},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96764686518320053},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9682208061551083},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95964687723726638},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97245108971519567},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96499771024884617},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98369412064760098},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97925000642087123},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98587968012372351},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98202577239202171},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97926531189249255},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97363041532763372},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98203904924612218},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97714911558573392},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97451353423171916},0.90727812722740864,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88586947189837573,1.6674610042828147E-2,8.1498557386221676E-5,0.97078250229271235,0.8858694718983755,5.2954978907218129E-3,2.2731522416825031E-3,0.93109325772503138,0.88586947189837562,3.0956969470593485E-2,0.88183185579361589,6.8460056692869767E-2,1.7603924588979001E-2,1.0499037444763118E-3,9.3021089944735961E-5,4.268619520980232E-6,1.0000000000000002]
[11,2.75,52.75,0.89643202244648901,0,7.0871536319611683E-2,3.2696441233899344E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$53*(365.2425/4))","v":260.00247759118895},{"$f":"DZ14*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.330733712725078},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2722081745670311},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.98610110295034226},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":569.37974264485968},59.684483185370645,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.9798137111634864},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":10.950592199954267},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":6.3617074296009699E-2},451.7864798434494,25.121495396135355,15.344215271469638,6.7507381879758999,1462.6526980961057,0.90582957127269037,1324.9140664372392,3.0979322474056274E-4,0.1783603072386207,null,8.9044804504861909E-4,8.0101450997252155E-5,null,null,null,5.1919863870845689E-5,9.9547599250139236E-3,3.0522607365017469E-4,0.18995255582194207,0.17206464220234158,3.2696441233899344E-2,0.87779423968885595,0,6.9734611223659565E-2,1.8533239135129862E-2,1.1320209158775425E-3,1.0454362250325023E-4,4.9041800745853971E-6,1,3.0173828171502228E-3,0.86940383371721208,4.9646733947520966E-3,3.987141044803045E-4,9.6356552612100431E-6,null,null,null,null,7.0200444485619485E-4,6.7256806061859367E-2,1.7338979041888029E-3,4.1902812755206161E-5,6.6305352472777619E-5,1.8301692423536148E-2,1.6524135912093752E-4,1.1395829139527705E-5,1.0917980305784343E-3,2.8146836400114872E-5,6.8021975946572631E-7,3.740199804425845E-7,1.0323749723112561E-4,9.3210529168204434E-7,5.0011101014956748E-8,4.8541689735704403E-6,0.96730355876610097,1.3815976829228555E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2732220849379731E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8256300783833386E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4119688448760852E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI16","v":0.92538292678041045},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96718253383056429},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95787581443337644},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97154898759808006},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.963456994415266},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96449606037719282},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95444560125920785},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96921424002033874},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96047182515119423},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9817658610475879},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97654453157494092},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98420779488424981},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97967844595975673},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97681952295021768},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97020345304262179},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97991707425683872},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97417334833714531},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.9714980860910043},0.8990077422684607,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87779423968885595,1.8533239135129862E-2,1.0454362250325023E-4,0.96730355876610064,0.87779423968885584,5.3423587279129497E-3,2.7328734816067582E-3,0.92547817068376703,0.87779423968885595,3.4595197471249436E-2,0.87359903670303396,7.097804534013552E-2,1.9483771783667558E-2,1.2202993867966652E-3,1.1796397806724535E-4,5.6853370496518042E-6,1]
[12,3,53,0.8899695224830485,0,7.3536523808351961E-2,3.6493953708599522E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$53*(365.2425/4))","v":257.59566803486695},{"$f":"DZ15*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.864828572132716},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2326608919549304},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.98996125996465012},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":161.17401927523966},61.556835758064267,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.773553784235764},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":12.039831143066024},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.9101404008950693E-2},467.90623101721303,25.030412945829227,15.23878763460155,6.7262621858175811,1071.1981539069955,0.89807251839304003,962.01362377723069,2.4715974380194321E-4,0.17702293813371855,null,8.9588164257848463E-4,8.0344116235370303E-5,null,null,null,5.3806663931739623E-5,1.0316524517610002E-2,3.16373752120303E-4,0.18893302856999636,0.16967556077548082,3.6493953708599522E-2,0.86940383371721197,0,7.2221479456611448E-2,2.0434304432205251E-2,1.3085778577157882E-3,1.3138433363124049E-4,6.4664940247182104E-6,1,2.3891260874335418E-3,0.86162065142608146,4.9841079322160151E-3,4.0027489681945534E-4,9.6733746615156778E-6,null,null,null,null,7.2703925214442401E-4,6.965531107264368E-2,1.7957319854498169E-3,4.3397146373529933E-5,7.3106689447781581E-5,2.0179006588127178E-2,1.8219115463029037E-4,1.317319271502884E-5,1.2620815639303924E-3,3.2536790055143691E-5,7.8631101522323684E-7,4.7004651951572462E-7,1.2974287148933238E-4,1.1714156223923756E-6,6.5943028388927346E-8,6.4005509963292831E-6,0.96350604629140046,1.1041517705294351E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3034412569567644E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8498991675088082E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4706195356063298E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI17","v":0.91970883300997663},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96335428512663868},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95253426555957876},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96822168568513012},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95880784253549067},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96036089947573555},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94868085693070825},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96561875712798417},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95545174627879859},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97962084684400008},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97353749461917649},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98234745300893245},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97706844752011812},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97410035300579634},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96639756587498282},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9775570707671849},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97086688201231097},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96814832568599407},0.89041456679722841,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86940383371721197,2.0434304432205251E-2,1.3138433363124049E-4,0.96350604629140046,0.86940383371721208,5.3730231544936108E-3,3.0173828171502228E-3,0.91981327176414684,0.86940383371721208,3.8095444314243859E-2,0.86551224257164672,7.3430449230735578E-2,2.1404658951300851E-2,1.4029605486557582E-3,1.4683199758785829E-4,7.412385829331553E-6,0.99999999999999989]
[13,3.25,53.25,0.88415794455802232,0,7.6145120522089368E-2,3.9696934919888203E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$53*(365.2425/4))","v":255.19409982650339},{"$f":"DZ16*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.399938040673455},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1931997320975114},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.99230487336302442},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":159.67139151888625},63.37329533298832,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.5845603337748546},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":13.152764642136352},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":7.4684981883946067E-2},483.64894490538376,24.939356317783659,15.134391151081259,6.7017931227095744,1086.0607247792655,0.89038189287598191,967.00880390722318,3.0372417484096989E-4,0.17558132778107025,null,9.0004556692585645E-4,8.0463134503977568E-5,null,null,null,5.5647388200894137E-5,1.066945543678508E-2,3.27253599520132E-4,0.18791791708184716,0.16731871071664689,3.9696934919888203E-2,0.86162065142608135,0,7.4639419004859694E-2,2.2375013470396454E-2,1.4973432395957286E-3,1.6227966154447608E-4,8.3582776339448955E-6,0.99999999999999989,2.9483585092961997E-3,0.85326546693824767,4.9959072041686394E-3,4.0122249916427086E-4,9.6962752045783728E-6,null,null,null,null,7.5138016808958875E-4,7.1987336567763349E-2,1.8558522075546823E-3,4.4850061452079603E-5,8.0049857659562787E-5,2.2095469201142675E-2,1.9949441159421421E-4,1.5073456225349175E-5,1.4441397479155718E-3,3.7230297257403413E-5,8.9973819740413488E-7,5.8057903852726317E-7,1.6025220580858477E-4,1.446876697364056E-6,8.5234771298158428E-8,8.2730428626467377E-6,0.96030306508011165,1.3754298001682846E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3306255415761024E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8717309313251232E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.523379984136828E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI18","v":0.91399479766837322},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.9603051663030534},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94828605554946444},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96557028341206608},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95510779327430151},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95706831118640245},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94409799623767487},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96275438859327866},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95145794233255732},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97790965208355174},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97114055209976224},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9808629625731885},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97498720935462702},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9719322942939389},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96336616067735203},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97567474678965915},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96823201001307613},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96547955407187125},0.88244328967687113,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86162065142608135,2.2375013470396454E-2,1.6227966154447608E-4,0.96030306508011176,0.86162065142608146,5.3940562036969859E-3,2.3891260874335418E-3,0.91410645947233904,0.86162065142608157,4.1594698822428465E-2,0.85744305918216457,7.5811331388395839E-2,2.336377868912904E-2,1.5977618678810863E-3,1.7988108230523214E-4,9.4889676956799129E-6,1]
[14,3.5,53.5,0.8778154933491753,0,7.869204392585584E-2,4.349246272496872E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$53*(365.2425/4))","v":252.72386442590246},{"$f":"DZ17*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.921755058314034},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1526102732226402},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.99312722665241682},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":158.12579965739212},65.130153629886166,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.411766553284194},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":14.287928732801808},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.0360189487163447E-2},498.98281626461488,24.841659691368083,15.026714763689576,6.675539735465696,1100.3540962020811,0.88275712587216437,971.34541940501219,2.9265085447555952E-4,0.17417201889359013,null,9.0293559106817227E-4,8.0458449217366709E-5,null,null,null,5.7438320391531381E-5,1.1012840216500522E-2,3.3784345299380246E-4,0.18685618577823709,0.16494862950903177,4.349246272496872E-2,0.85326546693824767,0,7.698324377193197E-2,2.435254390786163E-2,1.698180496166444E-3,1.9748250306598816E-4,1.0619657757414929E-5,0.99999999999999989,2.8333141370031497E-3,0.84502084602124372,5.000047464720745E-3,4.0155500447672357E-4,9.7043108033377704E-6,null,null,null,null,7.7497498529121569E-4,7.424788072275075E-2,1.9141296221713367E-3,4.6258441718668407E-5,8.7124759770615469E-5,2.404829318192573E-2,2.1712596616528613E-4,1.7095244894295416E-5,1.6378408696132234E-3,4.2223962413635682E-5,1.0204192452895316E-6,7.0652231256093272E-7,1.9501523742241532E-4,1.7607433310118967E-6,1.0829552927769413E-7,1.0511362228137235E-5,0.95650753727503124,1.3346802004117142E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3553563175808728E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8915922765210995E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5713785558406723E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI19","v":0.90824945820269276},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95651974139148044},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94301967201397319},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9622770342392547},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95051784028758524},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95298183607709142},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93841913204703842},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95919753166538146},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94650537584531835},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97578184101756993},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96816243556939519},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97901656118303682},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97240037794196033},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9692378410417426},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95960260695522936},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9733346130998809},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96495920250346789},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96216538197589863},0.87388618688099684,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85326546693824767,2.435254390786163E-2,1.9748250306598816E-4,0.95650753727503124,0.85326546693824767,5.4068259785374894E-3,2.9483585092961997E-3,0.90837027552172955,0.8532654669382479,4.5349124697369278E-2,0.8491431564797457,7.8115585979701738E-2,2.5358260858217709E-2,1.80455504223348E-3,2.1736085145101957E-4,1.1956091280926796E-5,0.99999999999999978]
[15,3.75,53.75,0.87162206302965362,0,8.1172150300576423E-2,4.7205786669769836E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$53*(365.2425/4))","v":250.2532476627033},{"$f":"DZ18*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.443498252583552},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1120145480212908},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.99289751053706421},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":156.57996918263547},66.829089333990694,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.254104008269572},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":15.443857216619422},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":8.6120516003676914E-2},513.89012532487618,24.743124129507212,14.919654879814217,6.6490609064852304,1114.1967634720468,0.87519765340356559,975.14239282058293,3.0457397868705218E-4,0.17274962813094003,null,9.0495978319744363E-4,8.0368365859908884E-5,null,null,null,5.9175864882130766E-5,1.1345989528987273E-2,3.4812183436923609E-4,0.18579281748692306,0.162605437883792,4.7205786669769836E-2,0.84502084602124372,0,7.9247928187471478E-2,2.6363977808573788E-2,1.9109295883005157E-3,2.3723919983605101E-4,1.3292524804438663E-5,0.99999999999999989,2.9476921040412544E-3,0.83666309880399636,4.9988909246024707E-3,4.0146212246397326E-4,9.7020661396933853E-6,null,null,null,null,7.977731123332705E-4,7.6432096535451494E-2,1.9704392723271084E-3,4.7619267359606221E-5,9.4320956441364318E-5,2.6034597049948933E-2,2.3505980218349154E-4,1.9236947639840612E-5,1.8430305763946274E-3,4.7513806273038776E-5,1.148257993008964E-6,8.4875766458289237E-7,2.3427523027937282E-4,2.1152118920953035E-6,1.3555248596673944E-7,1.3156972318471923E-5,0.95279421333023018,1.4022689019054624E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3780602044484705E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9098258222165832E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.615443252458366E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI20","v":0.90247984474292187},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95286002797988834},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93793629901481312},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95909147866558364},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94608410838700729},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94903235156290444},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93294011908911634},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95575795396014451},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94172326460724964},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97372109951100716},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96528072747408056},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97722784103525862},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96989626542339358},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96662985491234632},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95596391161072547},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97106873963316021},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96179332469732892},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.9589602744793716},0.86544231962677298,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84502084602124372,2.6363977808573788E-2,2.3723919983605101E-4,0.95279421333023018,0.84502084602124372,5.4113067800008064E-3,2.8333141370031497E-3,0.90260950068535895,0.84502084602124394,4.9135790385072979E-2,0.84084197241262004,8.0339457823762728E-2,2.7385238126656903E-2,2.0231706501889673E-3,2.5951411819423128E-4,1.4856483504007425E-5,0.99999999999999989]
[16,4,54,0.86535138628528874,0,8.3582819614334961E-2,5.1065794100376115E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$53*(365.2425/4))","v":247.69527436051118},{"$f":"DZ19*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.948331151448002},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0699834314211936},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.99142568105701134},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":154.97948093895408},68.466150579926918,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.110500861581205},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":16.619079225727251},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":9.195826014708032E-2},528.34978211490056,24.635996956707416,14.808146016882693,6.62027330905181,1127.3863828883163,0.86770291632177787,978.2364522536526,3.5324428756570395E-4,0.1712415329921326,null,9.0595160874573004E-4,8.017774263795016E-5,null,null,null,6.0858282640006782E-5,1.1668570018399743E-2,3.5807816697249411E-4,0.18466841309909424,0.16023732059859888,5.1065794100376115E-2,0.83666309880399636,0,8.1430987460053963E-2,2.8406498444740014E-2,2.135411712077419E-3,2.8178903655241161E-4,1.6420442203576191E-5,0.99999999999999989,3.4296151425973679E-3,0.82783144818619159,4.9914807790916622E-3,4.0086701191057123E-4,9.6876842051933164E-6,null,null,null,null,8.1974953531528444E-4,7.8537587503870479E-2,2.0247193755789992E-3,4.8931045289207758E-5,1.016283704193783E-4,2.8051599268464671E-2,2.5327080585596447E-4,2.1496764478522267E-5,2.0595364175872294E-3,5.309538301254695E-5,1.2831469991202244E-6,1.0081411703233358E-6,2.7826847955203298E-4,2.5124158300552667E-6,1.6744988586552525E-7,1.6252992317710664E-5,0.94893420589962363,1.6483790030187268E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3990598851843795E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9266907159029248E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6562003512799283E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI21","v":0.89669179857722048},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94902932331882262},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93262398590039064},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95575531594371332},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94144722641270029},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94489969126696161},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92721699220592324},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95215678022953776},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93672403906229129},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97156026875759927},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96226174065776915},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97535169463134197},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96727177937191788},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96389682677201494},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95215507297787838},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96869334125623774},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95847766912519905},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95560435985704106},0.85688259216844354,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83666309880399636,2.8406498444740014E-2,2.8178903655241161E-4,0.94893420589962385,0.83666309880399636,5.4100551132061367E-3,2.9476921040412544E-3,0.89683074721743739,0.83666309880399659,5.3252626802309487E-2,0.83224727349509398,8.2480027871508058E-2,2.9441842050347129E-2,2.253418832507507E-3,3.0657644955849576E-4,1.8234498675231173E-5,0.99999999999999989]
[17,4.25,54.25,0.85863999770471056,0,8.592054279104662E-2,5.5439459504242859E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$53*(365.2425/4))","v":245.14347625976214},{"$f":"DZ20*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.454359432842388},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0280537821083673},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.98920688073495233},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":153.38285643274935},70.044426333501818,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.979892308391106},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":17.812133542625002},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":9.7867227109737789E-2},542.35455516627587,24.528330265491238,14.697541942608398,6.5913407302978442,1140.1040403044981,0.86027236026664922,980.79999370229359,3.0339787713914789E-4,0.16984513845214536,null,9.0634010597004703E-4,7.9926855772869201E-5,null,null,null,6.2483198151564158E-5,1.1980126296895606E-2,3.6769811216141884E-4,0.183545110898236,0.15789878576782937,5.5439459504242859E-2,0.8278314481861917,0,8.3529068282962138E-2,3.0477185655954243E-2,2.3714259529375946E-3,3.3136386256457992E-4,2.0048555146886159E-5,1,2.9263045285204915E-3,0.819515197881451,4.9803098972274846E-3,3.9996987572363919E-4,9.666003269097763E-6,null,null,null,null,8.4087049716628228E-4,8.0561119470742112E-2,2.0768865545138827E-3,5.0191760539854796E-5,1.0903655440704313E-4,3.0096416160356954E-2,2.7173294119024668E-4,2.3872672843477644E-5,2.287164617513068E-3,5.8963697044924145E-5,1.4249655361248546E-6,1.1855023044751512E-6,3.2722393795893526E-4,2.9544223011694857E-6,2.0444810374130064E-7,1.9844107043144858E-5,0.94456054049575722,1.4211116499955434E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4186055643075646E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9423878974260795E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6941354601787979E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI22","v":0.89089025455933135},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94454501228157617},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92641643182100486},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95184761628395553},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93602440762156491},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.940063670731908},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92053283639637307},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9479400015504289},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93088006455696926},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96902577438699944},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95872419965547784},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97315039587824925},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96419508537886967},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96069331288363691},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94769618387052601},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96590786454475031},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95459385799673957},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95167446745375883},0.84783750856749529,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8278314481861917,3.0477185655954243E-2,3.3136386256457992E-4,0.94456054049575711,0.82783144818619159,5.4020354752074267E-3,3.4296151425973679E-3,0.89104023067780413,0.82783144818619181,5.7390196605915614E-2,0.82367332303382135,8.453524882546587E-2,3.1525229123274358E-2,2.4950906377249307E-3,3.5877574878421967E-4,2.2136025013662677E-5,0.99999999999999989]
[18,4.5,54.5,0.85247465810704925,0,8.8184408185362315E-2,5.9340933707588361E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$53*(365.2425/4))","v":242.65318901123186},{"$f":"DZ21*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":46.972294855861527},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9871348430322588},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.98656214512966989},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":151.8247184094765},71.566843939670903,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.861271181764085},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":19.021638045525908},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.10384155856814366},555.90786107172585,24.42489526938602,14.590994158691373,6.5635453078052768,1152.4647897978693,0.85290543562527976,982.94348358534819,3.1552041977817279E-4,0.16843637872939876,null,9.0640173476214656E-4,7.9641784042774869E-5,null,null,null,6.4050135753903993E-5,1.2280567242914726E-2,3.769784981350473E-4,0.18245953854478553,0.15562073220652783,5.9340933707588361E-2,0.81951519788145089,0,8.5541429367969601E-2,3.2573272590594476E-2,2.6187553225122673E-3,3.8618763500385941E-4,2.4223494880439198E-5,0.99999999999999989,3.0427668252693638E-3,0.81109689579588318,4.9669945805156232E-3,3.9890051946261034E-4,9.6401603200600814E-6,null,null,null,null,8.6112853548530254E-4,8.2501977487239669E-2,2.1269223775655746E-3,5.1400967679054023E-5,1.1653560959116709E-4,3.2166315441916594E-2,2.9042153908671821E-4,2.636248835600742E-5,2.5257058978183909E-3,6.5113353119931622E-5,1.5735832179372753E-6,1.3816423061753076E-6,3.813627646025597E-4,3.4432280951244057E-6,2.4702266861670017E-7,2.3976472211822496E-5,0.94065906629241158,1.4928351730268935E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4368953126637539E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9570764379546802E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7296330037152592E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI23","v":0.88507943900877672},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94069513900784163},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92109674806927821},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94849077760882972},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93137331467512496},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93591337385937612},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91480768850391658},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94431880599239149},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92586999818067506},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96684555019974672},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95568416747061924},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97125617153297616},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96154986366470663},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95793942355130524},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94386798465367305},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96351233709380013},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95125742635083699},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94829937729703007},0.83932028087042765,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81951519788145089,3.2573272590594476E-2,3.8618763500385941E-4,0.94065906629241169,0.81951519788145089,5.3899457762202219E-3,2.9263045285204915E-3,0.88523873746525839,0.81951519788145111,6.1365144769426679E-2,0.81530604683866703,8.650520071786244E-2,3.3632705464769631E-2,2.7479619437082454E-3,4.1633187636317537E-4,2.6608389202661687E-5,0.99999999999999989]
[19,4.75,54.75,0.84623551025255062,0,9.0375133916184403E-2,6.3389355831264996E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$53*(365.2425/4))","v":240.02333175053695},{"$f":"DZ22*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":46.46321260896606},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9439225713986366},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.98275300900354812},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":150.17925337483547},73.025616063452048,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.753607084256561},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":20.246178733725575},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.10987302321825806},568.99320889104456,24.308014821379775,14.476852691337072,6.5321367753377055,1164.0379613984924,0.84560159749136787,984.31235969916031,4.0144981677558733E-4,0.16686845090601335,null,9.0549384569675768E-4,7.9263060623169316E-5,null,null,null,6.5559806009883416E-5,1.2570029175543835E-2,3.8592312927029882E-4,0.18127616973993291,0.15328741871920362,6.3389355831264996E-2,0.81109689579588329,0,8.7468972067755293E-2,3.4692138338944772E-2,2.8771685649042235E-3,4.4647611772249133E-4,2.8993283524884179E-5,1,3.8993706034322019E-3,0.80184274498104491,4.9478169153393398E-3,3.973603565981472E-4,9.6029394687249404E-6,null,null,null,null,8.805327240102767E-4,8.4361030879243876E-2,2.1748492561807506E-3,5.2559208320386823E-5,1.2411615928690584E-4,3.4258708948001954E-2,3.0931323165591095E-4,2.8963883009044603E-5,2.774937219573797E-3,7.1538601236121414E-5,1.728861085260382E-6,1.5973331019159544E-6,4.4089802766980249E-4,3.9807569507728811E-6,2.9566329316340342E-7,2.8697620231720776E-5,0.93661064416873463,1.9340653760534204E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.454088712313297E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9708844982220196E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7630027057315742E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI24","v":0.87926301277093011},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93666702540211988},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91554032315893918},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94497653894649702},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92651136105330112},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93157244327930711},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90883069762024715},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94052895943722314},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92063502603267389},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96456009820496103},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95250042520018152},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9692699039157997},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95877837752498285},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9550544479804236},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93986239836960217},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96100178424323912},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94776443829584633},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94476683661103422},0.83069853512467906,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81109689579588329,3.4692138338944772E-2,4.4647611772249133E-4,0.93661064416873496,0.81109689579588329,5.3755352602982941E-3,3.0427668252693638E-3,0.8794320946362687,0.8110968957958834,6.5856794014331754E-2,0.80646982038846415,8.8388909931169254E-2,3.5761528449862807E-2,3.0117905819615214E-3,4.7945637331420763E-4,3.1700260896319107E-5,1]
[20,5,55,0.83918610017073181,0,9.2489667631869804E-2,6.8324232197398513E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$53*(365.2425/4))","v":237.42292817046274},{"$f":"DZ23*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.959831943724396},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9011942653652061},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.0018344732060696},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":148.55221709765104},71.168885711327675,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.631861922068186},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":21.451396164184835},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.11512595294035843},581.58365369280682,24.188850319276433,14.363817105518129,6.5001144636753221,1171.8417112822074,0.83836030562490627,982.42557521456456,3.0115125611087539E-4,0.16551387871184492,null,9.2385141467518259E-4,5.6026351410798662E-5,null,null,null,8.64772498417795E-5,1.2807183744545616E-2,3.9390027866481966E-4,0.18008246900709401,0.15097399375447504,6.8324232197398513E-2,0.80184274498104502,0,8.9308847794583229E-2,3.6830918560780856E-2,3.1464125990188197E-3,5.1243662890592388E-4,3.4407238267754035E-5,1,2.8885727088121785E-3,0.79362236952491561,5.0438853989621018E-3,2.8112348538279069E-4,6.7938629723398705E-6,null,null,null,null,1.1604612050598148E-3,8.5877512900583514E-2,2.2172888502412602E-3,5.3584838698639368E-5,1.3176795590144584E-4,3.6370768124284317E-2,3.2838248059509264E-4,4.0883852456264948E-5,3.0255242927810537E-3,7.8116622779744261E-5,1.8878310017567607E-6,1.8333164025906874E-6,5.0603445519747437E-4,4.5688573058588042E-6,4.5288889229681499E-7,3.3954349375457222E-5,0.93167576780260153,1.4484043523297574E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5291333474909767E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4096251706884793E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4066169316940977E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI25","v":0.87344417736975244},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93147271229731543},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90838968271428533},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9404418613947001},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92024857753494238},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92597704558537997},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9011432758166551},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93564038138253702},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91389512507650195},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96160645606509421},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94839044245595849},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96670197622443088},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95519873756647122},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95132878029004142},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93469690678932549},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95775813186024528},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94325700999960149},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94020976052528993},0.82122074083702379,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80184274498104502,3.6830918560780856E-2,5.1243662890592388E-4,0.93167576780260153,0.8018427449810448,5.3547802114062119E-3,3.8993706034322019E-3,0.87362617230807027,0.80184274498104502,7.0436218161160802E-2,0.79773255725298031,9.0115123047064427E-2,3.7850049510344611E-2,3.2803490370329727E-3,5.4829385344157126E-4,3.740913797541341E-5,1.0000000000000002]
[21,5.25,55.25,0.83307570106280138,0,9.437609481227581E-2,7.2548204124923105E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$53*(365.2425/4))","v":234.70605528364041},{"$f":"DZ24*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.433905394620574},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8565522040130364},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.99652760461623657},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":146.85230759851376},72.417303442530013,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.494661500568359},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":22.635404547893113},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12092413847235065},592.79122087821258,24.054517217799859,14.243406661176987,6.4640159916796369,1181.0668024637371,0.83118102441222164,981.68031477107604,4.8528279111833319E-4,0.1637809133216763,null,9.2152174747178836E-4,5.5679278570579032E-5,null,null,null,8.8130834416748016E-5,1.3052087031756022E-2,4.0149048375240348E-4,0.1787851054887622,0.14860278712979647,7.2548204124923105E-2,0.79362236952491572,0,9.0921398299545611E-2,3.8869180459908365E-2,3.4142854750471253E-3,5.8415107797721863E-4,4.0411037683072791E-5,1.0000000000000002,4.733256852491906E-3,0.78358555328993751,5.0171671758320784E-3,2.7963433180069446E-4,6.7578748535679562E-6,null,null,null,null,1.1814143619800854E-3,8.7428107608862229E-2,2.2573239681875565E-3,5.4552360515744925E-5,1.3906013362969353E-4,3.8383564812680522E-2,3.4655551359814905E-4,4.4364538728622162E-5,3.2831052260806153E-3,8.4767156920166189E-5,2.048553317721831E-6,2.0898852510468664E-6,5.7685293326579764E-4,5.2082594603741417E-6,5.3191453351848298E-7,3.9879123149554311E-5,0.92745179587507742,2.4008607507045365E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5448692364617373E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4183956474204985E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.427812392129678E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI26","v":0.86762575554744026},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.9276006757901909},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90306994694949527},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93705932164713202},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91558504878938318},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92180771649218562},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89542746951723318},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93199513634924791},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90887879648887038},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95939989150247484},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94532339062888282},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96478287088098724},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95252608681063056},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94854751046135966},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93084618720885004},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95533557630670951},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93989466953816792},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93681140720253708},0.81280170497956195,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79362236952491572,3.8869180459908365E-2,5.8415107797721863E-4,0.92745179587507687,0.79362236952491549,5.3318027473172325E-3,2.8885727088121785E-3,0.86781705018930555,0.79362236952491561,7.5598562968230545E-2,0.78860396140742661,9.1683336542119964E-2,3.9894851786288571E-2,3.5526282250476016E-3,6.2288558408159125E-4,4.377348680536154E-5,1.0000000000000004]
[22,5.5,55.5,0.8251676964927922,0,9.618338169567002E-2,7.8648921811537972E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$53*(365.2425/4))","v":231.89870323310916},{"$f":"DZ25*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":44.890464078975405},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8104234421247556},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.99039517646920405},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":145.09578654768828},73.604555173198577,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.364630249495573},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":23.829251088806572},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.12675565419348711},603.50460936905461,23.91065943340557,14.118076240729057,6.4253580127880801,1189.5696677000385,0.82406322282635724,980.28061414137255,3.6864868139628338E-4,0.16229465953980238,null,9.185093490766096E-4,5.528657198900347E-5,null,null,null,8.9706019055173412E-5,1.3285380663011005E-2,4.0872363993146849E-4,0.17742091446426189,0.14620605057021913,7.8648921811537972E-2,0.7835855532899374,0,9.2445274784694303E-2,4.092052311266877E-2,3.6909709750480774E-3,6.6162009018596387E-4,4.7135935927650283E-5,1.0000000000000002,3.5574666149305418E-3,0.77475716431801378,4.9862925497154353E-3,2.7791351901109638E-4,6.7162882665289509E-6,null,null,null,null,1.2012153065223935E-3,8.8893435241497856E-2,2.2951575582864539E-3,5.5466678387599663E-5,1.4639910965228768E-4,4.0409278829122396E-2,3.6484517389408547E-4,4.7959734464348097E-5,3.5491601935614221E-3,9.1636483860612372E-5,2.214563161695013E-6,2.3670418842056268E-6,6.5335407931274775E-4,5.8989689890104514E-6,6.2043171391798686E-7,4.6515504213732294E-5,0.92135107818846218,1.8263015622400403E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5598199109196626E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.426728480901014E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4479502076383547E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI27","v":0.86181025355592578},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.9212160945900848},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89431813841074359},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93147770112518424},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90790472080320039},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91493610140566695},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88603017475699242},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92598241838563988},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90062209117021452},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95575245647483231},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94025991695992939},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96160929640113657},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94811117578786386},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94395394179906},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92449644076092818},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95133236152856426},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93434614258255322},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93120536384862951},0.80252233073102552,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7835855532899374,4.092052311266877E-2,6.6162009018596387E-4,0.92135107818846207,0.78358555328993718,5.3035593824863406E-3,4.733256852491906E-3,0.86201766822182357,0.7835855532899374,8.1126935931121816E-2,0.77917135880397559,9.3162501287953794E-2,4.195143650954436E-2,3.833579654578857E-3,7.0330532667966193E-4,5.0882486146044019E-5,1.0000000000000002]
[23,5.75,55.75,0.81848450478760715,0,9.791054516168736E-2,8.3604950050705687E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$53*(365.2425/4))","v":229.3715149651851},{"$f":"DZ26*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":44.40125628013741},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7688981671469106},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.98505437236686966},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":143.51456007088501},74.742469148062881,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.240864289487835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":25.031695405301107},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.13261715226602247},613.76318082388548,23.789705973692566,14.009181406266622,6.3928549660316358,1198.1438530207156,0.817006374387795,978.89116535147798,3.0489638307957677E-4,0.1609478103174746,null,9.1620731821417847E-4,5.4938552164077693E-5,null,null,null,9.1202155739908774E-5,1.3506968745445885E-2,4.1559640272515326E-4,0.17623761987484335,0.14398725884468017,8.3604950050705687E-2,0.77475716431801389,0,9.3879727791213285E-2,4.2982349906419949E-2,3.976188334109637E-3,7.4499056317336022E-4,5.4629036364437762E-5,1,2.9116372462792742E-3,0.76660302868571406,4.9594034731754028E-3,2.764148428284031E-4,6.6800700167044547E-6,null,null,null,null,1.2198543003696263E-3,9.0272775134628655E-2,2.3307710135721514E-3,5.6327342642857926E-5,1.5377559421069138E-4,4.2445346001984428E-2,3.832283102248315E-4,5.1665791460647523E-5,3.8234192175790292E-3,9.8717632993753588E-5,2.3856920762065777E-6,2.6653118496955405E-6,7.3568295570046211E-4,6.6422956232025178E-6,7.1906043646401691E-7,5.3909975927973744E-5,0.91639504994929444,1.5112181679881376E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5740640049249006E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4346674982182921E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4671362943913626E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI28","v":0.85599991014840027},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91638741888359065},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88771561003832167},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92725283905513367},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.902103824539225},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90974171515966762},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87894574683354143},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92143324398780546},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89438971698224845},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95298635619961836},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93642521477636464},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9592014671037894},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94476551178080703},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94047352918753213},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91969384909701346},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94829749190082901},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93014613195766416},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92696340057095616},0.79348058759959406,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77475716431801389,4.2982349906419949E-2,7.4499056317336022E-4,0.91639504994929433,0.77475716431801356,5.2709223569930609E-3,3.5574666149305418E-3,0.85621915881787047,0.77475716431801378,8.577510870300889E-2,0.77068009650186398,9.4555953199508672E-2,4.4017440882402468E-2,4.1229216372865298E-3,7.8969557593378795E-4,5.8783499995910298E-5,1.0000000000000002]
[24,6,56,0.81248996113279337,0,9.956477151189487E-2,8.7945267355312079E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$53*(365.2425/4))","v":227.12072986503048},{"$f":"DZ27*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.965554026182083},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.731914586862751},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.98054574894453927},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":142.10627520381325},75.8362552611176,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.122596589236792},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":26.241684910516117},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.13850478975534553},623.61083875333986,23.691464919865865,13.916472725539531,6.3664552783045698,1206.8292926585088,0.81000995712551338,977.54374360413237,1.9029701849605443E-4,0.15984066144791606,null,9.1464532826396653E-4,5.4637360072102111E-5,null,null,null,9.2626202052176941E-5,1.3717881761969813E-2,4.2214010661504225E-4,0.17523288922538519,0.1419403850884341,8.7945267355312079E-2,0.76660302868571417,0,9.5232178607804058E-2,4.5052531858384981E-2,4.2696549404634227E-3,8.3440058869421567E-4,6.2937963627382842E-5,1.0000000000000002,1.7524761186868433E-3,0.75963204925343919,4.936704134654404E-3,2.7514968379798181E-4,6.6494951357790953E-6,null,null,null,null,1.2374277742544864E-3,9.1573263443651742E-2,2.3643485838821371E-3,5.7138806015686873E-5,1.6118197056007107E-4,4.448966394712997E-2,4.0168594069493762E-4,5.5479037517045353E-5,4.1056105445907102E-3,1.0600358785998418E-4,2.5617704956827098E-6,2.9851891908087358E-6,8.2397592892182923E-4,7.4394705815776701E-6,8.2842756540957518E-7,6.2109536061973265E-5,0.91205473264468817,9.185941697056943E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5876687204465558E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4422501547272525E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4854611701014266E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI29","v":0.85019673568259979},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91241000587274268},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88228776277253274},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92377053422163957},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89733062576798328},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90546477670851266},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87312502389972324},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91768492602830642},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88926398555405972},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95070298700898292},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93326316869521364},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95721313372359318},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94200532896988487},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93760259523623402},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9157377515403391},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94579293774732565},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92668418191198831},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92346789798251205},0.78512939237240387,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76660302868571417,4.5052531858384981E-2,8.3440058869421567E-4,0.91205473264468795,0.76660302868571384,5.2424983860205106E-3,2.9116372462792742E-3,0.85042543690742667,0.76660302868571395,8.9550456614199414E-2,0.76311753896957668,9.5871073093055093E-2,4.6090847036597535E-2,4.4203698634502683E-3,8.8219005273801451E-4,6.7524370383308238E-5,1.0000000000000004]
[25,6.25,56.25,0.80769119098503117,0,0.10115316314188248,9.1155645873086749E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$53*(365.2425/4))","v":224.952554598463},{"$f":"DZ28*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.545843210365526},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6962884028988885},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.97607146330316097},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":140.74967815825059},76.884567154182619,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.009098171102146},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":27.458219238133452},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.14441360726989116},633.06748945064032,23.599074723471453,13.828733584277304,6.3416278539351465,1215.2536596162936,0.80307345353837845,975.93795335320988,2.5555400116146503E-4,0.15861289584470664,null,9.1313172506651006E-4,5.4338453863215118E-5,null,null,null,9.3985004748964164E-5,1.3919133782943531E-2,4.2838560393594312E-4,0.1742774244164263,0.13995757309987319,9.1155645873086749E-2,0.75963204925343919,0,9.6509967578306141E-2,4.7129162214810089E-2,4.5710847864371129E-3,9.2997951678181346E-4,7.2110777139233647E-5,1.0000000000000004,2.4043124645089652E-3,0.75203304580074415,4.9141776748240565E-3,2.7389416024819102E-4,6.6191531138586938E-6,null,null,null,null,1.2540311071284206E-3,9.2801958489084541E-2,2.3960725094194159E-3,5.7905472673762464E-5,1.6861141701217245E-4,4.6540349733006997E-2,4.2020106479092196E-4,5.9395756307373746E-5,4.3954591556238107E-3,1.1348724768890363E-4,2.7426268170251018E-6,3.3271366760600253E-6,9.1836073296370721E-4,8.2916471420462688E-6,9.4916568796097708E-7,7.1161611451272676E-5,0.90884435412691356,1.2724155501701473E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6006919574915303E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4495087212874737E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5030028232004565E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI30","v":0.84440254374230039},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91000035630719833},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87900410487785396},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92165984125876466},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89444108385585253},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90287442008838825},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8696051376465892},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91541357027986281},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88616213508913755},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94931747383777743},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93134600483330499},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95600632952465392},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94033120216973431},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93586147892632987},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91334094051421211},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94427351319038644},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92458576953070859},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92134960066544003},0.77798994647785025,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75963204925343919,4.7129162214810089E-2,9.2997951678181346E-4,0.90884435412691322,0.75963204925343886,5.2185033135881643E-3,1.7524761186868433E-3,0.84463632860182869,0.75963204925343897,9.3100959396747229E-2,0.75583254752709172,9.7113051871107373E-2,4.8169739308742347E-2,4.7256348163197334E-3,9.8091374871721228E-4,7.7153331274788849E-5,1.0000000000000004]
[26,6.5,56.5,0.80227521018407133,0,0.10267851689552131,9.5046272920407696E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$53*(365.2425/4))","v":222.69053954198512},{"$f":"DZ29*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.107967085043477},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6591202985607709},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.97089764373067322},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":139.33436686402376},77.883601420300309,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.899611215976833},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":28.680258443073793},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.15033795029605071},642.12915181141091,23.497082662735597,13.735747239182501,6.3142201822013302,1223.0529023585211,0.79619635055686699,973.79025739583869,2.5907825488996015E-4,0.15738847096000025,null,9.1103272962443096E-4,5.4001011739997626E-5,null,null,null,9.5281382644126099E-5,1.4111142347834664E-2,4.3434539410334554E-4,0.17325335208083675,0.1379436866485062,9.5046272920407696E-2,0.75203304580074415,0,9.7716136163908604E-2,4.9210316402674599E-2,4.8801848462023531E-3,1.0318479806526108E-3,8.219588541034405E-5,1.0000000000000002,2.4344204005465964E-3,0.7444314696847022,4.8881293068586155E-3,2.7244234138004529E-4,6.5840672567044646E-6,null,null,null,null,1.2697038191263736E-3,9.3961784876147578E-2,2.4260183011568593E-3,5.8629167477792774E-5,1.7605704812772793E-4,4.8595502831423193E-2,4.3875652312368104E-4,6.3412140312956981E-5,4.6926832831941873E-3,1.2116133746893035E-4,2.9280852262787568E-6,3.6915858882870764E-6,1.0189564939004729E-3,9.1999008638506693E-6,1.0819119862268617E-6,8.1113973424117185E-5,0.90495372707959287,1.3014361860685997E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6131839680196025E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4564712060810673E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5198289405809617E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI31","v":0.8386189770088508},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90667255200248265},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87447512596693688},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91874366455877687},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89045329588181643},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89929799372641694},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86475214016178925},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91227613207798131},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88188271732967438},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94740132685513145},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92869648178617392},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95433694284826054},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93801679061819332},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9334546865811264},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91003077317993486},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94217254279391971},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92168648911675266},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91842340840105385},0.77020729921427378,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75203304580074415,4.9210316402674599E-2,1.0318479806526108E-3,0.90495372707959232,0.7520330458007437,5.1946909881861059E-3,2.4043124645089652E-3,0.83886034175557245,0.75203304580074393,9.7020456373401787E-2,0.74823225774272317,9.8283025173457397E-2,5.0252139938317349E-2,5.0384189436273596E-3,1.085982906011007E-3,8.7718922462295327E-5,1.0000000000000004]
[27,6.75,56.75,0.79686555099003153,0,0.1041398091835728,9.8994639826395864E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$53*(365.2425/4))","v":220.41840338903086},{"$f":"DZ30*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.668131739115708},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.621785890303157},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.96540584152718223},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":137.91272294079346},78.835580122303085,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.793375719589388},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":29.906759581585792},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.15627340088442737},650.80032738419948,23.392758543952038,13.642313905906301,6.2861858314792194,1230.4000242906702,0.78937813950511604,971.25088202161885,2.6899076313053677E-4,0.15615456241301495,null,9.0867495680105998E-4,5.3646344138186726E-5,null,null,null,9.6514601469262963E-5,1.429379879109462E-2,4.4001577213489902E-4,0.1722162036417835,0.13594370642338524,9.8994639826395864E-2,0.74443146968470209,0,9.8849914183006191E-2,5.1293963473960091E-2,5.1966530410523654E-3,1.1401178313694036E-3,9.3241959514246618E-5,1.0000000000000002,2.5290883712617419E-3,0.73676445318679262,4.8604800078087132E-3,2.7090129381403613E-4,6.5468250249390604E-6,null,null,null,null,1.2844359026634776E-3,9.5052002014380063E-2,2.4541668376397824E-3,5.9309428322867657E-5,1.8351159789547892E-4,5.0653117668194234E-2,4.5733420787037732E-4,6.7524264383837942E-5,4.9969924547598812E-3,1.2901835743083689E-4,3.1179644778092644E-6,4.0789369908984035E-6,1.1258736653734797E-3,1.0165229005025517E-5,1.2273070983313218E-6,9.2014652415915295E-5,0.90100536017360444,1.3659832140746342E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6251886562982139E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4631620793719464E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.535998659109325E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI32","v":0.8328475286515844},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90328081192063647},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86986614149792596},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91576997331834531},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8863921991772501},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8956539807195526},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85981556382358248},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90907767023344799},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8775262713263926},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94544511714978974},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92599382816784159},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95263218244932524},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93565504991332893},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93099895102032704},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90665689697075091},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94002809433785628},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91872994254126317},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91544009063535436},0.76242201711423729,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74443146968470209,5.1293963473960091E-2,1.1401178313694036E-3,0.90100536017360411,0.74443146968470175,5.1671557154953649E-3,2.4344204005465964E-3,0.83309660300285659,0.74443146968470197,0.10102957301654275,0.7405979614357473,9.938119810259749E-2,5.2336074636804071E-2,5.3584179785152158E-3,1.1975049270868602E-3,9.9269902706498352E-5,1.0000000000000002]
[28,7,57,0.79139753100924493,0,0.10553796278406559,0.10306450620668961,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$53*(365.2425/4))","v":218.19103206015205},{"$f":"DZ31*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.236961873844557},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5851870313723038},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.95985759276669325},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":136.51908774408184},79.743129741761152,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.689676902147522},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":31.136741770869232},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.16221591535917596},659.09376666112189,23.290895985566227,13.551571465794281,6.2588129600805766,1237.4189377049177,0.78261831606329801,968.42672529145773,2.3621141684799848E-4,0.15499626160287036,null,9.0628084549173584E-4,5.3289020955455772E-5,null,null,null,9.7685734071692359E-5,1.446726207758119E-2,4.4540127702238219E-4,0.1712023919748408,0.1339861277133586,0.10306450620668961,0.73676445318679262,0,9.9912482022188775E-2,5.3378185799648058E-2,5.5201829159780653E-3,1.2548920228043167E-3,1.0529784589875009E-4,1.0000000000000002,2.1923595695125878E-3,0.72946369349029216,4.8325465201305706E-3,2.6934440685213328E-4,6.5092000052144063E-6,null,null,null,null,1.2982426954456642E-3,9.607374493874328E-2,2.4805474245650949E-3,5.9946963434729366E-5,1.9096820571933324E-4,5.271130057237447E-2,4.7591702155425569E-4,7.1728146505267582E-5,5.3080919896185217E-3,1.3705069915405206E-4,3.3120807002238597E-6,4.4895583163117744E-6,1.239213914991271E-3,1.1188549496733985E-5,1.385993970780804E-6,1.0391185192796928E-4,0.89693549379331061,1.1962000283814778E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6367446129378233E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4696028498306251E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5515639584200442E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI33","v":0.82708956018178958},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89973382093326526},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86505377355685664},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9126585537043499},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88214879474117014},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89184438942642896},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85466347462210213},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90573199637953916},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87297603626397879},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94339583806618954},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9231650500244396},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95084580494861493},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93318209712022626},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92842787579191566},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90312846618801801},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93778210816821805},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91563636962171047},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91231923297401774},0.75456971314586796,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73676445318679262,5.3378185799648058E-2,1.2548920228043167E-3,0.89693549379331039,0.7367644531867924,5.1379281266476888E-3,2.5290883712617419E-3,0.82734672454783109,0.73676445318679251,0.10494409329142458,0.73311407333854239,0.10040938674053131,5.4419689101719876E-2,5.6853240452953936E-3,1.3155783184748198E-3,1.1185516401183861E-4,1.0000000000000004]
[29,7.25,57.25,0.78630115050822913,0,0.10687516911561151,0.10682368037615955,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$53*(365.2425/4))","v":216.01149622959505},{"$f":"DZ32*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.815051903903466},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5493741772859355},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.95428448371497421},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":135.15538255196765},80.607964367267215,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.587840900020684},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":32.369280276828363},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.16816152335341161},667.02334515173141,23.191778226299842,13.463668723710214,6.2321776809287988,1244.1298061966072,0.77591638023031739,965.34069576071772,2.4413288598932172E-4,0.15383178559528315,null,9.0387501924960468E-4,5.2930804235308527E-5,null,null,null,9.87970224168717E-5,1.4631864316127285E-2,4.5051178813504801E-4,0.17021389743143658,0.13207175115989481,0.10682368037615955,0.72946369349029216,0,0.10090629145887386,5.5461192403791701E-2,5.8504651746127227E-3,1.376264614145323E-3,1.1841248212492712E-4,1.0000000000000002,2.2668255469444347E-3,0.7221181281234742,4.8044878696003775E-3,2.6778054387582362E-4,6.4714063973481126E-6,null,null,null,null,1.3111560553755561E-3,9.7029371226924135E-2,2.5052209327072529E-3,6.0543243866926212E-5,1.984204641229423E-4,5.4768282943738249E-2,4.9448899593050773E-4,7.6019767742467086E-5,5.6256844748778824E-3,1.4525068367504307E-4,3.5102483173301448E-6,4.9237863749216397E-6,1.3590701268047856E-3,1.2270700965615763E-5,1.5586167493696738E-6,1.1685386537555744E-4,0.89317631962384081,1.2493101595758727E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6478859456748147E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4758125275752402E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5665707799390141E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI34","v":0.82134631648382894},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89663857066610364},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86086065303992798},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9099420478992799},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87844882618128561},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88852100590293026},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85017629453259713},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90281174603188485},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86901002008891726},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94160459037613198},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92069451500606803},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94928392698139352},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9310214880255282},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92618178809769569},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90004931056439286},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93581933064196254},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91293536812914988},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90959501765636863},0.74709251724410175,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72946369349029216,5.5461192403791701E-2,1.376264614145323E-3,0.89317631962384048,0.72946369349029183,5.1084001269879184E-3,2.1923595695125878E-3,0.82161026685845384,0.72946369349029205,0.1087531324948144,0.72579091080688318,0.10137007527769919,5.6501238412056509E-2,6.0188266478426932E-3,1.4402927123125758E-3,1.2552364839171523E-4,1.0000000000000004]
[30,7.5,57.5,0.78116373335427536,0,0.10815368203225567,0.11068258461346925,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$53*(365.2425/4))","v":213.83224985978421},{"$f":"DZ33*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.393197967165868},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5135660794487293},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.94849471924908846},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":133.79185847140803},81.430109474697005,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.487215087539361},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":33.603479509938808},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.17410604037216137},674.59705162085265,23.091251290486401,13.375833757681333,6.2051637228098722,1250.4435776014332,0.76927183628682816,961.93102711452536,2.4311374872722328E-4,0.15267892678759196,null,9.0129090998269359E-4,5.256107084164812E-5,null,null,null,9.985075645734582E-5,1.4787944721924722E-2,4.553574120500224E-4,0.16921904540757562,0.13017544579538987,0.11068258461346925,0.7221181281234742,0,0.10183385909652451,5.7541284420321331E-2,6.1871881210726646E-3,1.5043208104798286E-3,1.3263481465850335E-4,1.0000000000000002,2.2508880769030377E-3,0.7148193135825075,4.7753384350042059E-3,2.6615588550188445E-4,6.432143557552363E-6,null,null,null,null,1.3232086826923742E-3,9.7921300791973767E-2,2.5282498422900747E-3,6.109977956829267E-5,2.058622951664094E-4,5.682238714115391E-2,5.1303498400101456E-4,8.0395077981817135E-5,5.9494701903206248E-3,1.5361057245698409E-4,3.7122803132381798E-6,5.3819260002928044E-6,1.4855264413839078E-3,1.3412443095628107E-5,1.7458196971007284E-6,1.3088899496140261E-4,0.8893174153865312,1.2531693419188417E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6586429531705948E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.481807999716865E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5810599344574341E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI35","v":0.81561893856956302},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89341669590709238},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85650229451853477},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90711306673883085},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87460047363826066},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88506268082814687},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84551421919376801},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.899771356809838},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86488642749340261},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93973711571698226},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91812089667683139},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94765515580024684},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92876989481521022},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92384136599695987},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89684408776361779},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93377343383015565},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91012245647525492},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90675853378066762},0.73956943286108134,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7221181281234742,5.7541284420321331E-2,1.5043208104798286E-3,0.88931741538653075,0.72211812812347376,5.0787398198735489E-3,2.2668255469444347E-3,0.81588997561442289,0.72211812812347409,0.11261632555268976,0.71846872085299085,0.10226524916175124,5.8579038644633603E-2,6.3586126092600743E-3,1.5717289121603604E-3,1.4032426651438613E-4,1.0000000000000004]
[31,7.75,57.75,0.77607524346529422,0,0.10937469004279571,0.11455006649191027,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$53*(365.2425/4))","v":211.61136124302729},{"$f":"DZ34*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.96328301169622},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4770737406402117},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.94231426571954024},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":132.40227941731894},82.208997668464235,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.387150999224232},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":34.838449589649876},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.18004518557729185},681.81701979955085,22.985626310364928,13.285618883342449,6.1767797999714285,1256.2759999145476,0.76268419275856636,958.14184687678755,2.7913093596542798E-4,0.15146369321845948,null,8.9837788680914652E-4,5.2170220367363074E-5,null,null,null,1.0084823387295366E-4,1.4935695555798585E-2,4.5994373232937817E-4,0.16818985978360235,0.12827574743923323,0.11455006649191027,0.7148193135825075,0,0.10269663922697796,5.9616792868945868E-2,6.5300370974474857E-3,1.6391370138408919E-3,1.480137183702689E-4,1.0000000000000002,2.6103644455622139E-3,0.70719391529136288,4.7442220179209618E-3,2.6442159637135294E-4,6.3902312900973487E-6,null,null,null,null,1.3344194741717419E-3,9.8750932050388429E-2,2.5496702593115123E-3,6.1617443106278018E-5,2.1328772783054753E-4,5.8871965035887673E-2,5.315401052276449E-4,8.4849988621718818E-5,6.2791465675066972E-3,1.6212255342421165E-4,3.9179878948575759E-6,5.8642505317856816E-6,1.6186583062259351E-3,1.4614457083171183E-5,1.9482461346008959E-6,1.4606547223566801E-4,0.88544993350809009,1.468559877552772E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6690426762308275E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4876043375843151E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5950678445967171E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI36","v":0.8099084744791164},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.89019592039300377},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.852151859029466},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90428367394580522},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87075647977906612},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88160657458784464},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84086259072789427},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89673131566193642},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86076901495325031},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93786725684332772},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91554609265303377},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94602386732413812},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92651641150756781},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92149923452087745},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89363985507670329},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93172534220021397},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90730905695687758},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.9039221741616259},0.73209422912308864,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7148193135825075,5.9616792868945868E-2,1.6391370138408919E-3,0.88544993350808976,0.71481931358250717,5.0479264640636429E-3,2.2508880769030377E-3,0.81018654228507148,0.71481931358250739,0.11667543355833657,0.71100661443693525,0.10309589664764368,6.0651424880258202E-2,6.7043657222891012E-3,1.7099589367455194E-3,1.5630581779198284E-4,1.0000000000000002]
[32,8,58,0.77066075304258375,0,0.11053844633265381,0.11880080062476289,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$53*(365.2425/4))","v":209.34292139087361},{"$f":"DZ35*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.524163187916706},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4398000678288221},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.93572860332224439},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":130.98294821798274},82.944656620916845,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.287004293996521},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":36.073306295270875},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.1859748281158396},688.6842773075781,22.874350806684369,13.192655840544123,6.1468774482110238,1261.6146649092418,0.75615296237999818,953.97366625317193,2.8241159466067865E-4,0.15025172092771663,null,8.9512222140903492E-4,5.1757511414088838E-5,null,null,null,1.0178988609410751E-4,1.5075180787888134E-2,4.6427238083157526E-4,0.16712225531001426,0.12636998843229366,0.11880080062476289,0.707193915291363,0,0.10349515406830939,6.168605689157055E-2,6.8786943471307177E-3,1.7807808596501467E-3,1.6459791721369675E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000004},2.6383707560540919E-3,0.69957555984585151,4.7110655162267128E-3,2.6257360210064532E-4,6.3455711300550046E-6,null,null,null,null,1.3447952154102918E-3,9.9518767156104651E-2,2.5694951489854756E-3,6.209654780897926E-5,2.2069082015450608E-4,6.0915376519926713E-2,5.4998955148933117E-4,8.9380370796739844E-5,6.6144080583549732E-3,1.7077873756910785E-4,4.1271804098966102E-6,6.3710019449361373E-6,1.7585325117431994E-3,1.5877345962011186E-5,2.1665373960320454E-6,1.624313798176647E-4,0.88119919937523761,1.5004002264779104E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6791093523452904E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4932150500642216E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6086271570510918E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI37","v":0.80421588865926696},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88643560622145123},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84708080675886521},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90097855686738582},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86627241139332656},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87757282642990142},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83544295382695766},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89318113665113896},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85596791483834878},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93568031901355886},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91253733892373545},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94411539798522226},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92388204856784883},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91876156484996963},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88989872357955768},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92933047866183804},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90402252237130898},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90060959918239569},0.72428454914153662,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.707193915291363,{"$f":"AT35","v":6.168605689157055E-2},{"$f":"AV35","v":1.7807808596501467E-3},0.88119919937523705,0.70719391529136255,5.0150338455824126E-3,2.6103644455622139E-3,0.80450243043527869,0.70719391529136277,0.1209516879756412,0.70338473756860731,0.10386249337032039,6.2716751081291697E-2,7.0557670379570283E-3,1.855046054481227E-3,1.7351691170163462E-4,1.0000000000000004]
[33,8.25,58.25,0.76525231636617652,0,0.11164510830730427,0.1231025753265195,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$53*(365.2425/4))","v":207.07990078601199},{"$f":"DZ36*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.086092410649776},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4026154409095932},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.92898357899292616},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":129.56700776614693},83.639066573626508,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.186153477383463},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":37.307196758204583},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.19189138906528877},695.20658179069017,22.762036349245225,13.099975887061685,6.1166959050767389,1266.5741981130648,0.74967766205827768,949.52238366474023,2.8356951947543349E-4,0.14904710266024518,null,8.9173243536498376E-4,5.133659390902018E-5,null,null,null,1.0267605593459381E-4,1.5206451263516944E-2,4.6834458685403649E-4,0.16605121311530019,0.12448488523021906,0.1231025753265195,0.6995755598458514,0,0.10422983267233135,6.3747445271012837E-2,7.2328397287833388E-3,1.9293112493123071E-3,1.8243590618957249E-4,1.0000000000000002,2.6448939337040626E-3,0.69198657850932921,4.6771066830659635E-3,2.6068088948277992E-4,6.2998302693998138E-6,null,null,null,null,1.354341481420978E-3,0.10022521867633695,2.5877351634682011E-3,6.2537351105226084E-5,2.2806573622209886E-4,6.2951010755848955E-2,5.6836877894177857E-4,9.3982064654712732E-5,6.9549468216755731E-3,1.7957117667781637E-4,4.3396657752365799E-6,6.9023909680670668E-6,1.9052072234503488E-3,1.7201634893891187E-5,2.4013318019422206E-6,1.8003457438763026E-4,0.87689742467348097,1.520547351636975E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6888647932659531E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4986522940460673E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6217672511665092E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI38","v":0.79854207008150235},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88260935050166722},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84192987304348588},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89761353729480542},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86171399652400194},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8734698056263579},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82994071259108615},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88956772874930301},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85108933482145321},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93345075552313683},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90947290818071913},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94216911064282194},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92119773114652748},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91597234256484605},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8860918410528118},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92688952691387028},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90067631117190006},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89723773994240674},0.71648208220885812,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6995755598458514,6.3747445271012837E-2,1.9293112493123071E-3,0.87689742467348053,0.69957555984585096,4.9799846894574137E-3,2.6383707560540919E-3,0.79883720948304759,0.69957555984585129,0.12526786879590543,0.69578106917759031,0.10456607901586713,6.4773436039906387E-2,7.4124962553876583E-3,2.007044824720236E-3,1.9200589062316525E-4,1.0000000000000002]
[34,8.5,58.5,0.75987078371825723,0,0.11269605401645164,0.12743316226529136,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$53*(365.2425/4))","v":204.88096140759851},{"$f":"DZ37*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.660426342654176},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3664837591084433},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.92235464758739238},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":128.19116204457399},84.295274557476091,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.084021865967451},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":38.539329603468687},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.19779179859826282},701.39980589258641,22.653828106603243,13.010940687780536,6.0876177986846578,1271.2899985126878,0.74325781283751513,944.89622377674823,2.4807989862803527E-4,0.14792270558203549,null,8.8844152543680259E-4,5.0922701905468892E-5,null,null,null,1.0350820722862112E-4,1.532972384811097E-2,4.7216670497070312E-4,0.16501554846831609,0.12264909563874359,0.12743316226529136,0.6919865785093291,0,0.1049023253594029,6.5799426808799952E-2,7.5921527819919777E-3,2.0847784001281656E-3,2.0157587505675802E-4,1.0000000000000002,2.2789262147778536E-3,0.6847988443272337,4.6437323370823475E-3,2.5882075355121897E-4,6.2548766839256446E-6,null,null,null,null,1.3630797161346088E-3,0.1008718735244923,2.6044312755974515E-3,6.2940843178549283E-5,2.3540699794858839E-4,6.4977355675349263E-2,5.8666413550210593E-4,9.8650906197482111E-5,7.3004547094634217E-3,1.8849191461475773E-4,4.5552517163158501E-6,7.45859726085938E-6,2.0587320312537537E-3,1.8587771613552753E-5,2.653263655100542E-6,1.9892261140165747E-4,0.87256683773470867,1.3242132762963266E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6983287007957983E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5039270504286727E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6345146642924879E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI39","v":0.79288783930895468},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87874772674938806},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83674060116268278},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89421541585502939},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85711784503963484},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86933036159328936},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82440035522282729},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88591992130271913},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84617254531670039},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93119618337237275},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90637715438237099},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94020035384804101},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91848473594011704},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91315369285797388},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88224961973249572},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92442180258688633},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89729706913114859},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89383348328547163},0.70870969926421423,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6919865785093291,6.5799426808799952E-2,2.0847784001281656E-3,0.87256683773470867,0.69198657850932876,4.9440874028181432E-3,2.6448939337040626E-3,0.79319161348026879,0.6919865785093291,0.1294262501132786,0.6883927114182814,0.10520896561048877,6.6820017256648948E-2,7.7742336734099903E-3,2.1660011729983386E-3,2.1182075489414203E-4,1.0000000000000002]
[35,8.75,58.75,0.75488667597760017,0,0.11369398606113416,0.13141933796126584,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$53*(365.2425/4))","v":202.57966108690349},{"$f":"DZ38*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.214945458368035},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3286701423564309},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.91509760936474138},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":126.751270508061},84.909332893469852,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.98003334423246},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":39.768914235404615},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.20367153877371053},707.2591391886408,22.535156912635941,12.91591880254539,6.0557280505508357,1275.4175397713072,0.73689293986334925,939.84618043535875,3.5945838982239512E-4,0.14658510101970348,null,8.8461357027525109E-4,5.0474770713976971E-5,null,null,null,1.0428901283621114E-4,1.5445394460512338E-2,4.7575062307797625E-4,0.16390508184694164,0.1207804976207357,0.13141933796126584,0.6847988443272337,0,0.10551560586157463,6.7840607704497916E-2,7.9563145648280029E-3,2.2472239458685116E-3,2.2206563473152607E-4,1.0000000000000002,3.4066538329675035E-3,0.67652200477180824,4.6071956934452003E-3,2.5678436537206298E-4,6.2056636406651724E-6,null,null,null,null,1.3710485596273251E-3,0.10146159117887371,2.6196573148210612E-3,6.3308808252530318E-5,2.4270961881065958E-4,6.6993034891566328E-2,6.0486319412092514E-4,1.0338275115777791E-4,7.6506250338564891E-3,1.9753303294408044E-4,4.7737468696556393E-6,8.0397697741697932E-6,2.2191480487688941E-3,2.0036127325447534E-5,2.9229622717207067E-6,2.1914267245980537E-4,0.86858066203873419,2.0019943504047066E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7075189325742596E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5090492722570439E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6468934497818961E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI40","v":0.78725395468067716},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87539779865243394},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83224651452625786},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89126593935820608},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85313431139666762},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86574065441487102},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81960452972350317},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88275466063641417},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84191288838021672},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92923675791363558},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90368916117865228},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93848880492517706},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9161280712048897},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91070555411678422},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87891640064779963},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92227762570344329},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8943638862337373},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89087931051361868},0.70134826034504127,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6847988443272337,6.7840607704497916E-2,2.2472239458685116E-3,0.86858066203873419,0.68479884432723348,4.908807967317492E-3,2.2789262147778536E-3,0.78756487817530241,0.6847988443272337,0.13398671670857043,0.68066042454952091,0.10579219636694677,6.885504213812868E-2,8.1406586323493069E-3,2.331952513790743E-3,2.3300909069321732E-4,1]
[36,9,59,0.74880816242528081,0,0.11463774211884442,0.13655409545587502,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$53*(365.2425/4))","v":200.20740517300104},{"$f":"DZ39*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.755729139326668},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2896906249247766},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.90736674889907853},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":125.26698304581468},85.481607863924225,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.873592602826648},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":40.995133718908299},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.20952686379563693},712.78190534211319,22.408710839417385,12.816697843327937,6.0217490090273982,1279.016098815307,0.73058257234782431,934.42687154676605,3.0381258437655998E-4,0.14536873195887245,null,8.8037933918766226E-4,5.0001401546624982E-5,null,null,null,1.0501759282676508E-4,1.5553332856500837E-2,4.7909199825013334E-4,0.16274036773156106,0.11889527648215474,0.13655409545587502,0.67652200477180835,0,0.10606878687231891,6.9869476571759445E-2,8.3250026998706091E-3,2.4166810817129744E-3,2.4395254665490851E-4,1.0000000000000002,2.8355089221383518E-3,0.66885745407281627,4.568273520903679E-3,2.5461501854158296E-4,6.1532374085213411E-6,null,null,null,null,1.3782364824165771E-3,0.10199351842415423,2.6333912518001798E-3,6.3640713947921894E-5,2.4996819160432885E-4,6.8996555900795925E-2,6.2295247935919629E-4,1.0817341062823577E-4,8.0051478034956006E-3,2.0668652793627307E-4,4.9949578104999405E-6,8.6460272685705835E-6,2.3864880564483998E-3,2.154699799600418E-5,3.2110510517512831E-6,2.4074149560315722E-4,0.86344590454412518,1.6860906146476562E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7164517270960895E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5140280101377695E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6589254800801794E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI41","v":0.78164111774999834},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.8703562786616249},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8254963630461345},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88682420961516628},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84714555034135774},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86034043497198487},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81240522301699003},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87798962142233083},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83551213088109144},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92628154344782354},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8996395120209042},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93590651698000338},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91257580337831579},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90701593992011431},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87389981167915065},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91904464440812539},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88994652954710607},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.8864316117664961},0.6928713958300966,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67652200477180835,6.9869476571759445E-2,2.4166810817129744E-3,0.86344590454412495,0.67652200477180802,4.8701857224579285E-3,3.4066538329675035E-3,0.78196383597587105,0.67652200477180824,0.13884596749842892,0.67268972942231231,0.10631528940868841,7.0877019371448566E-2,8.5114484670409246E-3,2.5049278330488236E-3,2.5561799903228493E-4,1]
[37,9.25,59.25,0.74333519082833854,0,0.11552696963067882,0.14113783954098286,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$53*(365.2425/4))","v":198.0274145945819},{"$f":"DZ40*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.33373114024922},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2538702986883279},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.90035935096165676},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":123.90299332430118},86.021105693303397,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.764180836672978},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":42.217276104674184},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.21535631224604493},717.99950332368246,22.2975400523822,12.72844916681885,5.9918747970988671,1282.6536549956613,0.72432624353456787,929.05970367889097,2.41275296569522E-4,0.14428621711832182,null,8.7675512549723869E-4,4.9568585516497764E-5,null,null,null,1.0569381428442018E-4,1.5653519422033999E-2,4.8218990204011708E-4,0.16169521926426358,0.11712009076718234,0.14113783954098286,0.66885745407281616,0,0.10656179194505791,7.1884562171137673E-2,8.6978942342112384E-3,2.5931745843846728E-3,2.6728345140966138E-4,1.0000000000000002,2.1930821099896934E-3,0.6618726238353464,4.5329937285961044E-3,2.5264868160237991E-4,6.1057172815415354E-6,null,null,null,null,1.3846424911709081E-3,0.10246758175090968,2.6456311885801379E-3,6.3936514397179656E-5,2.5717745275697501E-4,7.0986465844655219E-2,6.4091887372547476E-4,1.1301868822371917E-4,8.3637124736446432E-3,2.1594438157407334E-4,5.2186907688031228E-6,9.2774583863841948E-6,2.5607765214651409E-3,2.3120604533147797E-5,3.5181465392890061E-6,2.6376530487037239E-4,0.85886216045901709,1.3184355186712626E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7251418952677842E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5188715190039546E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6706307047423481E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI42","v":0.77604997808876452},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.8661316903148859},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8198523392380811},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88309954636344656},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84213307531458892},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85581727799325635},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80638940986620211},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87399537622170664},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83015772075413341},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92379927693654307},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89624205278359304},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.9337366349758246},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90959395779070229},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90391930115363905},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86969591420028824},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91632988057935838},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88624215191970435},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88270296577835938},0.68502161725118327,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66885745407281616,7.1884562171137673E-2,2.5931745843846728E-3,0.8588621604590172,0.66885745407281583,4.8290417768537836E-3,2.8355089221383518E-3,0.77638214608953837,0.66885745407281605,0.14311819771451634,0.66536503895408128,0.10678118371228185,7.2884653942987709E-2,8.8862839066300384E-3,2.6849477437119436E-3,2.7969402579099237E-4,1.0000000000000002]
[38,9.5,59.5,0.73853409045322349,0,0.11636735365872695,0.14509855588804982,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$53*(365.2425/4))","v":195.85318814176688},{"$f":"DZ41*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.912848948503886},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2181446851821316},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.8932368989824967},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":122.54261013584122},86.525194028167263,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.651332691978652},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":43.434702793883048},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.22115635025876965},722.92227888655316,22.185398645172494,12.640388188511718,5.9617397566418262,1285.9622201514435,0.71812349066426595,923.4796783975238,3.0834849171178046E-4,0.14307810198288295,null,8.730257583717219E-4,4.9130091574387496E-5,null,null,null,1.0632306292072476E-4,1.5746751840299365E-2,4.8506864902165826E-4,0.16064674987678257,0.11536420478538434,0.14509855588804982,0.66187262383534651,0,0.10700057547950578,7.3884745714837746E-2,9.0746735790488385E-3,2.776720903039214E-3,2.9210460017232331E-4,1.0000000000000002,2.8719740308149606E-3,0.65424680764859255,4.4971346795183382E-3,2.5065005949622966E-4,6.0574169244789266E-6,null,null,null,null,1.3903439561625624E-3,0.10288950678488595,2.656524956248471E-3,6.4199782208797679E-5,2.6433339964290791E-4,7.2961659913026625E-2,6.5875240216820886E-4,1.1791448324682333E-4,8.7260155807386622E-3,2.2529875867040723E-4,5.4447563929453076E-6,9.9341219768518555E-6,2.7420296874657007E-3,2.4757093596661336E-5,3.8448575203092851E-6,2.8825974265201402E-4,0.85490144411195046,1.745741975946391E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7336029843179344E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5235873494714785E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6820273712120734E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI43","v":0.77048113754952585},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86284185864711715},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81546495216563331},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88019732510799908},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83823340568189486},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85229621370727315},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80171539503973255},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87088407230567833},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82599386428615551},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92186248797719483},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89359378230348507},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93204303747310879},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90726859394522308},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90150473345181614},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86642206810210154},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91421220429775718},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88335564007811784},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87979828808960647},0.67786798582140551,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66187262383534651,7.3884745714837746E-2,2.776720903039214E-3,0.85490144411195024,0.66187262383534617,4.7917481274800259E-3,2.1930821099896934E-3,0.7708200824957484,0.66187262383534629,0.14742772831273201,0.65805971574196953,0.10719360847195504,7.487679032180454E-2,9.2648493805444921E-3,2.8720246745876608E-3,3.0528309640697198E-4,1.0000000000000002]
[39,9.75,59.75,0.73308297102349995,0,0.11716012823908606,0.14975690073741424,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$53*(365.2425/4))","v":193.61731460610508},{"$f":"DZ42*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.480033243894859},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1814061229774611},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.88570321998288526},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":121.14365522684416},86.992392241745151,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.534558320023393},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":44.646741573652534},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.22692352575510563},727.54923273022837,22.066373360816634,12.548603227342472,5.9297548560710016,1288.8026922554391,0.71197385494043408,917.59382106271494,2.9054556762636547E-4,0.14191444189497612,null,8.6893879091822933E-4,4.8669664662564934E-5,null,null,null,1.0690663636034559E-4,1.5833222354685643E-2,4.8773387526245557E-4,0.15955045878449176,0.11359575519830944,0.14975690073741424,0.65424680764859255,0,0.10738664146440428,7.5868834928771334E-2,9.4550251820401492E-3,2.9673284461361081E-3,3.1846159264162065E-4,1.0000000000000002,2.6853466118857954E-3,0.64684771341879954,4.4592052465402508E-3,2.4853604350379908E-4,6.0063278631920253E-6,null,null,null,null,1.3953604199187443E-3,0.10326073973007918,2.6661098946382457E-3,6.4431419768106471E-5,2.7143176672855872E-4,7.4920960727606747E-2,6.7644243443602391E-4,1.2285669547386878E-4,9.091753696269753E-3,2.3474182494334568E-4,5.6729653531810971E-6,1.0616048122457657E-5,2.9302558578577346E-3,2.6456540155915624E-5,4.1917842056423115E-6,3.1426980843597831E-4,0.85024309926258601,1.6511486395262343E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7418474187295389E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5281824263883273E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6931322146505085E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI44","v":0.76493515406195112},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85850404804581826},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80969043693353326},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87636831360465328},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8330964845110358},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84765522208612287},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79556682712853888},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86678051866529071},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82051140263489941},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91930366318759882},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89009846723672303},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.9298047728107649},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90419804160200246},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89831681706583166},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8621051643650014},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91141509567438306},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87954722416664066},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87596690292882728},0.67005787784503268,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65424680764859255,7.5868834928771334E-2,2.9673284461361081E-3,0.85024309926258579,0.65424680764859211,4.7538421559390467E-3,2.8719740308149606E-3,0.76528373475926259,0.65424680764859233,0.15200180240058178,0.65054726053369605,0.10755329322051185,7.6852220797260062E-2,9.6468295301886126E-3,3.0661630644685939E-3,3.3243045329334783E-4,1.0000000000000004]
[40,10,60,0.72784831776734948,0,0.11790497816890157,0.15424670406374932,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$53*(365.2425/4))","v":191.48849088752817},{"$f":"DZ43*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.067940018116083},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1464265405635716},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.87853430478840022},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":119.81167989640088},87.1687284797259,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.411491543079343},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":45.8501453697641},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.23258993601255221},729.66655573924891,21.945544407794504,12.462731707265744,5.8972852671983143,1289.0281440974866,0.70587688149548244,909.89516651544318,2.4656930120003207E-4,0.14084690948712242,null,8.6515064088384455E-4,4.8229971374385308E-5,null,null,null,1.5963700572943203E-4,1.5809847052819102E-2,4.8860545461331057E-4,0.15846494891374255,0.11185674396557353,0.15424670406374932,0.64684771341879954,0,0.10771994497661942,7.7835606665748805E-2,9.8386338783370761E-3,3.1649976828010806E-3,3.4639931394507502E-4,1.0000000000000002,2.2308546968772859E-3,0.63994126435462828,4.4231122714601017E-3,2.465243834144454E-4,5.9577124194293525E-6,null,null,null,null,2.0796105315708112E-3,0.10291014276665061,2.6657685088417775E-3,6.4423169556215601E-5,2.7846817802735867E-4,7.68631604227068E-2,6.9397806501464085E-4,1.8994185927313746E-4,9.399329133228166E-3,2.4347877608540828E-4,5.8841097503643403E-6,1.1323238501566962E-5,3.1254554959059032E-3,2.8218948393610305E-5,6.7742703332375364E-6,3.3962504361183748E-4,0.84575329593625104,1.3869413910378103E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7498866219670834E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5326631166797922E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7039606218966182E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI45","v":0.7594125450270699},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85442034902138331},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80426511640438836},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87276122065677419},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82826569422639396},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84328788835735768},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78979340249553842},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86291616202746668},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81535823419297182},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91688943149527891},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88680431905975965},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92769221598306029},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90130271950175123},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89531127424886803},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85804096899500071},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90877677599355222},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87595939686414881},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87235847671253275},0.66247997097620237,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64684771341879954,7.7835606665748805E-2,3.1649976828010806E-3,0.8457532959362507,0.6468477134187991,4.7137476179072418E-3,2.6853466118857954E-3,0.75976998316036726,0.64684771341879932,0.15664519045104103,0.64339448888671391,0.10752660000736507,7.8805529990355908E-2,1.0001160979277763E-2,3.2669659773961958E-3,3.6006370785044355E-4,1.0000000000000002]
[41,10.25,60.25,0.7230856519415827,0,0.11787067122008499,0.1590436768383327,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$53*(365.2425/4))","v":189.31054359254586},{"$f":"DZ44*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.646337553556258},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1106397883618109},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.87101735594444896},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":118.4489686288557},87.068332612166031,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.278028331449988},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":47.039282276861329},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.2381321662972537},729.36016263556689,21.809402435637683,12.373586034388426,5.8607007089969425,1286.4151341206286,0.69983211935707046,900.27462968464954,3.3139915858295988E-4,0.13961613326460609,null,8.6104193142721953E-4,4.7771862418385553E-5,null,null,null,1.5937949065589064E-4,1.5784390185566332E-2,4.8780867389604428E-4,0.15728792456715293,0.11007514159910567,0.1590436768383327,0.63994126435462828,0,0.10733325503811073,7.9775453314963024E-2,1.0163688080218452E-2,3.3689342719913115E-3,3.7372810175581215E-4,1.0000000000000004,3.0936122857659048E-3,0.63221206320104917,4.3852670689513316E-3,2.4441506204951667E-4,5.9067368123987194E-6,null,null,null,null,2.0721452059177976E-3,0.10254071891680559,2.6561990102592615E-3,6.4191905128076177E-5,2.8540826091742841E-4,7.8778771421080571E-2,7.112736329650248E-4,1.9621726297586474E-4,9.7098693431194056E-3,2.5152296191589813E-4,6.0785122072845466E-6,1.2052851243827603E-5,3.3268441847395728E-3,3.0037236007911135E-5,7.3087188412359521E-6,3.6641938291457618E-4,0.8409563231616678,1.9454575390534967E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7577311220634226E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.537035288197849E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7145267736874579E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI46","v":0.75391379036266259},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85100436421026626},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79973503170899618},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86974212573304754},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82422866571821152},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83963598107335391},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78497514015198044},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85968276348401806},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81105371912384883},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91486596621883476},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88404609785908705},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92592101818308192},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89887732232830464},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89279387961373624},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8546411652812772},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90656604147285058},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87295632500774067},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86933893944133189},0.65540661494407171,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63994126435462828,7.9775453314963024E-2,3.3689342719913115E-3,0.84095632316166724,0.63994126435462784,4.6755943672939764E-3,2.2308546968772859E-3,0.75427815536224729,0.63994126435462806,0.16187704913116374,0.63607666377783878,0.10712962051193382,8.0727419404176187E-2,1.0327464849121679E-2,3.4736507093233913E-3,3.88131616442792E-4,1.0000000000000004]
[42,10.5,60.5,0.71746981584109393,0,0.1178197627349116,0.16471042142399481,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$53*(365.2425/4))","v":187.11004943563356},{"$f":"DZ45*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.220370514803264},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.07448255935252},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.86328554904457078},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":117.07215010404562},86.953912635544697,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.132155969034883},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":48.211390271414849},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.24359182052740375},728.94764431542501,21.670056314286207,12.282615296882986,5.8232551203518312,1283.6049599063476,0.69383912141474968,890.61533762503518,2.7030353817709241E-4,0.13851243456281864,null,8.5671168828212272E-4,4.7302691382645412E-5,null,null,null,1.5909936109483947E-4,1.5756696123934232E-2,4.8693660053231836E-4,0.1560894845662219,0.10830099083350854,0.16471042142399481,0.63221206320104906,0,0.10692598598575692,8.167938549338935E-2,1.0491241618024904E-2,3.578367146655471E-3,4.0253513112977184E-4,1.0000000000000004,2.4635224802196289E-3,0.62515410083558076,4.346340131445291E-3,2.4224544964134652E-4,5.8543041620844802E-6,null,null,null,null,2.064282585762898E-3,0.10215163483092655,2.6461202359466095E-3,6.3948333120863554E-5,2.9221985457649532E-4,8.06589166493792E-2,7.2824898943365808E-4,2.0254091814504837E-4,1.0022797291111765E-2,2.5962899934688343E-4,6.2744094212074043E-6,1.280212774496939E-5,3.5336604907038665E-3,3.1904528206634937E-5,7.8720762054703959E-6,3.9466305492430145E-4,0.83528957857600572,1.5674341655304791E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7653906435780615E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5413043609745676E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7248437685214122E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI47","v":0.74843933524474682},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84623462664441274},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79342214361173047},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8655238259614001},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81859772012771725},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83453887003999094},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77826445883841999},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85516660454422122},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80505261319667498},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91203449821058513},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88019067151033692},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92344166399552408},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89548540251478959},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88927381338815215},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84989381682161258},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90347336541968504},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86876025637664855},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86512104992772354},0.64749062351414288,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63221206320104906,8.167938549338935E-2,3.578367146655471E-3,0.83528957857600517,0.63221206320104872,4.635588867813247E-3,3.0936122857659048E-3,0.74881433607914771,0.63221206320104895,0.16723204144532205,0.62868308201831491,0.10671198047406438,8.2613333914178258E-2,1.0656045267926637E-2,3.6858283183531103E-3,4.1768856184095781E-4,1.0000000000000002]
[43,10.75,60.75,0.71249467266059852,0,0.11775166587275235,0.16975366146664936,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$53*(365.2425/4))","v":184.62189106861064},{"$f":"DZ46*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.738718042234815},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0335986008083768},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.85410253168977857},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":115.51534409226082},86.815469710456654,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.973749118997176},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":49.366297355350817},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.24896601878493085},728.39084169702335,21.504222238576883,12.174511493890268,5.7786915937740764,1280.0164035624587,0.68789744438689293,880.52001278391708,5.2956616213451532E-4,0.13689643517868594,null,8.5111715385035452E-4,4.6754814197528043E-5,null,null,null,1.5879591593755883E-4,1.5726695461506034E-2,4.8598696588809514E-4,0.15469535165220002,0.10641453706008011,0.16975366146664936,0.62515410083558065,0,0.10649797496237184,8.3547282334967152E-2,1.082084891782837E-2,3.7932894900507504E-3,4.3284199255214377E-4,1.0000000000000002,5.1167165900466022E-3,0.61549181674237086,4.3001068579924173E-3,2.3966861493047027E-4,5.7920302403442725E-6,null,null,null,null,2.05601952703173E-3,0.10174273492356196,2.6355281556422168E-3,6.3692356135937946E-5,2.9890252658868784E-4,8.2503476751593197E-2,7.4490305678527222E-4,2.0890422265752912E-4,1.033768729859429E-2,2.6778586166510281E-4,6.4715349114479897E-6,1.357104361710571E-5,3.7458976822215737E-3,3.382076421207101E-5,8.464764654788944E-6,4.2437722789735483E-4,0.83024633853335095,3.2994555317691465E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7728741879902132E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5454753520295862E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7349237309436429E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI48","v":0.74298959258323483},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.8424101805729951},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78837090048136182},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86213921245292524},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81408777622565209},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83045366002795351},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77289812520175072},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85154432545005609},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80024867995609972},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90975901103275725},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8770958421539744},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92144839729132788},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89276118818873706},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88644711223989781},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84608714964904352},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90098867293142582},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86539334797457323},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86173763263456082},0.64026209258479361,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62515410083558065,8.3547282334967152E-2,3.7932894900507504E-3,0.83024633853335061,0.62515410083558032,4.5944398852487221E-3,2.4635224802196289E-3,0.74337251892224543,0.62515410083558054,0.17360495080394758,0.62032295878897581,0.10627040837196311,8.4462977928566524E-2,1.0986461829792106E-2,3.9034865169687133E-3,4.4875575978650878E-4,1.0000000000000002]
[44,11,61,0.70488417380842328,0,0.11765958605033108,0.17745624014124581,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$53*(365.2425/4))","v":181.97766252057642},{"$f":"DZ47*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.226853831710052},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9901501886124846},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.8440956133769798},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":113.86088714343001},86.653207293682613,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.742618520683507},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":50.421406606975459},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.25386655479930731},727.65953580347445,21.319409338307551,12.0543304029097,5.7290280095086805,1275.7330518280473,0.68200664878790584,870.05842342521441,4.122317691950032E-4,0.13552281318355328,null,8.4456852875890544E-4,4.6162768029563093E-5,null,null,null,1.5846009862781126E-4,1.5693491329107297E-2,4.8493182995684215E-4,0.15316265950722871,0.10445795212996814,0.17745624014124581,0.61549181674237075,0,0.10604284178155436,8.5378673522165868E-2,1.1152074741755844E-2,4.0136835438866767E-3,4.6466952702087385E-4,1.0000000000000002,3.6144325438058561E-3,0.60738507391101892,4.2497255320184703E-3,2.3686058642948229E-4,5.7241690979990832E-6,null,null,null,null,2.0472328556655241E-3,0.1013079238899513,2.6242648775091325E-3,6.3420158428402652E-5,5.8822681473099682E-4,8.4030483922654636E-2,7.5996278478023362E-4,2.1529877393507854E-4,1.0654123561495987E-2,2.7598277794585913E-4,6.6696283789196684E-6,2.7652763728470567E-5,3.9503046439065478E-3,3.5726136251657922E-5,9.0871917608824632E-6,4.5558233525999138E-4,0.8225437598587545,2.3645784921877966E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7801901042345121E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5495529146835453E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7447779065541966E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI49","v":0.73756494526417238},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83441328053740438},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77783915891114785},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85505528240658724},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80467204892032262},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8219165064620747},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76171866106591435},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84396680723645334},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79022633262814956},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90498595305674756},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87061444438702162},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91726513538144916},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88705174554530763},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88052413520691686},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83812692428105029},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89577885569970284},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85834609071277712},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85465870602916383},0.63036630173194863,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61549181674237075,8.5378673522165868E-2,4.0136835438866767E-3,0.82254375985875416,0.61549181674237052,4.5455675031632319E-3,5.1167165900466022E-3,0.73796737167896387,0.61549181674237075,0.18070720561305922,0.61143844532669478,0.10580024560176207,8.613514145437956E-2,1.1317652707779232E-2,4.1199854828695417E-3,4.8132381345572143E-4,0.99999999999999989]
[45,11.25,61.25,0.69850297071946443,0,0.11753885819566295,0.18395817108487261,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$53*(365.2425/4))","v":179.4398889047836},{"$f":"DZ48*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.735596943456557},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9484509814086297},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.83446352347456865},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":112.27303756199751},86.473254906762634,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.438208818272543},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":51.375955918883122},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.258294780505674},726.75959445078706,21.138495112868402,11.93720167541354,5.6804120911024842,1271.2928556697161,0.67616629889572033,859.60538503076316,4.997776035864913E-4,0.1339813278564784,null,8.3807828319174655E-4,4.5592179413444367E-5,null,null,null,1.580857649109022E-4,1.5656475168108201E-2,4.8375243146102934E-4,0.15166308928715022,0.10254946976238354,0.18395817108487261,0.60738507391101881,0,0.10555764942196977,8.6891609386593252E-2,1.1483230673802622E-2,4.2262874218524068E-3,4.9797809989056896E-4,1,4.5058666306987483E-3,0.59843815935674505,4.2012313357020006E-3,2.3415773804753289E-4,5.6588498255200475E-6,null,null,null,null,2.0378658703681511E-3,0.10084439584967078,2.612257718452451E-3,6.3129983478390535E-5,5.9865037143094204E-4,8.5519529460458252E-2,7.7342955470405565E-4,2.2169197589991526E-4,1.0970493053258668E-2,2.8417796459730105E-4,6.8676800467368655E-6,2.9117524151373732E-5,4.1595513563733935E-3,3.7618541327639409E-5,9.7385824188600177E-6,4.8823951747170894E-4,0.81604182891512744,2.9894592812267806E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7873461507997358E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5535413731691233E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7544167456518926E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI50","v":0.73216574818627123},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82872664733360235},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77037510220095018},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85001229283355773},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7979885191386169},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8158498406755168},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75380317705466116},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83857562175166156},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78311813146675735},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90157931687919157},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86599708815393295},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91427762851525496},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88298083236232638},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87630201450697331},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83246595536852153},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89206221481841586},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85332888986429334},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84962134076930962},0.62206364463938446,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60738507391101881,8.6891609386593252E-2,4.2262874218524068E-3,0.81604182891512744,0.6073850739110187,4.4923102875459517E-3,3.6144325438058561E-3,0.73258114504606886,0.60738507391101892,0.1876596365623566,0.60291161663388193,0.10530163830367129,8.762877715177575E-2,1.1647971057534628E-2,4.3350083714115504E-3,5.1535191936832707E-4,1.0000000000000002]
[46,11.5,61.5,0.6912478335946739,0,0.11739106436548548,0.19136110203984061,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$53*(365.2425/4))","v":176.9494309435058},{"$f":"DZ49*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.253499320260453},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9075292372808068},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.82495283785145257},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":110.7147927261378},86.27475839936578,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.120026434423309},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":52.311605163271722},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.26263073900773043},725.70057498458868,20.960153162446762,11.822222845237565,5.6324874036487786,1266.7346641970266,0.67037596271956501,849.18847002132668,3.9271354847439485E-4,0.13266116412586443,null,8.3165092318482402E-4,4.5029158878881194E-5,null,null,null,1.576751950891643E-4,1.5615872721628565E-2,4.8245589734984408E-4,0.15018656157047011,0.10068146080034512,0.19136110203984061,0.59843815935674494,0,0.10504562718537276,8.8365944916958247E-2,1.1812711441266634E-2,4.4437293209706949E-3,5.3272573884608518E-4,1,3.3983533355143782E-3,0.59064937434324338,4.1533483673758679E-3,2.3148895676453898E-4,5.594353846768512E-6,null,null,null,null,2.0279809151181579E-3,0.10035523591295401,2.5995865946931204E-3,6.2823762607483094E-5,6.0880798640778027E-4,8.6970584190756567E-2,7.8655273979389827E-4,2.2805283761514282E-4,1.1285262178195992E-2,2.9233169559266339E-4,7.0647298628359474E-6,3.0615616712793102E-5,4.3735596942193443E-3,3.9554010038557429E-5,1.0418115807785049E-5,5.2230762303830016E-4,0.80863889796015942,2.2863931160669537E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7943495505768981E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5574447532008941E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7638499771119787E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI51","v":0.72679233011553002},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82158988792266507},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76103734845501103},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84367669251390964},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78961489919955175},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80824104958381426},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74390967927391594},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83180635626094013},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77421945778079493},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89728909672934587},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86019229268760911},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91051307849487018},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87785884701679928},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87099102435151987},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82536091230398956},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8873836302525635},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84702531041797535},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84329523873868029},0.61290051153821767,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59843815935674494,8.8365944916958247E-2,4.4437293209706949E-3,0.80863889796015942,0.59843815935674494,4.4410479235750542E-3,4.5058666306987483E-3,0.72722469472682094,0.59843815935674516,0.19451321644342862,0.59454376684999422,0.10477710573285132,8.9083802329586237E-2,1.1976472237855388E-2,4.5548103553913512E-3,5.5082605089288932E-4,1]
[47,11.75,61.75,0.68511692547526959,0,0.1172177436777137,0.19766533084701668,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$53*(365.2425/4))","v":174.53768477214999},{"$f":"DZ50*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.78663856009473},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8679008391066647},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.81570362534453189},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":109.20579676019447},86.059846017917806,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.788031226621989},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":53.2282992531036},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.26687461431778092},724.49554956822669,20.787174294149413,11.711204419762829,5.5860039028255191,1262.1367078538162,0.66463521196801245,838.86049835703056,4.5936337271965935E-4,0.13121433492640475,null,8.2540377177576889E-4,4.4481327825859662E-5,null,null,null,1.5723060188399486E-4,1.5571903134327068E-2,4.8104891818195417E-4,0.14875376605311905,9.8866990831754917E-2,0.19766533084701668,0.59064937434324338,0,0.10450858428032987,8.9801659742214227E-2,1.2140233034444141E-2,4.6658913898120075E-3,5.6892636293969358E-4,0.99999999999999989,4.0767699469209228E-3,0.58223139739364227,4.1067818245354533E-3,2.2889354711700451E-4,5.5316310277253843E-6,null,null,null,null,2.0176129179800702E-3,9.9842172505413496E-2,2.586296279102345E-3,6.2502577833966458E-5,6.1869951931269409E-4,8.8383628064176184E-2,7.9933215872535462E-4,2.343758760704319E-4,1.1598159607918721E-2,3.0043694248308637E-4,7.2606079719008574E-6,3.2146229460889336E-5,4.5922136669722348E-3,4.1531493378883036E-5,1.1126064132073299E-5,5.5780029880762025E-4,0.80233466915298346,2.7807361485143067E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8012070394534787E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5612668090595676E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7730866738401434E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI52","v":0.7214449953784583},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81617099091048861},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75396941385516936},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83886114950529878},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78326751737961609},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80246741803313704},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7364278096502036},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82666402636857861},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76747930910370643},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89402038497446668},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85577725705074281},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90764324325741197},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87396002239816295},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86694926332723143},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81996572844252735},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8838205612655271},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84223382236984423},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83848872772085337},0.60492349629546038,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59064937434324338,8.9801659742214227E-2,4.6658913898120075E-3,0.80233466915298335,0.59064937434324327,4.3904316779871753E-3,3.3983533355143782E-3,0.72188942275790924,0.5906493743432436,0.20116069612395521,0.58644038586844283,0.10422876930513941,9.0500238816304882E-2,1.2302879504974953E-2,4.7792709996336644E-3,5.8775938154904885E-4,1]
[48,12,62,0.67832286589349311,0,0.11702107270561313,0.20465606140089374,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$53*(365.2425/4))","v":172.08713585792745},{"$f":"DZ51*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.31226644643484},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.827634857026375},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.80618054159546948},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":107.67252245884886},85.825847661595461,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.442179693266709},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":54.125978491709198},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.27102557297941721},723.14244658482551,20.609301462832679,11.597361563065983,5.5382052787373217,1257.2580864708452,0.65894362201730039,828.46219730963901,4.2915953606963072E-4,0.12983489253902497,null,8.1888695718949803E-4,4.3919482550708604E-5,null,null,null,1.5675504113281096E-4,1.5524869044130927E-2,4.7954078939220956E-4,0.14728802338949071,9.7054503612039864E-2,0.20465606140089374,0.58223139739364227,0,0.10394895432994895,9.1198817890395523E-2,1.246552597550577E-2,4.8926506094553223E-3,6.0659240015840412E-4,1,3.7590118995094557E-3,0.57418186072035782,4.0588364359911032E-3,2.2622128681180543E-4,5.4670509720419359E-6,null,null,null,null,2.006808861787438E-3,9.9307530586475512E-2,2.572446997071483E-3,6.2167884614526436E-5,6.2832541127465778E-4,8.9758724097703496E-2,8.117683814173667E-4,2.4065588880367491E-4,1.190892789704941E-2,3.0848703644311239E-4,7.4551532095725072E-6,3.3708514841758415E-5,4.8153921982667545E-3,4.3549896346809052E-5,1.1862670436500883E-5,5.9472972972190324E-4,0.79534393859910613,2.6005046801371057E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8079249094910518E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.565011047657256E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7821353109306391E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI53","v":0.71612402541165554},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80962620111567607},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74545858720640024},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83303931354937755},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77561366750708649},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79549845084802528},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72742630499427385},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82045040182952356},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75935790632445643},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89005952252254183},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85043619984713059},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90416382042565269},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8692398156389457},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86205709170117428},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81344915086442438},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87950479950763194},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83644073906589445},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83267990234010947},0.59630208354318337,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58223139739364227,9.1198817890395523E-2,4.8926506094553223E-3,0.79534393859910624,0.58223139739364227,4.341207002680183E-3,4.0767699469209228E-3,0.71658361604183163,0.58223139739364249,0.20799624802422048,0.57820662905700004,0.10365766067620778,9.187810513599115E-2,1.2626928594779558E-2,5.0082649220825944E-3,6.2616358971834447E-4,0.99999999999999989]
[49,12.25,62.25,0.67186313233665451,0,0.11680043301579825,0.21133643464754723,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$53*(365.2425/4))","v":169.85080626184555},{"$f":"DZ52*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.879362458607233},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7908888011044408},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.79757270008170689},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":106.27328219920325},85.581549906801044,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.082474092455584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":55.004645977846508},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.27508545315591487},721.67092321402663,20.448719297209834,11.495298935969807,5.4950530642419695,1252.6456623625497,0.65330077187992308,818.35437811349129,3.3037535084974606E-4,0.12865890871720476,null,8.130979607139674E-4,4.3408387075963196E-5,null,null,null,1.5624781456031374E-4,1.5474701306958664E-2,4.7792927313659476E-4,0.14595466881049998,9.5352297793378171E-2,0.21133643464754723,0.57418186072035782,0,0.10336636702246661,9.2557392381586806E-2,1.2788331214053346E-2,5.1238792347098674E-3,6.4573477927828483E-4,1,2.7337249364049439E-3,0.56720342228365572,4.0154989712810861E-3,2.2380585145527639E-4,5.408677560768742E-6,null,null,null,null,1.9955615974069866E-3,9.8750956379163576E-2,2.5580295844161534E-3,6.1819461479893577E-5,6.3768547641224465E-4,9.1095845737455133E-2,8.2386116771942933E-4,2.4688787466177643E-4,1.2217319562046679E-2,3.1647556669715273E-4,7.6482106477386594E-6,3.5301592739282746E-5,5.0429695600989824E-3,4.5608081871602055E-5,1.2628148446905337E-5,6.3310663083137946E-4,0.78866356535245241,1.916099000807403E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8145090474000514E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.568680749981579E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7910038174898756E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI54","v":0.71082968018316983},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80355072280292505},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73758325356956023},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8276292597977768},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76852080849767612},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78903341274191963},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71910455724076516},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81467951436704533},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75183772415797501},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88636981168405549},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84546953790029911},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.9009207101261737},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86484689219016264},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85750519916707713},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80739943962744298},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87548625417574488},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83105707934670725},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82728399150208087},0.58805801510008038,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57418186072035782,9.2557392381586806E-2,5.1238792347098674E-3,0.78866356535245274,0.57418186072035793,4.2905247737749508E-3,3.7590118995094557E-3,0.71130303555291985,0.57418186072035804,0.21416732946058331,0.57069264150200671,0.10306641118645564,9.3217536777456686E-2,1.2948370041430058E-2,5.2416621807530013E-3,6.6604885131450243E-4,0.99999999999999989]
[50,12.5,62.5,0.66644054858377844,0,0.11656122714260216,0.21699822427361939,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$53*(365.2425/4))","v":167.54477947804992},{"$f":"DZ53*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.432966635517722},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7529975218836613},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.78854364705292246},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":104.83043338060283},85.320280490863055,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.708932227170152},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":55.864326142310276},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.27905298430170078},720.07563651574924,20.280655377717935,11.388629480704555,5.4498903260592177,1247.7171242079833,0.64770624417349276,808.1541723117042,4.8489610198156367E-4,0.12717999431019736,null,8.0691565672735713E-4,4.2875231909857209E-5,null,null,null,1.5571627168495556E-4,1.5422127769606402E-2,4.7623689635085525E-4,0.14456876223845835,9.3638090014282527E-2,0.21699822427361939,0.56720342228365583,0,0.10276645535044467,9.3877681173326566E-2,1.310840886880677E-2,5.3594451267961352E-3,6.8636292335072025E-4,1,4.3212362727179654E-3,0.55868552548848494,3.9700408542404555E-3,2.2127222047626347E-4,5.3474477361937852E-6,null,null,null,null,1.9839798737863526E-3,9.8177831357343731E-2,2.5431834420076155E-3,6.1460677306973593E-5,6.4678176754036202E-4,9.2395286236009441E-2,8.3561316977676027E-4,2.5306720256516689E-4,1.2523105432567119E-2,3.2439659685188222E-4,7.8396368226017392E-6,3.6924552767177728E-5,5.2748157002541337E-3,4.7704873774824152E-5,1.3422682442801298E-5,6.7294024090791896E-4,0.78300177572638063,3.0705115124218474E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.820964968912263E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5722789902533427E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.799699622934459E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI55","v":0.70556219949907373},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79910192357029941},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73183195461477157},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82366421981532001},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76333448818845095},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78430193824025929},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71303191874495697},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81045201383828602},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74634260152390974},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88366006141853892},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84182737839331978},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89853778600700862},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8616232538410048},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85416556593313264},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8029692488675525},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87253609612665584},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82711118360967262},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82333057291483169},0.5809109299406211,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56720342228365583,9.3877681173326566E-2,5.3594451267961352E-3,0.78300177572638063,0.56720342228365572,4.2447135002971316E-3,2.7337249364049439E-3,0.70604463607296086,0.56720342228365594,0.2206259304495293,0.56294447388607038,0.10245716378101442,9.4518711535909947E-2,1.3266967798096909E-2,5.4793287119510757E-3,7.0742383742803251E-4,1]
[51,12.75,62.75,0.65944447968408426,0,0.11630188369047657,0.22425363662543921,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$53*(365.2425/4))","v":165.22151012666819},{"$f":"DZ54*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.983233032397269},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7148229229081071},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.77935920558634031},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":103.37679612778034},85.043020233321144,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.321529678588227},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":56.704985475475659},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.28292821322247641},718.35469389324385,20.109671798737093,11.280379874906584,5.4039430065250338,1242.5768735893603,0.64215962508986724,797.93269928948291,3.5238133591620064E-4,0.12597261164159224,null,8.0056364149134725E-4,4.2334525670892975E-5,null,null,null,1.5515841983494843E-4,1.5366951095325852E-2,4.7445746270439435E-4,0.14316445812253586,9.1934434754161631E-2,0.22425363662543921,0.55868552548848494,0,0.10214787221158418,9.5159741898493314E-2,1.3425526727387048E-2,5.5992122971060161E-3,7.2848475150534488E-4,1,2.9465266977884226E-3,0.55159121822950841,3.9238004108839136E-3,2.1869498614720609E-4,5.2851641569496516E-6,null,null,null,null,1.9720376841528024E-3,9.7586868568168589E-2,2.5278752328172682E-3,6.1090726445523784E-5,6.5561468172777634E-4,9.365710231618106E-2,8.4702490058447932E-4,2.5918938948789387E-4,1.2826063664744404E-2,3.3224438029791104E-4,8.0292928568399262E-6,3.8576458015293699E-5,5.5107967774803346E-3,4.9839061610387882E-5,1.4246427292639099E-5,7.142383242127058E-4,0.77574636337456082,2.1231224129665716E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8272978495690767E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5758086530865288E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8082296984614376E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI56","v":0.70032180420701551},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79202153403211306},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72270565946791321},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8173475914848477},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75509339584417101},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77677619477080129},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70340388828934053},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80372077098008743},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73761722837093602},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87933342433200279},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83602146111205078},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89473094290553601},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.856480597754958},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84883902685678991},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79591801927515127},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86782752350548298},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82082470194200785},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81703465344039827},0.57218718259703338,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55868552548848494,9.5159741898493314E-2,5.5992122971060161E-3,0.77574636337456082,0.55868552548848494,4.196660522452913E-3,4.3212362727179654E-3,0.70082070840452859,0.55868552548848505,0.22719673229467163,0.55513837185899662,0.10182927059531835,9.5781707216819431E-2,1.3582495591659203E-2,5.7211267274421308E-3,7.5029571509263929E-4,1]
[52,13,63,0.65383793192243223,0,0.1160222401136638,0.23013982796390406,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$53*(365.2425/4))","v":163.04155493175477},{"$f":"DZ55*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.561241882784561},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6790031780726657},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.77076501904437866},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":102.01282854523321},84.755433100637958,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.920291379417137},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":57.526658192165229},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.28671247554655671},716.52803402264931,19.949852728441101,11.179818588683236,5.3609958537381051,1237.5731898981683,0.63666050436454147,787.91397126860227,4.0198112257977981E-4,0.12467160274949901,null,7.9466537621845348E-4,4.1826758915651977E-5,null,null,null,1.5457415494159985E-4,1.5309160977932102E-2,4.7259058960498989E-4,0.1418464017296916,9.0308001667520815E-2,0.23013982796390406,0.55159121822950841,0,0.1015106689790525,9.6403672535145535E-2,1.3739464455931355E-2,5.8430411577782455E-3,7.7210667867993359E-4,1,3.4527939428441747E-3,0.54403638232665319,3.8805316941704286E-3,2.1628338249478409E-4,5.2268833458112982E-6,null,null,null,null,1.959736020302051E-3,9.6978117090942714E-2,2.5121062281878671E-3,6.0709639619866137E-5,6.641848940063059E-4,9.4881390408885671E-2,8.5809723225356105E-4,2.6525018172724997E-4,1.3125983762840861E-2,3.4001346438602845E-4,8.2170469772165447E-6,4.0256346775986116E-5,5.7507754081073097E-3,5.2009402894949434E-5,1.509950844852245E-5,7.5700717023141119E-4,0.76986017203609614,2.5211841440377691E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8335125523649123E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5792724488954961E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8166005942826262E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI57","v":0.69510869730705538},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78716063140786152},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7164594997594862},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81300662304570492},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74944498824748684},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77161278587103932},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69682016600477903},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79909737888704768},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73164147495008369},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87635300692803031},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83202884107742014},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89210711673540799},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85294129323649615},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8451740038449681},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7910768093631364},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86458538799078999},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81650419913977823},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81270948072144766},0.56492142843337889,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55159121822950841,9.6403672535145535E-2,5.8430411577782455E-3,0.76986017203609591,0.55159121822950841,4.1477805611880693E-3,2.9465266977884226E-3,0.69561769100282167,0.55159121822950852,0.2333384884109562,0.5478138002780808,0.10118465888208282,9.7006726277356931E-2,1.3894740986995727E-2,5.9669150151357916E-3,7.946701493917554E-4,1]
[53,13.25,63.25,0.64773695121871488,0,0.11572589992327681,0.23653714885800833,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$53*(365.2425/4))","v":160.91581666318908},{"$f":"DZ56*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.14974593194076},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6440742939632007},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.76235598061934751},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":100.68278373785877},84.456839003803722,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.505278595235282},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":58.329428366317224},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.29040602343540028},714.60573113283772,19.793477281296457,11.081805468687207,5.3189740836939707,1232.5367165628782,0.63120847524630253,777.98762154673852,3.2719647214608143E-4,0.12352562134091798,null,7.8888159177500363E-4,4.132987759804233E-5,null,null,null,1.5396838457224215E-4,1.5249243423739666E-2,4.7065133003962203E-4,0.14055689242078864,8.872070175028457E-2,0.23653714885800833,0.54403638232665319,0,0.10085864878511314,9.7609780019568312E-2,1.40500175180601E-2,6.0907888724933378E-3,8.172336201035771E-4,1,2.6726846630295547E-3,0.53730640893917792,3.8381951333256096E-3,2.1392373301776279E-4,5.1698581023037808E-6,null,null,null,null,1.9471483044207673E-3,9.6355210244308112E-2,2.4959705450466464E-3,6.0319691337611164E-5,6.7249451905103137E-4,9.6068452603667476E-2,8.688328968498053E-4,2.7124563056223294E-4,1.3422670323228783E-2,3.4769878741071878E-4,8.4027768583640386E-6,4.1963234960960171E-5,5.9946110113020135E-3,5.4214626230363978E-5,1.5982022033882518E-5,8.0125159806969457E-4,0.76346285114199153,1.9773335108484447E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8396136526249893E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5826729277607289E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8248184731337205E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI58","v":0.68992306497886124},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78142514546688335},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70910983564453711},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80787996106562276},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74279015768779511},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76552378465881321},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68907943025865159},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79363982636093755},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72460579046531848},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87282571039742451},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82731080120917966},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88900028548140819},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84875597451762264},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84084090186320937},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78536421487288655},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8607498097551548},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81140144085001842},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80760311459699174},0.55718401610923107,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54403638232665319,9.7609780019568312E-2,6.0907888724933378E-3,0.76346285114199164,0.5440363823266533,4.1020419600110236E-3,3.4527939428441747E-3,0.69044456122425379,0.5440363823266533,0.23934790804503756,0.54067139563291555,0.10052602708137343,9.8194063450650099E-2,1.4203505143789302E-2,6.216549335603035E-3,8.405513106309998E-4,0.99999999999999989]
[54,13.5,63.5,0.64242706561962271,0,0.11541426714831064,0.24215866723206678,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$53*(365.2425/4))","v":158.75671988290489},{"$f":"DZ57*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.731792510437799},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.608597282359816},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.75371044814909294},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":99.331866974633044},84.144927212473419,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.076529584616537},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":59.113348499663601},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.29400862290731683},712.58431758293079,19.632899092688621,10.981287229341639,5.2758229379163319,1227.2858278610229,0.62580313446714286,768.0393179625305,4.3349565432858469E-4,0.12217256965778862,null,7.8286074280776324E-4,4.0821018147250305E-5,null,null,null,1.5334306818910707E-4,1.5187392478142788E-2,4.6864567797333384E-4,0.13923912829737745,8.7136282928971451E-2,0.24215866723206678,0.53730640893917803,0,0.10019340537763372,9.8778346881731885E-2,1.4356992769518507E-2,6.3423097987127322E-3,8.6386900115842261E-4,1.0000000000000002,3.7677258600835243E-3,0.52952740622089001,3.7946679078614885E-3,2.1149772125031969E-4,5.1112290927251266E-6,null,null,null,null,1.9343053049506829E-3,9.5719670613711949E-2,2.4795076242128291E-3,5.9921834758260858E-5,6.8054550338674154E-4,9.7218566969148795E-2,8.7923440919634207E-4,2.7717200720495273E-4,1.3715938825735631E-2,3.5529556958981498E-4,8.5863669881079702E-6,4.3696119148131495E-5,6.2421602443245069E-3,5.6453435240093671E-5,1.6894035036336562E-5,8.469749661220861E-4,0.7578413327679332,2.8254017324408909E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8456054604439885E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5860124919351399E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8328891404980601E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI59","v":0.68476507753327198},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77695465527168561},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70339649426401818},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80388049281103913},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73761052138877947},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76078033059340744},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68306670000969383},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78938422331609337},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71913335800839706},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87006832074842433},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82362801175594746},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88657040541030374},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84548677555654062},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83745693541328847},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78091130704590228},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.8577525325401506},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80742041936210784},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80362071411916791},0.55029140061115545,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53730640893917803,9.8778346881731885E-2,6.3423097987127322E-3,0.7578413327679332,0.53730640893917814,4.0572887244456762E-3,2.6726846630295547E-3,0.68529539652844862,0.53730640893917803,0.24551883664697197,0.53341690758003402,9.9853871949603573E-2,9.934395959817191E-2,1.4508599534150733E-2,6.4698828063135269E-3,8.8794188475435523E-4,1]
[55,13.75,63.75,0.6360344343494162,0,0.11508655958870666,0.24887900606187713,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$53*(365.2425/4))","v":156.67797483921132},{"$f":"DZ58*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.329393409398101},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5744405633516534},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.74538481175425353},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":98.031225173097667},83.82347427499532,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.63409280373039},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":59.878485087961138},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.29752136887100883},710.47474585516431,19.478079776953198,10.884829330357945,5.2342193370760661,1222.0638666319221,0.62044408221243208,758.22229413741888,2.8506770938032929E-4,0.12112173960917177,null,7.7706696848353965E-4,4.0330325014179024E-5,null,null,null,1.5269725481419511E-4,1.5123513955698669E-2,4.6657067391280384E-4,0.13796698649647549,8.5600800312420747E-2,0.24887900606187713,0.5295274062208899,0,9.9514338521573417E-2,9.990957231461195E-2,1.4660206298782957E-2,6.5974558139143217E-3,9.1201476835028774E-4,0.99999999999999989,2.2230479668087343E-3,0.52333739076253394,3.7527512470037221E-3,2.0916147510991999E-4,5.0547694336328902E-6,null,null,null,null,1.9211954339253109E-3,9.5070924765202333E-2,2.4627026115415303E-3,5.9515710904247811E-5,6.8833921937780785E-4,9.8331929552907468E-2,8.8930354232667297E-4,2.8302576111199359E-4,1.4005613570669425E-2,3.6279925962552179E-4,8.7677073760164701E-6,4.5453978829265728E-5,6.4932773236119987E-3,5.8724511473057628E-5,1.7835585522231944E-5,8.941791828280558E-4,0.75112099393812304,1.6891616754796779E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8514920409689254E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5892934071488306E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8408180719266553E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI60","v":0.67963489029531432},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77060890373484814},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.6953096744458086},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79819800392459628},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73026939594065499},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75405102228692766},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67456308114032615},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78334085180099355},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71138274179288619},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86614202422647113},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81839227677307691},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88310866037860103},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84083563204106548},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83264352414183052},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77459011895632479},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85348633524804951},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80176383462030565},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.7979643361673342},0.54232440407065952,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5295274062208899,9.990957231461195E-2,6.5974558139143217E-3,0.75112099393812293,0.52952740622089001,4.0112768582045337E-3,3.7677258600835243E-3,0.68017930351449041,0.52952740622089001,0.25146845503466481,0.52643239849171197,9.9169007266889736E-2,0.10045668297708543,1.4809846946058467E-2,6.7267661985759217E-3,9.3684308501370878E-4,1]
[56,14,64,0.63119726098533024,0,0.11474483500721715,0.25405790400745248,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$53*(365.2425/4))","v":154.58160046432641},{"$f":"DZ59*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.923581659440806},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5399941695160599},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.73689777022670877},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":96.719552944742944},83.490155929857181,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.17802664560255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":60.624918263182209},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.30094415379623568},708.27576452886524,19.320477199074926,10.786778717420773,5.1918678080675669,1216.6705602541197,0.61513092209134446,748.41168361050927,4.5448653327068449E-4,0.11973729431007828,null,7.7109960827376873E-4,3.9831733210111751E-5,null,null,null,1.5203376192882959E-4,1.5057886868612272E-2,4.6443497192418806E-4,0.13667706778729813,8.4074290736741886E-2,0.25405790400745248,0.52333739076253383,0,9.8823676012206041E-2,0.10100379363955893,1.4959487593333978E-2,6.8560765832375199E-3,9.6167140167713002E-4,0.99999999999999989,3.9756714439766749E-3,0.51543992019817642,3.7100219678802208E-3,2.0677993728244188E-4,4.9972152181204474E-6,null,null,null,null,1.9078617005247481E-3,9.4411101020788077E-2,2.4456106387586922E-3,5.9102652134520861E-5,6.958779910409351E-4,9.9408872349751362E-2,8.9904329876663153E-4,2.8880360041729153E-4,1.4291531659063534E-2,3.7020563780806425E-4,8.9466960450883762E-6,4.7235778253951908E-5,6.7478142881976051E-3,6.1026516785963294E-5,1.8806682878526996E-5,9.4286471879860307E-4,0.74594209599254746,3.0618674498939846E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.857277232768916E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5925178128475723E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8486104377813457E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI61","v":0.67453264442495875},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76683863703165156},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69051786866004838},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79481881891617345},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72591401490431351},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75005505360672786},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66952818551080284},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7797487605042952},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70678748052536011},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86380238436110335},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81527697693940238},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88104483511919329},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83806626327181888},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82977810628774462},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77083422589356743},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85094509312508082},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79839988312220933},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79460171424191994},0.53598479557220768,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52333739076253383,0.10100379363955893,6.8560765832375199E-3,0.74594209599254757,0.52333739076253394,3.9669674915472752E-3,2.2230479668087343E-3,0.67508372365636371,0.52333739076253405,0.25752503260599857,0.51938865548035518,9.8472399500437166E-2,0.10153252828267571,1.5107081209258393E-2,6.9870482546215947E-3,9.8725466665339234E-4,1]
[57,14.25,64.25,0.62461920304997465,0,0.11438863574548076,0.26099216120454455,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$53*(365.2425/4))","v":152.38393542913846},{"$f":"DZ60*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.498162276131207},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5038834269751655},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.72787044603394258},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":95.344504561965181},83.14172332936694,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.708347512521271},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":61.352670533968791},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.30427640867994132},705.97403439285586,19.152741238112917,10.68230710706354,5.1467932000751908,1210.9212498628881,0.60986326110753875,738.49638238579769,3.6073725411563438E-4,0.11854642523362788,null,7.6464479105820395E-4,3.9304811496919963E-5,null,null,null,1.5135206424445077E-4,1.4990459183626497E-2,4.622369384681009E-4,0.13531516027663767,8.252374492359954E-2,0.26099216120454455,0.51543992019817642,0,9.8121122988668305E-2,0.10206126292579248,1.5254674825182805E-2,7.1180199260056686E-3,1.0128379316296547E-3,0.99999999999999989,2.9969261153603407E-3,0.50856923873934579,3.6645725549229319E-3,2.0424679142988462E-4,4.9359971175131947E-6,null,null,null,null,1.8942984122492749E-3,9.3739917685435437E-2,2.4282244088794907E-3,5.868248210410145E-5,7.0316355503784514E-4,0.10044964344854901,9.0845592220563333E-4,2.9450240091585562E-4,1.4573538488709136E-2,3.7751069934560563E-4,9.1232362122074229E-6,4.9040468954803509E-5,7.0056213604451113E-3,6.3358096605753357E-5,1.9807308145259067E-5,9.9303062348439562E-4,0.73900783879545517,2.3413627215235655E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8629646645070117E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.595687731484937E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.85627112569093E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI62","v":0.66945846768120965},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.7600490334473714},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68191300302753599},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78872781986790597},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71808258904034017},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74286313379189817},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.66049411359802512},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77327721491023305},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69853051385329912},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85957604401566889},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80965824748941084},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87731481336140249},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83306783543921381},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82460739761897683},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76407008919960451},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84635636512377332},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79233601872026549},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78854252157273441},0.52789646819355995,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51543992019817642,0.10206126292579248,7.1180199260056686E-3,0.73900783879545551,0.51543992019817653,3.9217991203807836E-3,3.9756714439766749E-3,0.6700247639864626,0.51543992019817664,0.26397103033487623,0.5120045794687611,9.7762806614513337E-2,0.10257168878732544,1.5400143857659594E-2,7.2505759928981929E-3,1.0391749439660055E-3,1]
[58,14.5,64.5,0.619034485447995,0,0.11401561508679711,0.26694989946520792,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$53*(365.2425/4))","v":150.40035137963119},{"$f":"DZ61*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.114184240546734},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4712903375948008},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.71980021019464058},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":94.103403668195199},82.78818006019803,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.225121323962107},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":62.061832360740247},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.3075206329731982},703.59758606600315,19.002488193221343,10.589620697140719,5.1064166638851827,1205.4877958342865,0.60464070963008976,728.88699632365581,3.2577369479098805E-4,0.11743033911729389,null,7.5894646479426409E-4,3.8830426302011648E-5,null,null,null,1.5064914435527024E-4,1.4920932064367969E-2,4.5996726235446675E-4,0.13408543817425889,8.1073514488745418E-2,0.26694989946520792,0.5085692387393459,0,9.7404490240358368E-2,0.10308211464885839,1.5545612890136385E-2,7.3831320597907181E-3,1.0655119563023562E-3,1,2.6280564070211812E-3,0.50211037710363915,3.6239417463365879E-3,2.0198221291149398E-4,4.8812694375290722E-6,null,null,null,null,1.8804633048234648E-3,9.3055283298963745E-2,2.4104897450411083E-3,5.8253891530053835E-5,7.1019683785425957E-4,0.10145437520138226,9.1754260962187016E-4,3.0011916821037684E-4,1.4851485880968986E-2,3.8471060584151933E-4,9.2972351155017943E-6,5.0866991428971855E-5,7.2665471862597003E-3,6.5717882102046037E-5,2.0837414350172287E-5,1.0446745419521839E-3,0.73305010053479214,2.0802573976910321E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8685577700986099E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5988050769709143E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8638047609687987E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI63","v":0.6644124751345144},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.7548956659402829},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67540282737274404},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78409979690822718},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71214871215660092},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7374079761916954},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65366551898033043},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76836283034200348},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69227919675592986},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85635690074240789},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80538613122519676},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87447204804169043},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82926422298925961},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82067361964719454},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75893569033845765},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84286274586036558},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7877283328522976},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78394034376144395},0.52085974415634306,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5085692387393459,0.10308211464885839,7.3831320597907181E-3,0.73305010053479203,0.5085692387393459,3.8737553434703299E-3,2.9969261153603407E-3,0.66498923625948314,0.50856923873934601,0.26974516952705213,0.50533980792149258,9.7041857642829354E-2,0.10357448090409663,1.5688888270847412E-2,7.5171949259459688E-3,1.0926008077360438E-3,1]
[59,14.75,64.75,0.61382848205507523,0,0.11363107835602848,0.27254043958889634,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$53*(365.2425/4))","v":148.07741101087871},{"$f":"DZ62*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.664514321192929},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4331211442688048},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.71003179893589374},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":92.6499722552187},82.412574398035389,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.72836175712488},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":62.752422512535958},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.31067339612644246},701.10352911232553,18.821291660718622,10.476775374466635,5.0577248829140906,1199.1984036247425,0.59946288136466874,718.87493036479918,5.898030162851557E-4,0.1157927311987577,null,7.5180232276935387E-4,3.826532716132711E-5,null,null,null,1.4993209772789053E-4,1.4850008175645132E-2,4.5764780848503396E-4,0.13263018994683157,7.9506875821470979E-2,0.27254043958889634,0.50211037710363915,0,9.6679225045300313E-2,0.10406684715933487,1.5832163651558439E-2,7.6512577921012195E-3,1.1196896591697317E-3,1,5.3723143216193653E-3,0.49295924542496294,3.5747612197757736E-3,1.9924111156875089E-4,4.8150257123186527E-6,null,null,null,null,1.8664615418430633E-3,9.236240191303928E-2,2.3925414521974346E-3,5.7820138220538231E-5,7.1698127293744521E-4,0.10242355808952149,9.2630779687593375E-4,3.0565123547435734E-4,1.5125241867144402E-2,3.9180193879893345E-4,9.468610140744914E-6,5.2714276458803987E-5,7.5304390237490495E-3,6.8104491893366205E-5,2.189692685635356E-5,1.0977927323133781E-3,0.72745956041110382,4.3192682500990509E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8740598025189083E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6018716623675642E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8712157252108827E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI64","v":0.65939476983194989},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75034483068891611},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66966894889087136},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7800093361875492},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70691601603679577},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.73259321588615656},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64765573191614745},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76402128203096953},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68677017134632301},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85350593560611154},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80160811628931417},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87195320932392917},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82589825637081282},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81719314052609493},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75440134502351119},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83976981978334564},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78365564429842527},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77987393265527405},0.51424479232116205,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50211037710363915,0.10406684715933487,7.6512577921012195E-3,0.7274595604111036,0.50211037710363915,3.8308052286856109E-3,2.6280564070211812E-3,0.65998019511181727,0.50211037710363926,0.27670844937649103,0.49753481126430105,9.6308194089057678E-2,0.10454109390631126,1.5973174239755816E-2,7.7867493773246012E-3,1.1475277467586104E-3,1]
[61,15.25,65.25,0.60068074651930692,0,0.11217234805737983,0.28714690542331339,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$53*(365.2425/4))","v":144.03892866628937},{"$f":"DZ64*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.882753388096518},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3667631716631479},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.71817750585424678},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":90.123150138157897},76.324026722971595,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.60121795075095},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":63.950231455397834},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.31501330216430479},690.73195653775872,18.478505526228879,10.280505316266215,4.9656101655408342,1176.7768398471405,0.58923986580438525,693.4038271932377,2.4392734480264231E-4,0.11374398490515654,null,7.5953883070259051E-4,1.3809954701921159E-5,null,null,null,1.9922599308518205E-4,1.4520607650023519E-2,4.4126433105771132E-4,0.12992235900953009,7.6555433387764674E-2,0.28714690542331339,0.48669039220496052,0,9.4666914956341316E-2,0.10579581185346308,1.6280971087464458E-2,8.1945424608833046E-3,1.2244620135740533E-3,1,1.7599114415016144E-3,0.48124091749938724,3.6157719987902179E-3,7.2050044240944434E-5,1.7412210404885911E-6,null,null,null,null,2.4673243324121164E-3,8.9847893180420982E-2,2.296205441116301E-3,5.5492002391915262E-5,7.2889318668421181E-4,0.10412522120911843,9.4169745766042986E-4,4.2433447987530904E-4,1.5452187829450776E-2,3.9490517267763622E-4,9.5436054607350657E-6,5.6457302638835974E-5,8.0651448436241443E-3,7.2940314620324479E-5,3.2320149627565684E-5,1.1921418639464876E-3,0.71285309457668677,1.4545908528307283E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9884849608535855E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9550346015993516E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4391429810184482E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI66","v":0.64944457672276112},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73651792712636088},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.65233515626368888},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76756054753916403},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69106027706356321},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71797940953574046},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62951406846249303},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75082005380533745},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.67009796467267235},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84479585603222196},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79009784794507598},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86425076475606089},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81563009886182158},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80657960186825217},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74062302610140396},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83032708461855431},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77125976196954615},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76750530093267144},0.49845215529669418,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.48669039220496052,0.10579581185346308,8.1945424608833046E-3,0.71285309457668666,0.48669039220496046,3.7273216259647952E-3,2.5415315940375723E-3,0.65006063927948943,0.48669039220496069,0.28988152586968324,0.48396565485217385,9.4065290067776253E-2,0.10614464427396939,1.6366044799004033E-2,8.3272962385925429E-3,1.2495438988008002E-3,1]
[62,15.5,65.5,0.59619444421016476,0,0.11118940947378236,0.29261614631605304,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$53*(365.2425/4))","v":141.9333261444007},{"$f":"DZ65*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.475155272817588},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3321651463299209},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.70895389119376684},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":88.805703986839305},74.373643553218614,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.975854502953844},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":64.464340212176396},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.31701360224180686},684.83252973613867,18.293516272303073,10.174777952317202,4.9158991908894532,1165.6028794638205,0.5841939223479129,680.93811805399082,5.60061219686793E-4,0.11214551227758326,null,7.524430545540595E-4,1.3618915505018311E-5,null,null,null,1.9724468892361156E-4,1.4379243830231841E-2,4.2933401829119432E-4,0.12847745800477578,7.5055750125099227E-2,0.29261614631605304,0.4812409174993873,0,9.3463665179211203E-2,0.10649347669447569,1.6451118510543608E-2,8.4600500163017813E-3,1.274625784027547E-3,1.0000000000000002,5.0578459157636707E-3,0.47254089369369118,3.5693343321338035E-3,7.1124699407763481E-5,1.7188583908855744E-6,null,null,null,null,2.4364856060932645E-3,8.8744236735741971E-2,2.2290732081249867E-3,5.3869629250983414E-5,7.3369983394457375E-4,0.10481186942919053,9.4790743134058489E-4,4.2886092021126383E-4,1.5620422683703597E-2,3.9235297958011537E-4,9.481927048631223E-6,5.8286549418715693E-5,8.3264598470850892E-3,7.5303619797976757E-5,3.3644241799447278E-5,1.2409815422280998E-3,0.70738385368394707,4.2424681541450626E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9939202355649317E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.96586525639576E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4417604067553024E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI67","v":0.64451224029604393},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73340670578445966},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64845310806380341},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76475508896629762},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68750150237224639},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71469426105749156},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62545655803138267},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74784747870347756},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66636029011084341},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84282590286320913},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78750129987872963},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86250722469123398},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81331097044630163},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8041832953917295},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7375224191975478},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82819280591384559},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76846597882512857},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76471935404326419},0.49287098407216778,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4812409174993873,0.10649347669447569,8.4600500163017813E-3,0.70738385368394696,0.48124091749938724,3.6895632640716507E-3,1.7599114415016144E-3,0.64513257845782757,0.48124091749938741,0.29699055784966849,0.47689090559653924,9.2888618123543487E-2,0.10680277201559948,1.6537518556614828E-2,8.5894314214834937E-3,1.3001964365511275E-3,1.0000000000000002]
[65,16.25,66.25,0.57637502064586288,{"$f":"AR68","v":0},0.10855449992793886,{"$f":"AP68","v":0.31507047942619837},{"$f":"SUM(D68:G68)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$53*(365.2425/4))","v":135.71702001177664},{"$f":"DZ68*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":26.271815783376951},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2300224509162074},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.68149478565722454},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":84.916247878809074},68.85179282473797,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.89962950006359},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":65.732024351683435},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.32179801737919872},668.96295619936598,17.74240658537709,9.8549514663191786,4.7678030226228509,1133.9499628780854,0.56931388000423711,{"$f":"Z68*AA68","v":645.57345309678351},3.2125471778933387E-4,0.10852013805001376,null,7.3068049475018813E-4,1.3051863900310867E-5,null,null,null,1.918772951701197E-4,1.3996835640464934E-2,3.9564162728796589E-4,0.1241694796893766,7.0691408260066299E-2,0.31507047942619837,0.45903351116464441,0,9.0148899583482642E-2,0.10812531334933474,1.6974966894888373E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.2161961318837568E-3},1.4306334495678415E-3,1,2.557234668296323E-3,0.45297516694429318,3.4310873610138184E-3,6.8369907239257239E-5,1.6522838018411112E-6,null,null,null,null,2.3515844897616226E-3,8.5707891616331314E-2,2.0401202420074938E-3,4.930323538221273E-5,7.4494257218411569E-4,0.10641793822990729,9.6243254724334227E-4,4.4280151004250762E-4,1.6138728587259139E-2,3.8415303713828207E-4,9.2837604484447123E-6,6.3496110573639563E-5,9.0706658810672507E-3,8.2034140242865682E-5,3.7762124622608127E-5,1.3928713249452334E-3,0.68492952057380185,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.243199956772246E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0097413879640638E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.997391434779839E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4493792841212875E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI70","v":0.62988697461547916},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.7129416384392987},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62308660054648446},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7462608594569885},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66417563264309165},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6931142911008662},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59899387064594189},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72827446681494634},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6419021040903744},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82977330898373058},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77035998534868266},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85094083756624372},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79797497423338559},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78834470265014589},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71712421264885018},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.8140643756476964},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75004640379194465},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74636706918873608},{"$f":"CS68*DJ68","v":0.47012689516391498},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.45903351116464441,0.10812531334933474,9.2161961318837568E-3,{"$f":"1-G68","v":0.68492952057380163},0.45903351116464436,3.5432954276281058E-3,2.9852360227462442E-3,0.63055179459456034,0.45903351116464453,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.3181693901639388},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.4560043390544688},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.9643939280413892E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10832587086424439},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.7063541774287455E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.3355075250446447E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.4574113376021928E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000002}]
[66,16.5,66.5,0.57095641424165278,0,0.10777528485666821,0.32126830090167918,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$53*(365.2425/4))","v":133.59869936817185},{"$f":"DZ69*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":25.861755720799092},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1952154488683573},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.67199039505943248},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":83.590844175990256},67.110817997697893,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.145179429970824},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":66.06898925393169},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.3230130656184369},664.23905737170764,17.553131894976115,9.743042739435765,4.7169404501382637,1123.8186773123657,0.56443857231682404,634.32660976517332,5.2799040909179537E-4,0.10697087243737621,null,7.229385143999584E-4,1.2856792021862939E-5,null,null,null,1.9026946064763757E-4,1.3882481074407023E-2,3.8505387343217153E-4,0.12269246256137666,6.9252358402178818E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32126830090167918},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.45297516694429318},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.9138978977345129E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10852642837915402},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.7152116653686534E-2},9.4548189182055327E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.4841892256365436E-3},1.0000000000000002,4.7243374398574225E-3,0.44479854778409533,3.3832360859335931E-3,6.7416393995703907E-5,1.6292404111041475E-6,null,null,null,null,2.3257384046521121E-3,8.4784353766683737E-2,1.9810120286637583E-3,4.7874777345523362E-5,7.4770610324635548E-4,0.10681271936990255,9.6600290600511824E-4,4.4751843559583869E-4,1.6314199948186336E-2,3.8118620829875915E-4,9.2120616056011162E-6,6.5140131448288685E-5,9.3055206449373564E-3,8.4158141819887542E-5,3.9175750097937068E-5,1.4450134755386065E-3,0.67873169909832087,4.2099410985139807E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0148618352242983E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0075947454907134E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4518451006908102E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI71","v":0.62506927663778256},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70829458656251265},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61736773852811111},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74205140974244865},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65889928177614265},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68822121294496741},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.5930401432744169},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72382508731447448},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63637945624253178},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82678611214482067},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76645250904904083},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84829033012284993},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79447261672244118},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78472947365370949},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71249161784540549},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81083415142545978},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74585337860866241},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74219315733300728},0.46392213997965481,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45297516694429318,0.10852642837915402,9.4548189182055327E-3,0.67873169909832076,0.45297516694429313,{"$f":"BA68+BB68+BC68","v":3.5011095520549166E-3},{"$f":"AY68","v":2.557234668296323E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.62574249231612922},{"$f":"DX68-(DU69+DV69)","v":0.45297516694429329},0.32544310903412815,0.44888685736419426,8.8653284414981229E-2,0.10869378808585801,1.7240911762817307E-2,9.5707628857208248E-3,1.5112864523003193E-3,1]
[69,17.25,67.25,0.55117819621359765,0,0.10566612016347231,0.34315568362293031,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$53*(365.2425/4))","v":127.82237935428378},{"$f":"DZ72*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.743587820431603},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1003023472284212},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.64613264463682307},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":79.976681250190069},62.135016518319503,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.710698749564791},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":66.845043893077673},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.32561087165527336},651.46542124694656,17.030841033892465,9.4334946174246568,4.5765885799350823,1095.8117989275868,0.55006171981085716,602.76412270713763,1.8616417639564587E-4,0.10358705796929614,null,7.0135608628631987E-4,1.2324322448150919E-5,null,null,null,1.8586453733543848E-4,1.3569669768709961E-2,3.5484066827419958E-4,0.11859727752874585,6.5235822442347463E-2,0.34315568362293031,0.4317059572194703,0,8.6333193301546041E-2,0.10934209472180006,1.7684557157541744E-2,1.0130144272327226E-2,1.6483697043845234E-3,1,1.135217331724715E-3,0.42725129970765546,3.2530513764883048E-3,6.4822255294987743E-5,1.5665483068144205E-6,null,null,null,null,2.2539807894453785E-3,8.2222162584682054E-2,1.8132299116684189E-3,4.3820015750193451E-5,7.5332573628613785E-4,0.10761550576449527,9.7326322101865448E-4,4.6170714389912466E-4,1.6842450490238737E-2,3.7142339795845689E-4,8.9761254454235277E-6,6.9792868081154674E-5,9.9701821344058139E-3,9.0169269840256446E-5,4.3509357494683927E-5,1.6048603468898394E-3,0.65684431637706997,1.0573075670854859E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0297950360336799E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0373515382125672E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4590363736637289E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI74","v":0.61078872516448623},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68794082450559446},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59250132609117689},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7235699950751272},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63587928380037839},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66682160991601547},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56720645364402056},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70431530995498592},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61232837188236544},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81359755206839612},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74927019828452746},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83657273375755958},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77904292830646393},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76881109668281289},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69219794586351191},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7965869586009855},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72744153825953894},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72388192954697517},0.44213892091760543,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4317059572194703,0.10934209472180006,1.0130144272327226E-2,0.65684431637706964,0.43170595721947019,3.3582728658568851E-3,3.6568154164617183E-3,0.61150537058420718,0.4317059572194703,0.34551445023639593,0.42947862846356288,8.59042036313582E-2,0.10941782632662937,1.7772828716428071E-2,1.0235874902345747E-2,1.6761877232800214E-3,1.0000000000000002]
[70,17.5,67.5,0.54708646317147847,0,0.10504031997866028,0.34787321684986156,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$53*(365.2425/4))","v":126.49125634984823},{"$f":"DZ73*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.485911824049488},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0784301149574453},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.64042552746907033},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":79.143816138710136},60.560999217903486,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.84567876338626},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":67.030275170398752},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.32615073153040436},647.73781859558619,16.907408570036182,9.3623574610518983,4.5434193663094176,1088.1539478312368,0.54535127760079627,593.4261456761152,1.9238903021826881E-4,0.10269594774634513,null,6.9637570340737298E-4,1.2202954269369285E-5,null,null,null,1.845368848763581E-4,1.3475575896944363E-2,3.4526363959960646E-4,0.11760229185566048,6.4134560112266162E-2,0.34787321684986156,0.42725129970765552,0,8.547521396117036E-2,0.10949355793145868,1.7861100275314401E-2,1.0341605532364271E-2,1.7040057421755194E-3,1.0000000000000002,1.2002735241554289E-3,0.42276090573241049,3.2243180420678261E-3,6.4249697617988727E-5,1.5527114038036466E-6,null,null,null,null,2.2320590549932649E-3,8.144022484978003E-2,1.7603870841800249E-3,4.2542972217034689E-5,7.5436926059602649E-4,0.10776457726302105,9.7461140784160902E-4,4.6641627150262506E-4,1.7017939529778463E-2,3.6785459523027835E-4,8.8898788030359545E-6,7.1249756298073398E-5,1.0178304271688657E-2,9.2051504377540144E-5,4.4977892284784335E-5,1.659027849890735E-3,0.65212678315013861,1.129663486848087E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0346369296719296E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0469997862481887E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4613680491901583E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI75","v":0.60608609387336432},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68581994797942214},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58992738849265547},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72164000559686725},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63348910428877947},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66459476433166387},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.5645374872852672},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70228030630443261},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60983524662912647},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81221328775667267},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74747333346226308},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83534138062369712},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77742660470319846},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76714439584085503},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69008302414624634},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79509294544616282},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7255185733170203},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72197104155052594},0.43757660846304269,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42725129970765552,0.10949355793145868,1.0341605532364271E-2,0.6521267831501385,0.42725129970765541,3.3194401800901072E-3,1.135217331724715E-3,0.60680343060975794,0.42725129970765546,0.35025788972977667,0.42500610272003303,8.5069878426509107E-2,0.10954138598813887,1.7948873448277655E-2,1.0443882199641603E-2,1.7319874876234153E-3,1.0000000000000004]
[73,18.25,68.25,0.52858272270965079,0,0.10338059251690523,0.36803668477344437,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$53*(365.2425/4))","v":119.88879412724114},{"$f":"DZ76*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":23.207821049480557},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9699423292216378},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.60979822525458505},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":75.012747547189889},56.006180163596596,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.10327698264998},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":67.383773779851893},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.32685911035716808},637.44145124595229,16.304141344525139,8.9921301599701895,4.381307237529132,1060.6282233028203,0.53146059885106978,563.68211071486303,7.6750458785419448E-4,9.7752688929337722E-2,null,6.6996053171886007E-4,1.1583519311896456E-5,null,null,null,1.8094782244984034E-4,1.3221816044514081E-2,3.1785846619342947E-4,0.11292235990138004,6.0013785016863462E-2,0.36803668477344437,0.40802665011561795,0,8.3124310161261789E-2,0.10962176631443245,1.8383699123085889E-2,1.0934306279600368E-2,1.8725832325575597E-3,1.0000000000000002,7.27639338310222E-3,0.39761748090473586,3.0701203112242538E-3,6.1177061032261019E-5,1.4784555233360013E-6,null,null,null,null,2.1720649905069894E-3,7.9303043115707031E-2,1.6102865369669495E-3,3.8915518080820102E-5,7.5525256793294458E-4,0.10789076114501155,9.7575260148795458E-4,4.8037197762968814E-4,1.7538591073489346E-2,3.5612955030996628E-4,8.6065216568883693E-6,7.5333240595177819E-5,1.0761645855212299E-2,9.7327183792891224E-5,4.9427560508532416E-5,1.8231556720490272E-3,0.63196331522655602,7.2258189806105211E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0487815116098219E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0751851296474905E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4681795527051513E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI78","v":0.59215083022700976},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66779786105366157},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56818764200683314},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70520716801998251},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61324451759163578},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64569553545575287},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54203422528388379},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68497181709574073},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58875043650071845},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80037213183209965},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73215416594017724},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82479660977543623},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76362519220702707},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75291919727717638},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67210915613745581},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78232368313559641},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70914366785957661},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70571100931672293},0.41788736006723848,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40802665011561795,0.10962176631443245,1.0934306279600368E-2,0.63196331522655558,0.40802665011561778,3.194542908978431E-3,3.5088645776121981E-3,0.59290402426157651,0.40802665011561789,0.37344110663358215,0.40282206551017691,8.2748736794096542E-2,0.10959199552872161,1.8469218385833673E-2,1.1026040842561317E-2,1.9008363050281832E-3,1.0000000000000004]
[74,18.5,68.5,0.51829748105326889,0,0.10285699045301155,0.37884552849371989,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$53*(365.2425/4))","v":117.59732181781008},{"$f":"DZ77*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":22.764242650980069},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9322902005848559},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.59906955727565447},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":73.579005260347813},54.528307501797308,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.142438673134443},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":67.43751484673372},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.32680378734527316},634.16226506771056,16.092835216595866,8.8615177472097511,4.3245242982704708,1051.3481366257959,0.52690944695729103,553.96526522907652,2.5943024374180934E-4,9.6730875760048282E-2,null,6.6060173321031942E-4,1.1367945404646267E-5,null,null,null,1.7980698815149373E-4,1.3141208978408909E-2,3.0900894416932052E-4,0.11129230059313479,5.864096455613324E-2,0.37884552849371989,0.39761748090473586,0,8.2373163426931295E-2,0.10956222474301075,1.8554737648581454E-2,1.1117775405522265E-2,1.9290893774988069E-3,1.0000000000000004,1.9117025965036411E-3,0.39262811991162339,3.0161052286766707E-3,6.0100724059538818E-5,1.4524438726381567E-6,null,null,null,null,2.1528987828029591E-3,7.862039485484304E-2,1.5621183436565884E-3,3.7751445628708263E-5,7.5484234899352324E-4,0.10783215977708585,9.7522261693137706E-4,4.8494522289766834E-4,1.77094182094087E-2,3.5187061946813939E-4,8.5035968069469098E-6,7.6597273580118736E-5,1.0942217873962167E-2,9.8960257979978472E-5,5.0919062114243577E-5,1.8781703153845633E-3,0.62115447150628056,1.9353254197953085E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0533751057885253E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0843386012688001E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4703916564655932E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI79","v":0.58756323799473542},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.6538261095869542},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55149818329942546},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69242631219906392},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59763197489875375},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63107294613861298},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52480711959212289},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67153309714432685},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57252940405688157},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79109324472206966},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.72021456431714859},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81651887278367841},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75284148954897967},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74181239807635702},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65817180328007951},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77233101913118152},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69640551110639282},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69307711565176433},0.40722663425240235,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39761748090473586,0.10956222474301075,1.1117775405522265E-2,0.62115447150628011,0.39761748090473575,3.1327758277798511E-3,7.27639338310222E-3,0.58835178387513665,0.39761748090473581,0.38156148113716598,0.39512280040817965,8.2004831755225507E-2,0.10950830179390636,1.8639291182211439E-2,1.1205931949476285E-2,1.9573617738351478E-3,1.0000000000000004]
[77,19.25,69.25,0.50462596432247919,0,0.1014351284312168,0.39393890724630437,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$53*(365.2425/4))","v":113.42357457949525},{"$f":"DZ80*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.956297423757494},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8637096346021667},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.58034792686947934},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":70.967549784524053},50.2805861122091,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.130245780265746},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":67.420782702052705},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.32584389025583926},625.56398460835783,15.691353344437584,8.6200923541305663,4.2166366521164163,1030.0410047930743,0.51348850130538137,528.91421183428486,3.2519501058996973E-4,9.3736368187058799E-2,null,6.4308762333646022E-4,1.0978354362254918E-5,null,null,null,1.7665428581435606E-4,1.2918891534699155E-2,2.834457385619945E-4,0.10809462073442301,5.5505344800092477E-2,0.39393890724630437,0.38389865124702538,0,8.0280934316558208E-2,0.109102329113372,1.9055629339715472E-2,1.1624983962081756E-2,2.0985647749431199E-3,1.0000000000000004,2.6175069828096417E-3,0.37829966632331191,2.9218483820857588E-3,5.82225055299525E-5,1.4070532881242231E-6,null,null,null,null,2.0995665450417637E-3,7.672288503377063E-2,1.42406754211979E-3,3.4415195626024889E-5,7.5167384179879778E-4,0.10737952622448767,9.71129047085533E-4,4.9835695357784324E-4,1.8211084257094824E-2,3.3801927529083798E-4,8.1688537519681801E-6,8.0091748972171259E-5,1.1441417248924815E-2,1.034749641847691E-4,5.5392430943059511E-5,2.0431723440000604E-3,0.60606109275369591,2.7473732285967944E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0668143679007959E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1111184820267326E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.476863504238726E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI82","v":0.57397259132953915},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64491803985262919},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54093325444549734},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68425831082459843},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5877158672821452},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62176347124914255},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51392420405324879},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66295546718346787},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5622450926157142},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78513076144728777},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71257254786277713},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.8111928029257971},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74592666099920946},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73469414539250522},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64928427651714604},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76591619681522871},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68826369754217953},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68500877905092161},0.39317626399534122,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38389865124702538,0.109102329113372,1.1624983962081756E-2,0.60606109275369557,0.38389865124702532,3.0212273716137424E-3,2.6573458594793785E-3,0.57476916984093307,0.38389865124702532,0.39699020149787601,0.38109915878516865,7.9962833866207297E-2,0.1089820726927547,1.9136832446404989E-2,1.1702210243148705E-2,2.1266904684399588E-3,1.0000000000000002]
[78,19.5,69.5,0.49894091911966498,0,0.1010175851308877,0.4000414957494477,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$53*(365.2425/4))","v":111.76888477232026},{"$f":"DZ81*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.635986045059667},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8365207424574508},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.57269649953093005},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":69.932233434250378},48.910866435197725,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.085393916318587},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":67.35923308582467},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.32527166137763475},622.98624820576163,15.533206742574164,8.5226901111524267,4.1741389310348023,1022.6433705828604,0.50909125309883196,520.61879500324153,3.2110123490083599E-4,9.2582574514292706E-2,null,6.3598438449346303E-4,1.0822286351174059E-5,null,null,null,1.7570455346298014E-4,1.2852115184234018E-2,2.752548238496447E-4,0.10685355698158482,5.4398211221822458E-2,0.4000414957494477,0.37829966632331191,0,7.9644733415856386E-2,0.10886181627213742,1.9218035553094509E-2,1.1779436524215653E-2,2.1548161619367977E-3,1.0000000000000004,2.5782428425111382E-3,0.3727792539629482,2.8833261274955136E-3,5.7454887951073986E-5,1.3885024059773304E-6,null,null,null,null,2.0833748719042231E-3,7.6147780126216147E-2,1.3802228102131643E-3,3.335560752285736E-5,7.5001679915963576E-4,0.10714281125100771,9.689882219700831E-4,5.0271211468086701E-4,1.8374231201375286E-2,3.3304362887838778E-4,8.0486081599680214E-6,8.1155868791595216E-5,1.1593430895937448E-2,1.0484975948661041E-4,5.6877208113963404E-5,2.0979389538228342E-3,0.59995850425055286,2.7462246129273282E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0711851683887348E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1198280015603123E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4789683188608659E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI83","v":0.56949963321632802},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63974656443639488},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5348272502776612},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67950949471490651},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58197294902822361},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61636387101026613},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50764247206513391},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65797241179095867},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55629552445064057},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7816523598974322},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70812530381066396},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80808315299928024},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74189799771457376},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73054832992572594},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64412422371232669},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76217621061893737},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68352970741530206},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68031996294148156},0.38744196936491959,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37829966632331191,0.10886181627213742,1.1779436524215653E-2,0.5999585042505523,0.3782996663233118,2.9814779409038355E-3,2.6175069828096417E-3,0.57030533128503857,0.37829966632331186,0.40306768560202838,0.37553946014313005,7.9337919834784026E-2,0.10872115261065468,1.9297999543184355E-2,1.1852955524515743E-2,2.1828267417031053E-3,1.0000000000000002]
[81,20.25,70.25,0.4820612810832991,0,9.8876825748531266E-2,0.41906189316817005,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$53*(365.2425/4))","v":106.94303667842314},{"$f":"DZ84*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.701808503359853},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7572252377877497},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.55025374987386133},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":66.91276754168004},44.257364224896207,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.828924830985144},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":67.007283971843137},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.32265933098956384},606.95211963754878,15.027531568077427,8.2333170186715599,4.0382520876221415,991.53254438175861,0.49612415585061009,491.9232465798076,3.0899189397263116E-4,8.9166281332093103E-2,null,6.1475717854866745E-4,1.0365433935016778E-5,null,null,null,2.3733385829585596E-4,1.2408578996188024E-2,2.4763207986989576E-4,0.10299394077290319,5.1097781923684325E-2,0.41906189316817005,0.36197013067267964,0,7.7083388557711838E-2,0.10789476059114643,1.9494593951913046E-2,1.2196389819473024E-2,2.2988432389063939E-3,1.0000000000000004,2.4638232712462893E-3,0.3566794352077165,2.7703347498424838E-3,5.5203353904826065E-5,1.334089969510353E-6,null,null,null,null,2.7950630226932613E-3,7.3023714652627039E-2,1.2347703983172633E-3,2.9840484074272019E-5,7.4335415075541607E-4,0.10619102606272261,9.6038037766839497E-4,7.0687887127090382E-4,1.846789162554149E-2,3.1227671732431584E-4,7.5467377763358807E-6,8.4028519520903635E-5,1.2003800203965244E-2,1.0856109598687616E-4,8.4056636532222232E-5,2.2147866023741716E-3,0.58093810683183056,2.7427752294482133E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0839896748373653E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1453430300636568E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4851344919627337E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI86","v":0.55625190032818939},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62447962520524847},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51691967856145327},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66545987641262672},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56507871083994432},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60044479644811544},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48925422585539807},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6432468502140366},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53882190523854701},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77130934560533471},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69494941427969525},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79882554433868647},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72994208849395148},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71825072308515792},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62888881499220373},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7510654703874986},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66952220967509257},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66645669059830381},0.37071780063174264,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.36197013067267964,0.10789476059114643,1.2196389819473024E-2,0.58093810683183,0.36197013067267958,2.8648686077398333E-3,2.501408468264348E-3,0.55708386056304926,0.36197013067267964,0.42250049540417955,0.35932478294019804,7.6438718980090678E-2,0.10768788020304557,1.9477020264583356E-2,1.2256233370381292E-2,2.314868837521889E-3,1.0000000000000002]
[82,20.5,70.5,0.4764765119439508,0,9.7584390415860575E-2,0.42593909764018906,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$53*(365.2425/4))","v":105.37951003974983},{"$f":"DZ85*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.399144299415031},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7315342853446112},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.54294202452359575},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":65.934490715360226},42.579176334535703,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.697786741273397},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":66.827324915868516},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.32146913573652908},599.19715163864851,14.84968314383902,8.1375356091121791,3.9904600222914191,978.58820890569871,0.49187560685877491,481.34366912033215,3.050016264107695E-4,8.8039414673989597E-2,null,6.0768894366771374E-4,1.0216894200321878E-5,null,null,null,2.3393074490027753E-4,1.2233192376930716E-2,2.3772954455367974E-4,0.10166717480465307,5.0007603304655875E-2,0.42593909764018906,0.3566794352077165,0,7.5794049402469518E-2,0.10748099981494472,1.9459446577253667E-2,1.2316076921289561E-2,2.3308944361373836E-3,1.0000000000000004,2.4267828851978128E-3,0.35146334336773571,2.733522775687309E-3,5.4469816400977844E-5,1.3163626946815312E-6,null,null,null,null,2.7488998221815789E-3,7.1833315358181368E-2,1.1832390863941232E-3,2.8595135712451561E-5,7.4050349527664987E-4,0.10578379886161816,9.5669745804990915E-4,7.0575552642555676E-4,1.8442563416251532E-2,3.0378608837140016E-4,7.3415462051779427E-6,8.4853118448967901E-5,1.2121597361850726E-2,1.0962644098986635E-4,8.5228580660674211E-5,2.2456658554767094E-3,0.57406090235981144,2.7416242592089635E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0881593902100022E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1536518553206463E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4871424714874695E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI87","v":0.55189285777057395},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61947204155876501},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51108473740042548},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66084152318041889},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55955699358838795},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59523033465315056},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48327403676012465},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63841193317309064},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53312019668447574},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76789217772080787},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69061215815266008},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79576330341853396},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72599975602940758},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71419769642710407},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62389085090915641},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74739800062587147},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6649171265628413},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66190247018980719},0.3652992458384548,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3566794352077165,0.10748099981494472,1.2316076921289561E-2,0.57406090235981089,0.35667943520771644,2.8268721937168206E-3,2.4638232712462893E-3,0.5527332118725965,0.3566794352077165,0.42933510935428465,0.35407138928772608,7.5180443768169097E-2,0.10725125378967899,1.944430947498112E-2,1.2370730185755843E-2,2.3467641394045685E-3,1.0000000000000004]
[85,21.25,71.25,0.45527502874272963,0,9.4056200062086356E-2,0.45066877119518439,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$53*(365.2425/4))","v":99.389940343532473},{"$f":"DZ88*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":19.239695973279776},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6331171900331092},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.51410158759617908},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":62.186900435472992},37.841424409728432,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.763987047393975},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":65.545884018343514},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.31448541163905525},577.72137237051413,14.176187150745452,7.7524095386814595,3.8094757676389306,937.88898124459945,0.47934701048368128,449.57427932518419,5.3125798003724476E-4,8.3372098947621834E-2,null,5.7912401562044188E-4,9.6433986167239293E-6,null,null,null,2.2459860651103978E-4,1.1752472239219165E-2,2.0998422706355725E-4,9.6679179414690009E-2,4.6342875628447112E-2,0.45066877119518439,0.33736469677628034,0,7.2253660105109446E-2,0.10536786498341728,1.937799463733628E-2,1.2542466983031991E-2,2.4245453196406353E-3,1.0000000000000002,4.1949512393092058E-3,0.33052860136838624,2.5883212852131805E-3,5.1576444303397461E-5,1.2464390683000975E-6,null,null,null,null,2.6221810978679845E-3,6.8566768770248449E-2,1.039586723259977E-3,2.512351373303104E-5,1.3295161020762155E-3,0.10310317309035145,9.3517579098960856E-4,7.032531110353692E-4,1.8389192680294306E-2,2.7881087157484024E-4,6.7379744317657421E-6,1.5825898926892642E-4,1.2272889315305796E-2,1.1131867845726928E-4,8.865290213780946E-5,2.3358924175028257E-3,0.54933122880481589,5.0248717872565019E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1003894587735257E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.178022224397194E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4930320167122653E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI90","v":0.53898547610260439},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59659634446318388},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48467646233345885},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63967906605692015},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53445816594572904},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57145464927528578},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45628041851565854},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61629341912116198},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50726295655200637},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75212172923933596},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67069821100660088},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78160687640584914},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70785575717514038},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69555707404485789},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60105445119748002},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73049415283019281},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64381175910959776},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64105202600296673},0.34551773144174813,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33736469677628034,0.10536786498341728,1.2542466983031991E-2,0.54933122880481555,0.33736469677628028,2.6922632171467969E-3,4.2850278490692457E-3,0.53987426510639636,0.33736469677628034,0.45521717791603217,0.33394664907233329,7.1704375080285529E-2,0.10478110062066605,1.9364366530710764E-2,1.2547083584956313E-2,2.4392471950162478E-3,1.0000000000000002]
[86,21.5,71.5,0.44727463781318172,0,9.2959777549938741E-2,0.45976558463687989,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$53*(365.2425/4))","v":97.375959188370743},{"$f":"DZ89*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":18.849833729804271},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.600024633245883},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.50433188949447239},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":60.926780496351689},36.346708324746508,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.284084494615435},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":64.887320129334043},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.31109434071345998},571.00382742639567,13.941319427339355,7.6159103098396645,3.7463612720836843,924.39355566233507,0.47524213223070039,439.31076441328673,5.2108315920883729E-4,8.1819367371130228E-2,null,5.6892648641132634E-4,9.4500430994016714E-6,null,null,null,2.2169097857643888E-4,1.1602720173671886E-2,2.0126907766618909E-4,9.4944507289764307E-2,4.5121630087980868E-2,0.45976558463687989,0.33052860136838624,0,7.1155090055461639E-2,0.10419433625791484,1.9350738424085242E-2,1.2551700186880637E-2,2.4539490703918607E-3,1.0000000000000002,4.1067607181195214E-3,0.32383088730348186,2.5391342798491414E-3,5.0596314496057765E-5,1.2227524396390136E-6,null,null,null,null,2.5828657071011677E-3,6.7553441919091933E-2,9.9474265444211081E-4,2.4039774826422381E-5,1.3147086905655996E-3,0.10195486724462687,9.2476032272237655E-4,7.024143830567512E-4,1.8371264560329875E-2,2.7052182620225648E-4,6.5376544963602696E-6,1.5837549246648538E-4,1.2281924068119048E-2,1.114006262951028E-4,8.9728043038132688E-5,2.3642210273537279E-3,0.54023441536312011,5.0209760408977733E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.104376723848298E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1859674882339035E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4949521349731851E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI91","v":0.53473936916580578},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58783888156355268},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47467517043449925},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63154866510098351},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52490501278484369},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.562372586565136},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44608906315748903},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60781180862346385},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49744744998953888},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74601276203139599},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66302987697052385},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77611239873268401},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70084968279352411},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68836494964511885},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.5923099728636515},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72395585087797587},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63570163992802164},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63304938594423077},0.3385164292906187,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33052860136838624,0.10419433625791484,1.2551700186880637E-2,0.54023441536312011,0.33052860136838624,2.641144168584878E-3,4.1949512393092058E-3,0.53564772397544813,0.33052860136838624,0.4642430111540537,0.32717974433593405,7.0623833127201358E-2,0.10359727123573993,1.9336012917201776E-2,1.2552073040600971E-2,2.4680541892685257E-3,1.0000000000000002]
[89,22.25,72.25,0.4239261444554544,0,8.9859079190981156E-2,0.48621477635356469,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$53*(365.2425/4))","v":91.575423240451016},{"$f":"DZ92*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.726978159770535},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5047136295848458},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.47607831397092776},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":57.297465998135088},32.084242527422113,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.778909461788807},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":62.821788455207539},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.30054685654798868},551.97447493794357,13.258404374907565,7.2175841640623393,3.5628458940817822,885.57945601387416,0.4631372081967936,410.14479689470085,4.9149899578161205E-4,7.729831984712271E-2,null,5.3907852052239756E-4,8.8919515512336107E-6,null,null,null,2.134528641573887E-4,1.1178455592162993E-2,1.7650391423519617E-4,8.9906201685533538E-2,4.163890724821586E-2,0.48621477635356469,0.31083961299876933,0,6.8068621046025304E-2,0.10055737240243942,1.9255583975077997E-2,1.2529159054245695E-2,2.5348741698778491E-3,1.0000000000000002,3.8531209726589788E-3,0.30454068852526278,2.3968874308306341E-3,4.7761818358483957E-5,1.1542516584677726E-6,null,null,null,null,2.4724181051127597E-3,6.4707033943042766E-2,8.6818765594894498E-4,2.0981341920838174E-5,1.2688180197307608E-3,9.8396073356438574E-2,8.9248102627008407E-4,6.9940970909799138E-4,1.8304641797077182E-2,2.4559716442540164E-4,5.9353044774235925E-6,1.5809107179608548E-4,1.2259867416405751E-2,1.1120056604385826E-4,9.2687049358660946E-5,2.4421871205191881E-3,0.51378522364643553,5.0092673270078825E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1160843324081151E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2092967721315805E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5005900829314575E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI94","v":0.52216905948978609},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56233027953541548},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44589260740297743},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60777225563033888},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49725794400858925},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53598330000529049},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41686056145028944},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58306093199003273},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46912587756202345},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72798196521833047},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.64054692558964954},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75985962938543028},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68024478111530406},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66723171192504127},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56683247888561639},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7046899817127481},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61197913149371042},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60967155126509565},0.3183516205217739,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31083961299876933,0.10055737240243942,1.2529159054245695E-2,0.51378522364643531,0.31083961299876933,2.4932975621272048E-3,3.9358832946815936E-3,0.52313397702993847,0.31083961299876928,0.49048704881744232,0.30769015076201606,6.7586271209949353E-2,9.993469761659271E-2,1.9237421196002285E-2,1.2517311817538424E-2,2.5470985804591597E-3,1.0000000000000002]
[90,22.5,72.5,0.41635817593683988,0,8.8882502781840456E-2,0.49475932128132,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$53*(365.2425/4))","v":89.719719310496131},{"$f":"DZ93*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.36775488923282},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4742217913047706},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.46700289778255721},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":56.136377912852524},30.731689351551218,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.257869942717967},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":62.106772854602355},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.29692120413180206},545.97142219906209,13.037775870193187,7.0884848596419792,3.5035578123555444,873.15957089592496,0.45917114225188449,400.92967753644717,4.8194557430058903E-4,7.583633459235542E-2,null,5.2937770281606927E-4,8.7130382452109273E-6,null,null,null,2.1085359468237493E-4,1.1044597408490651E-2,1.6867438183151875E-4,8.8280496292721819E-2,4.0535856321292335E-2,0.49475932128132,0.30454068852526278,0,6.7103921373873401E-2,9.9312022830746E-2,1.9219258416926573E-2,1.2505464580831153E-2,2.5593229910404699E-3,1.0000000000000004,3.7720938729408453E-3,0.29836941517116561,2.3511958915331927E-3,4.6851341307132543E-5,1.1322483159938457E-6,null,null,null,null,2.4379001403032922E-3,6.3817548539840438E-2,8.2845164515478714E-4,2.002104857488974E-5,1.2531043834286425E-3,9.7177490323855448E-2,8.8142812346190581E-4,6.9823986187181526E-4,1.8278007183638159E-2,2.3727713564526578E-4,5.7342357713309658E-6,1.5779209844268396E-4,1.2236682212889207E-2,1.1099026949926171E-4,9.3581014479608184E-5,2.4657419765608617E-3,0.5052406787186805,5.0053573087755154E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1199052665339611E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2169105949307242E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5024301024062667E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI95","v":0.51803469018038062},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55407580964790459},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43669161979826671},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60004739422659115},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4883697248695385},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52746497935042447},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4075496773006555},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5750366767114089},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46004832109873955},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72206906870091703},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63322332205143306},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75451802877465257},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6735119891786826},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66033247438625942},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55858588105966189},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69838264048997578},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60427000903233219},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60208414018395062},0.31190047102271373,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30454068852526278,9.9312022830746E-2,1.2505464580831153E-2,0.50524067871868006,0.30454068852526278,2.4458035008475859E-3,3.8531209726589788E-3,0.51901776127452504,0.30454068852526273,0.49896567696705346,0.30145505184821419,6.6636332902623524E-2,9.8682408070531677E-2,1.9199923510458759E-2,1.2489711964682812E-2,2.5708947364359623E-3,1.0000000000000002]
[93,23.25,73.25,0.3942862207733871,0,8.6102489169624916E-2,0.51961129005698836,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$53*(365.2425/4))","v":84.375278831816075},{"$f":"DZ96*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":16.333189322519658},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3864050808140178},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.44076525364878272},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":52.792435992953635},26.858393828032234,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.646259067399832},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":59.895180689746276},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.28577120504158221},528.85788986808109,12.39605054248989,6.711993346014534,3.3311110846585761,837.31072411321622,0.44747556347516287,374.6760880763581,4.5418505170274318E-4,7.1582369287211386E-2,null,5.0101866806438549E-4,8.1967965876238572E-6,null,null,null,2.0344243154181291E-4,1.0662935450749709E-2,1.4633661417470754E-4,8.3558484300032376E-2,3.7390379845287536E-2,0.51961129005698836,0.28639965029748793,0,6.43815429921923E-2,9.5498389734903252E-2,1.9096192907039924E-2,1.2388180740995892E-2,2.624753270392694E-3,1.0000000000000004,3.5390688031259666E-3,0.28059619521842671,2.2190985504165553E-3,4.4219090359133246E-5,1.0686351595719679E-6,null,null,null,null,2.3404996661786728E-3,6.1307926730610307E-2,7.1581755552130798E-4,1.7299039882011788E-5,1.2049845263058692E-3,9.3445824381438863E-2,8.4758082715851975E-4,6.9421500397451948E-4,1.8184528378271135E-2,2.1231846102443328E-4,5.1310637698375157E-6,1.5631222833618753E-4,1.2121919177298242E-2,1.0994933536146268E-4,9.5973456520296471E-5,2.5287798138723975E-3,0.48038870994301197,4.9936061130506193E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1311355340235415E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2392887003459054E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.507838180694863E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI98","v":0.50579757540352221},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.53003231785958826},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41021224009809043},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57745693788441288},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4626469921029473},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.5027137293377264},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38084634062964323},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55162044549797518},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43385602310539606},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70461698031131137},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6117510933368423},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73871747268246379},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65371081261138497},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64005985132099996},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53455898792445378},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67979732404750393},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58172043626814374},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.5799178084371619},0.29332102144084077,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28639965029748793,9.5498389734903252E-2,1.2388180740995892E-2,0.48038870994301164,0.28639965029748804,2.308484863163133E-3,3.6151025898019623E-3,0.50683305087545139,0.28639965029748793,0.52362681689920909,0.28349792275795732,6.3954284136609585E-2,9.4852125381111277E-2,1.9073334893755581E-2,1.2361209189659285E-2,2.6343067416981958E-3,1.0000000000000004]
[94,23.5,73.5,0.38713629388406867,0,8.52213623745018E-2,0.52764234374142993,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$53*(365.2425/4))","v":82.665560082204905},{"$f":"DZ97*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":16.002225556683413},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3583119853713499},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.43233987548308744},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":51.7226888003581},25.624530431497696,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.094912287816229},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":59.138574838718483},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.28197562289168682},523.42634407720186,12.188666586084654,6.5900414604797284,3.2753821253748172,825.80155373016601,0.44364361570230387,366.36158714943122,4.4522549481134733E-4,7.0207597797489377E-2,null,4.9181228648144989E-4,8.0313503849162223E-6,null,null,null,2.0108992051249958E-4,1.054178279408491E-2,1.3924832173760042E-4,8.2034787965502107E-2,3.6394209946387202E-2,0.52764234374142993,0.28059619521842666,0,6.3527025281026869E-2,9.4205861027319301E-2,1.9050476880471234E-2,1.2334237638322676E-2,2.6438602130036976E-3,1.0000000000000002,3.4646310067136142E-3,0.27491046245180989,2.1766797247050715E-3,4.3373827364070538E-5,1.0482078339921563E-6,null,null,null,null,2.309929892277466E-3,6.0520352010486007E-2,6.8030262168568235E-4,1.6440756577710781E-5,1.1886755906602711E-3,9.218107624325414E-2,8.3610919340489087E-4,6.9270150481111846E-4,1.8148836053214108E-2,2.0400907029433584E-4,4.9302521516724779E-6,1.5563158226244127E-4,1.2069135484159707E-2,1.0947057190052706E-4,9.6672097168390073E-5,2.5471881158353076E-3,0.4723576562585704,4.9896820512607132E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1348041776045235E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2465990598597934E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5096048627188948E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI99","v":0.50177356389363326},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52225195111356471},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40174751636466466},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5701173879617808},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45437742517218233},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49472415812522791},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37233986032342831},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54402888340089484},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42546093612545366},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69889386148687238},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60475672291262217},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73352449551842591},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64724064332788678},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63344157333094397},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52678192300338789},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67371278503550647},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57439248364575357},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57272310846745833},0.28737731525995647,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28059619521842666,9.4205861027319301E-2,1.2334237638322676E-2,0.47235765625857007,0.28059619521842677,2.2643862759352605E-3,3.5390688031259666E-3,0.50282583297766181,0.28059619521842671,0.53159646457837662,0.27775332883511827,6.3112028508108972E-2,9.3555306859811602E-2,1.902645554575097E-2,1.2303691096388359E-2,2.6527245764456026E-3,1.0000000000000004]
[97,24.25,74.25,0.36629421747772428,0,8.2698773430032929E-2,0.55100700909224309,{"$f":"SUM(D100:G100)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$53*(365.2425/4))","v":77.74174161244926},{"$f":"DZ100*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":15.049083115322819},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2774066889624089},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.40798815001801919},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":48.641924209065515},22.079170360958457,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.406091500001281},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":56.821028538070493},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.27039802168262589},507.85761827229948,11.585309666065857,6.2345703237621297,3.1132458935652645,792.48557635222357,0.43234353958952942,342.6260191537686,4.1920305212662739E-4,6.6209534689676969E-2,null,4.6492576083477527E-4,7.5541022633805055E-6,null,null,null,1.943460470180952E-4,1.0194460680548282E-2,1.1896094432819883E-4,7.7608985276796341E-2,3.3553743398521803E-2,0.55100700909224309,0.26388275630184166,0,6.1106449228815668E-2,9.028129790709323E-2,1.8899461735038588E-2,1.2130163268789381E-2,2.6928624661786667E-3,1.0000000000000002,3.2505659971568488E-3,0.25853619303630399,2.054077323013184E-3,4.093077828108021E-5,9.8916708653579686E-7,null,null,null,null,2.2233436746195126E-3,5.8289859117688421E-2,5.7924785315911439E-4,1.3998583348618287E-5,1.1391560349325715E-3,8.8340864516914613E-2,8.0127735524603981E-4,6.8765243656959847E-4,1.8028325583284658E-2,1.791541281492345E-4,4.3295870350980844E-6,1.530566021168507E-4,1.1869447324504892E-2,1.0765934216763801E-4,9.8463852480225851E-5,2.594398613698441E-3,0.44899299090775718,4.9778891002979719E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1455965288322008E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.268104547033158E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.514802056856208E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI102","v":0.48986526881315839},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49958941959822867},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37738701905460209},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54865373011310825},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43044508766703121},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.47150926840845719},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.3479435297653769},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52187532931221436},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40123782930721835},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68200190755292889},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58424977975551085},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71816357040540291},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62821184136744168},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.613994517873103},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50412303849031925},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65578398128912607},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55295785192223945},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.5517026471203792},0.27025996553655562,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26388275630184166,9.028129790709323E-2,1.2130163268789381E-2,0.44899299090775691,0.26388275630184183,2.1369206354893283E-3,3.3204117012613399E-3,0.49096594101705399,0.26388275630184171,0.55478312839118094,0.26120947466907279,6.0725192834758634E-2,8.9621170527724017E-2,1.8872026212002221E-2,1.2089382360721754E-2,2.699625004539922E-3,1.0000000000000004]
[98,24.5,74.5,0.35954583763731301,0,8.1894914672568625E-2,0.55855924769011878,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$53*(365.2425/4))","v":76.166637724365827},{"$f":"DZ101*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":14.744177811744699},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2515255059490575},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.40017041551808286},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":47.656403659146555},20.946234021199135,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.833199883786641},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":56.034856994346001},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.26648507539690924},502.89086610549919,11.390279681326492,6.1194793178191178,3.06083673777978,781.76115293387761,0.42864117459159801,335.0950188436592,4.1080812501079954E-4,6.491809992590962E-2,null,4.5620559055485805E-4,7.4011946113957613E-6,null,null,null,1.9219441805287934E-4,1.008363983873942E-2,1.1250440503180732E-4,7.6180853497910789E-2,3.2654250524734925E-2,0.55855924769011878,0.25853619303630404,0,6.0343936440701601E-2,8.8961043148354818E-2,1.8844590688965851E-2,1.2048601452654127E-2,2.7063875429011769E-3,1.0000000000000002,3.1821878689520218E-3,0.25329817070800398,2.0147177701611025E-3,4.0146476194210499E-5,9.7021299275079196E-7,null,null,null,null,2.1960705700498555E-3,5.7587373538329843E-2,5.4726663361150444E-4,1.3225698710399866E-5,1.1224972560832354E-3,8.7048986248953228E-2,7.8955964331835378E-4,6.8580297305165792E-4,1.7983753583076516E-2,1.7090392699639959E-4,4.1302058412775839E-6,1.5202746721045901E-4,1.1789638532252339E-2,1.0693545319132783E-4,9.8958393577632436E-5,2.6074291493235445E-3,0.44144075230988156,4.9739512510035944E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1491251887061603E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2751359666059377E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.51650132794391E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI103","v":0.48595008397198347},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49225592543960056},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36959964329001127},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54168027256464313},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42275111251266656},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46401562608787572},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34017195769583608},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51469312821408164},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39347390234230634},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67646247540115889},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.577569841747408},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71311508142406499},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62199405074637404},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60764575783875929},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49678877288613038},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64991437416293207},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54599222257791102},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54487940537205637},0.26478419279515519,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25853619303630404,8.8961043148354818E-2,1.2048601452654127E-2,0.44144075230988122,0.2585361930363041,2.0959972683808003E-3,3.2505659971568488E-3,0.48706624220512151,0.25853619303630404,0.56227801995458115,0.25591718187215401,5.9973013874596276E-2,8.8298721253556881E-2,1.8816049913531935E-2,1.2004571955951433E-2,2.7124411756286634E-3,1.0000000000000002]
[101,25.25,75.25,0.33987724153461124,0,7.8401805628758203E-2,0.58172095283663106,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$53*(365.2425/4))","v":71.630637826305801},{"$f":"DZ104*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.866108475231792},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1769926167863738},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.37758037497782099},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":44.81829174298089},17.309777234114488,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.086191577853157},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":53.637460736655527},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.25451501938523152},478.45224764505525,10.777406011959121,5.7839378436472622,2.8961431310114625,740.06729023596415,0.41772322665655015,309.14329642033653,3.8642917398666729E-4,6.1163128483020072E-2,null,4.3060281265470588E-4,6.9602267872918602E-6,null,null,null,2.5728162634210507E-4,9.4636279005684311E-3,9.1843639546347651E-5,7.1799873862905622E-2,2.9992474983546236E-2,0.58172095283663106,0.243139052952588,0,5.7312185625039112E-2,8.4973789144309031E-2,1.8391653337047852E-2,1.1764399437714165E-2,2.6979666666712477E-3,1.0000000000000004,2.985556955646328E-3,0.23821371555353232,1.9009848345411561E-3,3.7880165418583219E-5,9.1544344960364493E-7,null,null,null,null,2.9329133356828922E-3,5.3922754876614201E-2,4.4574516589973904E-4,1.0772246842280766E-5,1.0721866760759341E-3,8.314743106608008E-2,7.541714021530153E-4,9.4118074104502624E-4,1.7303974780470049E-2,1.4304096901010988E-4,3.4568465226665489E-6,1.4844144831214833E-4,1.1511544926164819E-2,1.0441306323719763E-4,1.3862925127552619E-4,2.5593374153957214E-3,0.41827904716336933,4.9621173543860753E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1595142809323261E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2958378956758272E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5215043275749233E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI106","v":0.47436581964094043},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47089503746187417},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34718847520703577},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52128720917243754},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40048455228138441},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44224173166697356},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31788332193355601},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49373416371263162},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37107193883086609},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66011267809687613},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.5579847896674045},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69818155510061153},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60370749576216864},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58899065017149155},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47542000729137102},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63261889228231916},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52561740475199015},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52494286553119285},0.24901495267236828,4.9809030543770415E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.243139052952588,8.4973789144309031E-2,1.1764399437714165E-2,0.41827904716336894,0.24313905295258809,1.97773877595639E-3,3.0497129354803069E-3,0.47552653656231691,0.24313905295258803,0.58583040704065004,0.24067638425306015,5.6567962668097237E-2,8.4302422770853716E-2,1.8230743604981399E-2,1.1709492666444547E-2,2.6825869959134167E-3,1.0000000000000007]
[102,25.5,75.5,0.33349935784610568,0,7.6560780909225898E-2,0.5899398612446688,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$53*(365.2425/4))","v":70.179637379763037},{"$f":"DZ105*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.585226855300398},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.153150628715909},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.37032987714669752},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":43.910420986754467},16.068500139508185,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.492071598392712},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":52.822157792450838},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.25044330661579672},467.39392472092015,10.56580685007588,5.675114347356577,2.8392814466195118,723.30606592962033,0.41414606240734109,299.55435912009693,3.7855354388418238E-4,5.9948583707527876E-2,null,4.2234072480634472E-4,6.8189776788125307E-6,null,null,null,2.5089184529948166E-4,9.2304567045799531E-3,8.4835984979681026E-5,7.0322481488756333E-2,2.9123778807281567E-2,0.5899398612446688,0.23821371555353232,0,5.5823739711155354E-2,8.3631056397398401E-2,1.8069833872914949E-2,1.1654585895174929E-2,2.6672073251555856E-3,1.0000000000000004,2.9227501796867702E-3,0.23338843361927133,1.8644811194827428E-3,3.7152770470617061E-5,8.9786462086749239E-7,null,null,null,null,2.8573541733718471E-3,5.2545037382985514E-2,4.1140578194793928E-4,9.9423728500547999E-6,1.0552442733036689E-3,8.1833557933691972E-2,7.4225419040275891E-4,9.2490964410597897E-4,1.7008536175997496E-2,1.3316976205143737E-4,3.2182907600360744E-6,1.4705583730963894E-4,1.1404091627325847E-2,1.0343843053944235E-4,1.3704874824829437E-4,2.5301585769072913E-3,0.41006013875533148,4.9581660012200324E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1629138065870269E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.302611994648367E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5231414124352593E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI107","v":0.47055780494193178},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46398274934870537},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.34002424596474323},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51466158352878699},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39332610563338027},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.4352132349260015},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31078316649230492},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48693924957580881},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36389171996469999},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65475103709214455},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55160514874395838},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69327353409655357},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59773223939506881},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58290043243898759},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46850332953456308},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62695662473042502},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5189961839741265},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.5184710208360106},0.24397058549059572,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23821371555353232,8.3631056397398401E-2,1.1654585895174929E-2,0.4100601387553312,0.23821371555353241,1.939780443409343E-3,2.985556955646328E-3,0.47173275245094409,0.23821371555353235,0.59396204267268193,0.23580107458640184,5.511662910681181E-2,8.2956586441754465E-2,1.7915732238393062E-2,1.1595923642276107E-2,2.6520113116811775E-3,1.0000000000000004]
[105,26.25,76.25,0.31400939697308672,0,7.1537029743221486E-2,0.61445357328369232,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$53*(365.2425/4))","v":65.735072797363642},{"$f":"DZ108*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.724857375216128},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0801201510172562},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.34797293774617444},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":41.129518873226971},12.670133246892503,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.591777930581593},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":50.214410071818797},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.237537146008862},437.11108862968666,9.9279006890608912,5.338382149712098,2.6678610190691887,675.77663301740074,0.4035973204411113,272.74163830253917,4.0071858910769621E-4,5.6164198358611528E-2,null,3.9678552100156728E-4,6.3858402385250092E-6,null,null,null,2.3344797796043056E-4,8.593882870681158E-3,6.5758471738393346E-5,6.5861177629339296E-2,2.6581394812297404E-2,0.61445357328369232,0.22330531173077042,0,5.1778980918978146E-2,7.9440618836283242E-2,1.7181299838789094E-2,1.1263466406033033E-2,2.5767489854542462E-3,1.0000000000000007,3.0879554664983307E-3,0.21842968099244323,1.7519217663923012E-3,3.4909845205248598E-5,8.4366023132898264E-7,null,null,null,null,2.6520234078047365E-3,4.8801065939939117E-2,3.1820164670749512E-4,7.6899245267964457E-6,1.1327072953752322E-3,7.7603435387183867E-2,7.0447615372414203E-4,8.7999432472955004E-4,1.6193168183024159E-2,1.0558566051797457E-4,2.5516705174110932E-6,1.6060059395585114E-4,1.100298185337243E-2,9.9883958704751713E-5,1.3240073978349894E-4,2.4443482456707475E-3,0.38554642671630823,5.5926397930309069E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1729302741898453E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3225714095164088E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5279649699348016E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI110","v":0.4592924404692364},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.4421328097061567},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31766668391653818},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49362897339889983},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.3708531804772997},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41305390258743707},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28870680721632874},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46541795470974101},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34142203683075656},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63756255030510678},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.53129780682854588},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67750242331134103},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57864934705762694},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56346884124662799},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44663337813365872},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60883656108595841},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49797245057272671},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49794395178888579},0.22870189283401315,4.9809030543770415E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22330531173077042,7.9440618836283242E-2,1.1263466406033033E-2,0.38554642671630768,0.22330531173077045,1.8256763721659814E-3,3.1597500043705302E-3,0.46051425025141624,0.22330531173077042,0.61847641419776589,0.22086749636160682,5.1165984312654782E-2,7.8698582857689922E-2,1.7043738880147759E-2,1.118601695996172E-2,2.5617664301735782E-3,1.0000000000000004]
[106,26.5,76.5,0.30749479538543018,0,7.0005949502730744E-2,0.62249925511183934,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$53*(365.2425/4))","v":64.299955524217154},{"$f":"DZ109*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.447050386642589},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0565391459337627},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.34072791800563007},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":40.231585997224443},11.634129374752575,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.924638168836154},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":49.29890305177036},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.23303929834233189},427.85861045615195,9.7207657756072923,5.227394110673127,2.6121989834990686,660.88553819165645,0.40014112309888034,264.44748149181737,3.9172376797060374E-4,5.4937267642152052E-2,null,3.8835221055474254E-4,6.2458534142711348E-6,null,null,null,2.2813014499403918E-4,8.399807909840705E-3,5.9971843335850737E-5,6.441149937226226E-2,2.5773689699299846E-2,0.62249925511183934,0.2184296809924432,0,5.0552987706331418E-2,7.7956546879096617E-2,1.6906177921506425E-2,1.1108567513890406E-2,2.5467838748929102E-3,1.0000000000000002,3.0178000784253688E-3,0.21366142618789566,1.7154456315997149E-3,3.418299983822219E-5,8.2609468422097925E-7,null,null,null,null,2.589784323338618E-3,4.7666176232143947E-2,2.9001832774923754E-4,7.0088230996160333E-6,1.1115465950006361E-3,7.6153684819696324E-2,6.9131546439966279E-4,8.6608836658742599E-4,1.5940756279328248E-2,9.6989350617793333E-5,2.343924972957285E-6,1.583919618008438E-4,1.0851665230415227E-2,9.851032167433462E-5,1.3086104661648451E-4,2.4159228282764258E-3,0.37750074488816088,5.5875671359379542E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1762102808401582E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3291073477432871E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5295444988969096E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI111","v":0.45558983610180781},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43479980339461471},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.3102632006340233},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48653909870926765},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36336502616173683},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40563727987659992},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.281424510916847},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45818040036693619},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33395981080154413},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.6317089655883279},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52443286936389022},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67211849125033207},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57217622033168181},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55688392396345576},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43929150954395602},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60267707157506256},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49088377692151569},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49103034316882394},0.22370843356529893,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.2184296809924432,7.7956546879096617E-2,1.1108567513890406E-2,0.37750074488816066,0.21842968099244323,1.7876752718288787E-3,3.0879554664983307E-3,0.45682759393715966,0.21842968099244323,0.62643649129772405,0.21604555359016941,4.9967304785037539E-2,7.7217216513190204E-2,1.6773042291509086E-2,1.1028611047461712E-2,2.531780474908314E-3,1.0000000000000002]
[109,27.25,77.25,0.28859431476164532,0,6.5777558455385909E-2,0.6456281267829691,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$53*(365.2425/4))","v":60.181462987735138},{"$f":"DZ112*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.649801248588426},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98886649279498329},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.31987489661331003},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":37.65470261823053},8.7754781100718287,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.92847076223326},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":46.559589074807676},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.21963122610304237},402.2624774173446,9.1252299360996521,4.9054372305621392,2.4521644604471096,619.02318646163167,0.38994910187546988,241.3875356008048,3.6572391353343529E-4,5.1386244981806835E-2,null,3.6387126654186718E-4,5.8437421399889814E-6,null,null,null,2.1344081498350445E-4,7.8636779893236329E-3,4.4081916181373545E-5,6.0242884624510641E-2,2.3491658753715478E-2,0.6456281267829691,0.2044376278061861,0,4.7189661616248435E-2,7.3541383299568691E-2,1.6131396798233093E-2,1.0615303655890522E-2,2.4565000409043822E-3,1.0000000000000002,2.8167995615699442E-3,0.19997750377674747,1.6104579785113063E-3,3.2090952814155489E-5,7.7553654321811207E-7,null,null,null,null,2.4190364951414112E-3,4.4552633590024218E-2,2.1284767782155738E-4,5.1438532612506063E-6,1.0485928054900975E-3,7.1840628519444394E-2,6.5216197463419622E-4,8.2692768364960869E-4,1.5229950506775957E-2,7.2760223975409469E-5,1.7583838321177513E-6,1.5135873901524522E-4,1.0369808838888181E-2,9.4136077987096647E-5,1.2622200475480142E-4,2.330278036149581E-3,0.35437187321703106,5.572321215369902E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1858813394299954E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3483784798690863E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5342017202886498E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI114","v":0.44463796009039791},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41352247997991781},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28907202495609602},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46587462642752736},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34179560421009964},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38417690872510479},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26066133082491638},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43713605602172756},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31253753222616232},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61446869961312089},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50436570138780135},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65622204585566923},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55318808322831992},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53758730888388784},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41798212540639879},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58456997438096492},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47021747737329761},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47089599995252424},0.20937823683361848,4.9809030543770415E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.2044376278061861,7.3541383299568691E-2,1.0615303655890522E-2,0.3543718732170309,0.20443762780618618,1.6782942568237546E-3,2.8822582189641688E-3,0.44592152373672467,0.20443762780618616,0.6493225954277797,0.20220756579146679,4.6676376592391981E-2,7.2813475224824398E-2,1.6009714334723858E-2,1.0528936359377057E-2,2.441336269436589E-3,1.0000000000000004]
[110,27.5,77.5,0.28250563998969125,0,6.4477295937718934E-2,0.65301706407259019,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$53*(365.2425/4))","v":58.868646177021205},{"$f":"DZ113*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.395668926751384},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.9672950571594362},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31320829730426109},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":36.83329143702143},7.8974853850926463,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.266688342860341},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":45.651433864428043},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.21520056647441232},394.37812977302627,8.9349498282100264,4.8017345100995747,2.4010317085751693,605.92476387402417,0.38660978077186509,234.25644012558061,3.5737934577190764E-4,5.0245102595479194E-2,null,3.5598159859705176E-4,5.7154512101554377E-6,null,null,null,2.0892288148891016E-4,7.6987690380168504E-3,3.9226517806487866E-5,5.8911097428370557E-2,2.2775606461812325E-2,0.65301706407259019,0.1999775037767475,0,4.6163091568535521E-2,7.2085567150080118E-2,1.5888031871214622E-2,1.044256906286359E-2,2.4261724979687954E-3,1.0000000000000002,2.7528356459139646E-3,0.19561559263304043,1.5768939878372439E-3,3.1422136579675566E-5,7.5937337618656416E-7,null,null,null,null,2.366918946199721E-3,4.360226811604042E-2,1.8932902429328119E-4,4.5754820020956531E-6,1.0278349916990291E-3,7.041848030172615E-2,6.3925185665494422E-4,8.1462662867741497E-4,1.5006668789857921E-2,6.5161701045341117E-5,1.5747516339441477E-6,1.4889579579361069E-4,1.020106899237814E-2,9.2604274691839082E-5,1.2466368877479933E-4,2.301508809193996E-3,0.34698293592741014,5.5672300467717317E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1890503898014309E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3546933199513727E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5357278168420161E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI115","v":0.44103892192728156},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40666399110714574},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28233496371372985},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45918338077452736},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.3348941716124012},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.3772787892099973},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25408644932770996},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43033830374629245},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30570661489659384},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.6088271439927776},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49784875560928876},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65100722331000949},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54699978182570408},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53130485331163024},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41111123310900333},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57865598554435227},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46352389776189284},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.4643815218349569},0.20481032575303976,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1999775037767475,7.2085567150080118E-2,1.044256906286359E-2,0.34698293592740981,0.19997750377674758,1.6433244678686798E-3,2.8167995615699442E-3,0.44233708696464202,0.19997750377674753,0.65663495192111943,0.19779654820489395,4.5671126836206589E-2,7.1362399306339613E-2,1.5769643686552884E-2,1.0354399878143536E-2,2.4109301667442871E-3,1.0000000000000002]
[113,28.25,78.25,0.26485978970962021,0,6.0859338219534875E-2,0.67428087207084531,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$53*(365.2425/4))","v":55.101104896031693},{"$f":"DZ116*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.666356195880669},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.90538902915623398},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29402278088673928},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":34.475993367240719},5.4588276492536405,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.298682092190138},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":42.950765067122475},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.20206045053668678},372.40568516205434,8.3873009513418211,4.5012230792993586,2.2538655415783975,568.90127626257299,0.37676241727098547,214.34062003323569,3.3328388516375802E-4,4.6945912075762146E-2,null,3.3311131197946096E-4,5.346993297745973E-6,null,null,null,1.963501291043218E-4,7.2398100946203898E-3,2.5810263762894594E-5,5.5079624753690715E-2,2.0751932564579322E-2,0.67428087207084531,0.18717778764778573,0,4.3329456734520877E-2,6.7778059602609589E-2,1.5195705113162997E-2,9.9039424592248741E-3,2.3341763718509995E-3,1.0000000000000004,2.5695752448753923E-3,0.18309770052761906,1.4803016377854393E-3,2.94973794055789E-5,7.1285810024640139E-7,null,null,null,null,2.2230570714991656E-3,4.0978916400772565E-2,1.2447509403720451E-4,3.0081682119385665E-6,9.6641622010110119E-4,6.6210590326336624E-2,6.0105305617186235E-4,7.7962943120215796E-4,1.437136711171794E-2,4.3653601163562083E-5,1.0549690793374476E-6,1.4121576645393361E-4,9.6748989367364761E-3,8.782775603446436E-5,1.1993666444143571E-4,2.2142397074095639E-3,0.32571912792915497,5.5519294870606029E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1984003305432017E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3733245733689069E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5402303998456846E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI118","v":0.43039489529150404},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38676351922941293},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26305130453709319},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43968077087241708},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31501478538485395},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35731873315573998},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23534024030304784},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41057275410314448},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28609667365565927},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59221135655403878},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47879881578073374},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63561008588320356},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52884714548091705},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5128945799977721},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39116883267727326},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56127058851105371},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44400945428409055},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44540788745560861},0.19170128108346668,4.9809030543770415E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18717778764778573,6.7778059602609589E-2,9.9039424592248741E-3,0.32571912792915469,0.18717778764778578,1.5426831124493719E-3,2.6292564359961111E-3,0.43173491385318002,0.18717778764778575,0.67768078727013192,0.18513774408770239,4.2894337386539437E-2,6.70713112011945E-2,1.5085923153682493E-2,9.8112474985624556E-3,2.3186494021871827E-3,1.0000000000000004]
[114,28.5,78.5,0.25918081586529851,0,5.9738481665283352E-2,0.68108070246941854,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$53*(365.2425/4))","v":53.90014720269901},{"$f":"DZ117*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.433877327127673},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.885655596912437},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28789009049153985},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":33.72457087675167},4.7051102228320794,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.649751969396767},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":42.060246892364191},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19773809217422228},365.58806962559413,8.212153077516108,4.4045192736074092,2.2067991778236373,557.25652942529086,0.37353602006943487,208.15538615922907,3.2555780342116193E-4,4.588673725991782E-2,null,3.2575032791739178E-4,5.2294568276666851E-6,null,null,null,1.9245469647247873E-4,7.097596098295216E-3,2.168634218036659E-5,5.3855011985032106E-2,2.0116786837680607E-2,0.68108070246941854,0.18309770052761906,0,4.2459218038558004E-2,6.6364562799779411E-2,1.4976141194201984E-2,9.7185525379000388E-3,2.3031224325233655E-3,1.0000000000000004,2.5112569685164375E-3,0.17910743775161161,1.449425691341202E-3,2.8882126754683693E-5,6.979893951367613E-7,null,null,null,null,2.1788750691292031E-3,4.0173243308436059E-2,1.0457247593311852E-4,2.5271850596208047E-6,9.4626181843594152E-4,6.4829782756918211E-2,5.8851822442525497E-4,7.6852900706208497E-4,1.416983618185827E-2,3.6884620983351005E-5,8.9138429827861948E-7,1.385723767189361E-4,9.4937964353748426E-3,8.6183725806259628E-5,1.1834102413522799E-4,2.1847814083881373E-3,0.31891929753058185,5.5468204141362776E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2014660842353146E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3794335782846605E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5417067525679935E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI119","v":0.42689751122910835},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38034884186251861},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25692067758064541},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43336574129167316},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30865410291312817},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35090286778143948},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22940405411609086},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40418807858853145},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27984365593939914},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58677414989224741},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.4726122215839566},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.630559061116441},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52293113674650915},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50690069331399279},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38473870383669095},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55559231535258602},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.4376889477664061},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43926841048790588},0.18752259119885337,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18309770052761906,6.6364562799779411E-2,9.7185525379000388E-3,0.31891929753058146,0.18309770052761912,1.5105118752912646E-3,2.5695752448753923E-3,0.42825084278604991,0.18309770052761909,0.68441162060141747,0.18110256913961534,4.204094351916763E-2,6.5663900079692708E-2,1.4868860387470133E-2,9.6246167971291152E-3,2.2874894755080203E-3,1.0000000000000004]
[117,29.25,79.25,0.24273602581272419,0,5.6598191029389115E-2,0.70066578315788686,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$53*(365.2425/4))","v":50.453582422960594},{"$f":"DZ120*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.7666985534491335},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.82902366646858539},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.27024323014912738},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":31.568103330225494},2.6001290170133169,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.728689060151815},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":39.423997818006789},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.18496859280031405},346.4604230663744,7.7076414463904577,4.1245157143505438,2.0712250059516126,524.18924092429222,0.36402165919901974,190.81623721553555,3.0326634042930926E-4,4.282711536013746E-2,null,3.0443671146446129E-4,4.8919327845661899E-6,null,null,null,1.8154081043532334E-4,6.6991102337661586E-3,1.0232790940374442E-5,5.0330594179957652E-2,1.832142640186071E-2,0.70066578315788686,0.17138849401388578,0,4.0043305495194956E-2,6.2199070409821935E-2,1.4346220732570655E-2,9.1484613890164736E-3,2.2086648016235032E-3,1.0000000000000002,2.3441719541066599E-3,0.16765597518704284,1.3605799352815486E-3,2.7111732864565632E-5,6.5520459015985875E-7,null,null,null,null,2.0562182435370524E-3,3.7936551936455572E-2,4.934285490527296E-5,1.1924602970613075E-6,8.8686797573868587E-4,6.0760623625541597E-2,5.5157880854164981E-4,7.3667646642360831E-4,1.3591439097811986E-2,1.767794839342611E-5,4.2721994163346739E-7,1.3044370888088636E-4,8.936889499285056E-3,8.1128180850531761E-5,1.1348752063918071E-4,2.0951772809843223E-3,0.29933421684211325,5.5314671104079949E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2105166815541944E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3974683420211587E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5460651829352556E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI122","v":0.41655551278197261},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36173612572159336},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23937283045350394},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41495966792052003},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29033233250731622},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33233823835930026},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21247888411610219},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.3856236155533751},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26189272723124546},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57076022106966595},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45452794542182129},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61564554837481067},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50557723812694844},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48933604987298751},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36607559595838712},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53889985345405855},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41926216055373566},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.4213853974245606},0.17553041030302316,4.9809030543770415E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17138849401388578,6.2199070409821935E-2,9.1484613890164736E-3,0.29933421684211314,0.17138849401388587,1.4179362411745821E-3,2.3985853931556048E-3,0.41794691887386887,0.17138849401388584,0.70379971609254988,0.16952223460046431,3.9670218683466041E-2,6.1518074311566681E-2,1.4245543151905755E-2,9.0515144183474783E-3,2.1926987416999951E-3,1]
[118,29.5,79.5,0.23744762084803275,0,5.5618730124754469E-2,0.70693364902721301,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$53*(365.2425/4))","v":49.354926267065721},{"$f":"DZ121*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.5540230015217595},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81097119307011079},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26460303089284959},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":30.880689485893715},1.9461754620545768,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.097797108023329},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":38.558233184889204},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.18078273993447525},340.48637204598958,7.5461679740392373,4.0344779912095516,2.0278332763209734,513.74305276090502,0.36090436721684538,185.41211136872482,2.9612404828000064E-4,4.1845618850770677E-2,null,2.975839456633177E-4,4.7842784422131114E-6,null,null,null,1.781369449589567E-4,6.5748141358899E-3,6.6952613248579978E-6,4.9203757465329921E-2,1.7757850952716026E-2,0.70693364902721301,0.16765597518704284,0,3.9297131871737119E-2,6.0837078213311441E-2,1.4144865571240856E-2,8.9545674476784812E-3,2.1767326817764875E-3,1.0000000000000002,2.2910011190920092E-3,0.16400560314030943,1.3321835090885715E-3,2.6545888623232585E-5,6.4152992959541044E-7,null,null,null,null,2.0183344757079601E-3,3.7245727894373477E-2,3.2289174717775501E-5,7.8032693790704042E-7,8.6744795459797752E-4,5.9430129541179356E-2,5.3950071753410878E-4,7.2649245573117147E-4,1.3406469863716288E-2,1.1622375833431378E-5,2.8087595996417894E-7,1.2767906423058199E-4,8.7474796461266997E-3,7.9408737321199439E-5,1.1184675690376591E-4,2.0648859248727216E-3,0.29306635097278722,5.5263407892390592E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.213486018699812E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4033852215362281E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5474951050420652E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI123","v":0.41315781686910452},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35573654090274187},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2337940498061245},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40899970161920968},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28447003059631731},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32637091227702597},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2071193492771565},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37962691550088784},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25616871848199424},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.5655199614192209},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44865495689983748},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.61075317649234229},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49992154085745311},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48361747738731298},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.36005795587368378},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53344790098120942},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41329393354228372},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41559830487090527},0.17170768833496375,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16765597518704284,6.0837078213311441E-2,8.9545674476784812E-3,0.29306635097278699,0.16765597518704292,1.3883468727362742E-3,2.3441719541066599E-3,0.41456130479792463,0.16765597518704289,0.71000504994034475,0.16583078916367613,3.8937521637599587E-2,6.0163021408915905E-2,1.4046129004679378E-2,8.8568347348193053E-3,2.1606541099651864E-3,1.0000000000000002]
[120,30,80,0.22715286589407957,0,5.3750003954616314E-2,0.7190971301513045,{"$f":"SUM(D123:G123)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$53*(365.2425/4))","v":47.229615336577801},{"$f":"DZ123*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.1426097738858214},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.77604933072923099},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25367127210790541},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":29.550912057998563},0.70295719166796966,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.851551323005278},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":36.848026672981199},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.17252421026027656},326.61624290745817,7.2222642262026051,3.8592141881314821,1.9407927014957322,491.16643119250199,0.35474963924864672,174.24111427658534,2.8225832091550957E-4,3.9938504113774836E-2,null,2.8424720732043302E-4,4.5759462313896514E-6,null,null,null,2.2194124519349167E-4,6.2370742187104044E-3,0,4.6968601052146071E-2,1.6662094279262428E-2,0.7190971301513045,0.16043556259072245,0,3.7884232880304167E-2,5.8155037365329398E-2,1.3753576102011724E-2,8.5622659380277192E-3,2.1121949723004263E-3,1.0000000000000004,2.1882743247837455E-3,0.15694407812765068,1.2771459355222503E-3,2.5449176880430641E-5,6.1502588532957133E-7,null,null,null,null,2.5170268824540477E-3,3.5367205997850121E-2,0,0,8.2920596605979039E-4,5.6810114910111308E-2,5.1571648915830386E-4,9.1378703346105922E-4,1.2839789068550664E-2,0,0,1.2208541719613595E-4,8.3642506972281695E-3,7.5929823603413575E-5,1.4033414753472423E-4,1.9718608247657021E-3,0.28090286984869595,5.5160755799799954E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2193557394597637E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4150815796190381E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.550321743804808E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI125","v":0.40643612819294739},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34403423975553082},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22302351254439612},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39733534424636491},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27309814612399058},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3147557766457359},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.1968024338941147},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36791182310906595},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24509328377082196},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55518333589732294},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4371356552671829},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60108475891638991},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48879924286470444},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47238003984534838},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34831780795615397},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52270890728304209},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40161114455647651},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40427700657048715},0.16431278126794355,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16043556259072245,5.8155037365329398E-2,8.5622659380277192E-3,0.2809028698486955,0.16043556259072253,1.3309960564556239E-3,2.2390444931313759E-3,0.40786288634666279,0.16043556259072247,0.72245248703704923,0.15868982035918655,3.7264292406838269E-2,5.7495300726160568E-2,1.3554848342803011E-2,8.4632583176279443E-3,2.0799928103347712E-3,1.0000000000000002]
[123,30.75,80.75,0.21245760812210715,0,4.8859584144336742E-2,0.73868280773355655,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$53*(365.2425/4))","v":44.033238345111819},{"$f":"DZ126*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.5238618269685364},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.72352833924310334},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23712946546103442},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":27.550983523626865},0.6571176220195285,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.060753266537272},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":34.390538323169523},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.16101834949474544},297.16545786317846,6.7037031760396077,3.5991485846112399,1.8014431194373821,450.60792180489909,0.34571378753658477,155.78137134116088,3.7171290559394256E-4,3.7006608060022074E-2,null,2.644751347430627E-4,4.2625274250017289E-6,null,null,null,2.0072302861111628E-4,5.6407921193756382E-3,0,4.3488573775770839E-2,1.5034599554585932E-2,0.73868280773355655,0.15018987006936318,0,3.4328581417163787E-2,5.4285885544362644E-2,1.2604578657915774E-2,7.9818525083813104E-3,1.9264240692571794E-3,1.0000000000000004,3.2612961327206794E-3,0.14571034563310728,1.1938637374645227E-3,2.3789645788163202E-5,5.7492028254135007E-7,null,null,null,null,2.2807895447299865E-3,3.2047791872433798E-2,0,0,7.7403750742082388E-4,5.3030443027640276E-2,4.8140500930154712E-4,8.3744769028898023E-4,1.1767130967626794E-2,0,0,1.1380956869791186E-4,7.7972601985986873E-3,7.0782741084711095E-5,1.2799153633773956E-4,1.7984325329194397E-3,0.26131719226644384,8.8179599289314847E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2279934630726724E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4322936264145597E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5544813495824274E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI128","v":0.39653595481747073},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32719861166219405},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20779086353871717},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38045956750094667},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25688698455409265},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29810352074127522},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18228257432622844},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35101353787473483},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22937146206631262},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54003156681176301},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42040887261295279},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58686835039309071},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47257803913457719},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.4560115734416304},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33142142409616332},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.5070044090786241},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3847032396602148},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38790803453498696},0.15381948285569946,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15018987006936318,5.4285885544362644E-2,7.9818525083813104E-3,0.26131719226644345,0.15018987006936324,1.2493578010324801E-3,2.0901854877380861E-3,0.39799543669836901,0.15018987006936318,0.74238049372365456,0.14795010785123525,3.3785118513531054E-2,5.3670059108895544E-2,1.2426844777563327E-2,7.8895563534899984E-3,1.897819671630665E-3,1.0000000000000002]
[126,31.5,81.5,0.19427065686624614,0,4.4507036163900442E-2,0.76122230696985349,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$53*(365.2425/4))","v":40.214281302803329},{"$f":"DZ129*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":7.7845961409738642},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.66077747761430028},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21713018441367837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":25.161515328590962},0.60169692607865077,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.887229030486118},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":31.407839928542082},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14704760640022635},270.73221534062549,6.1194395715048113,3.2869968513795929,1.644437711726491,410.86520340113958,0.33690808860589083,138.42381035254849,3.8075449988928304E-4,3.3634673642076139E-2,null,2.4095302153119715E-4,3.8892142253132449E-6,null,null,null,1.8190434032045537E-4,5.1119424435738282E-3,0,3.9554117161616206E-2,1.332610200941358E-2,0.76122230696985349,0.13715879336298847,0,3.1179245622490748E-2,4.9799524901651689E-2,1.1567760970858699E-2,7.3123386016059871E-3,1.7600295705509981E-3,1,2.9650054518029784E-3,0.13307830386246008,1.0931743677508998E-3,2.1783248939886633E-5,5.2643203462152684E-7,null,null,null,null,2.0715478033936315E-3,2.9107697819097115E-2,0,0,1.1336930761899823E-3,4.8226121135057511E-2,4.3971069040419703E-4,7.6856156558449251E-4,1.0799199405274205E-2,0,0,1.6646640022709324E-4,7.0813070582107351E-3,6.4565143168158782E-5,1.1693629265208305E-4,1.643093277898915E-3,0.23877769303014659,8.7781606696117009E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2364393239760668E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4491233560531002E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5585485614295657E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI131","v":0.38685155246876829},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30190491954479021},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18550655830117074},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35488208281698475},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23287648932228205},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.2732204543493944},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16120227252214359},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32552172747162356},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20623886260936297},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51659367665746347},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39491268819466341},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56477043170654373},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.4476830134580822},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43093991779301966},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30602167708466627},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48280071833338944},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35906414941802273},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36311987236687981},0.14047348635738846,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13715879336298847,4.9799524901651689E-2,7.3123386016059871E-3,0.23877769303014651,0.13715879336298856,1.1487097244374054E-3,3.0605834005790734E-3,0.38838057839214202,0.1371587933629885,0.76483341226477863,0.13511854861272427,3.069005890466938E-2,4.9023714642824547E-2,1.1403598749285862E-2,7.1968228299083611E-3,1.733843995809036E-3,1]
[127,31.75,81.75,0.1884075153046682,0,4.3147967135628115E-2,0.76844451755970367,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$53*(365.2425/4))","v":39.018404704515191},{"$f":"DZ130*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":7.5531008599313587},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64112753494331876},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.21085386310210211},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":24.413272008454026},0.58430439610657459,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.172852381599256},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":30.427510356664232},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.14245811320093255},262.47323595249463,5.9344119529141892,3.187824581648032,1.5947164275850183,398.35407313315881,0.33402298312713508,133.05941584878263,3.6843345377238727E-4,3.2581456486503513E-2,null,2.3348386412630893E-4,3.7723084768952644E-6,null,null,null,1.7604580163953343E-4,4.9473036422809898E-3,0,3.8310495556799634E-2,1.2796586010961068E-2,0.76844451755970367,0.13307830386246008,0,3.0200872186848016E-2,4.8247904383997398E-2,1.1239436527713025E-2,7.0813070582107351E-3,1.7076584210670737E-3,1,2.8724757081415621E-3,0.12912258806249227,1.0615752899897351E-3,2.1153586740105587E-5,5.1121509641962011E-7,null,null,null,null,2.0065447123617437E-3,2.8194327474486271E-2,0,0,1.0983702203753349E-3,4.6723523686832566E-2,4.2601047678949937E-4,7.4674770301598166E-4,1.0492688824697043E-2,0,0,1.6120693516902403E-4,6.8575748997252396E-3,6.2525223316471518E-5,1.1345675562324725E-4,1.5942016654438265E-3,0.23155548244029633,8.7648631452939441E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.239213514952799E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4546513755928613E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5598845084142305E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI132","v":0.38367076857292548},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29391591467785561},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.1786227925483726},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34674424459074099},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22538248356308663},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26539653219054732},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15473188943491192},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31744270645077655},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19905856957580292},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50900931759489509},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38676232197154686},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.5575909361654845},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43967959353924363},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.4228928517921654},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29799528654103852},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47499236779604748},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35090329474348991},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35523786415917807},0.13629438436815636,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13307830386246008,4.8247904383997398E-2,7.0813070582107351E-3,0.23155548244029633,0.13307830386246017,1.1154840487254077E-3,2.9650054518029784E-3,0.38522195961598643,0.13307830386246011,0.77194391857704714,0.13110044596247619,2.9728387475662012E-2,4.7496290828785037E-2,1.1079323522147994E-2,6.9694409789679878E-3,1.6821926549136859E-3,1]
[130,32.5,82.5,0.17187849724622253,0,3.9322753641904906E-2,0.78879874911187253,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$53*(365.2425/4))","v":35.645568999825763},{"$f":"DZ133*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.9001944057997546},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.58570707740559402},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.1931151215555206},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":22.302935716594298},0.53514795896770673,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.160861596974076},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":27.666482168540782},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12953209793458978},239.22540019734353,5.4129399391003625,2.9082396800164667,1.4545846009519885,363.12070956101041,0.32551506145496695,118.20126008832351,3.3383668009075423E-4,2.9618475507351517E-2,null,2.124509233865917E-4,3.442593140902182E-6,null,null,null,1.5960549489717248E-4,4.4852921164779576E-3,0,3.4813103315344901E-2,1.1332189465132609E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.78879874911187253},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.12156999479517784},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.746108920835014E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.3877408916205743E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.0302606510790012E-2},6.4310935348389602E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5590579227647585E-3},0.99999999999999989,2.6122035001762247E-3,0.11796568216819114,9.7226694427426344E-4,1.9373975010704998E-5,4.6820752550446355E-7,null,null,null,null,1.8245136433743486E-3,2.563657556497579E-2,0,0,9.9887528621400994E-4,4.2491112950662074E-2,3.874206793296576E-4,6.8450475502399445E-4,9.6181017557660179E-3,0,0,1.4640473432579423E-4,6.2279047130375798E-3,5.6784087475585895E-5,1.035837445963445E-4,1.4554741781684141E-3,0.21120125088812744,8.724882095604336E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2474171532478939E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4709984379158201E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.563835074880467E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI135","v":0.37426866100864603},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27119510111296891},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15946658537091404},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32343336910526871},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20431662436310299},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24324355823622912},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13683772187632515},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29438892528983113},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17898308975373625},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48691782293702446},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36330667170007802},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53659542812780148},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41651763114540336},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39964207357973741},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27515727928365485},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45231688772009626},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32751684952364507},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33267000137629393},0.12450795597284996,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12156999479517784,4.3877408916205743E-2,6.4310935348389602E-3,0.21120125088812747,0.12156999479517785,{"$f":"BA132+BB132+BC132","v":1.0215807021745626E-3},{"$f":"AY132","v":2.6961687519133941E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.37588338232597462},{"$f":"DX132-(DU133+DV133)","v":0.12156999479517785},0.79198379194372792,0.1197678384816845,2.7034965858800095E-2,4.3193947920939259E-2,1.0154298576705596E-2,6.32949912393827E-3,1.5356580942043792E-3,1]
[131,32.75,82.75,0.1667040738069015,0,3.8127091417515233E-2,0.7951688347755832,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$53*(365.2425/4))","v":34.589199178709002},{"$f":"DZ134*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.695704553774636},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56834942825181589},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18754767359201036},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":21.641979842571573},0.51971981232474773,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.531657524775476},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":26.803033790597024},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.1254897709409675},231.95804761826417,5.2497356741106982,2.820713972268019,1.4107277665266078,352.10190660670679,0.32272751992959914,113.63297508166582,3.2305029501539977E-4,2.8692893233340244E-2,null,2.0587432025858857E-4,3.3393322517511519E-6,null,null,null,1.5448239779974139E-4,4.3413209641196809E-3,0,3.3720960542785408E-2,1.0882681965617005E-2,0.7951688347755832,0.11796568216819114,0,2.6608842509250052E-2,4.2510486925672789E-2,1.000599064262118E-2,6.2279047130375806E-3,1.5122582656439999E-3,1,2.5309101640297953E-3,0.11447126507014214,9.4423679533881715E-4,1.8815429429967357E-5,4.5470925041666531E-7,null,null,null,null,1.7678904075576116E-3,2.4840952101692442E-2,0,0,9.6775711792988566E-4,4.1167378524926024E-2,3.7535128281688108E-4,6.6479760887952163E-4,9.3411930337416581E-3,0,0,1.4177911267799042E-4,6.0311355921908484E-3,5.4990008168742206E-5,1.0047437729214807E-4,1.4117838883518519E-3,0.20483116522441674,8.7115267872845514E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2501130435370867E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4763704308033699E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5651333151721562E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI136","v":0.37118094164376009},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26401873914461427},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15354910930351906},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31601668462839949},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19774168000469025},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23627805241488389},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13134529011670285},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.287082579460954},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17275171795395064},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47976914928888126},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35580860310371604},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52977409990784574},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40907136804083105},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39217944129613658},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26794040561152704},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44500155309203276},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32007300580726311},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32549230035039184},0.12081653854185202,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11796568216819114,4.2510486925672789E-2,6.2279047130375806E-3,0.2048311652244168,0.11796568216819116,9.9210912681047285E-4,2.6122035001762247E-3,0.37281587101407332,0.11796568216819116,0.79825563916976672,0.11621847361916664,2.6197015703140657E-2,4.1848340440014391E-2,9.861494834215067E-3,6.1295201526142149E-3,1.4895160810822971E-3,1]
[134,33.5,83.5,0.15211477775706894,0,3.4760409460108693E-2,0.81312481278282245,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$53*(365.2425/4))","v":31.60928710138506},{"$f":"DZ137*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.1188594304487518},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51938526124010209},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.17181081114013375},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":19.777490388020187},0.47611085123541075,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.759540003964673},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":24.371180491359588},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.11410475415568787},211.49325883048951,4.7896858859621174,2.5739311278998649,1.2871015402907835,321.0617464775919,0.31450730575359132,100.97626486521001,2.9276025684571726E-4,2.6088700666274757E-2,null,1.8735385826084878E-4,3.0480760604162647E-6,null,null,null,1.4010058140523766E-4,3.9371578885535182E-3,0,3.0649121327400497E-2,9.6393725723956641E-3,0.81312481278282245,0.10779851113701595,0,2.4219414632976114E-2,3.8660215073867195E-2,9.1613663725244876E-3,5.6560515461857759E-3,1.3796284546080918E-3,1.0000000000000002,2.3022108765153211E-3,0.10461363984300541,8.6500720914532171E-4,1.7236653115436735E-5,4.1655523446779564E-7,null,null,null,null,1.6091369172264566E-3,2.2610277715749659E-2,0,0,8.8010514638072726E-4,3.7438755067276924E-2,3.4135486020954149E-4,6.0868080693388235E-4,8.5526855655906047E-3,0,0,1.2876079619530238E-4,5.4773499857914843E-3,4.9940764198989123E-5,9.1662458073751027E-5,1.2879659965343408E-3,0.18687518721717761,8.671381229084929E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2580887150352088E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4922632327965059E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5689741013249339E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI139","v":0.36205491628306868},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.2436090904996395},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13708190202404513},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29477155741540317},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17925932803530509},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21655563367067046},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11615569579349647},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2662336551432079},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15532934003069668},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45894670609941879},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33423017706821706},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50982600597134253},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38752182200279528},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37061729577769686},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2474057689770652},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42375779311810674},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29874128869661404},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30493622450588942},0.11040365923515483,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10779851113701595,3.8660215073867195E-2,5.6560515461857759E-3,0.18687518721717755,0.10779851113701598,9.0880743142175225E-4,2.3759961314127921E-3,0.36374764518893959,0.10779851113701598,0.81593509128348518,0.10620607549001068,2.3847349778935548E-2,3.8058103397129776E-2,9.0279116767795504E-3,5.5667007659886301E-3,1.3587676076707109E-3,1]
[135,33.75,83.75,0.14754698154918924,0,3.3707648666662919E-2,0.8187453697841478,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$53*(365.2425/4))","v":30.67580651280775},{"$f":"DZ138*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.9381582180412487},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50404685585924969},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16687113389419375},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":19.193424594040852},0.46242234163123647,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.205347819668237},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":23.610669929296943},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.11054432099816928},205.09338510065731,4.6456785082158154,2.4966640425998201,1.2484033621380695,311.35142273984894,0.31181402891748705,97.083741533704,2.8331579397526479E-4,2.5275106228089567E-2,null,1.8156254623800198E-4,2.9568517846601174E-6,null,null,null,1.3561733960458175E-4,3.8111681842660696E-3,0,2.968972694395814E-2,9.2576733758556583E-3,0.8187453697841478,0.1046136398430054,0,2.3475284924894979E-2,3.7455991720392358E-2,8.8944569810346132E-3,5.4773499857914843E-3,1.3379067607333299E-3,1.0000000000000002,2.2307682358752778E-3,0.10152558827476277,8.4013766572000063E-4,1.6741087658144071E-5,4.0457898920288332E-7,null,null,null,null,1.5596969698691838E-3,2.1915587955025795E-2,0,0,8.5269083508525076E-4,3.6272578855093496E-2,3.3072203021361279E-4,5.9094735788445631E-4,8.3035096231501571E-3,0,0,1.2469263044224645E-4,5.3042944573377772E-3,4.8362898011460991E-5,8.889047043984303E-5,1.2490162902934869E-3,0.18125463021585209,8.6579741265802035E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2607108419379235E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4974882403304201E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5702368199187407E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI140","v":0.35905818549961144},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23716270925959368},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13199507538501321},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28801211994562964},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17349073181249391},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21035436142356267},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11149340513351458},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25962608607841681},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14992148350928844},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45220868980745987},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32733220081332348},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50334497698842096},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38059392932881492},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36369665158336256},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24091676681397003},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41690434558592709},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29195145950791007},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29839681709158583},0.10714181970376425,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1046136398430054,3.7455991720392358E-2,5.4773499857914843E-3,0.1812546302158522,0.10461363984300545,8.8266041749522628E-4,2.3022108765153211E-3,0.36076925852126768,0.10461363984300544,0.82146921303394593,0.10306961405888408,2.3115505272820386E-2,3.6872655831572003E-2,8.764546606693794E-3,5.3908222215646312E-3,1.3176429745191389E-3,0.99999999999999978]
[138,34.5,84.5,0.13466637847391127,0,3.0742246395384504E-2,0.83459137513070403,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$53*(365.2425/4))","v":28.042064941025917},{"$f":"DZ141*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.4283240543610427},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.46077075950467911},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15290715784472761},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":17.545529200089941},0.42372628706154136,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.644488611669821},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":21.468723602351655},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.10051647961529431},187.06491423277294,4.2396706405131175,2.2787771318789609,1.1392994742564224,283.98971257294602,0.30387179299863898,86.296463152709237,2.5679185207234153E-4,2.2985744237010261E-2,null,1.6525262664325704E-4,2.6995221442579478E-6,null,null,null,1.2302765120365635E-4,3.4573681464292448E-3,0,2.6990884035503017E-2,8.2017683264866414E-3,0.83459137513070403,9.5627984567471486E-2,0,2.1386754202186095E-2,3.4063980314131256E-2,8.1357033418347022E-3,4.9744135923085403E-3,1.2197888513637088E-3,0.99999999999999978,2.0297513726990988E-3,9.2812688356903289E-2,7.6983394111172266E-4,1.5340173421841451E-5,3.7072333554064832E-7,null,null,null,null,1.4209350741090491E-3,1.9965819128077045E-2,0,0,7.7547122599801416E-4,3.2987737216686235E-2,3.0077187144700757E-4,5.4053579714202109E-4,7.5951675446926815E-3,0,0,1.1324321384275873E-4,4.8172482157674487E-3,4.392216269833258E-5,8.1042721374369013E-5,1.1387461299893398E-3,0.16540862486929583,8.6176826969004416E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2684715591463007E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5129527114970792E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5739740920965853E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI143","v":0.35020200520382111},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21882913345599378},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11783940703829357},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26864967984432675},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15727504694166297},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19279582495237829},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8599607478598625E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24077114674449668},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13480158325330374},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43258239710553481},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30748075927235391},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48439204424750609},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36054455153650339},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34370049854665036},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22245318998096753},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39700190751986814},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27249394253125481},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27966433140204616},9.7939009640982524E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.5627984567471486E-2,3.4063980314131256E-2,4.9744135923085403E-3,0.16540862486929597,9.5627984567471527E-2,8.0874753996423149E-4,2.0946105007550986E-3,0.35196542269278092,9.5627984567471513E-2,0.83707186483328666,9.4220336462187387E-2,2.106120363568743E-2,3.3533528852119666E-2,8.0160067406549653E-3,4.8958309040379941E-3,1.2012285720256906E-3,0.99999999999999978]
[139,34.75,84.75,0.13063301396277882,0,2.981463150135167E-2,0.83955235453586918,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$53*(365.2425/4))","v":27.216867644573433},{"$f":"DZ142*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.2685840942922235},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44721160165281421},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14852345892548485},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":17.029214752805427},0.41157846813122906,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.156360258704488},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":20.79887155717411},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.7380457673939089E-2},181.42495707638813,4.1125572103155035,2.2105480116414076,1.1051410981761653,275.42779569045439,0.30126959315699237,82.978019951790415,2.4852093488134813E-4,2.2270425879175444E-2,null,1.6015223719070465E-4,2.618916098541444E-6,null,null,null,1.191018252146093E-4,3.347043145584623E-3,0,2.6147862938145267E-2,7.8775560292998238E-3,0.83955235453586918,9.2812688356903275E-2,0,2.0735653069188769E-2,3.3003077390108077E-2,7.8963101394752301E-3,4.8172482157674496E-3,1.1826682926876723E-3,0.99999999999999967,1.9669466305987826E-3,9.0082717691943356E-2,7.4776355367391035E-4,1.4900385627743479E-5,3.6009505947918435E-7,null,null,null,null,1.377675941473884E-3,1.9357977127714886E-2,0,0,7.5131962411325605E-4,3.1960353260162153E-2,2.9140450583267028E-4,5.2463052257253602E-4,7.3716796169026938E-3,0,0,1.0966532229553401E-4,4.6650484407238886E-3,4.2534452748026884E-5,7.8576432974799163E-5,1.1040918597128731E-3,0.16044764546413046,8.6042302300471718E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2710240701802513E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5180389982702263E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5752032862824693E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI144","v":0.3472941821889764},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.2130384791836388},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11346662969861972},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26248924588623151},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15221390869199003},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18727493695528438},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.464198813083434E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23479552363979378},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13010840924671563},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42623144785462025},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30113484821518294},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47823433781218305},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35409894301741635},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3372824795093427},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21661864846262574},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3905811837301244},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26630066629275423},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27370362512682928},9.5055676650580345E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2812688356903275E-2,3.3003077390108077E-2,4.8172482157674496E-3,0.16044764546413082,9.2812688356903317E-2,7.8554483786910472E-4,2.0297513726990988E-3,0.34907417049129114,9.2812688356903317E-2,0.84195676177288359,9.1447703024423316E-2,2.0420696875288781E-2,3.248916551794899E-2,7.7798771786350366E-3,4.7411483282456691E-3,1.1646473025742861E-3,0.99999999999999967]
[142,35.5,85.5,0.11925790845703017,0,2.5547441694424751E-2,0.85519464984854465,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$53*(365.2425/4))","v":24.888198739456495},{"$f":"DZ145*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.8178052568965777},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.4089482803780719},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13612968273961631},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":15.572199074466585},0.37723364843846729,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.781559392856142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.912250618017598},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.8547905936055021E-2},153.53293952608357,3.7023740023351506,2.0181214440038042,0.99491519790569738,239.23122276951383,0.29359593526438554,70.237314593457981,2.2529076463651476E-4,2.0257371209350675E-2,null,1.4574704223552974E-4,2.391515908663483E-6,null,null,null,1.4804773461430117E-4,2.7573653977102674E-3,0,2.3536213664455952E-2,6.9101366633983561E-3,0.85519464984854465,8.4868238271606472E-2,0,1.7756931048952578E-2,3.0014747081331599E-2,6.7783945357356868E-3,4.3749231040920936E-3,1.0121161097364855E-3,0.99999999999999956,1.7902068832529754E-3,8.2378679107765987E-2,6.853652349757594E-4,1.3656999257068959E-5,3.3004635468123644E-7,null,null,null,null,1.7218975648017737E-3,1.6035033484150803E-2,0,0,6.832898710760699E-4,2.9066438514042989E-2,2.6501869621254053E-4,6.5730395709552537E-4,6.121090578640161E-3,0,0,9.9595729914449274E-5,4.2366984823887224E-3,3.8628891788921562E-5,9.8145352924299312E-5,9.1397075681218622E-4,0.1448053501514549,8.5638128486444032E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2785817439347865E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5330988728573157E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5788427803000532E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI147","v":0.33870160444334285},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19656979774805239},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10129802436430235},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24484265413284378},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13798690791494347},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17164286834299194},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3696994181132939E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21774386515287597},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11698669964094537},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40773259247454824},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28287217555285715},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46022692012981947},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33544529949521323},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31873858572448432},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.20001725075899821},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37193537708104374},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24855268262444363},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25662480857696018},8.6919234404982143E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.4868238271606472E-2,3.0014747081331599E-2,4.3749231040920936E-3,0.14480535015145535,8.4868238271606514E-2,7.1994722335804568E-4,1.8472374312833223E-3,0.34052875022451246,8.4868238271606528E-2,0.85771986952807722,8.3623458689686223E-2,1.7238664884039571E-2,2.9547421297315829E-2,6.5824169284715347E-3,4.3058107932404076E-3,9.8235787916879668E-4,0.99999999999999956]
[143,35.75,85.75,0.11569547310345478,0,2.4059437688935051E-2,0.86024508920760967,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$53*(365.2425/4))","v":23.9787643432708},{"$f":"DZ146*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.6417588559250262},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39400498792327482},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.13124246188180758},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":15.003178647925251},0.363690502536613,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.351594333396152},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":18.322215286768124},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.5784968961556685E-2},144.72389028890751,3.5580902470694822,1.947484520123105,0.95614275059643572,227.45784219528517,0.29108173251883329,66.20882278119899,3.240815056604677E-4,1.9417136068193914E-2,null,1.4051778247474857E-4,2.302802105079041E-6,null,null,null,1.3917174699548316E-4,2.5920515467797219E-3,0,2.2615261452209413E-2,6.5828894848755015E-3,0.86024508920760967,8.2378679107766001E-2,0,1.6720398719126561E-2,2.9080095513300059E-2,6.3864393212073826E-3,4.2366984823887224E-3,9.5259964860110776E-4,0.99999999999999944,2.9475303187607394E-3,7.8756904104232694E-2,6.6075979107711041E-4,1.3166696405545439E-5,3.1819728990579595E-7,null,null,null,null,1.6213845600688412E-3,1.5099014159057719E-2,0,0,6.6201239878250747E-4,2.8161317032904813E-2,2.5676608161273975E-4,6.1929588421699418E-4,5.7671434369903881E-3,0,0,9.6449027272334413E-5,4.102841033682557E-3,3.7408421433831231E-5,9.2374015004919867E-5,8.6022563359618794E-4,0.1397549107923898,0.14636254864725018,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2810684405896601E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5380540139463393E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5800402807337718E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI148","v":0.33588060949573795},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19136816978760268},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.753906361741066E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23922814157588068},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13354646531973993},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16672771495802816},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.033754020366296E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21233974888268364},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11291375832511742},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.4017464751011271},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27703414630232825},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45437640647781535},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32944840099570816},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31278668772097717},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19477116301335715},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36592005504193748},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24290354632066347},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.2511889883111062},8.4369510492552147E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2378679107766001E-2,2.9080095513300059E-2,4.2366984823887224E-3,0.13975491079239033,8.2378679107766029E-2,6.9935228058750959E-4,1.7902068832529754E-3,0.33772264086104281,8.2378679107766042E-2,0.86326461230966289,8.0567791605999348E-2,1.6240086334630695E-2,2.8627289621305209E-2,6.2053335185502084E-3,4.1697697580356397E-3,9.2511685181556353E-4,0.99999999999999956]
[146,36.5,86.5,0.1013162232917301,0,2.0197086609005221E-2,0.87848669009926417,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$53*(365.2425/4))","v":20.96178530219429},{"$f":"DZ149*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.0577383875814572},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34443175830947653},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11498748668210675},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":13.115496910771032},0.31864578138208821,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.652248458229682},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.990225548763428},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.4858516198834074E-2},121.68362075941394,3.088502282091703,1.7016330080553066,0.82995339133253376,193.93412759100588,0.28366757030375411,55.012822772718877,3.2142020940702123E-4,1.6863195178713909E-2,null,1.2241634334465382E-4,2.0100631531089268E-6,null,null,null,1.1619108506352614E-4,2.1640403908323559E-3,0,1.9589273270514577E-2,5.5568415526631451E-3,0.87848669009926417,7.2004087012262449E-2,0,1.4027365799503422E-2,2.5589264500920306E-2,5.3710603194549091E-3,3.7228717785473342E-3,7.9866049004688694E-4,0.99999999999999956,2.5557380018318117E-3,6.8857612593274831E-2,5.7892168881268791E-4,1.1535941233283631E-5,2.7878710983245415E-7,null,null,null,null,1.3602399504825116E-3,1.266712584902091E-2,0,0,9.8960951858392192E-4,2.4375554142464777E-2,2.2410083987160846E-4,5.2083412719104846E-4,4.8502261922638602E-3,0,0,1.4397402271508803E-4,3.5462942907237916E-3,3.2603465108454422E-5,7.7446465784201211E-5,7.2121402426268569E-4,0.12151330990073531,0.14517292939285742,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2884340019892572E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5527310739179831E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5835872606009426E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI151","v":0.32754540317065772},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16673406599054807},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0314992128006815E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21234674547136578},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11288634475070176},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14360641681231792},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5088259421503813E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18661625812284036},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4117740744420073E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37234663679647489},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2488838752356031},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.4254676340918363},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30028453744990818},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28391268256054725},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16990852421877092},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33651235846935068},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21583940324958298},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22514190917794408},7.3744197412301302E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2004087012262449E-2,2.5589264500920306E-2,3.7228717785473342E-3,0.12151330990073583,7.2004087012262505E-2,6.1730097120632358E-4,2.6799554414051038E-3,0.32949134681970327,7.2004087012262491E-2,0.88131061114255849,7.0430849802768633E-2,1.363670666866851E-2,2.4988177292309184E-2,5.2228330693501052E-3,3.6345830346355629E-3,7.7623898970901348E-4,0.99999999999999956]
[147,36.75,86.75,9.6790996967696705E-2,0,1.9074470846450042E-2,0.88413453218585281,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$53*(365.2425/4))","v":20.046698071677799},{"$f":"DZ150*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.8805977228088024},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.32939558179733802},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.11004885439700979},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.542939584574743},0.30496016750486599,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.10417245778269},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":15.238108144433459},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.1337735912776423E-2},114.97400284003709,2.9451844337077593,1.6256856909869744,0.79144050597886706,183.96457179160018,0.2812383889070853,51.737899786651468,3.0608857234512647E-4,1.6090959778079818E-2,null,1.1683073886580001E-4,1.9213245793506192E-6,null,null,null,1.0953113801344634E-4,2.0399999413495259E-3,0,1.8665331493233069E-2,5.2494077575735492E-3,0.88413453218585281,6.8857612593274845E-2,0,1.3246047537833597E-2,2.4387090083698059E-2,5.0746058192453012E-3,3.546294290723792E-3,7.5381748937114012E-4,0.99999999999999967,2.4374816908124663E-3,6.5854766202055312E-2,5.5405740639892075E-4,1.1040480610066602E-5,2.6681339807463666E-7,null,null,null,null,1.2844751683590949E-3,1.1961572369474503E-2,0,0,9.431180203136832E-4,2.3230399400145665E-2,2.1357266323870927E-4,4.9208680139594372E-4,4.5825190178493576E-3,0,0,1.3714526987181937E-4,3.3780919528008566E-3,3.1057068051116118E-5,7.3098019904161175E-5,6.8071946946697895E-4,0.11586546781414674,0.14477573893112528,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2908583774809569E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5575620301146686E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.584754749485088E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI152","v":0.32480916292055417},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15924869677285425},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.527821297190776E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20407511820574961},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10673603897821823},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13663517856949453},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0677922148408364E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17875390427621946},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8575382627233329E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36303281976487628},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24015109972118659},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41624603878208394},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29114867960286828},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27489297232766102},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16234740001251011},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32724469909486115},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20750553727105203},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21711728219891546},7.0521682686615475E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.8857612593274845E-2,2.4387090083698059E-2,3.546294290723792E-3,0.11586546781414719,6.8857612593274886E-2,5.9073641715580395E-4,2.5557380018318117E-3,0.32678813168594334,6.8857612593274872E-2,0.88681823467118137,6.7356189397665078E-2,1.2880838656853511E-2,2.3814264982226895E-2,4.9354821568657215E-3,3.4621931217623243E-3,7.3279701344461758E-4,0.99999999999999956]
[150,37.5,87.5,8.44275180254659E-2,0,1.6117357768212135E-2,0.89945512420632145,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$53*(365.2425/4))","v":17.544036511888532},{"$f":"DZ153*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.3961377526354433},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28827331529833322},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.6520613401314653E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":10.977059127212861},0.26747159333752352,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.6099323612389078},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":13.187582337899878},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.1738864218936887E-2},97.278870726322907,2.5563263492764086,1.4181760159154029,0.68694516926106508,157.36907073790752,0.27407494715338565,43.130919746069409,2.6443200284333358E-4,1.3985609880027471E-2,null,1.0159459791313031E-4,1.6787843101413628E-6,null,null,null,9.2037844964279128E-5,1.7141901539087143E-3,0,1.6159543263967069E-2,4.4289259660946238E-3,0.89945512420632145,6.0253073249974483E-2,0,1.1192529510818908E-2,2.1109202156249059E-2,4.2895051984529718E-3,3.0652426192423624E-3,6.3532305894025462E-4,0.99999999999999944,2.1156098324501237E-3,5.7641598667475466E-2,4.8594745504791366E-4,9.6832808171232038E-6,2.3401418385462831E-7,null,null,null,null,1.0853446046234366E-3,1.0107184906195471E-2,0,0,8.1635278664554895E-4,2.0107983175732841E-2,1.8486619387066985E-4,4.159552422126684E-4,3.8735499562403035E-3,0,0,1.1854163579661539E-4,2.9198567790975618E-3,2.684420434818506E-5,6.1607561860537122E-5,5.7371549707971748E-4,0.10054487579367803,0.1435828043487577,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2980418833237886E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5718763152508531E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5882140581810446E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI155","v":0.31672512291228688},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13874921177384819},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1985104818762883E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18114376886103023},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0223588206332375E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11768702287928456},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9160334358523662E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15709910610898722},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.383081585544303E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33646604976973743},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21574862571444067},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38976323329270096},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26537523423838899},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24951701672230181},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14162367118477562},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30094520366308902},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18438541558566729},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19483518816539513},6.1709198919323319E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0253073249974483E-2,2.1109202156249059E-2,3.0652426192423624E-3,0.10054487579367855,6.0253073249974518E-2,5.1798044560502339E-4,2.2176900057516696E-3,0.31879847602897754,6.0253073249974511E-2,0.90176183003811594,5.8947335958724971E-2,1.0892830936031146E-2,2.0613434306399513E-2,4.1740776813739E-3,2.9925496991699621E-3,6.1794138018407855E-4,0.99999999999999944]
[151,37.75,87.75,8.0679121903122986E-2,0,1.5252342226966115E-2,0.90406853586991043,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$53*(365.2425/4))","v":16.784413911742298},{"$f":"DZ154*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.2490916045974165},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.27579164238507264},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.2407747536452575E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.501773853466315},0.25607428920431968,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.15798698422633},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":12.567383709278293},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.8835593277106142E-2},92.096387384483094,2.4392056456884705,1.3552587699682863,0.65547207445336786,149.49008321030684,0.27172791198752205,40.620628173577607,2.5187501579320039E-4,1.3348711672643466E-2,null,9.6983023437629106E-5,1.6052161334899701E-6,null,null,null,8.6936016831337941E-5,1.6191694202548948E-3,0,1.5405280365094018E-2,4.1860446671893687E-3,0.90406853586991043,5.7641598667475466E-2,0,1.0593132361243384E-2,2.0117666456549964E-2,4.0586501642948282E-3,2.9198567790975623E-3,6.0055970142790249E-4,0.99999999999999956,2.018399695292885E-3,5.514846364860744E-2,4.6524061710363746E-4,9.2706639290908984E-6,2.2404254241190884E-7,null,null,null,null,1.0272207943007009E-3,9.5659115669426836E-3,0,0,7.7800728568741474E-4,1.9163476461546789E-2,1.7618270931575976E-4,3.9356912605085641E-4,3.6650810382439719E-3,0,0,1.1291915253730014E-4,2.7813666549335848E-3,2.5570971626677282E-5,5.8236543497069211E-5,5.4232315793083328E-4,9.5931464130089114E-2,0.14318484998371694,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.300407155315678E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5765894982644534E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5893530850223759E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI156","v":0.31407157487966864},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13252019628969303},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8097844474614774E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17408760355846636},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5308001147640325E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11197401720174334},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5829262719702009E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15048034323354856},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9483103954175313E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32804974379243085},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20817849159416238},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38131549598897418},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25730145715777142},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24159003308524818},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13532125538016318},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2926570752549017},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17726603275402625},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18796547666523494},5.9034613279257943E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.7641598667475466E-2,2.0117666456549964E-2,2.9198567790975623E-3,9.5931464130089572E-2,5.7641598667475494E-2,4.9586475004889143E-4,2.1156098324501237E-3,0.31617486003554535,5.7641598667475494E-2,0.90626271216859355,5.6395031158041453E-2,1.0312142272644853E-2,1.964520679101292E-2,3.9500689771984863E-3,2.8506117170155735E-3,5.8422691549270657E-4,0.99999999999999967]
[154,38.5,88.5,7.0433068198582652E-2,0,1.2961766335182699E-2,0.91660516546623427,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$53*(365.2425/4))","v":14.705501455227825},{"$f":"DZ157*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.8466600961353481},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24163217254765385},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":8.1134298756881787E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":9.2010273040622046},0.22483404734071291,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.9258219529409839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.876500028400685},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.0920201753219818E-2},78.357735989248411,2.1208750846854936,1.183267298219929,0.56992914634833225,128.38583907566769,0.2648067122254934,33.997431941938842,2.1774410541396228E-4,1.1611521262556605E-2,null,8.4398527530856753E-5,1.4040150321183008E-6,null,null,null,7.3465482724016618E-5,1.3682828752295999E-3,0,1.335681626848716E-2,3.5369746018580682E-3,0.91660516546623427,5.049519734499238E-2,0,9.0088365619550529E-3,1.7414090053789005E-2,3.4446345576629065E-3,2.5237807998012736E-3,5.082952155647404E-4,0.99999999999999967,1.7536564158158632E-3,4.8324721792250835E-2,4.0848275418716725E-4,8.1396726676061065E-6,1.9671007090751325E-7,null,null,null,null,8.7359092035459629E-4,8.1352456416004561E-3,0,0,6.7345230942794068E-4,1.6588131907137271E-2,1.5250583722379311E-4,3.340277573934524E-4,3.1106068002694541E-3,0,0,9.7601769766100948E-5,2.4040767380030213E-3,2.2102292032151387E-5,4.9289614937877802E-5,4.590056006268626E-4,8.3394834533765339E-2,0.14199068442914342,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.307417879662216E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5905594886150106E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5927291885890117E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI159","v":0.30623253488743968},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11546137049734952},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7838555636902355E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15452586722881095},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2110545228502923E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6445797211766757E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.713017517631461E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13225069127684005},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7916704404143045E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30404303801871557},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18702485025840357},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35705507506122058},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23452428002166981},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21928834271332767},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11804742776782716},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26913726443739833},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15751517549085406},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16887658955905199},5.1715506103814222E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.049519734499238E-2,1.7414090053789005E-2,2.5237807998012736E-3,8.3394834533765727E-2,5.0495197344992401E-2,4.3525493788067101E-4,1.8376445011665792E-3,0.30842116971086159,5.0495197344992401E-2,0.91849597486008216,4.9409959568621604E-2,8.7762824788713382E-3,1.7005180816796941E-2,3.3539719526135305E-3,2.4639287689021475E-3,4.9470155411187721E-4,0.99999999999999956]
[155,38.75,88.75,6.7325070110058741E-2,0,1.2288145636010793E-2,0.92038678425393006,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$53*(365.2425/4))","v":14.074047364811022},{"$f":"DZ158*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.7244245391090405},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23125648939287965},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.7704659101058005E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":8.8059352805174171},0.21533005486707771,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.553140245535662},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":10.365073879132432},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.8526094121684439E-2},74.312870651310789,2.0248334065436793,1.1310928163160523,0.54412048272996438,122.10835596348876,0.26253904539857204,32.058211209843371,2.074515245863044E-4,1.1085740828389708E-2,null,8.0587868207481907E-5,1.3429466820040385E-6,null,null,null,6.951611462629865E-5,1.2947265255573886E-3,0,1.2739365808049184E-2,3.3445809382284409E-3,0.92038678425393006,4.8324721792250842E-2,0,8.5437283957876236E-3,1.6596271579804877E-2,3.2633093475641548E-3,2.4040767380030213E-3,4.8110789265901397E-4,0.99999999999999967,1.673651105292887E-3,4.6251870971943963E-2,3.9121572071371157E-4,7.7955993891779842E-6,1.8839491110184481E-7,null,null,null,null,8.2848917295887407E-4,7.7152392228287498E-3,0,0,6.4182494685566499E-4,1.5809102932287638E-2,1.4534370066157307E-4,3.1644457047644129E-4,2.9468647770877136E-3,0,0,9.2972473798471719E-5,2.2900502938537058E-3,2.1053970350843723E-5,4.6653248046786495E-5,4.344546446122275E-4,7.9613215746069513E-2,0.14159268121979895,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3097270187322995E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5951608177976489E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5938411839071871E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI160","v":0.30365963145730335},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11027784076442368},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4838465199169265E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1485065596393513},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8181798101866489E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1763926827374526E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4614259141808296E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12667882019905694},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4506134683321876E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29643775588107768},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18046256882744327},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34931625513303488},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.2273891124830654},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21232170321386709},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11279418183631104},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.2617251369805253},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15143329080083912},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16298701544150057},4.9492577041291876E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.8324721792250842E-2,1.6596271579804877E-2,2.4040767380030213E-3,7.9613215746069943E-2,4.8324721792250856E-2,4.1681913692568089E-4,1.7536564158158632E-3,0.30587526727799902,4.8324721792250856E-2,0.92218680201264458,4.7288296382097403E-2,8.3250916696650419E-3,1.6206585055740845E-2,3.1778531101122717E-3,2.3470635159283633E-3,4.6830825381104262E-4,0.99999999999999956]
[158,39.5,89.5,5.8825303084677316E-2,0,1.0495654977957784E-2,0.9306790419373645,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$53*(365.2425/4))","v":12.344697728406713},{"$f":"DZ161*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.3896606674242546},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20284083073539699},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.8297822091503077E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.723905315658965},0.18926244511463322,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.537067506943953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.9707307768313331},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.1998809514392207E-2},63.538508497843132,1.7633953837962943,0.98839707125149967,0.47386592120329696,105.23262877681536,0.25585189587004198,26.923967579936548,1.7946445591916237E-4,9.6509489153125752E-3,null,7.0184498463256339E-5,1.1758258472004754E-6,null,null,null,5.9038119692368755E-5,1.0995755443993771E-3,0,1.1060387359633939E-2,2.829821075019391E-3,0.9306790419373645,4.2380996538936531E-2,0,7.3078212894970842E-3,1.4366340682464385E-2,2.7791688247435871E-3,2.0779658632763954E-3,4.0866486371711269E-4,0.99999999999999956,1.4556332612159274E-3,4.0574490222868825E-2,3.4385559375474346E-4,6.8518730580398223E-6,1.6558803899576139E-7,null,null,null,null,7.0864270676625934E-4,6.5991785827308252E-3,0,0,5.5558718720011984E-4,1.3684938663317605E-2,1.2581483194666019E-4,2.6949724692326645E-4,2.5096715778203204E-3,0,0,8.0360840285848033E-5,1.9794070050221909E-3,1.8198017968356394E-5,3.9628415051825788E-5,3.6903644866528688E-4,6.9320958062635107E-2,0.14039948266640678,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3165735327309702E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6088035927476605E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.597138209890151E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI163","v":0.29605947511771913},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6082189633302992E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6920602330453113E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13181929355314992},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7633827655581955E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.9038381397024349E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8043948980684054E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11133255800366053},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5432853615006936E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27474441784219661},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16212522558764575},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32709172065809938},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20725987516330963},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19272183469344822},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8395946708789803E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24069121629842466},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13456069956024841},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14660976745869703},4.34052108009527E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.2380996538936531E-2,1.4366340682464385E-2,2.0779658632763954E-3,6.9320958062635496E-2,4.2380996538936538E-2,3.6626159493956576E-4,1.5248198286079272E-3,0.29835190482323914,4.2380996538936545E-2,0.93223371676608613,4.1477743380902682E-2,7.1254277329913266E-3,1.4029065609420015E-2,2.7074104112747815E-3,2.0286864341492929E-3,3.9794966517537798E-4,0.99999999999999956]
[159,39.75,89.75,5.6245687764266666E-2,0,9.9659206409251893E-3,0.93378839159480775,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$53*(365.2425/4))","v":11.819041149935682},{"$f":"DZ162*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.2879051706286955},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19420355022805549},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.5434112646796161E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.3950093207962757},0.18132672132424699,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2297423463198403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.5489925472694015},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.0024531969442646E-2},60.351093025306724,1.6843998572762953,0.94508722750806851,0.45263796048086885,100.19489752169039,0.25366091342857205,25.415529226234156,1.7102116539490479E-4,9.2164771480057299E-3,null,6.7032877155129026E-5,1.1250682438397086E-6,null,null,null,5.5951222839894026E-5,1.0420825838384504E-3,0,1.055369006547795E-2,2.6770586620511834E-3,0.93378839159480775,4.0574490222868825E-2,0,6.9430341764855691E-3,1.3691790536375644E-2,2.6356519978059764E-3,1.9794070050221909E-3,3.8723446663364326E-4,0.99999999999999967,1.3897072941158085E-3,3.8848621887407703E-2,3.2943782051840959E-4,6.5645758501734699E-6,1.5864497673284837E-7,null,null,null,null,6.7326913687211661E-4,6.2697650396134523E-3,0,0,5.2950041767583036E-4,1.3042382734943724E-2,1.1990738375608923E-4,2.5558035587206618E-4,2.3800716419339102E-3,0,0,7.6549289380755918E-5,1.8855228378743438E-3,1.7334877767091146E-5,3.7550299838727765E-5,3.4968416679491551E-4,6.6211608405191844E-2,0.14000217889822508,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3188292872424301E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6132985446528618E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5982244971944514E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI164","v":0.2935651870009594},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1768670015239237E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4605207466785977E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12668448416264971},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4493805151502664E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5201537617502159E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6143709604587926E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10664199151990832},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2757426612313756E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.2678720065314586},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15643661599435318},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.32000232716400207},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20095419997614433},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18659919484232271},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.4017214223891865E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23406250222316255},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12936511979478832},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14155304783117459},4.1555046957114518E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.0574490222868825E-2,1.3691790536375644E-2,1.9794070050221909E-3,6.6211608405192246E-2,4.0574490222868832E-2,3.5087305485177902E-4,1.4556332612159274E-3,0.29588184388047672,4.0574490222868839E-2,0.93526946999168536,3.9711556055138264E-2,6.771118518308715E-3,1.337036892358477E-2,2.5678948342363543E-3,1.9324649214482674E-3,3.7712675559782496E-4,0.99999999999999967]
[162,40.5,90.5,4.9187377612056431E-2,0,8.5500075785808725E-3,0.94226261480936224,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$53*(365.2425/4))","v":10.378421159430996},{"$f":"DZ165*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.0090329775824203},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17053212772124407},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.7574308560047388E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.4936334712362989},0.15954614774187026,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.3918482785854271},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.3991616646656775},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.4641814004161164E-2},51.823610186503657,1.4690718113477375,0.82657598724880577,0.39477423701734571,86.60842417164568,0.24719989939134487,21.409593741673735,1.4805338426212959E-4,8.0302784692491622E-3,null,5.842490821351978E-5,9.8607485389947479E-7,null,null,null,4.7725421328062813E-5,8.8887834524441266E-4,0,9.1743466031511851E-3,2.2678975572802997E-3,0.94226261480936224,3.5623988697489409E-2,0,5.9689168122913153E-3,1.1852486712092851E-2,2.2511596379169419E-3,1.7109022024741672E-3,3.2993112837261538E-4,0.99999999999999944,1.2099465909539524E-3,3.4118260002409535E-2,2.8986646204340495E-4,5.7760531972649638E-6,1.3958888525350502E-7,null,null,null,null,5.7880853933906776E-4,5.3901082729522478E-3,0,0,4.5836931611515042E-4,1.1290317920746532E-2,1.0379947523116812E-4,2.1829595935373488E-4,2.0328636785632071E-3,0,0,6.6165446250858044E-5,1.6297533392322168E-3,1.4983416991092352E-5,3.1993569436685884E-5,2.9793755893592951E-4,5.77373851906373E-2,0.13881223060027814,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3255195289845003E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6266299221196955E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6014462682826578E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI167","v":0.28619785757067384},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9955634728430064E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8494398676868753E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11244930356625601},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6063416657129742E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4772814518239352E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1181237920280475E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3723052423916334E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.563987641974662E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.2482691122524604},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1405406219308763},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29964283158482452},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1831650686604456},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16937382584063579},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2015868636806488E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21525172935199469},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11495134871747512},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12748141380789729},3.648490751190072E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.5623988697489409E-2,1.1852486712092851E-2,1.7109022024741672E-3,5.7737385190637758E-2,3.5623988697489409E-2,3.0864434033500731E-4,1.2670108510019671E-3,0.28858321691138838,3.5623988697489416E-2,0.94354440452008692,3.4871124349949476E-2,5.8244457736434845E-3,1.1574290343018325E-2,2.1939811902982852E-3,1.6703277708531919E-3,3.2142605214981862E-4,0.99999999999999944]
[163,40.75,90.75,4.7044107315585539E-2,0,8.1296984536023027E-3,0.94482619423081182,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$53*(365.2425/4))","v":9.9402075075170977},{"$f":"DZ166*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.9242044989152363},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16333165808242373},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.5179916274119292E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.2194492967932584},0.15291096488067707,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1384130029895854},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.0513758074281103},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.3013709824966223E-2},49.289917912326288,1.4039218280786412,0.79058746908573396,0.37726690024995174,82.539780472446083,0.24508300814354791,20.229097689695159,1.4112144209918896E-4,7.6709016357333314E-3,null,5.5815981245188361E-5,9.4383195020248548E-7,null,null,null,4.5291414873918122E-5,8.4354536401408907E-4,0,8.7576196699159191E-3,2.1463437728800987E-3,0.94482619423081182,3.4118260002409528E-2,0,5.6799747349956528E-3,1.1296093973943797E-2,2.1368027426796289E-3,1.6297533392322168E-3,3.1292097592702187E-4,0.99999999999999967,1.1555545780094368E-3,3.2679224265021012E-2,2.7781153619150123E-4,5.5358395053503278E-6,1.3378368223133228E-7,null,null,null,null,5.5078969656198126E-4,5.1291850384336717E-3,0,0,4.3685202906207891E-4,1.07603151411536E-2,9.8926803728117217E-5,2.0720671995281734E-4,1.9295960227268115E-3,0,0,6.3027189288309898E-5,1.5524534031796393E-3,1.4272746764267605E-5,3.0344087327855931E-5,2.8257688859916597E-4,5.5173805769187845E-2,0.13841639809748152,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3277244468881938E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6310235739473527E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6025080745712583E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI168","v":0.28378017680979672},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6366101639185294E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6707434754958712E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10806902110271494},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3553776558565793E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1628479246264578E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9746011292308029E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.977439431044576E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3541133326168517E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24205894984570048},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13560936754239061},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29314836594528948},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17759245395295548},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16399293613771748},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8366068413429663E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20932362698904419},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11051291384488092},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12313330170895458},3.4942790130141177E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4118260002409528E-2,1.1296093973943797E-2,1.6297533392322168E-3,5.5173805769188178E-2,3.4118260002409542E-2,2.9578210412592345E-4,1.2099465909539524E-3,0.28618714184415445,3.4118260002409542E-2,0.94604808138091301,3.339874213371527E-2,5.5434856548104133E-3,1.1030972477301374E-2,2.0827296764083943E-3,1.5911033712059279E-3,3.0488530564522773E-4,0.99999999999999967]
[166,41.5,91.5,4.1176695161192878E-2,0,7.0017436334312575E-3,0.95182156120537542,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$53*(365.2425/4))","v":8.7383784758857868},{"$f":"DZ169*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.6915569583238472},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14358390851889699},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.8603793192536826E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.4674816220749509},0.13468764390672877,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.4474371897754494},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.1031588910414074},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.8574755549577526E-2},42.484769287348648,1.226118906557776,0.69205910276743243,0.3294870625724049,71.535897597515444,0.23884048250371492,17.085668298526929,1.2225716775437091E-4,6.6892406028957905E-3,null,4.868701317221829E-5,8.280796975809349E-7,null,null,null,3.8779788646010871E-5,7.2226736614110015E-4,0,7.6220600183070711E-3,1.820456492444735E-3,0.95182156120537542,2.9989063654585729E-2,0,4.9049155734427934E-3,9.7789527606456702E-3,1.8295300279854805E-3,1.4086787459614797E-3,2.6729803200298372E-4,0.99999999999999956,1.0071512673877428E-3,2.8732215385557123E-2,2.4470306160804693E-4,4.8761001580446307E-6,1.1783987477265373E-7,null,null,null,null,4.7563186218305603E-4,4.4292837112597377E-3,0,0,3.7817987044408543E-4,9.3151326199762859E-3,8.5640270225299521E-5,1.7741034704900447E-4,1.6521196809364761E-3,0,0,5.4477607028533647E-5,1.3418644775932697E-3,1.2336661339676189E-5,2.5920010001356255E-5,2.4137802200162745E-4,4.8178438794624134E-2,0.1372320389798265,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3342657827535656E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6440582326219753E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6056581381387338E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI171","v":0.27663968556216134},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.653578097277528E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1991265166511995E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.592560794173513E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6815850004070012E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3082027066563557E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5997919556355628E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8898847858748761E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7957759421812847E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22434505706327784},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12182969270281505},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27449739889326696},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16187138176625127},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14885439901257438},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8362599611524244E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19250102974915878},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8199642355828801E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11102457747950914},3.0713804203603229E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9989063654585729E-2,9.7789527606456702E-3,1.4086787459614797E-3,4.8178438794624578E-2,2.998906365458574E-2,2.6046234112163353E-4,1.0542767033442106E-3,0.27910771129025308,2.9989063654585743E-2,0.95288094668742229,2.9360639520071428E-2,4.7894511731552888E-3,9.5494807403900001E-3,1.7837039095110144E-3,1.3752716117773746E-3,2.6050635767214367E-4,0.99999999999999956]
[167,41.75,91.75,3.939408858328472E-2,0,6.6655792472456368E-3,0.95394033216946905,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$53*(365.2425/4))","v":8.3725316586684571},{"$f":"DZ170*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.6207370995763271},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13757252825192617},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.6599063626415575E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.238576367495944},0.12913226881776371,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2384373468743108},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.8163511869639173},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.7232093553804314E-2},40.454966678431752,1.1722581265775596,0.66212274625261447,0.31501340093271807,68.231530566023508,0.23679517695028779,16.156897353970507,1.1656127996605445E-4,6.3916779087639739E-3,null,4.652531752024626E-5,7.928765094584896E-7,null,null,null,3.6845469354913297E-5,6.8624097846761581E-4,0,7.2786438305822623E-3,1.7235477538208473E-3,0.95394033216946905,2.8732215385557123E-2,0,4.6739867728677843E-3,9.3200087201343283E-3,1.737877791036548E-3,1.34186447759327E-3,2.5371468334130362E-4,0.99999999999999944,9.6221829541890238E-4,2.7530599180993664E-2,2.3460995096166701E-4,4.674978774051467E-6,1.1297940883969774E-7,null,null,null,null,4.5323859285872887E-4,4.2207481800090553E-3,0,0,3.6043120123278183E-4,8.8779565023335352E-3,8.1621016568010442E-5,1.6852278854151615E-4,1.5693550024950319E-3,0,0,5.1893709552620543E-5,1.2782192401133144E-3,1.1751527927335074E-5,2.4602826591795173E-5,2.2911185674950844E-4,4.6059667830530358E-2,0.13683846309707803,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3364222307682281E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6483553004379706E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6066966031351736E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI172","v":0.27429662813335298},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.354871960766062E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0612131046316859E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2188979568362306E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.481003844821734E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0505210060004253E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4913911141651125E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5574750236193963E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6311396965125539E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21873332700601644},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11755496274549292},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26854793594157494},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15694660626539106},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14412539735658969},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5320385519545679E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.1871994890239726},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4408014663146356E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10728014448681397},2.942658189839199E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8732215385557123E-2,9.3200087201343283E-3,1.34186447759327E-3,4.6059667830530948E-2,2.873221538555713E-2,2.4969700164086421E-4,1.0071512673877428E-3,0.27678378549361143,2.8732215385557137E-2,0.95495078587656723,2.8131407283275393E-2,4.5646724519192534E-3,9.1013201006209573E-3,1.6944833947542151E-3,1.3100418588532922E-3,2.4728903400907359E-4,0.99999999999999933]
[170,42.5,92.5,3.4511464439374605E-2,0,5.7602062188507235E-3,0.95972832934177388,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$53*(365.2425/4))","v":7.3684520199983847},{"$f":"DZ173*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.426369471281137},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12107408069871729},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":4.1089389554167993E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.6103377318408549},0.113864221393042,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.6686050536592889},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.0343779114934728},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.357133753196472E-2},34.984189353573854,1.0251041067683,0.58012065722355521,0.27546964585859324,59.272624980875335,0.23076375121131876,13.677973284728512,1.0105426077294202E-4,5.5784548462475781E-3,null,4.0615656545740385E-5,6.9635063463566666E-7,null,null,null,3.1652502071293714E-5,5.8952279269734221E-4,0,6.3419964089695318E-3,1.463502881502522E-3,0.95972832934177388,2.5283054482354968E-2,0,4.0520291966204955E-3,8.0685682042566983E-3,1.4909901451059988E-3,1.1598417527629371E-3,2.1718687712422966E-4,0.99999999999999933,8.3954530925826605E-4,2.4232416649303628E-2,2.0687067331721186E-4,4.1222292693361411E-6,9.9621206525325965E-8,null,null,null,null,3.929270878470905E-4,3.6591021087734048E-3,0,0,3.120344430371902E-4,7.6858723746419354E-3,7.0661386577572477E-5,1.4458198282821518E-4,1.3464081622777836E-3,0,0,4.4854373932630317E-5,1.104829935231137E-3,1.0157443599169672E-5,2.106070884637312E-5,1.9612616827785655E-4,4.0271670658225324E-2,0.13566205750547589,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3428215094848127E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6611068875069084E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6097782572740393E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI175","v":0.26737706161351199},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5368332259427423E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6972309158306099E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1829962188869967E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9424799762706979E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3501299402420666E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2083025132661244E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6419392374052533E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.193151016244527E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.2027264051177862},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10560985016390853},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25146212108811689},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14305317289231506},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13082087504029635},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6982204826009304E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17215493025790715},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3889139765671375E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.6844753846762444E-2},2.5894065716231204E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5283054482354968E-2,8.0685682042566983E-3,1.1598417527629371E-3,4.0271670658226122E-2,2.5283054482354982E-2,2.2011526504391322E-4,8.7851309396612333E-4,0.26991807272398799,2.5283054482354985E-2,0.96060583129464872,2.4757735565829296E-2,3.9590009893555557E-3,7.8792814040839852E-3,1.45407965758394E-3,1.1323358439970369E-3,2.1173524450062795E-4,0.99999999999999911]
[171,42.75,92.75,3.3027241188446042E-2,0,5.4894255640295236E-3,0.96148333324752355,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$53*(365.2425/4))","v":7.0625746971592873},{"$f":"DZ174*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.3671583813438251},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11604808398070697},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.9408584102800487E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.4189545540754027},0.1092064835655953,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4962452862554332},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.7978508955960812},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.2464043788238193E-2},33.346796206117283,0.98047925837308803,0.55519192874683154,0.26347789682280387,56.575856299927374,0.22878761057998823,12.943854979377157,9.6370021118658946E-5,5.3318196360100595E-3,null,3.8822813218878178E-5,6.6697465218770227E-7,null,null,null,3.0104571484110731E-5,5.6069283288556033E-4,0,6.058476849369456E-3,1.386104442121413E-3,0.96148333324752355,2.4232416649303631E-2,0,3.8659727820906163E-3,7.689994603911272E-3,1.4171691700618815E-3,1.104829935231137E-3,2.0628361187702621E-4,0.99999999999999911,8.0237836466202233E-4,2.3227580726434154E-2,1.9840840704330549E-4,3.953605069685941E-6,9.5546094463151472E-8,null,null,null,null,3.748851139152468E-4,3.4910876681753696E-3,0,0,2.9739392695776377E-4,7.3252546909333676E-3,6.7345986020140374E-5,1.3742352978194644E-4,1.2797456402799351E-3,0,0,4.2726910743443576E-5,1.0524273530203995E-3,9.6756714672939504E-6,2.0003414327078649E-5,1.8628019754994755E-4,3.8516666752475552E-2,0.13527152701554357,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3449316900231452E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6653117599710496E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6107944415781947E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI176","v":0.26510666967005997},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.288262301058521E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5907927892313076E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8642407112933618E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7821669497178306E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1389569796333445E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.126428736661921E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3621068313891485E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0640018437191529E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19765544043555941},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10190423800755832},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24601192527861357},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13870092264589581},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12666478601097134},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4446431354860159E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16741372770437707},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0650060907336327E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3615288253828477E-2},2.4818037299175151E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4232416649303631E-2,7.689994603911272E-3,1.104829935231137E-3,3.8516666752476447E-2,2.4232416649303631E-2,2.1109252379307333E-4,8.3954530925826605E-4,0.26766448080816813,2.4232416649303645E-2,0.9623207388777173,2.3729998687868892E-2,3.7777344286546457E-3,7.509601449957163E-3,1.38217817122821E-3,1.0786286441257682E-3,2.0111974044713385E-4,0.99999999999999911]
[174,43.5,93.5,2.8959724677767851E-2,0,4.7578422555014203E-3,0.96628243306672967,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$53*(365.2425/4))","v":6.2224759623099688},{"$f":"DZ177*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.2045338321171017},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10224407443542136},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.4785987028128018E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.8933164844733112},9.6396645735625813E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.0263047865394603},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.1529577994786759},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.9444974226657731E-2},28.920099484767043,0.85843733680559786,0.48687019045659946,0.23068235469968812,49.248549913073283,0.22296014609789258,10.980463883728174,8.3611752605830815E-5,4.6574313616363008E-3,null,3.3919172626700029E-5,5.8637317918704713E-7,null,null,null,2.5936106955091194E-5,4.8305584719411692E-4,0,5.284540614197226E-3,1.1782419474016604E-3,0.96628243306672967,2.1347072741733315E-2,0,3.3630565455713243E-3,6.6576912004453707E-3,1.2178884793138114E-3,9.5496073558916817E-4,1.7689723061628483E-4,0.999999999999999,7.0084214471037825E-4,2.0467521157090267E-2,1.7513525113401637E-4,3.4898501887222853E-6,8.433860993111126E-8,null,null,null,null,3.2611710098696988E-4,3.0369394445843544E-3,0,0,2.5747182313568266E-4,6.3419139035602581E-3,5.83054737494298E-5,1.1809919185637018E-4,1.0997892874574412E-3,0,0,3.693104324194065E-5,9.0966651712262332E-4,8.3631752246042451E-6,1.7153803761395236E-5,1.597434268548896E-4,3.3717566933269279E-2,0.13410543448537382,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3511952904513344E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.677792986334594E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6138107581098859E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI179","v":0.25840219593486813},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6075242108373916E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3098804274516006E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9805580131419298E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3517556731127674E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5649788718996614E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1261551755035183E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5913816273163504E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7204209062267311E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18319099992646107},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1549442539023307E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.2303599181525281},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12642265761411584},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11497208990688382},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7496316484224622E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15395928037748294},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1664087585209466E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4608273942930315E-2},2.1862963781112077E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1347072741733315E-2,6.6576912004453707E-3,9.5496073558916817E-4,3.3717566933270327E-2,2.1347072741733315E-2,1.8628221150933068E-4,7.3310667256547323E-4,0.26100707377335025,2.1347072741733326E-2,0.96701074062057601,2.0907296949411791E-2,3.2875656206448473E-3,6.5015474770971759E-3,1.1880337895653068E-3,9.323136263558958E-4,1.7250191634788934E-4,0.999999999999999]
[175,43.75,93.75,2.7722591427961865E-2,0,4.5383603976146668E-3,0.96773904817442247,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$53*(365.2425/4))","v":5.9663616838576603},{"$f":"DZ178*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.1549557678300457},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.8035754867991334E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.3374795416240631E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.733069350013158},9.2486044096920017E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8841576764307271},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.9578912112668339},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.8531761777613238E-2},27.591208002046656,0.82139106211031276,0.46608874076305701,0.22072714712290592,47.038278997600131,0.22105083147824955,10.397850683725391,7.9756115559129526E-5,4.4527926098160324E-3,null,3.243078745586668E-5,5.6182664179550289E-7,null,null,null,2.4689802458745876E-5,4.5984362512137647E-4,0,5.0500747670529462E-3,1.1163232262843812E-3,0.96773904817442247,2.0467521157090263E-2,0,3.2120746957183706E-3,6.3454037537489802E-3,1.158179099816802E-3,9.0966651712262332E-4,1.6810660207949385E-4,0.999999999999999,6.7005848055426442E-4,1.9626003088746208E-2,1.6803039603399377E-4,3.3482745792940894E-6,8.0917176501702219E-8,null,null,null,null,3.1147632331686664E-4,2.9005983724015041E-3,0,0,2.453947808364051E-4,6.0444383913318325E-3,5.5570581580743042E-5,1.1230914655697201E-4,1.0458699532598301E-3,0,0,3.5179387201584336E-5,8.6652062386992021E-4,7.9665060511187861E-6,1.630137257107025E-5,1.5180522950842361E-4,3.2260951825576527E-2,0.13371873158305903,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3532612566113312E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6819097545732389E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6148056504172345E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI180","v":0.25620253973138035},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4006737409427857E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2277341399508134E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7086415594070192E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2236266551721166E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3919203303783188E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5077729559095393E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3558104006308338E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6191096263427702E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17860869063039683},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8337178468454305E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22536709197592664},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12257637422431494},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11131950585717923},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5382675924232993E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14971919191663055},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8897035358335648E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1818690191025986E-2},2.0962156224435834E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0467521157090263E-2,6.3454037537489802E-3,9.0966651712262332E-4,3.2260951825577533E-2,2.0467521157090263E-2,1.7870943993266976E-4,7.0084214471037825E-4,0.25882202346051225,2.0467521157090277E-2,0.96843440791994106,2.0046762122918234E-2,3.1403517320769342E-3,6.1965952098300536E-3,1.1298502759169386E-3,8.8809357049627181E-4,1.6393916881951812E-4,0.999999999999999]
[178,44.5,94.5,2.4330380179621816E-2,0,3.9437308465464296E-3,0.9717258889738305,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$53*(365.2425/4))","v":5.26242679169561},{"$f":"DZ181*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.0186895293820755},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.6469109701685476E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.9491008579012781E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.2926270990103843},8.1723548740436081E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.4965864953058725},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.4260324352887057},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.604182175030756E-2},23.988882994764364,0.71998229664601776,0.40910231514726453,0.19347622058289496,41.021531666594633,0.21542043101245659,8.8368760324089521,6.9250085769776768E-5,3.8929443094524369E-3,null,2.8357878653456115E-5,4.9443101252759197E-7,null,null,null,2.1324546894669953E-5,3.9716627804133189E-4,0,4.4095375298242E-3,9.4990447524033233E-4,0.9717258889738305,1.8050272287745504E-2,0,2.8026592059200426E-3,5.4938368300313798E-3,9.9670230818808435E-4,7.8627106184493527E-4,1.4436933243830278E-4,0.99999999999999867,5.8590548068289611E-4,1.7312859775741537E-2,1.4847689069464879E-4,2.9586396893627781E-6,7.150093705862754E-8,null,null,null,null,2.7177511971741635E-4,2.5308840862026264E-3,0,0,2.1246226988471837E-4,5.2332616709433264E-3,4.8112889203334807E-5,9.6650669677663886E-5,9.0005163851042045E-4,0,0,3.040733456644881E-5,7.4897787069906608E-4,6.8858565794204169E-6,1.3999558891807193E-5,1.303697735464956E-4,2.8274111026168249E-2,0.13256527728346512,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3593951301123998E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6941324792712642E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.617759495295543E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI183","v":0.24970741368511826},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8341915833735536E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.010932995750371E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9548103007027502E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.879623579640383E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9215390187594618E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8928689109683146E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7069910435531548E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3495869972740587E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16553809275391893},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9360972638423219E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21102857027378782},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11172550762119134},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10104336523880371},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9589554080222737E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13768679165239112},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1220575914430649E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.403260417520785E-2},1.8486490116965241E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8050272287745504E-2,5.4938368300313798E-3,7.8627106184493527E-4,2.8274111026169502E-2,1.8050272287745507E-2,1.57871783470572E-4,6.1265548867308142E-4,0.25236758196171177,1.8050272287745511E-2,0.97233148919054102,1.768156603174352E-2,2.7410100914086587E-3,5.3650285703320342E-3,9.7246916841944907E-4,7.6762446627200067E-4,1.4081248128210941E-4,0.99999999999999878]
[179,44.75,94.75,2.3298057957073293E-2,0,3.7648526356740051E-3,0.97293708940725154,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$53*(365.2425/4))","v":5.0476627988486129},{"$f":"DZ182*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.9771159665637259},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.2940233768102098E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.830451397326568E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.1582522619379527},7.8435612707890776E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3793524968138811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.2651537787281044},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.5288648525637315E-2},22.904621887487373,0.6891710278186931,0.39175892234340182,0.18519650610679694,39.203254655623439,0.21357568258768075,8.3728618727334503,6.6073643819413949E-5,3.7229695151882224E-3,null,2.7121011341041875E-5,4.7389200852449725E-7,null,null,null,2.0315734727898728E-5,3.7837731265330369E-4,0,4.2153311097384051E-3,9.0029221909546564E-4,0.97293708940725154,1.7312859775741537E-2,0,2.6793609768972753E-3,5.2362203106326903E-3,9.4823602865081391E-4,7.4897787069906597E-4,1.3725563012591602E-4,0.99999999999999867,5.6037463900993295E-4,1.660707359973429E-2,1.4250330625736809E-4,2.8396064585265688E-6,6.8624281419718728E-8,null,null,null,null,2.5981883517064508E-4,2.4195421417266302E-3,0,0,2.0249950758132222E-4,4.9878640192691157E-3,4.5856783782252055E-5,9.1950872821993228E-5,8.5628515582882069E-4,0,0,2.8965100971380276E-5,7.1345351243199935E-4,6.5592572956863659E-6,1.33097399892809E-5,1.2394589013663512E-4,2.7062910592747302E-2,0.13218316792172402,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3614187989839887E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6981649633929329E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6187340188051478E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI184","v":0.24757659321722678},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6620591551117E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4753454290494449E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7228502057386062E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7772173959917932E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7797156588597827E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.425812686899725E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.5086801915965709E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2701131978603702E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16139735035072503},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6576374568335145E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20645473217676241},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10832637037561854},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.78332871711734E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7827773515960894E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13389485280293906},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8856762509102718E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1619277303482706E-2},1.7731256683476099E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7312859775741537E-2,5.2362203106326903E-3,7.4897787069906597E-4,2.7062910592748457E-2,1.7312859775741533E-2,1.5150703132107019E-4,5.8590548068289611E-4,0.2502493057088569,1.7312859775741544E-2,0.97351554875502377,1.6959966687737915E-2,2.620703212440637E-3,5.1134619681801659E-3,9.2522329627165324E-4,7.3121569156553272E-4,1.3388038877911875E-4,0.99999999999999889]
[182,45.5,95.5,2.0465871625971403E-2,0,3.2790548460252074E-3,0.97625507352800223,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$53*(365.2425/4))","v":4.4569496094968635},{"$f":"DZ185*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.86276694762628114},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.3233981197920336E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.503684836510742E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.7886512523672859},6.9380472091716314E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.0597029398677478},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.8265029440455489},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.3235031935904775E-2},19.958529418031446,0.60475755706865297,0.34417390557045385,0.16251261601243783,34.245433523677363,0.20813568213763925,7.1276966665497667,5.7414450090842468E-5,3.257706884323005E-3,null,2.3734675327268496E-5,4.1746160316926908E-7,null,null,null,1.7585355779806815E-5,3.2752444108644655E-4,0,3.6843832682105387E-3,7.6685162478550516E-4,0.97625507352800223,1.5284770918961747E-2,0,2.3440713933379244E-3,4.5337210193899906E-3,8.1696735648452748E-4,6.4737968761966575E-4,1.1801609620275531E-4,0.99999999999999878,4.9053465095306103E-4,1.4665612027868839E-2,1.2605175533704962E-4,2.5117829751770409E-6,6.0701827619890519E-8,null,null,null,null,2.2730565393213923E-4,2.1167657394057854E-3,0,0,1.7533186525274993E-4,4.3186845863036356E-3,3.9704567833605438E-5,7.9221690830197199E-5,7.3774566565433031E-4,0,0,2.5036010745180518E-5,6.1667417700643826E-4,5.6694998680469676E-6,1.1444073759070152E-5,1.0657202244368516E-4,2.3744926471996611E-2,0.13104461440633841,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3674285070977403E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7101402686836381E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6216280702603721E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI187","v":0.24128516114087245},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1906560715262752E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.8021283506397397E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0797895598886832E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5022754453331046E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3942330501346819E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.206096204820705E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9624847955018937E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0586857301135231E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14958627969499327},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8795219320226364E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19331947080443226},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8736961307315144E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8802088115917679E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2999038836863427E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12313419852994847},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2298983236732162E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.4878234855869452E-2},1.5654155351733829E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5284770918961747E-2,4.5337210193899906E-3,6.4737968761966575E-4,2.3744926471997774E-2,1.5284770918961752E-2,1.3398124100407876E-4,5.1274271850740045E-4,0.24399256589326887,1.5284770918961757E-2,0.97675951050073839,1.4975191473415292E-2,2.2934444440403799E-3,4.427458694334402E-3,7.9723914590004155E-4,6.3202693231305201E-4,1.1512880925724372E-4,0.99999999999999867]
[183,45.75,95.75,1.9603482574154091E-2,0,3.1325699523701228E-3,0.97726394747347467,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$53*(365.2425/4))","v":4.2765931624698776},{"$f":"DZ186*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.82785392528592772},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.0270469871170332E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.4037861613989367E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.675804737162665},6.6612145527797276E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9630124403660976},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.6938158578581604},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.2613829278619523E-2},19.069751730503512,0.5790879918090861,0.32968343983926007,0.15561459852844856,32.744752190114617,0.20635331650983646,6.7569882127228826,5.4795169837655583E-5,3.1163710784511307E-3,null,2.2705771678584467E-5,4.002523411751126E-7,null,null,null,1.6764984280967543E-5,3.1224515302398265E-4,0,3.5232824096134959E-3,7.2704101022451296E-4,0.97726394747347467,1.4665612027868839E-2,0,2.2428174947428351E-3,4.3211963692788126E-3,7.7751093531555561E-4,6.1667417700643826E-4,1.1224152231173211E-4,0.99999999999999889,4.6933149908782941E-4,1.4072788480596737E-2,1.21022207220587E-4,2.411561178995109E-6,5.8279784690340601E-8,null,null,null,null,2.1748701799009933E-4,2.0253304767527359E-3,0,0,1.6711293357238937E-4,4.1162400762159348E-3,3.7843359490488664E-5,7.5395583979900372E-5,7.0211535133565524E-4,0,0,2.3848541461929461E-5,5.874250426126836E-4,5.4005929318252018E-6,1.0884110739936433E-5,1.0135741157179567E-4,2.2736052526524216E-2,0.13066783916778135,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3694116716147013E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7140920413958532E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6225830883823219E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI188","v":0.23922130753103413},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0474145653579639E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3128349272265592E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8819144959977835E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4204280494970746E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2780072618180949E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8533345801665103E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7955408331297284E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9634237801608325E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.1458445532985807},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6381349774760956E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18912946013755905},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.573298764149539E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.598090698495478E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1530543759997802E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11974304280979278},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0279645198605699E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2787188604204888E-2},1.502003335409554E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4665612027868839E-2,4.3211963692788126E-3,6.1667417700643826E-4,2.273605252652533E-2,1.4665612027868842E-2,1.2862424013984655E-4,4.9053465095306103E-4,0.24193932227226964,1.4665612027868849E-2,0.97774597731689072,1.4369200254232788E-2,2.1945850893580789E-3,4.2199240033368715E-3,7.5876396296319494E-4,6.0204960980956093E-4,1.0949976340767649E-4,0.99999999999999889]
[186,46.5,96.5,1.7236181467857166E-2,0,2.7339050012994115E-3,0.98002991353084223,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$53*(365.2425/4))","v":3.7801568394696341},{"$f":"DZ189*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.73175482419376026},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.211331945890243E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.1284679602038448E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.3651914488936234},5.8982708109875798E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6993719721654228},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.3320255505691869},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0920014582737654E-2},16.649861054152964,0.50870463655243503,0.28990363451301315,0.13670093130296793,28.64697161356656,0.20109727742767078,5.760827998036004,4.7651575350300275E-5,2.7292914071740198E-3,null,1.988736628846023E-5,3.5293841556357745E-7,null,null,null,1.4540087474455652E-5,2.7080680556304591E-4,0,3.0825301802658448E-3,6.1988842684008864E-4,0.98002991353084223,1.2961511217500775E-2,0,1.9667906629396259E-3,3.7416473778636118E-3,6.705111839351445E-4,5.3302287249278046E-4,9.660315442464108E-5,0.99999999999999878,4.112906909314134E-4,1.2440872668543919E-2,1.0716090086493321E-4,2.1353524643703222E-6,5.1604696138518739E-8,null,null,null,null,1.9072057235872258E-4,1.7760700905809033E-3,0,0,1.4470012845368158E-4,3.5641793548949283E-3,3.2767894515001811E-5,6.5019770117223188E-5,6.0549141381792133E-4,0,0,2.0613507989759884E-5,5.0774135720675325E-4,4.668007296267284E-6,9.3676511947581765E-6,8.7235503229882909E-5,1.9970086469156576E-2,0.12954636001359709,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3753024196565222E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7258302997032758E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6254198531003591E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI191","v":0.23312801089147628},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6551323650369531E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0214877796794233E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3333474400869862E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2006826995022811E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9621000649141532E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9320982371679426E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3357373339574434E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3048775470558975E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.1351716375411661},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9636141594194711E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17709648387239096},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7258386520439268E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8043826381969841E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7505653687087094E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11011971929661409},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4677522332017917E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.6941891201563219E-2},1.3274749832219287E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2961511217500775E-2,3.7416473778636118E-3,5.3302287249278046E-4,1.9970086469157766E-2,1.2961511217500771E-2,1.1386306182979517E-4,4.2975336071187021E-4,0.23587510044200552,1.2961511217500783E-2,0.98045076969136502,1.2701191943022347E-2,1.9250108271927312E-3,3.6539810426114553E-3,6.5441104848210313E-4,5.2038211484976686E-4,9.4253332475395638E-5,0.99999999999999878]
[187,46.75,96.75,1.651492873310997E-2,0,2.6134454150010485E-3,0.9808716258518877,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$53*(365.2425/4))","v":3.6284712237442687},{"$f":"DZ190*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.70239184117969833},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9620910411612264E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.0442374677980057E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.2702838732375472},5.6648567948776582E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6196220887134818},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.2225858464249213},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.0407638909584797E-2},15.918364637224929,0.48728418004483109,0.27778293331510501,0.13094474953633614,27.404850865369077,0.19937518503365842,5.4638472121027739,4.5489713785575355E-5,2.6116398847364861E-3,null,1.9030568110401166E-5,3.3849932726993803E-7,null,null,null,1.3870259062100173E-5,2.5833135842807974E-4,0,2.9487002834499131E-3,5.8789766462162747E-4,0.9808716258518877,1.244087266854392E-2,0,1.8832309914458365E-3,3.5663147073592989E-3,6.3831091302906165E-4,5.0774135720675325E-4,9.1903510526150195E-5,0.99999999999999867,3.9365734857949546E-4,1.1942194717080809E-2,1.0292019082594245E-4,2.0508495294439688E-6,4.9562528228326261E-8,null,null,null,null,1.8261775355156846E-4,1.700613237894268E-3,0,0,1.3791951623078763E-4,3.397162792044241E-3,3.1232399084270095E-5,6.1897295411076711E-5,5.7641361761798498E-4,0,0,1.9635800007165163E-5,4.8365895559509522E-4,4.4466016044928345E-6,8.9119246189248866E-6,8.2991585907225303E-5,1.912837414811102E-2,0.12917562570062557,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3772467591784691E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7297047073988539E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6263561745516565E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI192","v":0.2311292875479557},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5359326924560784E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6438633370466248E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1645488330857461E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1352667649711518E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8668517653437168E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6656618695190294E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.195198950416954E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8158241005843974E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13179047661340348},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7543643490028308E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17325809059827679},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4603637055206404E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5564427810963883E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6281620550087505E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10708698655093567},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.295245972638545E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5127280649170586E-2},1.2741529100899002E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.244087266854392E-2,3.5663147073592989E-3,5.0774135720675325E-4,1.9128374148112304E-2,1.2440872668543922E-2,1.0934785802544205E-4,4.112906909314134E-4,0.23388517530426048,1.2440872668543927E-2,0.98127394567108717,1.2191533692812364E-2,1.8433822100830234E-3,3.4827641744664918E-3,6.230032461297725E-4,4.9570015640092418E-4,8.9670849018934164E-5,0.99999999999999856]
[188,47,97,1.582506731424959E-2,0,2.4986671954624119E-3,0.98167626549028675,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$53*(365.2425/4))","v":3.4831771689820141},{"$f":"DZ191*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.6742661231171988},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.723352374429256E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.9635059776885292E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.1793754081943399},5.4411389844415306E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5436210918125723},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.1182906894230045},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.9193463692287299E-3},15.221231763716141,0.46680621890617008,0.26618935387386056,0.12544183849976176,26.219598976259885,0.19766783974239879,5.1827714885493021,4.3428829408893852E-5,2.4992417127781552E-3,null,1.8211959943198165E-5,3.2467713166337163E-7,null,null,null,1.323317225043478E-5,2.4646571837353743E-4,0,2.8209060698858829E-3,5.5760240895056268E-4,0.98167626549028675,1.1942194717080809E-2,0,1.8035334287202106E-3,3.3992136415736856E-3,6.0769557923048335E-4,4.8365895559509522E-4,8.7438187511718133E-5,0.99999999999999867,3.7681461053760891E-4,1.1464507001147792E-2,9.8855643287500106E-5,1.9698569142950671E-6,4.7605193613098899E-8,null,null,null,null,1.7488944516316668E-4,1.6286439835570439E-3,0,0,1.3145724353588414E-4,3.237987405187214E-3,2.9768992850587596E-5,5.8928512766821586E-5,5.4876706646366175E-4,0,0,1.870446515522362E-5,4.6071879315531746E-4,4.2356972845541415E-6,8.4789202442721275E-6,7.8959267267446009E-5,1.8323734509712006E-2,0.12880650736705412,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3791816424579381E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.733560272017792E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.627287942228996E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI193","v":0.22914656368076783},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4220843771674001E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2899207858153104E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.002325505385209E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.073414839892607E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7762272047625847E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4172790533645663E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0605816077950977E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3555697871706084E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12849389148443555},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5524566438916186E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16950289074847352},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2029655697248863E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3163798023587509E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5112058291603213E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10413777624760871},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1294004238561277E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3375444469236151E-2},1.2230799685059109E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1942194717080809E-2,3.3992136415736856E-3,4.8365895559509522E-4,1.8323734509713252E-2,1.1942194717080809E-2,1.0502060288361474E-4,3.9365734857949546E-4,0.2319108152436436,1.1942194717080816E-2,0.98206090208898822,1.1703350859114302E-2,1.7655165277823772E-3,3.3195854518375972E-3,5.9313962186917292E-4,4.7218887437520631E-4,8.5316576031859142E-5,0.99999999999999867]
[189,47.25,97.25,1.5165183056404618E-2,0,2.3892782559044065E-3,0.98244553868768969,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$53*(365.2425/4))","v":3.3439925221241906},{"$f":"DZ192*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.64732305140956914},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4946523283415531E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.8861212841399428E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.0922895145276663},5.2266955971278048E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4711925680427005},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.0188979897740147},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":9.4540037400223063E-3},14.556705702012151,0.44722742513914249,0.25509916577952413,0.12018055493867602,25.08843718958375,0.19597511526738115,4.9167093701071272,4.1464088223864745E-5,2.3918548221837253E-3,null,1.7429787562900466E-5,3.1144434195573339E-7,null,null,null,1.2627097952077171E-5,2.3517768142324854E-4,0,2.6988649216877721E-3,5.2891036411885275E-4,0.98244553868768969,1.1464507001147791E-2,0,1.7274996268445439E-3,3.2399572621015088E-3,5.7858366450786239E-4,4.6071879315531746E-4,8.3194964552000151E-5,0.99999999999999878,3.6072562068772002E-4,1.1006883834312772E-2,9.4959595224352781E-5,1.8922219208805119E-6,4.572900206546351E-8,null,null,null,null,1.6751641330696351E-4,1.5599832135375804E-3,0,0,1.2529834713559051E-4,3.0862846276330817E-3,2.8374287332836482E-5,5.6105517344391602E-5,5.224781471634708E-4,0,0,1.7817303935429713E-5,4.3886669296823981E-4,4.0347962516479226E-6,8.0674530114993583E-6,7.5127511540500796E-5,1.7554461312309026E-2,0.12843904592456035,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3811071663680997E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7373971865953858E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6282152027828858E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI194","v":0.22717972710437903},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3133471750137906E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9581749679367976E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8464213275145751E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0149327488953211E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.690001928116568E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1857264920336047E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9316358459466993E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9224186979708934E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12527976658925521},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3576334261209252E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16582908118678469},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9533985157380416E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0839434589877584E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3994542895064256E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10126978815151143},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9699584073105448E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1684047347985283E-2},1.1741567772165101E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1464507001147791E-2,3.2399572621015088E-3,4.6071879315531746E-4,1.755446131231031E-2,1.1464507001147791E-2,1.0087310539540827E-4,3.7681461053760891E-4,0.22995191533767009,1.1464507001147799E-2,0.98281330401540046,1.1235695417730281E-2,1.6912212178032387E-3,3.1640670558277352E-3,5.6474091400311754E-4,4.4979274306177863E-4,8.1178636172074439E-5,0.99999999999999867]
[190,47.5,97.5,1.4533927376834973E-2,0,2.2850032800524546E-3,0.98318106934311122,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$53*(365.2425/4))","v":3.2106481097554296},{"$f":"DZ193*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.62151052003221674},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2755486129337413E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.8119380754426224E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.0088577741831073},5.0211239546573694E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.40216841059681},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.9241770567429635},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":9.0105311576924516E-3},13.923129830713574,0.42850655868104742,0.24448973834102608,0.11514981667577383,24.00873445330998,0.19429688640354667,4.664822350767686,3.959089240438332E-5,2.2892486006244207E-3,null,1.6682379370800806E-5,2.9877474291426742E-7,null,null,null,1.2050408113759692E-5,2.244369253452819E-4,0,2.5823079806015607E-3,5.0173440036591348E-4,0.98318106934311122,1.1006883834312772E-2,0,1.6549428087619333E-3,3.0881768495539621E-3,5.508981634983728E-4,4.3886669296823981E-4,7.9162307792148714E-5,0.99999999999999867,3.4535529752572567E-4,1.0568442076887778E-2,9.1224730701282934E-5,1.8177987674816937E-6,4.3930430503672699E-8,null,null,null,null,1.6048054612801299E-4,1.4944622626339203E-3,0,0,1.1942856760416847E-4,2.9417032285199768E-3,2.7045053429816672E-5,5.3420841899229632E-5,4.9747732159914312E-4,0,0,1.6972221172484186E-5,4.1805104775039783E-4,3.8434240453577996E-6,7.6764044775310303E-6,7.1485903314617684E-5,1.6818930656887422E-2,0.12807328154711328,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.383023426271517E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7412156411568067E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6291380021363824E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI195","v":0.22522866616369994},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2094916273738208E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6472338638027947E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6965901471162514E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5963689572549239E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6079623763106843E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9698637786260075E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8081227147644293E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5147747919675619E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12214603928124815},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1696461169609492E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16223489785822973},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7114242906990246E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8588914580346369E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2926758215418442E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8480785376742902E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.816672673525362E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0050846088510764E-2},1.1272885304879918E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1006883834312772E-2,3.0881768495539621E-3,4.3886669296823981E-4,1.6818930656888775E-2,1.1006883834312772E-2,9.6897546147298763E-5,3.6072562068772002E-4,0.2280083711167227,1.1006883834312781E-2,0.98353273628251481,1.0787662955600276E-2,1.6203149010485683E-3,3.0158489384207103E-3,5.3773223447891813E-4,4.2845887035931885E-4,7.7245817576062105E-5,0.99999999999999867]
[191,47.75,97.75,1.3930014151925635E-2,0,2.1855826261546417E-3,0.98388440322191839,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$53*(365.2425/4))","v":3.0828871200503696},{"$f":"DZ194*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.59677881589118864},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0656192500809209E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.7408176111125079E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.9289195035808244},4.8240395885003964E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3363884280440819},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.8339080617603714},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":8.5878996022494738E-3},13.318941151679345,0.41060436089795793,0.23433948840200797,0.11033907399038452,22.977998668395717,0.19263302901802748,4.4263214842652685,3.7804868560151603E-5,2.1912033382262453E-3,null,1.5968142423029832E-5,2.8664333016915353E-7,null,null,null,1.1501569050797601E-5,2.1421488550748212E-4,0,2.4709794470978751E-3,4.7599225553575445E-4,0.98388440322191839,1.0568442076887778E-2,0,1.5856869933352032E-3,2.9435210272874585E-3,5.2456630545946346E-4,4.1805104775039783E-4,7.5329327359975482E-5,0.99999999999999867,3.3067024644408609E-4,1.0148339111442421E-2,8.7644064621245939E-5,1.7464482648601142E-6,4.2206115165313337E-8,null,null,null,null,1.5376477865654546E-4,1.4319222146786576E-3,0,0,1.1383431620908178E-4,2.8039084971570216E-3,2.5778213921355005E-5,5.0867429819805107E-5,4.7369887563965837E-4,0,0,1.616722106619737E-5,3.9822269797506148E-4,3.6611287091389708E-6,7.3047186465787698E-6,6.8024608713396716E-5,1.611559677808027E-2,0.12770925364737984,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3849305160555759E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7450158227876957E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6300563855021515E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI196","v":0.22329326973677663},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1102985769552322E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3557927512716029E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5525954003033371E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0735368687234943E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5299053572750486E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7686277794564955E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6898133313789846E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1311360150024799E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11909069850849968},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.988254859750494E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15871861494199568},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4768118903525985E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.640989204030541E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1906491178724691E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5768592641964009E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6693055196776354E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8473685810548089E-2},1.0823847800830476E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0568442076887778E-2,2.9435210272874585E-3,4.1805104775039783E-4,1.6115596778081609E-2,1.0568442076887776E-2,9.3086459899268309E-5,3.4535529752572567E-4,0.2260800785668832,1.0568442076887787E-2,0.98422070757733959,1.0358390594165099E-2,1.5526266363175534E-3,2.8745879863546703E-3,5.1204280056782112E-4,4.0813687286272966E-4,7.3507532391255592E-5,0.99999999999999856]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.3352216754839366E-2},0,{"$f":"AS195+AU195+AW195","v":2.0907713123986178E-3},0.98455701193276079,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$53*(365.2425/4))","v":2.9604645149848015},{"$f":"DZ195*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.57308050504023844},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8644616076775032E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6726274146017437E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.8523213858442631},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.635075388336244E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2736999715210975},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.7478815268216665},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.1851285032686003E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.74266428111236},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.393483453933754},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.224627830681356},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_CsA_MMF_ST","v":0.10573828257118363},{"$f":"SUM(I195:Y195)","v":21.993868525120146},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.2004642308587812,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.6101856593728734E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.0975097005480666E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.5285558653921131E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.7502625249028666E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.097913527918684E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0448464000127613E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.3646359173286695E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.5160625464313401E-4},0.98455701193276079,1.0148339111442422E-2,0,1.5195662792999035E-3,2.8056549454218817E-3,4.9951929567617866E-4,3.9822269797506148E-4,7.1685737422535689E-5,{"$f":"SUM(AP195:AW195)","v":0.99999999999999878},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.1663867644461029E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":9.7457709173912523E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.4210927254428129E-5},1.6780375079741093E-6,4.0552844157077524E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4735302337256844E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.372213255927335E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0850264335466509E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.6725814657449628E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.4570836322253919E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.8438610051765946E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.5108068562441274E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.5400402478082873E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.7933481577402916E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.4874797229494269E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.9513980968104639E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.4734339325725227E-5},{"$f":"SUM(AY195:BW195)","v":1.5442988067237984E-2},0.12734700085444928,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3868285281629454E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7487979156948701E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6309703973971384E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AI197","v":0.2213734272373237},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.015558705326484E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0826287309984593E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.414209738156166E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5791898659589704E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4556375427074381E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5810273980729622E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5764884560150234E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7700887651263759E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11611178352321481},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8132282138592671E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15527854402275021},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2493373385178611E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4300095544430058E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.093162719537079E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3131094573788889E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5276284209881201E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6950496312519269E-2},1.0393592279195719E-2,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.0148339111442422E-2},2.8056549454218817E-3,3.9822269797506148E-4,1.5442988067239205E-2,{"$f":"DK195*(1-p_PNF)","v":1.0148339111442422E-2},8.943271900127137E-5,3.3067024644408609E-4,0.22416693413261748,1.0148339111442429E-2,0.98487865430966004,9.9470550144168373E-3,1.4879952312408333E-3,2.7399572243374092E-3,4.8760568523350124E-4,3.8877875687454529E-4,6.9953778235605176E-5,0.99999999999999889]
[193,48.25,98.25,1.2799365236418217E-2,{"$f":"AR196","v":0},2.0003380770212617E-3,0.98520029668655928,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$53*(365.2425/4))","v":2.8431464712954386},{"$f":"DZ196*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.55037032446299283},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6716914810551041E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.6072409807598376E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.7789171210164734},4.4538807913889873E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2139575794830091},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.665897836983935},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.8012834579689249E-3},12.192905879533225,0.37710824555923467,0.21533513051412723,0.10133787794690573,21.05410588278535,0.18934793745640693,{"$f":"Z196*AA196","v":3.9865515238942097},3.4477899118809471E-5,2.0079682275037677E-3,null,1.4633181283574954E-5,2.6390075688521806E-7,null,null,null,1.0481743804120235E-5,1.9522080326620029E-4,0,2.2630457557333583E-3,4.285030462175871E-4,0.98520029668655928,9.7457709173912523E-3,0,1.4564241831817632E-3,2.6742595032529367E-3,4.7569207479082365E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.7933481577402916E-4},6.822181904867465E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999878},3.0323032105239342E-4,9.3599702396960621E-3,8.0918949509941457E-5,1.6124395824937891E-6,3.8967550362159535E-8,null,null,null,null,1.4123010600342552E-4,1.3151940771783377E-3,0,0,1.0342120851060169E-4,2.5474181686698542E-3,2.3420126072480901E-5,4.6128073760028368E-5,4.295640010307953E-4,0,0,1.4669954441510299E-5,3.6134279434601188E-4,3.3220669865069588E-6,6.6155003791147435E-6,6.1606318669559903E-5,1.479970331343948E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.1269865609924512},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3887175536162155E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7525621012554061E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6318800816544291E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI198","v":0.21946902861710579},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9250720912103152E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8265955950976135E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2812146677679808E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.111776016459564E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3849749892459571E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4061386940612893E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4679380857166821E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4303026838695969E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11320738262341835},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6443428593882265E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15191303327991337},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0287834732660093E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2257325829012333E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.0000145777407483E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.056623405689973E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3914216763439156E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5479288588717422E-2},{"$f":"CS196*DJ196","v":9.981295288762836E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},9.7457709173912523E-3,{"$f":"AT196","v":2.6742595032529367E-3},{"$f":"AV196","v":3.7933481577402916E-4},{"$f":"1-G196","v":1.4799703313440715E-2},9.7457709173912489E-3,8.5929517606559322E-5,3.1663867644461029E-4,0.22226883471932155,9.7457709173912593E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98550794426863286},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.5528705785436572E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.4262686049350212E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.6116450557526422E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.6435758472223101E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.703388050600205E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.6575102352370752E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999878}]
[194,48.5,98.5,1.2270343642294422E-2,0,1.9140645069979844E-3,0.98581559185070644,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$53*(365.2425/4))","v":2.7307098487498762},{"$f":"DZ197*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.52860507914176647},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4869422192749399E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.54453749733191E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.7085670933640347},4.2801210106616465E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1570226391877041},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.5877667758251501},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":7.4354740567773052E-3},11.668349484939171,0.36144483919062997,0.20644265887494118,9.7128751306196623E-2,20.156588651908933,0.1877264602932818,3.783925039210597,3.292923141117595E-5,1.9223888569316829E-3,null,1.400963140058852E-5,2.5324513637918362E-7,null,null,null,1.0008108827381563E-5,1.8639942751596053E-4,0,2.1659885012231686E-3,4.0661335437057613E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98581559185070644},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.3599702396960621E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3961130266882792E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.5490306082523481E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.5302309465363832E-4},3.6134279434601194E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.4928385656066868E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999889},2.9041636321607613E-4,8.9902048469756631E-3,7.7762048914236639E-5,1.54953328539848E-6,3.7447304687982231E-8,null,null,null,null,1.3538170611888386E-4,1.2607313205693954E-3,0,0,9.8578251555356966E-5,2.4281289366492112E-3,2.2323420047779951E-5,4.3929852592916181E-5,4.0909324206072213E-4,0,0,1.3974151884813471E-5,3.4420414261042773E-4,3.1644998507707352E-6,6.2961346664848746E-6,5.8632250989581993E-5,1.4184408149292407E-2,0.12662797106046142,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3905976820554941E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7563085580915681E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6327854814413594E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI199","v":0.21757996436817442},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.838647788607364E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5866190176052069E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.153400207273177E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6698279405492051E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3177426828859711E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2431003325968247E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3639610651899672E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1105257542421109E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1103756319261318},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4813833122314337E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1486204666945031},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8149397396035802E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0279453499436718E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9110116350916837E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8072010629601433E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2604740676042201E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4058151494830916E-2},9.5861710323729421E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.3599702396960621E-3,2.5490306082523481E-3,3.6134279434601194E-4,1.4184408149293559E-2,9.3599702396960638E-3,{"$f":"BA196+BB196+BC196","v":8.2570356642797411E-5},{"$f":"AY196","v":3.0323032105239342E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.22038567769573472},{"$f":"DX196-(DU197+DV197)","v":9.359970239696069E-3},0.98610988008072376,9.1750875433358626E-3,1.3673031980859557E-3,2.4893545390934791E-3,4.4223860203341419E-4,3.5277346847821983E-4,6.3362568248209793E-5,0.99999999999999889]
[195,48.75,98.75,1.17640874595207E-2,0,1.831744229737175E-3,0.98640416831074107,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$53*(365.2425/4))","v":2.6229416843616047},{"$f":"DZ198*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.50774354414876632},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3098638940516028E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4844015797923585E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.6411380549144381},4.1134763001246258E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1027630641249146},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.5133070827844233},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":7.0868518113148911E-3},11.167750716572217,0.3464609487690723,0.1979325495717876,9.3102226623720225E-2,19.299304141421946,0.18611886861645172,3.5919646518862534,3.145227186509656E-5,1.8405904715804522E-3,null,1.3413594711208234E-5,2.4303868034126927E-7,null,null,null,9.5570168394082385E-6,1.7799791132888453E-4,0,2.0732543050053912E-3,3.8587174560179133E-4,0.98640416831074107,8.9902048469756631E-3,0,1.3384933694836321E-3,2.4296784699346097E-3,4.3145410941319005E-4,3.4420414261042773E-4,6.1796750840352731E-5,0.99999999999999889,2.7816936398902527E-4,8.6357758745571403E-3,7.4734416260907667E-5,1.489202858952712E-6,3.5989309637240497E-8,null,null,null,null,1.297943021270636E-4,1.2086990673565686E-3,0,0,9.3962565468000636E-5,2.3144377240909781E-3,2.127818037563089E-5,4.1838298424102536E-5,3.8961581098908752E-4,0,0,1.3311351557253491E-5,3.2787838485781411E-4,3.0144061953601512E-6,5.9924586343957205E-6,5.5804292205957012E-5,1.3595831689257872E-2,0.12627126721339543,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3924690017591262E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7600374621120849E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6336866392694899E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI200","v":0.21570612552495633},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7561034238594706E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3616920465616039E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0305645543132913E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2519582047464197E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2537741055128468E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0911093423311251E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2643647140407282E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8095796873998033E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10761471417123601},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3241416491356433E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14539926327316954},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6076019884629605E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8364416810486618E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8259694254734435E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5646478923561725E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1345825320606827E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2685248555306241E-2},9.2074695829348491E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.9902048469756631E-3,2.4296784699346097E-3,3.4420414261042773E-4,1.359583168925893E-2,8.9902048469756614E-3,7.93490295043231E-5,2.9041636321607613E-4,0.21851736089621709,8.9902048469756701E-3,0.98668570248084098,8.8129903607664026E-3,1.3109634265505543E-3,2.37280269844227E-3,4.2119204504377283E-4,3.3604126373412094E-4,6.0307724620834951E-5,0.999999999999999]
[196,49,99,1.1279581186364887E-2,0,1.7531821626931491E-3,0.98696723665094099,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$53*(365.2425/4))","v":2.5196387112545677},{"$f":"DZ199*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.48774637150890365},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1401225091795398E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.4267230188745794E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.5765028244163481},3.9536412550866325E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0510529866393015},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.442346031352757},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.7546081799823611E-3},10.689932819567749,0.33212581821315285,0.18978775850378202,8.9250039015161195E-2,18.480342836483118,0.18452504351784066,3.4100860661266621,3.0043612929454268E-5,1.7624004683425337E-3,null,1.2843818446782881E-5,2.3326162723214448E-7,null,null,null,9.1273220648285764E-6,1.6999491482178083E-4,0,1.9846433982326126E-3,3.66216409426268E-4,0.98696723665094099,8.635775874557142E-3,0,1.2834334836174762E-3,2.3159269269499311E-3,4.1092998067435567E-4,3.2787838485781411E-4,5.8818698401317164E-5,0.999999999999999,2.6646319479800952E-4,8.2960162482288279E-3,7.1830502899698225E-5,1.4313377374193259E-6,3.4590893186760313E-8,null,null,null,null,1.2445512030956197E-4,1.1589783633079143E-3,0,0,8.9563470304980327E-5,2.20608146810276E-3,2.0281988542190696E-5,3.9848064458692068E-5,3.7108191621566361E-4,0,0,1.2679988148215273E-5,3.1232696515986672E-4,2.8714315497321161E-6,5.7036755542288465E-6,5.3115022847088319E-5,1.3032763349058034E-2,0.12591648474408323,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3943315996739824E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7637489865725157E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6345835970091935E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI201","v":0.21384740366620689},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6772648108024923E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1508708787980517E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9125137674174306E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.856854966113231E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1929108224769881E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9494171607215658E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1689644697175714E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5263555809786195E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10492285755525529},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1724172424070165E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14224787628904936},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4065722818085147E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6510219517169995E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7447116917233482E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3287747146522623E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0135518475445985E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1358814906345347E-2},8.8444751864331685E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.635775874557142E-3,2.3159269269499311E-3,3.2787838485781411E-4,1.3032763349059007E-2,8.6357758745571386E-3,7.6259608429497623E-5,2.7816936398902527E-4,0.21666378262290351,8.6357758745571472E-3,0.98723659340772785,8.465896061392985E-3,1.2571211749125445E-3,2.2617198663950552E-3,4.0116423816269835E-4,3.2010267500884044E-4,5.7402576399068798E-5,0.999999999999999]
[197,49.25,99.25,1.0815856019228876E-2,0,1.6781938162554739E-3,0.9875059501645147,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$53*(365.2425/4))","v":2.4206069009475768},{"$f":"DZ200*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.46857600159617024},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9773992484416446E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3713965401708158E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.5145400009533372},3.8003241460135513E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0017724650319146},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.3747190271322731},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.4379726865470702E-3},10.233782523336819,0.31841014517579613,0.18199202488169353,8.5564314248899084E-2,17.697892575337285,0.18294486710763955,3.2377386052803603,2.8700012499173598E-5,1.6876543486257804E-3,null,1.229910842167588E-5,2.2389511965207607E-7,null,null,null,8.7179422330231039E-6,1.6237028087731913E-4,0,1.8999655877766242E-3,3.4758895196488276E-4,0.9875059501645147,8.2960162482288297E-3,0,1.2308088662076125E-3,2.2075128058401793E-3,3.9139849565104104E-4,3.1232696515986672E-4,5.5986454396820439E-5,0.99999999999999911,2.5527297311553755E-4,7.9702891846712542E-3,6.9045008633196778E-5,1.3758323058817526E-6,3.3249502958998325E-8,null,null,null,null,1.1935208756607365E-4,1.1114567786415389E-3,0,0,8.5370788401392908E-5,2.1028094776622593E-3,1.9332539776527116E-5,3.7954087599408626E-5,3.5344440805163243E-4,0,0,1.2078570590472308E-5,2.9751315631335311E-4,2.735238256041297E-6,5.4290315833296635E-6,5.0557422813490773E-5,1.2494049835484348E-2,0.12556365806653424,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3961855614443585E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7674433021328256E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6354763959035707E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI202","v":0.21200369091682578},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6019655831964547E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9532708996983111E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7990614597939934E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4832778539097857E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1350020901896409E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8173259473267583E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.077583545497972E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2598098330984746E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10229833459431255},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.026016503926351E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13916479253907316},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2116587036721307E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.47149287938224E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6670700203246239E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.099397560679801E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8971943296925366E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0077154368608398E-2},8.4965046475883686E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2960162482288297E-3,2.2075128058401793E-3,3.1232696515986672E-4,1.2494049835485299E-2,8.2960162482288245E-3,7.3296431530304313E-5,2.6646319479800952E-4,0.2148248416477325,8.2960162482288331E-3,0.98776367893394279,8.1331527164500411E-3,1.205655326741174E-3,2.1558490579041602E-3,3.8210434649107978E-4,3.0492006073660989E-4,5.4639557733176256E-5,0.999999999999999]
[198,49.5,99.5,1.0371987650952751E-2,0,1.6066046456753864E-3,0.98802140770337099,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$53*(365.2425/4))","v":2.3256610278915031},{"$f":"DZ201*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.45019657883766423},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.821389760082327E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.3183215752112658E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.4551336914808783},3.6532462841578697E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.95480720445812983},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.3102692248281638},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":6.1362111273517428E-3},9.7982461888821373,0.3052860088542183,0.17452983431510627,8.203754934684207E-2,16.950233096216511,0.1813782225055863,3.0744031500471114,2.7418385738746087E-5,1.616195328809639E-3,null,1.1778326234212267E-5,2.1492116157470772E-7,null,null,null,8.3278546477441174E-6,1.5510496194132289E-4,0,1.8190397785332389E-3,3.2993420169731422E-4,0.98802140770337099,7.9702891846712559E-3,0,1.1805017872747357E-3,2.1041853099681412E-3,3.7281019733111857E-4,2.9751315631335311E-4,5.3292661069532073E-5,0.99999999999999911,2.4457500136125054E-4,7.6579867647472788E-3,6.6372870191472029E-5,1.3225856705826756E-6,3.1962700671855691E-8,null,null,null,null,1.1447378756772337E-4,1.0660279997070123E-3,0,0,8.1374820739144057E-5,2.0043828515298985E-3,1.8427637699098471E-5,3.615157197761308E-5,3.3665862535350546E-4,0,0,1.1505678538789254E-5,2.8340197310285759E-4,2.6055046717062819E-6,5.167813236671122E-6,4.8124847832860953E-5,1.1978592296628137E-2,0.12521282070022721,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3980309714355617E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7711205769043913E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6363650765798097E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI203","v":0.21017487994953984},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5300468436573825E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7680629713179193E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6900285050502092E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1300540756257307E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0799044827675713E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6941851469105874E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9900526028837903E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0089602969811625E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9739461015525374E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8847526381461939E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13614853161736912},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.022675176937764E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2976673219318163E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5928834923551419E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8763375278406378E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7853295409009372E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8838636643959069E-2},8.1629057940478967E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.9702891846712559E-3,2.1041853099681412E-3,2.9751315631335311E-4,1.1978592296629009E-2,7.970289184671249E-3,7.0454090442037526E-5,2.5527297311553755E-4,0.21300043721435435,7.9702891846712576E-3,0.98826803204008162,7.8141379747092669E-3,1.1564513285866099E-3,2.0549453735843114E-3,3.6396421154219716E-4,2.9045756470810535E-4,5.2011506787049657E-5,0.99999999999999922]
[199,49.75,99.75,9.9470941750506164E-3,0,1.5382494481563274E-3,0.98851465637679203,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$53*(365.2425/4))","v":2.234624255151469},{"$f":"DZ202*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.43257387151081755},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6718034760247958E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2674020434654334E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.3981732515934657},3.5121414174551377E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.91004829097225293},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.2488471632816409},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.8486238629706297E-3},9.3823262223824351,0.29272680161821391,0.16738638367485095,7.8662594211335229E-2,16.235730927628904,0.17982499383232048,2.9195902139240824,2.6195797315921811E-5,1.5478739697856289E-3,null,1.1280386603636701E-5,2.0632257765861525E-7,null,null,null,7.9560925320850501E-6,1.4818095194840772E-4,0,1.7416935207633386E-3,3.1320002662905987E-4,0.98851465637679203,7.657986764747278E-3,0,1.1324008698984842E-3,2.0057054372004811E-3,3.551182257532758E-4,2.8340197310285759E-4,5.0730352504567234E-5,0.999999999999999,2.3434670886772981E-4,7.3585285760258698E-3,6.3809250256605178E-5,1.2715014402202732E-6,3.0728156853301956E-8,null,null,null,null,1.0980942004460995E-4,1.0225914498538742E-3,0,0,7.7566324427094722E-5,1.9105739235513392E-3,1.7565189222047165E-5,3.4435973561848182E-5,3.206822521914276E-4,0,0,1.095995901554599E-5,2.6996008967751322E-4,2.4819244097983843E-6,4.919345026363805E-6,4.5811007478203426E-5,1.1485343623206945E-2,0.12486400525565955,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3998679127588929E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7747809764997829E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6372496790612152E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI204","v":0.20836086398645881},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.461356828350056E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5944699532860702E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5852427543749754E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7960747351641301E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.027481536801966E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5793882854281233E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9062094377991955E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7728826620133677E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7244594676134444E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7484454037548284E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13319764520441693},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.839441285700249E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1293640826291155E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5219983499693892E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6594206405721718E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6777840105184612E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7641694630844824E-2},7.843056015197275E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.657986764747278E-3,2.0057054372004811E-3,2.8340197310285759E-4,1.1485343623207966E-2,7.6579867647472728E-3,6.7727418562726563E-5,2.4457500136125054E-4,0.21119046903992414,7.6579867647472806E-3,0.98875067524226368,7.5082576703865743E-3,1.1094007850044817E-3,1.9587754310960203E-3,3.466981976618019E-4,2.766810313901854E-4,4.9511642196284521E-5,0.99999999999999889]
[200,50,100,9.5403340906949421E-3,0,1.4729718015688092E-3,0.98898669410773521,{"$f":"SUM(D203:G203)","v":0.999999999999999},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$53*(365.2425/4))","v":2.1472414282443935},{"$f":"DZ203*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.415658487346516},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5282211413917526E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.2178415085654367E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.3434990346872264},3.3748025136787402E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.86739179420794366},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.1903102202335667},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.5745392138391156E-3},8.9848764878133949,0.28069914681407826,0.16054255960171093,7.5430479748493151E-2,15.55243282954752,0.17828506620081225,2.7727665165995652,2.5079377116495622E-5,1.4824538440266388E-3,null,1.0799490360139751E-5,1.979684311256924E-7,null,null,null,7.601741627142143E-6,1.4158122297259866E-4,0,1.6677136445341408E-3,2.9732843751976718E-4,0.98898669410773521,7.358528576025869E-3,0,1.0864007001104793E-3,1.9118454249915594E-3,3.3827816957032806E-4,2.6996008967751322E-4,4.8292931888001808E-5,0.99999999999999889,2.2518280677097949E-4,7.0707804110413932E-3,6.1314051049226467E-5,1.2217806023627542E-6,2.9526561907173735E-8,null,null,null,null,1.0534876295695934E-4,9.8105193715352008E-4,0,0,7.3936491240876676E-5,1.8211657340612235E-3,1.6743199689459296E-5,3.2802985763866438E-5,3.0547518380646163E-4,0,0,1.0440123215461239E-5,2.5715576084659283E-4,2.364205615459157E-6,4.6829872564039325E-6,4.3609944631597874E-5,1.1013305892263752E-2,{"$f":"BY202","v":0.12486400525565955},{"$f":"BZ202","v":3.3998679127588929E-2},{"$f":"CA202","v":6.7747809764997829E-4},{"$f":"CB202","v":1.6372496790612152E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AI205","v":0.20656153680050629},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3957505867340273E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4317634418914136E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4845387647383203E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.480291351618918E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7760341337165668E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4723699831133276E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8258986800093732E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5507070479196584E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4812134509667037E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.616920883702851E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13031071637160693},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6617821030285613E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9664077212329488E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4542676777223294E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4484777146551551E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5743909658420445E-2},{"$f":"p_NODAT_Bas_CsA_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_CsA_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6484821853143265E-2},7.5363608718779689E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.358528576025869E-3,1.9118454249915594E-3,2.6996008967751322E-4,1.1013305892264791E-2,7.3585285760258655E-3,6.5111479853678758E-5,2.3434670886772981E-4,0.2093948373167821,7.3585285760258724E-3,0.98921289118633748,7.2146544935336315E-3,1.0643833441566131E-3,1.8671164698275729E-3,3.3026303981407805E-4,2.6355792526205305E-4,4.7133541067529421E-5,0.999999999999999]

{"sheet":"Bas+Tac+MMF+ST","index":28,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: Tac","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"c_Tacrolimus*weight*(SUM(AY3:BC3)*(Costs!C25*14+Costs!C26*28+Costs!C27*3.5)+(AZ3)*(Costs!C27*38.5+Costs!C28*7))","v":446.15346983009988},{"$f":"DZ3*(c_MMF*(Costs!$C$68*(365.2425/4)))","v":66.546584939863465},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7222741437146514},{"$f":"AQ3*p_AR_Bas_Tac_MMF_ST*ru_AR*c_AR","v":504.45814955538964},{"$f":"BA3*Costs!$C$123*c_Explant","v":30.991436604863878},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":362.65608153642972},{"$f":"AQ3*p_CMV_Bas_Tac_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3099.3776519619591},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":49.974732731660694},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.36826764852232513},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.50536879498357157},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.2736545774950868E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":225.53527465624614},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.604017865238117},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_Tac_MMF_ST","v":6.9740884557518381},{"$f":"SUM(I3:Y3)","v":7326.975041631862},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":7295.5353887669562},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":5.1620672353745809E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19438500622919661},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.6828124100642388E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.4887555553746338E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20132904941387597},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.2004651573725863},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":5.0714179980521825E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95485739936386071},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.5222538522818118E-2},1.2225256995672784E-3,2.9544568543302763E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":2.1008569547930605E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.3060027663960391E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0643658624385029E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.223896597054259E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AJ5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.6544800040794792E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96563041275835115},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.0788627231018759E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":9.0461825265812277E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.1861753892487282E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.956666635869177,{"$f":"AR4","v":0},3.8024404122664085E-2,{"$f":"AP4","v":5.3089600081589585E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Tacrolimus*weight*(Costs!$C$28*(365.2425/4)))","v":329.04431961912752},{"$f":"DZ4*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.784659239219515},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6423376145121544},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":8.7808955406256057},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":343.25759469638541},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1634.0048880886438},43.170730914029576,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.050747078727819},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.4419262379953386},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.5705825305426701E-2},269.91810479127213,20.623000075923219,16.352015223361267,6.9443016331758294,2736.0312265783045,0.98718232020793617,{"$f":"Z4*AA4","v":2700.9616544149362},2.867378701049214E-4,0.19175239497296276,null,1.3519086797680589E-3,1.2522455818645204E-4,null,null,null,2.8220998547186954E-5,5.410896695296887E-3,1.6557444340530906E-4,0.19912095821827155,0.19656868953594084,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":5.3089600081589585E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95485739936386071},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.7980680614879109E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.8092365053162455E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.3723507784974565E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,2.8246260276000223E-3,0.94371191297967449,7.6884749694856236E-3,6.1746325861396732E-4,1.492212848658197E-5,null,null,null,null,3.8234394861389235E-4,3.6631153818574215E-2,9.4436064620175323E-4,2.282220148924562E-5,3.0956622524743416E-6,1.7899946473211388E-3,1.6146195742632299E-5,4.4015584615954221E-7,4.2169927269064777E-5,1.0871516623072342E-6,2.6273007443009589E-8,0,0,0,0,0,0.99469103999184083,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.1902261171821648E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2397293024161555E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.6018343300022043E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.2878083240521684E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,2.385E-3,{"$f":"'Survival curves'!$AJ6","v":0.98308303067325298},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99387446670270718},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99387446670270718},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99469917499633598},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99469917499633598},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99336555192691833},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99336555192691833},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9942585796363308},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9942585796363308},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99661712205999486},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99661712205999486},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9970731178957527},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9970731178957527},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99569062214552051},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.99569062214552051},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9962712719669341},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B4-$B3))","v":0.9962712719669341},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99476162599779183},{"$f":"CS4*DJ4","v":0.97793327408336217},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_Tac_MMF_ST","v":3.9750000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95485739936386071,1.8092365053162455E-3,0,{"$f":"1-G4","v":0.99469103999184105},0.95485739936386071,{"$f":"BA3+BB3+BC3","v":1.6474608790928699E-2},{"$f":"AY3","v":5.0714179980521825E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98312725216886954},{"$f":"DX3-(DU4+DV4)","v":0.95485739936386071},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":6.9142129053152328E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.9492846561717676},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.1150154701469474E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.5805275287265521E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":6.9891980386249612E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.4357583115361712E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.3136503721504794E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999989}]
[2,0.5,50.5,0.9470648186834737,0,4.4415715514054814E-2,8.519465802471508E-3,1,{"$f":"0","v":0},{"$f":"DZ5*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":269.41236490066075},{"$f":"DZ5*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.224944873621929},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5965790753642812},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":5.6680618006134127},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.686758609464746},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":716.11245638754713},41.514053394362136,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6636207067323139},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.2829645646162691},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":1.9296573671483023E-2},293.01680112966943,41.12429619313027,16.217136289699429,6.9238111857102522,1519.463145684864,0.97872860473809353,1487.1420445271015,2.2253467232070695E-4,0.1898035378830395,null,8.7221751121833069E-4,8.0525328179408771E-5,null,null,null,3.2792291998262132E-5,6.2873645464252672E-3,1.925540889995487E-4,0.19749152632218098,0.19329060600490466,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":8.519465802471508E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.94371191297967449},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.4319628788059846E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.3518185521368591E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":9.6060452987524673E-5},1.0871516623072342E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.6273007443009589E-8},1,2.1972000089898374E-3,0.93614360355283543,4.962905102092699E-3,3.9857209247506442E-4,9.6322232814780238E-6,null,null,null,null,4.4615687759134894E-4,4.274486694378838E-2,1.1019737562395771E-3,2.663121044053707E-5,5.7350700908942721E-6,3.3161707988353592E-3,2.9912683210605655E-5,9.6702145159823524E-7,9.2647239920430103E-5,2.388469874396975E-6,5.7721741099358976E-8,1.8601517014664553E-9,1.0755894271634085E-6,9.7020834423592689E-9,2.6792287583570117E-10,2.6005084567173887E-8,0.99148053419752857,9.3505564062811783E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1120482389527E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.696190978249193E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0991555954327152E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,4.7699999999999999E-3,{"$f":"'Survival curves'!$AJ7","v":0.97450347203142418},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9904200648945769},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9904200648945769},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99170791126638647},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99170791126638647},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.98962565679907177},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.98962565679907177},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99101981191354604},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99101981191354604},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99470527523745189},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99470527523745189},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9954183859593283},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9954183859593283},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99325693445546803},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.99325693445546803},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9941645396044585},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B5-$B4))","v":0.9941645396044585},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99180604726817456},0.96651843664459891,{"$f":"p_NODAT_6m*p_NODAT_Bas_Tac_MMF_ST","v":7.9500000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94371191297967449,3.3518185521368591E-3,1.0871516623072342E-6,0.99148053419752846,0.94371191297967449,{"$f":"BA4+BB4+BC4","v":8.3208603565861714E-3},{"$f":"AY4","v":2.8246260276000223E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.97456004141729402},{"$f":"DX4-(DU5+DV5)","v":0.94371191297967449},9.8444963555706366E-3,0.93992775826625496,4.6013700416970463E-2,4.0842675998434301E-3,1.2744190492028777E-4,2.2756054819338087E-6,5.9850958275950858E-8,1]
[3,0.75,50.75,0.94096378425968696,0,4.7866688831643238E-2,1.1169526908669765E-2,1,{"$f":"0","v":0},{"$f":"DZ6*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":267.25311704046118},{"$f":"DZ6*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":55.774321191397959},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.559739067904423},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.2709738380433278},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":710.37306024035399},41.170502145867935,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.255236371441931},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.0948308710034258},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.3023388375058084E-2},306.90082110841547,47.818659782212045,16.112689456926301,6.9007667444682737,1466.5077412468715,0.97034728248658753,1423.0218014644454,3.4878556999979259E-4,0.18823365807919806,null,6.5938453894549994E-4,6.0565037746556166E-5,null,null,null,3.5250257897050418E-5,6.7586378400777899E-3,2.0707060665724563E-4,0.19630335193052204,0.19048242408879026,1.1169526908669765E-2,0.93614360355283543,0,4.7707772045881079E-2,4.816716647550001E-3,1.5882335685305085E-4,3.4640593015603835E-6,9.342890910889213E-8,0.99999999999999989,3.4508733511230899E-3,0.92864551466104561,3.7396271595760886E-3,3.0033034914174012E-4,7.2580319489339928E-6,null,null,null,null,4.8026464108301778E-4,4.6012622940451421E-2,1.1862173533679209E-3,2.8667110978721023E-5,8.2415581726718126E-6,4.7654891947197684E-3,4.2985894657561003E-5,1.5988431067641109E-6,1.5318005682571223E-4,3.949021594176509E-6,9.5435326397986992E-8,5.9271176480593319E-9,3.4272178289439541E-6,3.0914354968370233E-8,9.5275510688849091E-10,9.2476154002003633E-8,0.98883047309133021,1.4804427652993078E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6043196634583607E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2884329482622178E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1137337699204643E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,5.5649999999999996E-3,{"$f":"'Survival curves'!$AJ8","v":0.96895063429723016},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98771432089429889},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98771432089429889},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98936394784051751},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98936394784051751},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98669705233238736},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98669705233238736},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98848247248170207},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.98848247248170207},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99320568528621689},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99320568528621689},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99412016805168746},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99412016805168746},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.9913489277648927},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.9913489277648927},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99251237800056114},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B6-$B5))","v":0.99251237800056114},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.98949027045068383},0.95876722518412794,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_Tac_MMF_ST","v":9.2749999999999999E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93614360355283543,4.816716647550001E-3,3.4640593015603835E-6,0.98883047309133021,0.93614360355283555,5.371109417849242E-3,2.1972000089898374E-3,0.96901336075689126,0.93614360355283543,1.3140019545348915E-2,0.93239455910694058,4.8730011072954299E-2,5.5343767723897153E-3,1.9545722563198956E-4,5.4201493623404235E-6,1.561273722386265E-7,1]
[4,1,51,0.93490492779769818,0,4.9984560020273801E-2,1.5110512182028064E-2,1,{"$f":"0","v":0},{"$f":"DZ7*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":246.70172812979851},{"$f":"DZ7*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.929968128697681},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5247841610033417},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.4926379766451805},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":463.9115019186479},41.738375482278812,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8397432020982873},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":3.8969418189884806},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.6893669973038156E-2},317.39908078446786,54.43808447002332,16.014564652116263,6.8740207080762854,1206.788325102815,0.96203773351558419,1160.9759051149802,3.2262299098998425E-4,0.18680102988988495,null,5.9066820791006962E-4,5.3992061217319002E-5,null,null,null,3.6715958215199668E-5,7.0396611808229894E-3,2.1576783828918192E-4,0.19506045812732969,0.18765552103532776,1.5110512182028064E-2,0.92864551466104561,0,4.9752250100027505E-2,6.2520368972294287E-3,2.3209109441092826E-4,7.3762394231204627E-6,2.1882583536836085E-7,1,3.1826880552786978E-3,0.92184815176346979,3.3399595542825174E-3,2.6823294843400004E-4,6.4823395805794152E-6,null,null,null,null,5.0084599453487132E-4,4.7984456748263647E-2,1.237051740353673E-3,2.9895616875316027E-5,2.2871639476638446E-5,6.1734246950987731E-3,5.5740562654017241E-5,2.3364148308714144E-6,2.2384445043244797E-4,5.7707679890736983E-6,1.3946115853518104E-7,2.6984275933134793E-8,7.2834916620265666E-6,6.5763485160761047E-8,2.2315087926730706E-9,2.1659432657568777E-7,0.98488948781797192,1.3759365634020908E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.4439280228545823E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1596220391356256E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8024386588923045E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ9","v":0.96475383339105569},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98344488857437373},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98344488857437373},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98566360995079561},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98566360995079561},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98207732593242747},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98207732593242747},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98447787853033331},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98447787853033331},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.99083570832434087},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.99083570832434087},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.99206790305072512},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.99206790305072512},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98833509447163215},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98833509447163215},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98990179534266642},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Tac_MMF_ST*($B7-$B6))","v":0.98990179534266642},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98583482993095917},0.9510879312663123,{"$f":"p_NODAT_Bas_Tac_MMF_ST","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92864551466104561,6.2520368972294287E-3,7.3762394231204627E-6,0.98488948781797192,0.92864551466104561,4.0472155406667629E-3,3.4508733511230899E-3,0.96482403989000176,0.92864551466104561,1.6964897841980967E-2,0.92524683321225765,5.0538333201286839E-2,6.9653731405579372E-3,2.7402703197664446E-4,1.0215249537110364E-5,3.2032240281999537E-7,1]
[5,1.25,51.25,0.92953991540700742,0,5.1640801091058799E-2,1.8819283501933869E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ8*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":244.90237360567826},{"$f":"DZ8*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.587677658706475},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4917819971656998},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.7063322535750332},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":460.52789667965436},43.936474393784025,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4353812413970068},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.7143279765144062},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.1173815542979273E-2},330.01929252605441,54.249134170210276,15.923769193977824,6.8501615240811669,1217.3757770363418,0.95379934319607373,1161.1322165600727,2.6098887455118741E-4,0.18557571782987639,null,6.7538004782141561E-4,6.1668202047308497E-5,null,null,null,3.7887058556525187E-5,7.2642001219711868E-3,2.2269177629892457E-4,0.19409853391112294,0.1851310541597499,1.8819283501933869E-2,0.92184815176346979,0,5.1324416302546166E-2,7.6787093838864458E-3,3.159629695423606E-4,1.3054259651100265E-5,4.2181897027162983E-7,1,2.5673071077103632E-3,0.9151486730467665,3.8181265667094153E-3,3.0663465525188277E-4,7.4103870315756126E-6,null,null,null,null,5.1667267862838409E-4,4.9500760854995836E-2,1.2761424534981196E-3,3.0840315423830368E-5,2.8090792738596735E-5,7.5821584095222116E-3,6.8460181625637292E-5,3.1807362963177287E-6,3.0473619616351713E-4,7.8561781743309672E-6,1.8985890819479414E-7,4.77560074072347E-8,1.2890117289942236E-5,1.1638635375079444E-7,4.3015612827110469E-9,4.1751740898891876E-7,0.98118071649806637,1.1180502677897733E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6627763065603256E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3353796177651138E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2271889795327476E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ10","v":0.96099215176735642},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.9796568944808296},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97810803747042008},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98237872117769032},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98103508321529886},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97797993750714829},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97630495361785907},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98092394327032473},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97947054084574392},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98872911321689128},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9878667043582342},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99024315541036012},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98949597937522538},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98565785684233298},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98456228677996882},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9875818704930216},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98663227358146288},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98244954022890296},0.9441262976674234,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92184815176346979,7.6787093838864458E-3,1.3054259651100265E-5,0.98118071649806615,0.92184815176346979,3.6146748422970967E-3,3.1826880552786978E-3,0.96106854317012924,0.92184815176346979,2.0376935188405044E-2,0.91849841240511809,5.2321651862125708E-2,8.4218224510793291E-3,3.6370502489346053E-4,1.6900277557686735E-5,5.727908206030686E-7,0.99999999999999989]
[6,1.5,51.5,0.92433435486050297,0,5.373105826462074E-2,2.1934586874876223E-2,1,{"$f":"0","v":0},{"$f":"DZ9*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":243.10809860666149},{"$f":"DZ9*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.246353464683509},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4588729974696628},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.7896039836914204},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":457.15384325911646},45.785198396460892,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.0533511639211319},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.5623598803083549},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.5524816097055274E-2},343.61260717011231,54.079810621759819,15.834243377022538,6.8287806546081731,1228.548648391913,0.94563150216240932,1161.7543038584424,2.4705659075477014E-4,0.18435218019827004,null,7.0935156071909756E-4,6.462133204386734E-5,null,null,null,3.9373200219419112E-5,7.5491430553436848E-3,2.314702153671589E-4,0.19319319615271804,0.18268957228545177,2.1934586874876223E-2,0.9151486730467665,0,5.3318887421705242E-2,9.1649355182722141E-3,4.1144708024456041E-4,2.0746295464273203E-5,7.2376267093450738E-7,0.99999999999999989,2.4254335480259062E-3,0.90838941133763262,4.0044572208637261E-3,3.2159891452962231E-4,7.7720257145803262E-6,null,null,null,null,5.3675062222365781E-4,5.1424364570617463E-2,1.3257334561981061E-3,3.2038772666013061E-5,3.3527809327781129E-5,9.049696952774286E-3,8.1710756170147645E-5,4.1419558248972935E-6,3.9682757235101526E-4,1.0230317737522577E-5,2.4723433112529694E-7,7.5895551823270622E-8,2.0485434564168394E-5,1.8496534828153907E-7,7.3806767892838028E-9,7.1638199414522353E-7,0.97806541312512363,1.0640609820724345E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.756793826228463E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4108853120562335E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4096622936874732E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ11","v":0.95667849924546378},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97658900489735556},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97379192654927493},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97971703903291818},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97728932725912809},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97466243757192594},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97163853960617852},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97804498421895503},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97541966330564722},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98702030672912566},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98546024199855997},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98876258956936469},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98741059627889793},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98348731196638473},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98150660091952713},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9857003891647379},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98398297124742651},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.9797073045321012},0.93726491379958909,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9151486730467665,9.1649355182722141E-3,2.0746295464273203E-5,0.97806541312512374,0.9151486730467665,4.1321716089928731E-3,2.5673071077103632E-3,0.95676056669831366,0.9151486730467665,2.3434555480691649E-2,0.91176904219219956,5.4373854606593212E-2,9.9309824208871147E-3,4.6489810357315834E-4,2.5731023882982087E-5,9.3617217224328342E-7,0.99999999999999989]
[7,1.75,51.75,0.91911715641343639,0,5.5948319500056493E-2,2.4934524086507075E-2,1,{"$f":"0","v":0},{"$f":"DZ10*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":241.23974708817303},{"$f":"DZ10*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.890937724872664},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4246053519929545},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":1.8405258881541031},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":453.64049227602999},47.560486886024421,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6902564493076673},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.4363765306602758},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":3.9982137884655843E-2},357.56449515466937,53.90259189209587,15.740743932761486,6.806402842651182,1239.7776441552774,0.93753360626723448,1162.3332056943934,2.8480332832208098E-4,0.18304021266371623,null,7.3077255854034763E-4,6.6402004999700881E-5,null,null,null,4.0948523210456373E-5,7.8511852087424384E-3,2.4077606426343732E-4,0.19225510035179469,0.18024561755608715,2.4934524086507075E-2,0.90838941133763262,0,5.5428821791481189E-2,1.0697029323502014E-2,5.1834912690175634E-4,3.0715752301690968E-5,1.1485816735520597E-6,1,2.7979777368781242E-3,0.90113428945153484,4.1184011938789778E-3,3.3074978217979384E-4,7.9931731609013955E-6,null,null,null,null,5.5799091137056329E-4,5.3459328904986995E-2,1.3781953645322163E-3,3.3306610591414712E-5,3.9132622244534006E-5,1.0562526433451997E-2,9.5370267805481719E-5,5.2181174410692391E-6,4.9993118321906406E-4,1.2888355566942891E-5,3.1147067468011677E-7,1.1236651741599972E-7,3.0329536902097641E-5,2.7384888217732651E-7,1.1712831345165543E-8,1.1368688422068941E-6,0.9750654759134928,1.2370073864813716E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8207767096125049E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4622701183105631E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5338430721367704E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ12","v":0.95214197636495923},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97367767516957959},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96970121177239998},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97719014328607789},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97373711321974998},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97151503877309719},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96721740625811059},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97531241757586706},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9715792886010628},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98539647583169931},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98317503055880051},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9873553286915846},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98542964991222093},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98142565953044347},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97860677265353735},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98391277933897403},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98146776876879549},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97710459707472652},0.93034230217401725,0.106,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90838941133763262,1.0697029323502014E-2,3.0715752301690968E-5,0.97506547591349291,0.90838941133763274,4.3338281611079287E-3,2.4254335480259062E-3,0.95222967897534927,0.90838941133763262,2.66347458201486E-2,0.90476185039458379,5.6503275945173584E-2,1.148425045183301E-2,5.7747518083930906E-4,3.6966822385365751E-5,1.4353850363081984E-6,0.99999999999999989]
[8,2,52,0.91344897892416788,0,5.82160535220419E-2,2.8334967553790127E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ11*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":239.27940017759698},{"$f":"DZ11*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.518021739516769},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3886504086762246},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.83324657755180032},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":584.89861405304066},49.287725693219265,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.3449637733118776},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.3348226817857896},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.4543773950972226E-2},371.61306873554014,53.71041236792793,15.642068542544724,6.7821358971541184,1384.6776744218173,0.92950505653679638,1287.064900048691,2.9628652864067311E-4,0.18169992075076064,null,7.4576473336191579E-4,6.7579445573824674E-5,null,null,null,4.2556735448515507E-5,8.1595335776954939E-3,2.5027847166705865E-4,0.19126192024314809,0.1777789219889436,2.8334967553790127E-2,0.90113428945153473,0,5.7577730098865972E-2,1.2271471580164006E-2,6.3660123477686189E-4,4.3217892469040527E-5,1.7221883990643374E-6,0.99999999999999989,2.9091568602824793E-3,0.89368497627138466,4.1951044395576367E-3,3.3690983813510129E-4,8.1420421748342606E-6,null,null,null,null,5.7962354338645229E-4,5.5531882357833393E-2,1.4316263300898793E-3,3.4597867556247423E-5,4.4892357233800609E-5,1.2117171882296269E-2,1.0940734063393716E-4,6.408537863371293E-6,6.1398156575082562E-4,1.5828604009039157E-5,3.8252715362579453E-7,1.5810272263909024E-7,4.2674476978331776E-5,3.853127680696622E-7,1.7562270692043172E-8,1.7046261283722941E-6,0.9716650324462095,1.2966981670614483E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8698834400003885E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5017078506118606E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.629151562222544E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ13","v":0.94746293229007528},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97030344147849346},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96496634083987876},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97426019233414596},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96962301245008797},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96786818232571203},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96210202768223674},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97214472742109226},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9671329056781639},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98351172744409365},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98052456634649654},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9857215562123598},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98313130370418156},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97903390942990498},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97524577201237161},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9818383143341104},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9785513033074632},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97408755060532348},0.92291184700377693,0.106,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90113428945153473,1.2271471580164006E-2,4.3217892469040527E-5,0.97166503244620983,0.90113428945153495,4.4571441492196736E-3,2.7979777368781242E-3,0.947557426206453,0.90113428945153484,3.0105096035669843E-2,0.89740963286145969,5.8652358448128501E-2,1.3078589815342628E-2,7.0136502544635316E-4,5.0860486728205731E-5,2.0973272245660441E-6,0.99999999999999978]
[9,2.25,52.25,0.90762918740289333,0,6.0495588079556947E-2,3.1875224517549566E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ12*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":237.36302184026746},{"$f":"DZ12*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.153469877739447},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3535018979099096},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.84429462739622918},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":580.21418642294225},50.976184968951294,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.0166094445369573},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.2565131014707909},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":4.9206103526326747E-2},385.61707305581939,53.529736766916884,15.546940774472326,6.7593215781918481,1394.6800604601412,0.9215452591266412,1285.2607977155005,2.3808436871871345E-4,0.18047486500354909,null,7.5714081242995448E-4,6.841532987471595E-5,null,null,null,4.4169457098404913E-5,8.4687468596201469E-3,2.5981051361026258E-4,0.1903112323449013,0.17538041392599249,3.1875224517549566E-2,0.89368497627138477,0,5.9726986797391031E-2,1.3885708050521249E-2,7.6612881611584454E-4,5.8503080987370929E-5,2.4724660500677511E-6,0.99999999999999989,2.3249620342257631E-3,0.8867596598022619,4.2507274978448887E-3,3.4137693921306957E-4,8.2499978391074996E-6,null,null,null,null,6.0125968258657508E-4,5.760477182281127E-2,1.4850659581274411E-3,3.5889333865743572E-5,5.0797670204108467E-5,1.3711111178183757E-2,1.2379920213338245E-4,7.7124662317363523E-6,7.3890678243894838E-4,1.9049208496213936E-5,4.603589489458301E-7,2.1402007035638051E-7,5.7767471760579038E-5,5.2158915643551211E-7,2.521333790877223E-8,2.447252712158979E-6,0.96812477548245046,1.044671072533436E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9099718571102427E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5339029540095668E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7069569154702453E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ14","v":0.94268162483883922},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96677822495154708},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96002681007923818},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9711976687784174},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96532817845484986},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96405927336228081},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95676777182783523},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9688345563263292},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96249286989053606},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98153950194077444},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97775331459552151},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98401150260101111},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98072731968098648},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97653249729631209},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9717342688651841},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97966800280902577},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97550279147276608},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.9709349195263256},0.91528250755184426,0.106,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89368497627138477,1.3885708050521249E-2,5.8503080987370929E-5,0.96812477548245046,0.89368497627138488,4.5401563198675717E-3,2.9091568602824793E-3,0.9427833776685296,0.89368497627138477,3.3367710060877791E-2,0.89022231803682328,6.0791243059023593E-2,1.4711631063022758E-2,8.3648706619651324E-4,6.7659880622081953E-5,2.9508334338040361E-6,0.99999999999999989]
[10,2.5,52.5,0.90237403055804299,0,6.2765773837750893E-2,3.4860195604206008E-2,1,{"$f":"0","v":0},{"$f":"DZ13*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":235.4476745987634},{"$f":"DZ13*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.789114160896304},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3183722985881765},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.85238717109664075},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":575.53227922092424},52.625073090598939,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7044031104429589},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.2003631994388115},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.3963888336104784E-2},399.48456450105806,53.350560627050712,15.452560860527647,6.7366965995978374,1404.5480133273197,0.91365362527769012,1283.270384253083,2.8575830565132272E-4,0.17915607294088556,null,7.6598068353151241E-4,6.9010253726821757E-5,null,null,null,4.5771223692542746E-5,8.775860057220284E-3,2.6928111695507617E-4,0.18936773458166312,0.1730165172111599,3.4860195604206008E-2,0.8867596598022619,0,6.1855499320656163E-2,1.5537554075524268E-2,9.0684531627718184E-4,7.6816680256792971E-5,3.4292008175403211E-6,0.99999999999999989,2.7971302756914763E-3,0.87931808080504192,4.2914706186923312E-3,3.446490289661623E-4,8.3290738700034634E-6,null,null,null,null,6.226869943051674E-4,5.9657654193064041E-2,1.5379897980738935E-3,3.7168335213057738E-5,5.6840569082637098E-5,1.5342187131649962E-2,1.3852637479166809E-4,9.1290312178239346E-6,8.7462335409517163E-4,2.254801691334247E-5,5.4491405084375122E-7,2.8101616249324355E-7,7.5850798497837106E-5,6.8486559646262603E-7,3.4969782079439618E-8,3.3942310354608813E-6,0.96513980439579361,1.2670549050098651E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9439669808642115E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5612045189797585E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7729361384744548E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ15","v":0.93782272009990109},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96394695879771397},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95606498449732946},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96873692144579548},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96188128595958111},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96100099855025012},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95249100351692162},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96617545365435897},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95877017398186959},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97995317888110378},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97552596540855863},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9826357160694571},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97879448933565216},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97452153344244519},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96891393356681654},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97792267697439017},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97305324024571349},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.96840245889189336},0.90818982814942806,0.106,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8867596598022619,1.5537554075524268E-2,7.6816680256792971E-5,0.96513980439579394,0.88675965980226201,4.6003544348970655E-3,2.3249620342257631E-3,0.93793028311310811,0.8867596598022619,3.6603247032326848E-2,0.88303887030365191,6.2902312066206265E-2,1.6381190017107142E-2,9.8274622712354138E-4,8.7607747833986268E-5,4.0266057501537894E-6,0.99999999999999989]
[11,2.75,52.75,0.89664130557914312,0,6.5012395960409045E-2,3.8346298460447688E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ14*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":233.42037930559238},{"$f":"DZ14*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.403462612294597},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2811894474514771},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.85790776493487553},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":570.57672430741354},54.228889346375759,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.407517987571631},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":10.165238391748836},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":5.881067884683689E-2},413.14128626741098,53.148586325284128,15.351614784574005,6.7111928452618956,1413.752800064761,0.90582957127269037,1280.619092768228,3.1547680791900484E-4,0.17778199094380304,null,7.7262253569247057E-4,6.939587270042875E-5,null,null,null,4.7351696690938062E-5,9.0788909856414184E-3,2.7862929453610614E-4,0.18834435813698339,0.17060788918285372,3.8346298460447688E-2,0.87931808080504192,0,6.394912481175638E-2,1.7224825958690019E-2,1.0586471379699007E-3,9.8398815411179579E-5,4.6240106827672591E-6,0.99999999999999989,3.0905024619951125E-3,0.87155304925913901,4.3192648735308195E-3,3.4688119220158077E-4,8.3830181754131577E-6,null,null,null,null,6.4376310521804987E-4,6.1676889134655258E-2,1.5900461985825592E-3,3.8426373300510845E-5,6.3013065317893985E-5,1.7008243503693638E-2,1.5356938967848676E-4,1.0657189928335259E-5,1.0210313644399716E-3,2.6322453392824071E-5,6.3613020876980359E-7,3.5996944164071001E-7,9.7161563025489309E-5,8.7728294404956373E-7,4.7154032240478593E-8,4.5768566505267802E-6,0.96165370153955243,1.4121074572927828E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9735516191752782E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5849640125710986E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8303552984325616E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ16","v":0.93290304918250455},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96052347931865123},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9512808367111335},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96576015816125504},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95771637991040759},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95730402737470077},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9473285122991395},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96295949271255443},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9542734963251126},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97803225236026936},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97283077935427298},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98096933204451198},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97645488660712454},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97208759244447807},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96550357224748706},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97580959657948552},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97008994639703561},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96533976449134395},0.90056840979109565,0.106,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87931808080504192,1.7224825958690019E-2,9.8398815411179579E-5,0.96165370153955232,0.87931808080504203,4.6444487215284973E-3,2.7971302756914763E-3,0.93301782565506486,0.87931808080504192,4.0250469933414322E-2,0.87543556503209052,6.4972639409971222E-2,1.8084998426583898E-2,1.1400286417821415E-3,1.1094141591474648E-4,5.3571402430567032E-6,0.99999999999999989]
[12,3,53,0.89062170417003494,0,6.7223654423583801E-2,4.2154641406380956E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ15*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":231.43260665417904},{"$f":"DZ15*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.025329439555556},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2447314855353833},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.86191024817316975},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":161.63365120230881},55.791276374499617,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.1251239960325936},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":11.149999570809893},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.3741902074513662E-2},426.54615168199911,52.954664807669431,15.253826615172478,6.6867059342913402,1018.769719912301,0.89807251839304003,914.92908802421209,2.5170252211501276E-4,0.17654091645895154,null,7.7798520755714088E-4,6.9657905629854055E-5,null,null,null,4.8902345016687028E-5,9.3762040131641442E-3,2.8780464253837397E-4,0.18735317309497276,0.16825673599032934,4.2154641406380956E-2,0.8715530492591389,0,6.5996154008186078E-2,1.8945170894477777E-2,1.2214101455943825E-3,1.2348401641831336E-4,6.0902698033461474E-6,0.99999999999999967,2.448784590252751E-3,0.86440792703507363,4.3394159736428141E-3,3.4849953185790933E-4,8.4221283118460115E-6,null,null,null,null,6.6437014051125732E-4,6.3651183437747685E-2,1.6409440177747958E-3,3.9656412152341872E-5,6.9306551711781868E-5,1.870695707260854E-2,1.6890727015745412E-4,1.2295692714908231E-5,1.1780110886508758E-3,3.0369431397683232E-5,7.3393283091518792E-7,4.5173788176114861E-7,1.2193134636563287E-4,1.1009321709193528E-6,6.2106426295782883E-8,6.0281633770503643E-6,0.95784535859361886,1.1285039017036036E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9997871094351385E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6060337973743024E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8812742853733869E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ17","v":0.92793490654896937},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95672158811800223},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94597606441661064},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9624526814794615},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95309492930725492},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95319970145007304},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94160675438931463},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95938721298417806},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9492858141339825},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97589539554326699},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96983517801645636},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9791151114863228},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97385347617400497},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96938159476259655},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96171612164173781},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97345948541838367},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96679733964968684},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96193786413487181},0.89261572206190742,0.106,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8715530492591389,1.8945170894477777E-2,1.2348401641831336E-4,0.95784535859361908,0.87155304925913901,4.6745290839078132E-3,3.0905024619951125E-3,0.92805782419821314,0.87155304925913901,4.3752276816130337E-2,0.86798048814710627,6.6993376709788291E-2,1.9820785758359511E-2,1.3082035224334502E-3,1.3789239709081474E-4,6.9766490911155265E-6,0.99999999999999989]
[13,3.25,53.25,0.88525662843507802,0,6.9393459339041896E-2,4.534991222587971E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ16*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":229.44880884404216},{"$f":"DZ16*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.647952399235351},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2083464266304951},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.86460589793196085},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":160.24815722228939},57.310387218291041,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.8564147257545613},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":12.153540110808869},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":6.8751997621290209E-2},439.668607619309,52.76100109056722,15.156872015778591,6.6622515763776873,1031.0556971446374,0.89038189287598191,918.03332328420743,3.095842323366141E-4,0.17519047917465211,null,7.8225289624699046E-4,6.981373705329E-5,null,null,null,5.0418828751220072E-5,9.6669670940821868E-3,2.9678138369834049E-4,0.18636629734682075,0.16593717659995036,4.534991222587971E-2,0.86440792703507352,0,6.7990599411390504E-2,2.0696400622241248E-2,1.3949968992725181E-3,1.5230077776331609E-4,7.8630283788849057E-6,0.99999999999999956,3.0241909507443643E-3,0.85667271051585447,4.3529876252706235E-3,3.4958947443717762E-4,8.4484687668997168E-6,null,null,null,null,6.8444782522913636E-4,6.5574762351152102E-2,1.69053438106719E-3,4.0854853942071141E-5,7.5713023015866365E-5,2.0436167092619303E-2,1.8452050660608017E-4,1.4043155997658482E-5,1.3454299703535828E-3,3.4685533590210263E-5,8.3823933106659556E-7,5.5715737739133357E-7,1.5038576994698481E-4,1.3578504389399393E-6,8.0184393835320025E-8,7.7828439850495854E-6,0.95465008777411997,1.4057267265594281E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0233877902846163E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6249875604556197E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9270795189736054E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ18","v":0.92292770664990043},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95369346248623899},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94175710334456741},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95981707719056819},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94941692623658658},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94993166526065342},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93705806707106654},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95654132942486925},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94531778388508192},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97419070837477795},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96744735095498224},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97763550565638779},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97177908616852093},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96722403860818784},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95869940124349207},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97158505150005003},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96417351213391278},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.9592278122304313},0.88529792489663328,0.106,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86440792703507352,2.0696400622241248E-2,1.5230077776331609E-4,0.9546500877741203,0.86440792703507374,4.6963376338125693E-3,2.448784590252751E-3,0.92305701226847325,0.86440792703507374,4.7249428374258835E-2,0.860540318775464,6.8959174693906611E-2,2.1586345785182461E-2,1.4871253494705759E-3,1.6868604065025557E-4,8.9209810669705121E-6,0.99999999999999967]
[14,3.5,53.5,0.8793340727675153,0,7.1516982709846424E-2,4.9148944522637961E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ17*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":227.40079085867288},{"$f":"DZ17*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.258358781432186},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1707834982639236},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.86598127563381189},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":158.8178115614557},58.782730751233458,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.6005545696035632},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":13.174713319191943},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":7.3834876398307672E-2},452.47934723887835,52.553052925271622,15.056321992144714,6.6359934887104863,1042.870275136891,0.88275712587216437,920.60116673735513,2.984101138408612E-4,0.17386994920559209,null,7.8541420271987692E-4,6.9862563080449417E-5,null,null,null,5.1897745820202798E-5,9.950528000874391E-3,3.0553923568900435E-4,0.1853316010676169,0.16360279149173604,4.9148944522637961E-2,0.85667271051585447,0,6.9927749976422732E-2,2.2476290948123669E-2,1.5792537996686339E-3,1.8507130353719508E-4,9.9789337550561202E-6,0.99999999999999967,2.9083139300317335E-3,0.8490458769214424,4.3599121698874839E-3,3.5014558626696353E-4,8.4619082259464008E-6,null,null,null,null,7.0394873422032237E-4,6.7443082222429895E-2,1.7387001519214189E-3,4.2018867851101824E-5,8.2224342528324664E-5,2.219367733655904E-2,2.0038926903630412E-4,1.5898033522660196E-5,1.5231398678929033E-3,3.9266940840111968E-5,9.489574129583834E-7,6.7704081110750273E-7,1.8274424389864798E-4,1.6500188274396076E-6,1.0176165158206675E-7,9.877172103474054E-6,0.95085105547736193,1.3640389843768141E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0448583994921568E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6422306579207623E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9687506163696014E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ19","v":0.91788891259012528},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.94993410023600988},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93652697887478187},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9565434503507505},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94485432179873641},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94587566208902818},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9314215489099823},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95300742639134883},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94039717839327985},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97207098927267077},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96448056005956628},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97579517971323049},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96920076653298726},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96454263788539008},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9549540790106561},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96925472685140934},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96091442311553321},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.95586269830076964},0.87737577272875644,0.106,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85667271051585447,2.2476290948123669E-2,1.8507130353719508E-4,0.95085105547736204,0.8566727105158547,4.7110255684747011E-3,3.0241909507443643E-3,0.91802634902493707,0.8566727105158547,5.1004526444020828E-2,0.85285929371864844,7.0865372184370057E-2,2.3379407011435545E-2,1.6766318563374448E-3,2.0354124413797753E-4,1.1227541049464082E-5,0.99999999999999989]
[15,3.75,53.75,0.87355041118092847,0,7.3589480453667519E-2,5.2860108365403689E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ18*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":225.3509335510318},{"$f":"DZ18*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.868415270110852},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1331868346805569},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.86644694219511798},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":157.38618130905635},60.209607882002878,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.356702287364438},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":14.212364773202912},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":7.8985407745056649E-2},464.96142474486641,52.343460589867945,14.956160177603982,6.6095277879452006,1054.3333975576734,0.87519765340356559,922.7501154474844,3.1074104764122995E-4,0.17253288113375731,null,7.8782481762668729E-4,6.9837760057230887E-5,null,null,null,5.3335772666266367E-5,1.0226249562647262E-2,3.1405835592613045E-4,0.18429492845032211,0.16129448891389994,5.2860108365403689E-2,0.84904587692144229,0,7.1802994392317382E-2,2.4282523074747424E-2,1.7740099130062557E-3,2.2201118473875992E-4,1.2476148343872045E-5,0.99999999999999967,3.0279561890081325E-3,0.84129686376512536,4.3622566377932853E-3,3.503338710436686E-4,8.4664584717964413E-6,null,null,null,null,7.2282644633558197E-4,6.9251695589383322E-2,1.7853266736085195E-3,4.3145682989963882E-5,8.8832027462104808E-5,2.397719816327093E-2,2.1649288401439011E-4,1.7858604533623848E-5,1.7109759210989447E-3,4.4109403009449889E-5,1.0659843642371949E-6,8.1217687300861686E-7,2.1921964840958632E-4,1.9793594561649816E-6,1.2722736637188408E-7,1.2348920977500161E-5,0.94713989163459567,1.4330714489562468E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0645693168662414E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6580605426773322E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0070064268927339E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ20","v":0.912824599342272},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94629958396172464},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93147860491326129},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95337687543385841},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94044700762703126},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9419556280040714},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92598339173533739},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94959004572831718},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93564592813120262},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97001808466765094},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96160981096252796},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97401234521659164},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96670489361116019},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96194728541946417},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95133301031375417},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96699835115233534},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95776181558782858},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95260866477937478},0.86956462275720947,0.106,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84904587692144229,2.4282523074747424E-2,2.2201118473875992E-4,0.94713989163459633,0.84904587692144251,4.7185196643803936E-3,2.9083139300317335E-3,0.91296989592783173,0.84904587692144262,5.4789314701193102E-2,0.84517137034328382,7.2708473309747002E-2,2.5197690891335271E-2,1.8765454297906754E-3,2.4267011807889806E-4,1.3935206570887191E-5,0.99999999999999967]
[16,4,54,0.86767305152446761,0,7.5608427438549605E-2,5.6718521036982515E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ19*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":223.21889459217215},{"$f":"DZ19*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.462838377127838},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0940828681829462},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.86582743317971689},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":155.89715499419057},61.587297481222556,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.124009381661617},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":15.265330091180886},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":8.4197372081466271E-2},477.09475171959883,52.115259849853828,14.851174395455331,6.5807123616177154,1065.2415309175256,0.86770291632177787,924.31318296421227,3.6070140946979862E-4,0.17110482392159979,null,7.8933213663445008E-4,6.9725394052451057E-5,null,null,null,5.4731209444648001E-5,1.0493805929963098E-2,3.2232844425558114E-4,0.18319544844541985,0.15895922487296671,5.6718521036982515E-2,0.84129686376512547,0,7.3613952227176607E-2,2.6112858707923115E-2,1.979080946575095E-3,2.6332905141903621E-4,1.5394264797902337E-5,0.99999999999999967,3.5255914169345752E-3,0.83305359093362641,4.3591376270576019E-3,3.5008338254755586E-4,8.4604049593464943E-6,null,null,null,null,7.4105699824101798E-4,7.0998306601448555E-2,1.8303547585054975E-3,4.423386898154124E-5,9.5527889532559098E-5,2.5784519422550986E-2,2.3281139583957168E-4,1.9923013792533378E-5,1.9087603855366699E-3,4.9208337800588493E-5,1.1892094453033416E-6,9.6332878816667807E-7,2.6001799024692436E-4,2.3477323839451869E-6,1.5698529013006788E-7,1.5237279507772269E-5,0.94328147896301728,1.6845314038185427E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.082800687304328E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6727021997606645E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0423906680125045E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ21","v":0.90773981625465139},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94249525371320764},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9262028670898268},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95006059073895011},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93583775382094903},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93785378403849784},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92030294093876852},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94601211188706236},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93067896469221334},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96786547145041213},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95860230520891343},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97214237213343369},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96408904323661704},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95922749667384843},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94754262254034916},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.964632909634074},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95446005811137036},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.94920188043129849},0.86162834053127646,0.106,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84129686376512547,2.6112858707923115E-2,2.6332905141903621E-4,0.94328147896301751,0.84129686376512569,4.7210569673087508E-3,3.0279561890081325E-3,0.90789339416830195,0.84129686376512569,5.8910130853272007E-2,0.83717522734937599,7.4485698227841388E-2,2.7038908135763578E-2,2.0866735009461121E-3,2.8627768973327455E-4,1.7084243067461566E-5,0.99999999999999989]
[17,4.25,54.25,0.86132777482527789,0,7.7570484505160284E-2,6.1101740669561498E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ20*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":221.09056352189981},{"$f":"DZ20*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.057966834263546},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0550469084872258},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.86455957531864047},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":154.4107182866376},62.918356802285317,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.90162944731042},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":16.332447762550704},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":8.9465866344220227E-2},488.87150651263642,51.886052944914915,14.746862700929222,6.5517698845573458,1075.7769470481353,0.86027236026664922,925.46117335754946,3.0981264356460836E-4,0.16978785173152436,null,7.9031316703534883E-4,6.9560846301475884E-5,null,null,null,5.6081777348615755E-5,1.0752760249271937E-2,3.303357752914155E-4,0.18209671619033777,0.15665277183386803,6.1101740669561498E-2,0.8330535909336263,0,7.535744422850614E-2,2.7964957563604037E-2,2.1942660553171288E-3,3.0922632804751288E-4,1.8774221337020798E-5,0.99999999999999967,3.0104273565331164E-3,0.82533239040918183,4.3527544071500484E-3,3.4957074463428826E-4,8.4480161269711992E-6,null,null,null,null,7.5860838503485873E-4,7.2679848971100983E-2,1.8737053569246878E-3,4.5281515445613365E-5,1.0230336734859703E-4,2.7613330256743538E-2,2.4932393951190119E-4,2.2089239432184167E-5,2.116299552560129E-3,5.4558751354394373E-5,1.3185119704211253E-6,1.1312334216903948E-6,3.0533816119818349E-4,2.7569334276389763E-6,1.9145289640333616E-7,1.8582768440617463E-5,0.93889825933043791,1.4522308524028749E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0997697317883608E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.686330079859463E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0753249317111228E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ22","v":0.90263883152337965},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.93804181717027935},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92003805203803335},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94617617452357794},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93044724608509699},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93305382463496944},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91366862739519639},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94182254585506664},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9248727038133473},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96534061564087403},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95507821730612574},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96994831659081759},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96102247287723386},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9560395013175409},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94310533328117041},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96185910868956093},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95059252659261684},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94521288487178223},0.85318585394150825,0.106,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8330535909336263,2.7964957563604037E-2,3.0922632804751288E-4,0.93889825933043847,0.83305359093362652,4.7176814145645047E-3,3.5255914169345752E-3,0.90280226406126118,0.83305359093362663,6.3049116186894918E-2,0.82919299067140406,7.6195023803378586E-2,2.8900781960953276E-2,2.3068095394808718E-3,3.3456162030004536E-4,2.0716217587849183E-5,0.99999999999999967]
[18,4.5,54.5,0.85552889368003704,0,7.9474614615734324E-2,6.4996491704228332E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ21*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":219.01673224125557},{"$f":"DZ21*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.663462763932415},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0170105355668246},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.86292625755802288},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":152.96234449560581},64.205204075969448,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.688763386427269},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":17.412621195917165},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":9.4786262323145021E-2},500.29331493551717,51.666262848831536,14.646463841777457,6.5240164893632295,1086.0539093300451,0.85290543562527976,926.30128264968027,3.2237767461087475E-4,0.16845496650581673,null,7.9101065450541447E-4,6.9366998008535093E-5,null,null,null,5.7386872407358576E-5,1.1002996790171004E-2,3.3807647666573404E-4,0.18103618197218563,0.1544067436489244,6.4996491704228332E-2,0.82533239040918194,0,7.7032603378251033E-2,2.9836606358302514E-2,2.4193530236446149E-3,3.5989691255257789E-4,2.2658213838677565E-5,0.99999999999999967,3.1325998234330737E-3,0.81749791696588614,4.3445312247531792E-3,3.4891033889464549E-4,8.4320562149234005E-6,null,null,null,null,7.7547187861899539E-4,7.4295486487108472E-2,1.9153569111236435E-3,4.6288101399922307E-5,1.0915036412147251E-4,2.9461445211865406E-2,2.6601078231563421E-4,2.4355145120513157E-5,2.3333887470104939E-3,6.01553670921878E-5,1.4537644214201444E-6,1.316600104568412E-6,3.5537162114741681E-4,3.20869130059265E-6,2.3106048388738926E-7,2.2427153354790174E-5,0.93500350829577139,1.5254763962865597E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1156484102165772E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6990822843781514E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1061429652799848E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ23","v":0.89752530339022218},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93421845028504646},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91475499432415353},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94283933706999146},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92582386598083533},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92893447560484321},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.90798617065958154},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9382247193956581},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91989496950346838},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96316868274209322},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95204974621849559},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96806032505042994},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95838595506916535},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95329895243616758},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93929567871072417},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95947362247147494},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94727008012859104},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94178743852421221},0.84527805649054377,0.106,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82533239040918194,2.9836606358302514E-2,3.5989691255257789E-4,0.93500350829577172,0.82533239040918216,4.7107731679113087E-3,3.0104273565331164E-3,0.89769707427784873,0.82533239040918216,6.7018054140169592E-2,0.82141515368753404,7.7836310545056339E-2,3.0781159410093104E-2,2.5367363552927943E-3,3.8771195039609125E-4,2.4873911457740266E-5,0.99999999999999978]
[19,4.75,54.75,0.84963915641600951,0,8.1321227007879415E-2,6.9039616576110838E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ22*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":216.811765648071},{"$f":"DZ22*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.244012877109768},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9765689951203234},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.86026403238100024},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":151.42238516840482},65.440680861187985,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.484587217894797},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":18.504719652954378},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.10015178441196969},511.34396483661885,51.417151757398926,14.537982773734836,6.4925606654158949,1095.6367962707045,0.84560159749136787,926.47222519683214,4.1067499449706888E-4,0.1669554656712624,null,7.9085042414562005E-4,6.9090645439175323E-5,null,null,null,5.8646937937796611E-5,1.1244600623541337E-2,3.4555284047838486E-4,0.17987488213730179,0.15210248768387391,6.9039616576110838E-2,0.81749791696588614,0,7.8640017711861646E-2,3.1725712461883701E-2,2.6541196869409736E-3,4.1552698823960462E-4,2.7089609076802971E-5,0.99999999999999978,4.0174701933707643E-3,0.80879307896496322,4.3311278541782365E-3,3.4783391100687045E-4,8.4060423670970951E-6,null,null,null,null,7.9165339862921028E-4,7.5845786290888298E-2,1.9553240421551978E-3,4.7253980188939891E-5,1.1606122444498935E-4,3.1326797970208535E-2,2.8285326723017729E-4,2.6718494370565129E-5,2.5598136982082705E-3,6.5992661060277591E-5,1.5948333018605966E-6,1.5201099456148754E-6,4.1030221235820988E-4,3.7046659357798747E-6,2.7625029166781089E-7,2.6813358785135159E-5,0.93096038342388876,1.9762802947047187E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1305752675360896E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7110700790942061E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1351136628118959E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ24","v":0.89240240381206659},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93021807025302194},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90923682541521555},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93934603747349721},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92099088158300924},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92462591438041597},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90205374887002965},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93445933031496653},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91469378083346098},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96089192221210662},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94887811156787916},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96608059309970662},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95562358829927485},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95042795232706923},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9353094963753722},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95697359300096563},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94379173348647094},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.9382025923474302},0.83725424867355913,0.106,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81749791696588614,3.1725712461883701E-2,4.1552698823960462E-4,0.9309603834238892,0.81749791696588636,4.7018736198627484E-3,3.1325998234330737E-3,0.89258294300028873,0.81749791696588636,7.1516466411637239E-2,0.81314549796542468,7.9408465928464095E-2,3.2677834192627153E-2,2.7762233374677291E-3,4.4591093082904605E-4,2.96012335497893E-5,0.99999999999999967]
[20,5,55,0.8428993297617523,0,8.3107353991083779E-2,7.3993316247163654E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ23*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":214.63149735839878},{"$f":"DZ23*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.829261338391341},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.936580449038245},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.87765680441207738},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":149.89967525576523},63.773786187254466,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.267225324718433},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":19.578723515473154},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.10483026533061025},521.98187628743688,51.164169235704676,14.430536573030043,6.4606159871665092,1101.9364345821202,0.83836030562490627,923.81976607548586,3.0790346210131055E-4,0.1656716075350593,null,8.0748116403081625E-4,4.8874290048818717E-5,null,null,null,7.7249762236481146E-5,1.1440605256283584E-2,3.5219882033085383E-4,0.17870592029009116,0.14981994995138095,7.3993316247163654E-2,0.80879307896496322,0,8.0176914145066516E-2,3.3629955923370605E-2,2.8983269879944845E-3,4.7629487341848748E-4,3.2112858022775632E-5,0.99999999999999978,2.9782887945664343E-3,0.80114386589486186,4.4186943646560423E-3,2.4627814916037042E-4,5.9517617185158216E-6,null,null,null,null,1.041802695974367E-3,7.7096437238321866E-2,1.9905684842055392E-3,4.8105726564738245E-5,1.2302746131191748E-4,3.3207097751521905E-2,2.9983071053678198E-4,3.7660277925447158E-5,2.7869703780536523E-3,7.1957351074719401E-5,1.7389809406657398E-6,1.7424152813663459E-6,4.7030601099197787E-4,4.2464471451432891E-6,4.2268887102309966E-7,3.1690169151752531E-5,0.92600668375283568,1.4799641515820972E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1957270458188606E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2237994943280724E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9575352122440358E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ25","v":0.88727291015906329},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92505952000880176},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90213541715047652},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93483837912014878},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91476541392422139},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91907224032490475},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89442365046420647},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92960230031143765},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90799737529411195},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95794951263225248},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94478375889176847},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96352111498417625},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95205572688086981},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94672033259762989},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93016902758242892},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95374353690086788},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93930319879009849},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93357864628113063},0.82833904234821754,0.106,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80879307896496322,3.3629955923370605E-2,4.7629487341848748E-4,0.92600668375283635,0.80879307896496333,4.6873678075522035E-3,4.0174701933707643E-3,0.88746505283107824,0.80879307896496344,7.6084788414128926E-2,0.80496847242991254,8.0846022874022205E-2,3.4536950154129206E-2,3.0195927824340865E-3,5.0927911774259244E-4,3.4894227630168595E-5,0.99999999999999967]
[21,5.25,55.25,0.83713007364181657,0,8.4693665777089172E-2,7.8176260581094212E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ24*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":212.34073218442052},{"$f":"DZ24*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.393490022883704},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8945652671650914},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.87368806791590758},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":148.2997937849988},64.827065975511999,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.035500878599596},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":20.633017837654762},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.10998111545937622},531.42553063544324,50.879003716689589,14.315365096144873,6.4246074886672941,1109.4523420715548,0.83118102441222164,922.15573421957345,4.9721721056699786E-4,0.16399926188349895,null,8.0607678357899409E-4,4.8609188724068296E-5,null,null,null,7.8625363548996165E-5,1.164433890474975E-2,3.5852242355856637E-4,0.17743265175822634,0.14747865325257956,7.8176260581094212E-2,0.80114386589486197,0,8.1515131602977922E-2,3.5443944384887814E-2,3.140858576873688E-3,5.4226336206669723E-4,3.7675597237561558E-5,1,4.8838654627154999E-3,0.79161019792943887,4.3987131675613791E-3,2.4516448710719841E-4,5.9248480390114475E-6,null,null,null,null,1.0591912244593818E-3,7.8383239048484099E-2,2.0237926800371767E-3,4.8908649997261066E-5,1.2966352101351477E-4,3.499827738610102E-2,3.1600347777327605E-4,4.0811684609622328E-5,3.0201836616991734E-3,7.7978731947195201E-5,1.8844986176971203E-6,1.983745829151371E-6,5.354450214638568E-4,4.8345947736890933E-6,4.9590901096910358E-7,3.7179688226592453E-5,0.92182373941890572,2.4530711432622809E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2093885307055632E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2314137915276962E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9759365534676181E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ26","v":0.88213927473589349},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92121414248410427},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89685230778164338},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93147599373011891},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91012967211769091},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91493400099316036},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.88875046566344074},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9259805795781606},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90301341918558031},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9557513395292947},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94172837091633033},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96160832431469945},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94939187028435335},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94395253585710603},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92633696174199842},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95133113587277074},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93595495211144697},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93013087112087933},0.82050497206003736,0.106,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80114386589486197,3.5443944384887814E-2,5.4226336206669723E-4,0.92182373941890583,0.80114386589486208,4.670924275534929E-3,2.9782887945664343E-3,0.88233978387568313,0.80114386589486208,8.1234266354913279E-2,0.79637703191215037,8.2148541909511694E-2,3.6355589469066606E-2,3.2659396071912051E-3,5.7784355773887459E-4,4.0787189427770115E-5,0.99999999999999978]
[22,5.5,55.5,0.82949085623609542,0,8.6216871635172179E-2,8.4292272128732346E-2,1,{"$f":"0","v":0},{"$f":"DZ25*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":209.96345871705103},{"$f":"DZ25*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.941262270355963},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8509634269466577},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.86898428191773502},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":146.63949450395813},65.830918901003699,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.809275416627727},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":21.694858342627985},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.11515700983566883},540.47295855003517,50.573092023902497,14.194852030404181,6.3859793236329585,1116.3412547982996,0.82406322282635724,919.93577220310635,3.775541437129982E-4,0.16257701850020545,null,8.0406270239353735E-4,4.8303555307242302E-5,null,null,null,7.9938585219631848E-5,1.1838835363093988E-2,3.6456149170991704E-4,0.17609027434164273,0.14510951898235153,8.4292272128732346E-2,0.79161019792943899,0,8.2781952216045479E-2,3.7267234553245404E-2,3.3910206375087214E-3,6.1342375341105196E-4,4.3898781617978672E-5,0.99999999999999989,3.6733374022670565E-3,0.78331209175985539,4.3750312538814676E-3,2.4384456375691751E-4,5.8929496781769206E-6,null,null,null,null,1.0756520367029381E-3,7.9601387151700731E-2,2.0552442919432134E-3,4.9668735698595739E-5,1.3633360887087438E-4,3.6798641769212326E-2,3.3225917516220658E-4,4.4062240109033722E-5,3.2607342467748509E-3,8.4189556087209242E-5,2.0345945376274693E-6,2.2440697591918084E-6,6.057106524029205E-4,5.4690312489396064E-6,5.7782232986652063E-7,4.3320959288112154E-5,0.91570772787126786,1.86593150358349E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2223683130064707E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2386481383681138E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9934196751859097E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ27","v":0.87700367851078265},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91487351914382309},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.8881607554697144},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92592763045983317},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90249510621792728},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90811362601483181},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.87942324444401199},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92000666421354715},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89480999786052529},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95211777552288646},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93668415339594391},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95844519224657887},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94499148619925388},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93938121946062692},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92001797487475101},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94734470120364789},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93042968268568982},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92444413341063791},0.81074090557884215,0.106,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79161019792943899,3.7267234553245404E-2,6.1342375341105196E-4,0.91570772787126764,0.79161019792943887,4.6498025027075889E-3,4.8838654627154999E-3,0.87721872396377709,0.79161019792943899,8.6758375718751821E-2,0.78746114484464724,8.3379185310813841E-2,3.8182482589078928E-2,3.5197878724112759E-3,6.5166198095059082E-4,4.7361683346328954E-5,0.99999999999999989]
[23,5.75,55.75,0.82309972259325792,0,8.76757980979707E-2,8.922447930877131E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ26*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":207.84233443952843},{"$f":"DZ26*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.537761672708065},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8120596478478572},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.86499323453213406},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":145.15809105529829},66.795733073305726,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.587827885449471},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":22.763255538468218},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.12035547544318845},549.15766015618726,50.317641086672253,14.091044007967033,6.353722952941129,1123.4024802263489,0.817006374387795,917.82698734798589,3.1213900510208609E-4,0.16129501778471431,null,8.0268029360807216E-4,4.8037906238627937E-5,null,null,null,8.1188553671067336E-5,1.2023965324778757E-2,3.7031170871553939E-4,0.17493334057682847,0.14292165434421997,8.922447930877131E-2,0.78331209175985528,0,8.397641840558219E-2,3.9097730624912452E-2,3.6485551073138296E-3,6.8990020849012969E-4,5.0824585074679229E-5,1,3.0087812461844594E-3,0.7756997822586188,4.354937729279168E-3,2.4272464107370466E-4,5.8658846991019681E-6,null,null,null,null,1.0911726901201805E-3,8.0749960760411771E-2,2.0848995459236655E-3,5.0385409126569191E-5,1.4303005786866016E-4,3.8606121449653495E-2,3.4857911739029953E-4,4.7408591210347589E-5,3.5083739857165344E-3,9.0583416522684422E-5,2.1891138642633606E-6,2.5238412860993239E-6,6.8122550366491645E-4,6.1508635391139554E-6,6.6898394624972688E-7,5.0155601128429501E-5,0.91077552069122836,1.5439549668506747E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2347346607443429E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2455405843746024E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0100765310329313E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ28","v":0.87186807334022332},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91007808888337993},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88160368552402224},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92172794159898752},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89672877372735038},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90295797315390647},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.8723916435268313},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91548684755226117},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88861784380559439},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94936219459492954},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93286403440166477},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9560452857331645},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94165683085176821},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93591766674002275},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91523864803045463},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94432255271280996},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92624727707079557},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92014180245143007},0.80224226050312875,0.106,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78331209175985528,3.9097730624912452E-2,6.8990020849012969E-4,0.91077552069122869,0.78331209175985539,4.6247687673165623E-3,3.6733374022670565E-3,0.87209381050598633,0.78331209175985539,9.1371272014079311E-2,0.77950593700923698,8.4540658447636557E-2,4.0015738130781658E-2,3.7808797521231676E-3,7.3085456433886532E-4,5.4660081803243021E-5,0.99999999999999978]
[24,6,56,0.81740533681545735,0,8.9076598465155254E-2,9.3518064719387312E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ27*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":205.97443455146748},{"$f":"DZ27*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.182431846367422},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7778002857756499},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.86175204213145074},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":143.85354074429213},67.725986777783987,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.370555849738953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":23.837382711191996},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.1255735741893389},557.51730179114145,50.11230063196313,14.003727165147302,6.3277941468191292,1130.6705821180092,0.81000995712551338,915.8544297444879,1.9426791646779171E-4,0.1602569476029311,null,8.0195699080703781E-4,4.7814193658845423E-5,null,null,null,8.2381177581535139E-5,1.2200603923289826E-2,3.7579971228755171E-4,0.17395977151702369,0.14090914706806845,9.3518064719387312E-2,0.77569978225861891,0,8.5104898489690939E-2,4.0933745636650865E-2,3.9132043969325051E-3,7.7180892018760083E-4,5.8495578531806813E-5,0.99999999999999989,1.812407942725244E-3,0.76930109581517614,4.3386194616788169E-3,2.4181513423515445E-4,5.843904803594118E-6,null,null,null,null,1.1058359333556427E-3,8.1835083515595042E-2,2.1129165495017295E-3,5.1062491238530573E-5,1.4974669663974388E-4,4.0419050675816699E-2,3.6494826419441919E-4,5.0847390849275853E-5,3.7628551860073808E-3,9.7153918030501996E-5,2.3479020453464268E-6,2.8234854748229478E-6,7.6210430714110421E-4,6.881127571673643E-6,7.6995420438493183E-7,5.7725624327421881E-5,0.90648193528061272,9.3846849198263582E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2465459169009428E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2521236473010033E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0259857061057151E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ29","v":0.86673421564484054},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.9061280603724885},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.8762132090021838},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91826638555838547},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89198401534759431},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89871292688329429},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86661432443172037},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91176271906573714},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88352519087906922},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94708750894828841},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92971401343076332},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95406349481666164},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93890573021791324},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93306064022978707},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91130171468812315},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94182849679486902},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92279983833725654},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91659700434805491},0.79444598562602187,0.106,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77569978225861891,4.0933745636650865E-2,7.7180892018760083E-4,0.90648193528061272,0.77569978225861891,4.6035282550519743E-3,3.0087812461844594E-3,0.86696851173943656,0.77569978225861891,9.5079280421011866E-2,0.77250043903689758,8.5639300733482401E-2,4.1853763998102221E-2,4.0489571215882149E-3,8.1553357267960351E-4,6.2725116238124384E-5,1]
[25,6.25,56.25,0.81293413639990131,0,9.0425367477462243E-2,9.6640496122636421E-2,1,{"$f":"0","v":0},{"$f":"DZ28*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":204.18046195345525},{"$f":"DZ28*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.841165177962992},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7448968324504706},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.85854454135740843},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":142.60062161001088},68.620279269470061,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.156887127736258},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":24.916454663381952},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.1308073420068411},565.56808880096446,49.91998514492559,13.921325434063787,6.3035100329813663,1137.7630279307675,0.80307345353837845,913.70728414864402,2.6157493068041987E-4,0.15909192216420301,null,8.0127531443682516E-4,4.7592604451810261E-5,null,null,null,8.3522283348588303E-5,1.236961410665836E-2,3.8105178489216459E-4,0.17303655318867117,0.13896106235760347,9.6640496122636421E-2,0.76930109581517614,0,8.6173702977273864E-2,4.2773782359553585E-2,4.1847098462439248E-3,8.5925822517160619E-4,6.6954653944441956E-5,1,2.4885776375124053E-3,0.76224331012310909,4.3224708196086571E-3,2.4091508156070298E-4,5.8221533852457528E-6,null,null,null,null,1.1197237638927314E-3,8.2862823470114658E-2,2.1394519749598686E-3,5.1703768306612805E-5,1.5647804791642234E-4,4.2235951044733287E-2,3.8135326690387261E-4,5.4375278048234278E-5,4.0239291255060646E-3,1.0389463880346068E-4,2.5108038861653426E-6,3.1433986501535533E-6,8.4845403729012509E-4,7.6607892313275265E-6,8.812976741418152E-7,6.6073356270300143E-5,0.90335950387736363,1.2999141228179412E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2578523487394007E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2584253438588282E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0412149079096235E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ30","v":0.86160369362021583},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.9037350012510954},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87295215910150237},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91616826884406988},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88911169033908188},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89614188597742273},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86312068518895535},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90950602133165814},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88044335796036499},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94570726481751066},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9278041404514713},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9528606615175399},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93723711200798054},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93132795827360682},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90891651434641074},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94031544114670174},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9207102217839509},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91444903156825486},0.78789266322663776,0.106,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76930109581517614,4.2773782359553585E-2,8.5925822517160619E-4,0.90335950387736363,0.76930109581517614,4.5862785007175656E-3,1.812407942725244E-3,0.86184261234236292,0.76930109581517614,9.8552085834483466E-2,0.76577220296914261,8.6679498633498595E-2,4.3695050230403723E-2,4.3237590801728605E-3,9.0580345063259596E-4,7.1599801666117485E-5,1]
[26,6.5,56.5,0.80781197690045659,0,9.1724347553212904E-2,0.10046367554633051,1,{"$f":"0","v":0},{"$f":"DZ29*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":202.29691385961289},{"$f":"DZ29*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.482858599881858},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7103504648748782},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.85471024226871628},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":141.28514251644557},69.474999323667816,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.946219798621787},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":25.999645387104735},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.13605216511961377},573.30480934937054,49.706683879237389,13.833279102821463,6.2765759971556383,1144.3082406861827,0.79619635055686699,911.09404514648759,2.6531056648040077E-4,0.15792758049369721,null,8.0006797983828994E-4,4.7336554281140092E-5,null,null,null,8.4614115668820605E-5,1.2531328379542793E-2,3.8607787327795762E-4,0.1720423159627866,0.13697946411092213,0.10046367554633051,0.76224331012310909,0,8.7185294289723311E-2,4.4616318101253861E-2,4.4628083141017953E-3,9.5234867609358584E-4,7.6244949387793015E-5,1,2.5217846666048828E-3,0.75517272369356947,4.3031664677362193E-3,2.3983914381585413E-4,5.7961513826193332E-6,null,null,null,null,1.1328681779397384E-3,8.3835548436680216E-2,2.1645669573326582E-3,5.231071777069308E-5,1.6321854127877985E-4,4.4055319010148739E-2,3.977805498263428E-4,5.7988833604094973E-5,4.2913427732112512E-3,1.1079904578303247E-4,2.6776615034170858E-6,3.4839486608466672E-6,9.4037398242901259E-4,8.4907450037265617E-6,1.0035821649721237E-6,7.5241367222820884E-5,0.89953632445366938,1.3295248563137907E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2686975836893379E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2644699900150414E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0558229004242565E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ31","v":0.85647794948174094},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90043010888853636},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86845436222334149},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91326946774710305},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88514766300368231},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89259212823286005},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.85830387542902609},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90638883033863538},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87619155708435714},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94379840485033795},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9251646934139659},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95119676783433837},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93493031585620012},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92893282496454233},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90562238219716018},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93822327730053501},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91782309416321961},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91148209211073028},0.78066431324032559,0.106,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76224331012310909,4.4616318101253861E-2,9.5234867609358584E-4,0.89953632445366949,0.76224331012310909,4.5692080545546056E-3,2.4885776375124053E-3,0.85672376066322897,0.76224331012310909,0.10240384942145717,0.75870801690833922,8.7662004597069867E-2,4.5538021606275556E-2,4.6050192531463512E-3,1.0017608521528155E-3,8.1327361558878773E-5,0.99999999999999989]
[27,6.75,56.75,0.80268362183307873,0,9.2972354870337309E-2,0.10434402329658382,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ30*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":200.40122502988697},{"$f":"DZ30*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.122242494614213},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6755814226960499},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.85059029971278366},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":139.9611842742525},70.291949684628847,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.737946183209267},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":27.086120972297007},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.14130451645862957},580.72989529756535,49.488379687514296,13.744551568006074,6.2490102304837656,1150.4799816613256,0.78937813950511604,908.1637474616972,2.7564518369653919E-4,0.15675072212896371,null,7.986258660766573E-4,4.7065016668530946E-5,null,null,null,8.5655752697536914E-5,1.2685610287487352E-2,3.9087346821684016E-4,0.17103419770380718,0.13501065677518151,0.10434402329658382,0.75517272369356947,0,8.8138714904416438E-2,4.645972511129725E-2,4.7472301921909071E-3,1.0511730282120452E-3,8.640977372996453E-5,0.99999999999999978,2.6219772992495034E-3,0.74802387112885171,4.2824240011329999E-3,2.3868305202436865E-4,5.7682123109188529E-6,null,null,null,null,1.145256733640294E-3,8.4752337681641879E-2,2.1882377240120313E-3,5.2882765122236536E-5,1.6996222197604259E-4,4.5875547288705944E-2,4.142156006152645E-4,6.1684554280637882E-5,4.5648368794277607E-3,1.1786044534897691E-4,2.8483131335313141E-6,3.8454748306885957E-6,1.0379557315251498E-3,9.3718218562068695E-6,1.1373777344070622E-6,8.5272395995557464E-5,0.89565597670341623,1.3954246974290208E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.279119738280825E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2702788302090711E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0698610247213862E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ32","v":0.85135829784139483},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89706172094685532},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86387711062558303},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9103134948014856},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8811107637368667},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88897528782201085},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85340411004464511},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90321100951420374},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87186322506019931},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94184963451709081},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92247231785828443},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94949761682320855},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93257634628416919},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92648898553167769},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90226484979292865},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9360878176399472},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91487894042114415},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.90845752619586695},0.7734228531633176,0.106,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75517272369356947,4.645972511129725E-2,1.0511730282120452E-3,0.89565597670341623,0.75517272369356947,4.5488017629346936E-3,2.5217846666048828E-3,0.85161113258096532,0.75517272369356947,0.10634595512743961,0.75159829741121065,8.858673829359566E-2,4.7381096588019797E-2,4.8924668248335433E-3,1.103494602543086E-3,9.1951152357630094E-5,1]
[28,7,57,0.79748215537046818,0,9.4169957671236371E-2,0.10834788695829541,1,{"$f":"0","v":0},{"$f":"DZ31*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":198.54435343083571},{"$f":"DZ31*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.769010575149466},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6415243317137627},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.84641902547968062},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":138.66433617360002},71.073306419110381,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.531495563346375},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":28.175098230030628},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.14656118372394136},587.85323689901793,49.275641735767664,13.658401914085221,6.2221473255903108,1156.4015328074513,0.78261831606329801,905.02102029878426,2.4188944385420896E-4,0.1556493071671799,null,7.9714754412074683E-4,4.6790989369307344E-5,null,null,null,8.6647890867899618E-5,1.2832563039808068E-2,3.9544144949440769E-4,0.17004978752469452,0.13308407835949804,0.10834788695829541,0.74802387112885171,0,8.9034761682774882E-2,4.8302468064742345E-2,5.0377034574761803E-3,1.1558161768741267E-3,9.7492530985295644E-5,1,2.2747453203969003E-3,0.741244450229672,4.2614230975285506E-3,2.3751255611685157E-4,5.7399251374209583E-6,null,null,null,null,1.1568997852514345E-3,8.5613957450211664E-2,2.2104840588378773E-3,5.3420388473902752E-5,1.7670347337492498E-4,4.7695119860415885E-2,4.3064473095153508E-4,6.5458905465258743E-5,4.8441498725164886E-3,1.2507208393031433E-4,3.0225955641184716E-6,4.2282877297871321E-6,1.1412831124639382E-3,1.03047766804014E-5,1.283255692350155E-6,9.620927529294549E-5,0.89165211304170477,1.2219482550825722E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2891523158667351E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2758705377028711E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0833744081523556E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ33","v":0.84624594103352857},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89353915100257786},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85909787585155306},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90722061411623356},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87689264299190839},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8851941038054244},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.84829043882856781},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89988692670143566},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86734235457924869},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93980814874398633},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91965429742307925},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94771711726533092},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93011153055903784},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92393036516214244},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89875351151179506},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93385124587719881},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91179833470263749},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90529383759435489},0.76610123550688924,0.106,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74802387112885171,4.8302468064742345E-2,1.1558161768741267E-3,0.89165211304170455,0.7480238711288516,4.5268752654682868E-3,2.6219772992495034E-3,0.84650615824738162,0.74802387112885171,0.11018754647225074,0.74463416067926191,8.9455071115257551E-2,4.9222792270056479E-2,5.1858291872777639E-3,1.2110856866341896E-3,1.0351458926138051E-4,0.99999999999999989]
[29,7.25,57.25,0.79265392190143691,0,9.5318872112357025E-2,0.11202720598620607,1,{"$f":"0","v":0},{"$f":"DZ32*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":196.72914911908808},{"$f":"DZ32*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.423705006586232},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6082314651374112},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.84222414941580848},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":137.39658870781463},71.820431580267893,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.326330469685495},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":29.265839598269842},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.15181899911970473},594.68578353499606,49.069085650862519,13.574991086776917,6.1960650190793416,1162.0902443870998,0.77591638023031739,901.68485592580339,2.5016355295973331E-4,0.15453896343862317,null,7.9565473692102932E-4,4.6516012831128473E-5,null,null,null,8.7592279369536007E-5,1.2972445756774533E-2,3.9978950980278717E-4,0.1690911252872819,0.13120057386197886,0.11202720598620607,0.741244450229672,0,8.9875380547740219E-2,5.0143116475370612E-2,5.3339549170793484E-3,1.2663551963942525E-3,1.0953664753746537E-4,1,2.3539586621640247E-3,0.73440814128528875,4.2403033669793418E-3,2.3633543732990193E-4,5.7114779099336731E-6,null,null,null,null,1.1678226177044679E-3,8.6422278901033392E-2,2.2313542736331362E-3,5.3924755369216498E-5,1.8343706237050386E-4,4.9512624225785576E-2,4.4705518721453448E-4,6.9308337344646081E-5,5.1290190559416813E-3,1.3242717891213138E-4,3.2003448808892455E-6,4.6326693168001232E-6,1.2504322304385865E-3,1.1290296638865759E-5,1.4417876431437151E-6,1.0809485989432165E-4,0.88797279401379392,1.2761678548609212E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2988249278867341E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2812616165810253E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0964029358548291E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ34","v":0.84114198200662726},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89046521154235914},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85493362498137726},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90452029420499958},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87321472014169799},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88189550201506373},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84383671864482879},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.8969855219580305},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86340193277534816},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93802371308335664},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91719315773140708},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94616037854185797},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92795803078850969},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92169515801507496},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89568927200121329},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93189669564393218},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90910865488578663},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90253250194044865},0.75915797750758918,0.106,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.741244450229672,5.0143116475370612E-2,1.2663551963942525E-3,0.88797279401379392,0.74124445022967189,4.5046755787828234E-3,2.2747453203969003E-3,0.84140841235246566,0.741244450229672,0.11391750655447785,0.73782629575748038,9.0268981407876467E-2,5.1061715206059614E-2,5.4848326967573569E-3,1.3246073028724851E-3,1.1606107447577101E-4,1]
[30,7.5,57.5,0.78777131463138805,0,9.6420878245862165E-2,0.11580780712274966,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ33*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":194.91142453966157},{"$f":"DZ33*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.077920008540524},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5748923740479146},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.83783209183443541},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":136.12708107489965},72.533170727620856,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.121929089931033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":30.357629000943113},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.1570745806166568},601.2332245676472,48.859535252897231,13.491450108893019,6.1696046138497609,1167.4527680313831,0.76927183628682816,898.08853464164258,2.4919784469170698E-4,0.15343813008017299,null,7.9399771036078523E-4,4.6230513839884111E-5,null,null,null,8.8490718481536081E-5,1.3105525124423917E-2,4.0392558203883512E-4,0.16812549757400969,0.1293342102453951,0.11580780712274966,0.73440814128528875,0,9.0662582268012729E-2,5.1980313936748603E-2,5.6357104764353664E-3,1.382859409350718E-3,1.2258550141407666E-4,0.99999999999999989,2.3393496858140927E-3,0.7276098160216653,4.2181908966076702E-3,2.3510298769046582E-4,5.6816935112405599E-6,null,null,null,null,1.1780513585234486E-3,8.7179235547070924E-2,2.2508982901595356E-3,5.4397072258816451E-5,1.9015802686171693E-4,5.1326721033638667E-2,4.6343487624821926E-4,7.3229288389151914E-5,5.4191808661245133E-3,1.3991892529315451E-4,3.3813966285470028E-6,5.0588731924411349E-6,1.3654715363753791E-3,1.2328999782897849E-5,1.6135445546381188E-6,1.2097195685943854E-4,0.88419219287725037,1.2800754107923307E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3081638788415994E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2864667277891248E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1089820386841312E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ35","v":0.83604743525306557},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88726551940027942},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85060527377087036},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90170816910598117},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86938929743213356},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.878462964902609},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.83920940736681282},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89396475364694017},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85930495145793928},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93616334034115822},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91462932674977859},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94453696671162479},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92571384627885411},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91936607343828758},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8924995760108595},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92985937453276912},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.906307533996774},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.89965763298083501},0.75215645665947084,0.106,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73440814128528875,5.1980313936748603E-2,1.382859409350718E-3,0.88419219287725037,0.73440814128528864,4.4823502822191781E-3,2.3539586621640247E-3,0.83632036449807556,0.73440814128528875,0.1177015375114174,0.73100897865347703,9.1030004355845656E-2,5.2896518124118636E-2,5.7892024922890778E-3,1.4441249355096257E-3,1.2963392734248002E-4,0.99999999999999989]
[31,7.75,57.75,0.78292792879482254,0,9.7476803305092272E-2,0.11959526790008514,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ34*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":193.05202576406586},{"$f":"DZ34*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.72420734532264},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5407889318362016},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.83308470611704133},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":134.8284679819325},73.210835701246253,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.917769963792111},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":31.449750845030277},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.16232443767131749},607.49599966237906,48.638810242379442,13.405234329335247,6.1417331648841911,1172.401033075992,0.76268419275856636,894.17173550087227,2.8658716655003427E-4,0.15227020603748515,null,7.9204052576405917E-4,4.59258056107609E-5,null,null,null,8.9344127287062757E-5,1.3231937324669634E-2,4.0785357799764054E-4,0.16712389456536433,0.12746275261725265,0.11959526790008514,0.7276098160216653,0,9.1397426443678598E-2,5.3812722311488669E-2,5.9426945081427884E-3,1.5053904616685336E-3,1.3668235327088342E-4,0.99999999999999989,2.7151945846845054E-3,0.72046091163399506,4.194289473624515E-3,2.3377082987894695E-4,5.6494994822832575E-6,null,null,null,null,1.1875997759387734E-3,8.788584627751965E-2,2.2691424153229943E-3,5.4837974897178322E-5,1.9686147158060527E-4,5.3136088972132296E-2,4.7977186777576567E-4,7.7218177151760294E-5,5.7143702655428567E-3,1.4754048001607034E-4,3.5655854321013347E-6,5.5071248741527569E-6,1.4864619010724355E-3,1.3421435721945255E-5,1.7990958497644351E-6,1.3488325742111898E-4,0.88040473209991477,1.5000464227672872E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3171926448475891E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2914989558584454E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1211433378021949E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ36","v":0.83096323614232515},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88406691893481792},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84628479104258769},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89889563482703738},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8655682074358334},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87503263007927934},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83459246506173979},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89094433116372618},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.855214110313395},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93430059245150887},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91206431458272885},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94291104586940222},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92346777789109924},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91703528776674714},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88931086533803505},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92781986780339931},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9035059272882402},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89678316082513743},0.74519383743719947,0.106,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7276098160216653,5.3812722311488669E-2,1.5053904616685336E-3,0.88040473209991488,0.72760981602166519,4.4589755778093763E-3,2.3393496858140927E-3,0.83124262656070036,0.7276098160216653,0.12168735801512491,0.72403536382783018,9.1738781097411376E-2,5.4725862264411451E-2,6.0986620579204362E-3,1.5696964213785197E-3,1.4427631592302449E-4,0.99999999999999989]
[32,8,58,0.77773391623241772,0,9.8486635637417413E-2,0.12377944813016468,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ35*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":191.14533578414236},{"$f":"DZ35*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.36149849578414},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5058181163234599},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.82796761689468223},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":133.49682648326328},73.853277546758179,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.713332018983934},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":32.54149006996677},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.16756519414385296},613.47357575090791,48.405670203843826,13.315959861716644,6.1122940421013521,1176.9206111848305,0.75615296237999818,889.93200663348762,2.9010153173704114E-4,0.15110313360103367,null,7.8977001634370002E-4,4.560115232427758E-5,null,null,null,9.0152653597228016E-5,1.3351704314711143E-2,4.1157388704908022E-4,0.16608203715679609,0.1255834243942163,0.12377944813016468,0.72046091163399506,0,9.2080135751144168E-2,5.5639002217334234E-2,6.2546296076980831E-3,1.6340023810885059E-3,1.5187027857516559E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999989},2.7465770694333268E-3,0.71330785811309638,4.1685267230862485E-3,2.3233493004152109E-4,5.6147983376094379E-6,null,null,null,null,1.1964707633628782E-3,8.8542325213336562E-2,2.2860921775557474E-3,5.5247596888974087E-5,2.0354249670514335E-4,5.4939405500207476E-2,4.9605422042161586E-4,8.1271399094148247E-5,6.0143205078505325E-3,1.5528495590309214E-4,3.7527448503099327E-6,5.9776220100022956E-6,1.6134566729336124E-3,1.4568086144891298E-5,1.9990085138909687E-6,1.4987127006127463E-4,0.87622055186983561,1.5325203980740054E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3259322682557423E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.296370028848999E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1329151762101541E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ37","v":0.82589024894375274},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88033249453709239},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84124865298137497},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89561021079475356},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86111085670139031},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87102896068585112},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.82921324119000495},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88741706295189671},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85044399371769708},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93212197144187381},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90906700300018606},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94100885620746821},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92084208312748184},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91431087997515892},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88558785671194329},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92543504271499288},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9002331687331141},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89342641791582045},0.73787216670542222,0.106,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72046091163399506,{"$f":"AT35","v":5.5639002217334234E-2},{"$f":"AV35","v":1.6340023810885059E-3},0.87622055186983527,0.72046091163399495,4.4337098029857457E-3,2.7151945846845054E-3,0.82617742746512901,0.72046091163399506,0.12589736730972437,0.71688438487354578,9.2395493843783483E-2,5.6548417412569489E-2,6.4129333655984075E-3,1.7013720049626052E-3,1.6003118981582074E-4,0.99999999999999978]
[33,8.25,58.25,0.77253443234973784,0,9.9450281160978024E-2,0.12801528648928406,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ36*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":189.24062172214022},{"$f":"DZ36*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.999165524297972},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4708835413436967},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.82270186754613861},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":132.16656497522166},74.462115678991168,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.508111571044925},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":33.63215547626649},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.1727939525491996},619.17152941258837,48.170304454074532,13.226779679916248,6.082573873700186,1181.1263017296808,0.74967766205827768,885.46400447624694,2.9141873055377676E-4,0.14994120653952459,null,7.8737296044827326E-4,4.5268775106742307E-5,null,null,null,9.0916370463703031E-5,1.3464836979172314E-2,4.150865581163157E-4,0.16503610691338572,0.12372388278602696,0.12801528648928406,0.71330785811309638,0,9.2710851936422811E-2,5.7457832607804744E-2,6.5712371234987327E-3,1.7687416288367044E-3,1.6819210105647588E-4,0.99999999999999989,2.7556312305961148E-3,0.706173774957635,4.1420155209225653E-3,2.308573148769347E-4,5.5790890657911043E-6,null,null,null,null,1.2046661626149507E-3,8.9148808654512024E-2,2.3017510960147746E-3,5.5626023281065863E-5,2.1019626949052633E-4,5.6735366182029845E-2,5.1227015628437129E-4,8.5385333473439411E-5,6.3187636475171612E-3,1.631454348144542E-4,3.9427076936776613E-6,6.4705345677026365E-6,1.7465017289882833E-3,1.5769365280718509E-5,2.2138462188617138E-6,1.6597825483761418E-4,0.87198471351071594,1.5530483062419831E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3344016854552861E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3010905010524053E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1443230602832379E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ38","v":0.82082927376505876},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87653258259888356},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83613318345935961},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89226524118836725},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85657960246577292},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86695653519756211},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82375202894552257},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88382697389166742},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84559689723041398},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92990088687493755},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90601422614094973},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93906897297938863},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91816659825378322},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91153516930165668},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88179941556882746},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92300432260302745},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89690098370812987},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.890009981269414},0.73054624656902667,0.106,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71330785811309638,5.7457832607804744E-2,1.7687416288367044E-3,0.87198471351071594,0.71330785811309627,4.4064764514653793E-3,2.7465770694333268E-3,0.82112436862450333,0.71330785811309638,0.13014756817776485,0.70974081653536569,9.3000838055928708E-2,5.8362903600363149E-2,6.7317380198235613E-3,1.8391943963197209E-3,1.7694121443424311E-4,0.99999999999999989]
[34,8.5,58.5,0.76735139671435926,0,0.100368753419395,0.13227984986624566,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ37*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":187.39267084320457},{"$f":"DZ37*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.647630589746484},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4369900662930442},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.81753611481428645},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":130.87594714861953},75.039943344489046,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.301642312194268},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":34.721107155965157},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.17800825747611257},624.60282139056346,47.944117932762374,13.141203992027823,6.0540127873481548,1185.1536319355043,0.74325781283751513,880.87469634882041,2.5468973911060508E-4,0.14886016721132772,null,7.8505885827249869E-4,4.4942367660072699E-5,null,null,null,9.1636363160510265E-5,1.3571496110019735E-2,4.1839627187210081E-4,0.16402638692142321,0.12191389359085701,0.13227984986624566,0.706173774957635,0,9.3290824175434592E-2,5.9267974592921567E-2,6.8922389161483891E-3,1.9096471638027374E-3,1.8569032781201036E-4,0.99999999999999989,2.3763169810533087E-3,0.69944649839236173,4.1160077666720501E-3,2.294077596345835E-4,5.5440579132925458E-6,null,null,null,null,1.2122022052356426E-3,8.9706497782382905E-2,2.3161501842436146E-3,5.5974003572432019E-5,2.1681825774262143E-4,5.8522747705243086E-2,5.2840862993585984E-4,8.9556366202261299E-5,6.6274322315390604E-3,1.7111501132703697E-4,4.1353070800303902E-6,6.9860050693937138E-6,1.8856355382626483E-3,1.7025620470695477E-5,2.4441684688139705E-6,1.8324615934319638E-4,0.86772015013375425,1.3524762953686431E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3426180010335477E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3056699057962977E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.155390029050549E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ39","v":0.81578105258707378},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87269754613718442},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83097963973029909},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88888736694731374},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85201083646309383},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86284795807968462},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.81825298479219022},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8802027072814268},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84071183783717618},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92765488875440028},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90293024534646527},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93710669423299708},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91546252995712285},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90873017375936616},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87797580682109844},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9205469421335527},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89353590629580804},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88656110969730384},0.72323975525163076,0.106,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.706173774957635,5.9267974592921567E-2,1.9096471638027374E-3,0.86772015013375436,0.70617377495763489,4.3784519248652905E-3,2.7556312305961148E-3,0.81608411352081189,0.706173774957635,0.13423201185813169,0.70281013667499836,9.3556664862244773E-2,6.0168140121021424E-2,7.0547989195545169E-3,1.9831988566962112E-3,1.9504870735296629E-4,1]
[35,8.75,58.75,0.76257155459107262,0,0.10124427155890953,0.13618417385001769,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ38*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":185.44586976014509},{"$f":"DZ38*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.277291421579704},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4012835685233282},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.81179586665681747},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":129.51629186162833},75.58302552182414,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.093455384110392},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":35.807701701025323},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.18320432370031181},629.76172479514946,47.694753419173104,13.049187006819441,6.0225249632088627,1188.6481095935442,0.73689293986334925,875.90639994139929,3.7050858397157154E-4,0.1475552225022235,null,7.8225444332985223E-4,4.4584871862412505E-5,null,null,null,9.2314811894598329E-5,1.3672004655743994E-2,4.2151272442497484E-4,0.16293840259345091,0.12006815850372601,0.13618417385001769,0.69944649839236173,0,9.3822505549054955E-2,6.1068305649121288E-2,7.2173589229606447E-3,2.0567505495896849E-3,2.0440708689392227E-4,0.99999999999999978,3.5551423709276097E-3,0.69157094626526949,4.0871076293317755E-3,2.2779699596838063E-4,5.5051308645114556E-6,null,null,null,null,1.2191107660644471E-3,9.0217751428013873E-2,2.3293503453779398E-3,5.6293009598688765E-5,2.2340435496707048E-4,6.0300441660731709E-2,5.4445963342250657E-4,9.3780910177592813E-5,6.9400608038332236E-3,1.7918683157661924E-4,4.3303773732090224E-6,7.5241489832600722E-6,2.0308892674836352E-3,1.833713312278956E-5,2.690529778664799E-6,2.0171655711525747E-4,0.8638158261499822,2.0446503368328595E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3505967185232381E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.310116884052481E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1661369650001886E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ40","v":0.81074627454006021},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.86937068230475978},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82651649489322065},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88595546446537388},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84805103810996729},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85928501855077466},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8134929206989332},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87705787337405039},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83647967025924241},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92570291489711432},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90025247445254064},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93540077703507363},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91311361965262694},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90629389434543151},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87465873458922283},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91841175290724553},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89061501829925238},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88356853956039971},0.71634990174939583,0.106,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69944649839236173,6.1068305649121288E-2,2.0567505495896849E-3,0.86381582614998231,0.6994464983923615,4.3509595842199265E-3,2.3763169810533087E-3,0.81105596163926408,0.69944649839236173,0.13873500039046702,0.69550872232881567,9.4063682303200294E-2,6.1962947325599656E-2,7.3818387503397876E-3,2.1334133243249695E-3,2.1439557725258916E-4,1]
[36,9,59,0.75663861136640775,0,0.10207556170267584,0.14128582693091632,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ39*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":183.42951011283932},{"$f":"DZ39*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.893720156386685},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.36430128929821},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.80561953460057845},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":128.10805653713049},76.091532850148582,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.883061557620977},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":36.89126774876204},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.18837904584307061},634.64446564096409,47.42817783498375,12.952595308941333,5.9888638580501343,1191.6695514755691,0.73058257234782431,870.61300630559924,3.1281381374155678E-4,0.14637381931078647,null,7.7907665140950443E-4,4.4203972792252883E-5,null,null,null,9.2950706084715676E-5,1.3766213013750564E-2,4.2443101992353007E-4,0.16179350848848861,0.11820351762069956,0.14128582693091632,0.69157094626526949,0,9.4304859057345661E-2,6.2857589002078038E-2,7.5463185777189298E-3,2.2100760990602544E-3,2.2438406761125606E-4,0.99999999999999989,2.9614917731408015E-3,0.68432191541980103,4.0560119624219407E-3,2.2606386335918344E-4,5.4632465465088285E-6,null,null,null,null,1.2253783705327452E-3,9.0681572434037308E-2,2.3413258336102785E-3,5.6582419165330241E-5,2.2995003670937001E-4,6.2067226825190246E-2,5.6041214017842056E-4,9.8055345766045389E-5,7.2563815009746057E-3,1.8735397954332939E-4,4.5277514349495433E-6,8.0850552523197429E-6,2.1822869238075542E-3,1.9704120000380323E-5,2.9534788883289472E-6,2.214305887229271E-4,0.85871417306908338,1.7219475486330738E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3583519357582981E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3144392933194906E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1765828572138714E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ41","v":0.80572558053946497},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86436387319350794},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8198128182253458},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88154020010515588},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84209796019233718},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8539250673454164},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80634729762427237},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87232358496300433},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83012021954151005},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92275893897079553},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89621822591715661},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93282698591708968},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90957304030018726},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90262215345858132},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86966644709061802},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91519232316526888},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88621617766307059},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.87906359139410339},0.70828402250712097,0.106,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69157094626526949,6.2857589002078038E-2,2.2100760990602544E-3,0.85871417306908371,0.69157094626526927,4.3204097561646672E-3,3.5551423709276097E-3,0.80604615160016069,0.69157094626526949,0.14354878396106113,0.68794643084253526,9.4521221726902457E-2,6.3746102762118867E-2,7.7125789422918976E-3,2.2898585012055689E-3,2.350232638847565E-4,1]
[37,9.25,59.25,0.75132617284531178,0,0.10286208616348237,0.14581174099120592,1,{"$f":"0","v":0},{"$f":"DZ40*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":181.58979415509404},{"$f":"DZ40*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.543751747501368},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3305588518639198},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.80009216490134805},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":126.82319001929422},76.573478514249487,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.670038062278032},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":37.971225136913688},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.19353137291185821},639.27820398588244,47.195589829250011,12.867273609147443,5.9594944417044093,1194.7962218909922,0.72432624353456787,865.42225919159648,2.478594553519454E-4,0.14532944447530485,null,7.7644209797468285E-4,4.3859219472995714E-5,null,null,null,9.3543711240469279E-5,1.3854071708021509E-2,4.2714935517235804E-4,0.16077237002253877,0.11645164684257509,0.14581174099120592,0.68432191541980114,0,9.4737584396459254E-2,6.4634616522159724E-2,7.8788393068648637E-3,2.3696409033508834E-3,2.4566246015825699E-4,1.0000000000000002,2.2924370735157643E-3,0.67777135615442652,4.0281835934984859E-3,2.2451283524385599E-4,5.4257631165227737E-6,null,null,null,null,1.2310011165527438E-3,9.1097672034578692E-2,2.3520691932361944E-3,5.6842052091628302E-5,2.3645088330504253E-4,6.382191025983279E-2,5.7625537902189581E-4,1.0237605323883243E-4,7.5761264524784287E-3,1.9560953902501933E-4,4.7272621225828849E-6,8.6687864005656695E-6,2.3398453834693805E-3,2.1126733480937236E-5,3.233557968070127E-6,2.4242890219018686E-4,0.85418825900879403,1.3464304067670851E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3658965111782677E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3186443003131698E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1867450253706469E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ42","v":0.80071956737746464},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86016837114962008},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81420765353735469},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87783772970274077},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83711535124886083},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84943563854412985},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8003763430566293},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86835511630732098},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82480036367608001},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92028611240052183},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89283368705508614},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93066424374890255},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90660100625458706},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89954051549737257},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86548291422390333},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91248893869922443},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88252732752142538},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87528747158523268},0.70085980557864236,0.106,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68432191541980114,6.4634616522159724E-2,2.3696409033508834E-3,0.85418825900879414,0.68432191541980081,4.2875390723276325E-3,2.9614917731408015E-3,0.80104889949211822,0.68432191541980103,0.14774882472669643,0.68104663578711389,9.4931720012268211E-2,6.551655440523628E-2,8.0467444767866689E-3,2.4525479129226418E-3,2.56972678975982E-4,1.0000000000000002]
[38,9.5,59.5,0.74670530336523377,0,0.10360878817257936,0.14968590846218696,1,{"$f":"0","v":0},{"$f":"DZ41*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":179.75225393434172},{"$f":"DZ41*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.194197228168072},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2968563198666891},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.79445339968698292},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":125.53984304669108},77.02633108884271,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.454007838994986},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":39.047056432311791},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.19865835883061461},643.67106281056715,46.960864795174189,12.781965210275677,5.9298551779307251,1197.6474056416823,0.71812349066426595,860.05873552440698,3.1780907672981381E-4,0.14415209452502772,null,7.7370569778710486E-4,4.350887080645619E-5,null,null,null,9.4098473624594967E-5,1.3936268901680263E-2,4.2968873158489451E-4,0.15974717427724083,0.11471819841572502,0.14968590846218696,0.67777135615442652,0,9.5125855628077183E-2,6.6398492288312835E-2,8.2146496467084724E-3,2.5354549224943998E-3,2.6828289779370695E-4,1.0000000000000002,3.0045983233133989E-3,0.67053864537106678,3.9997943872038628E-3,2.2293054857603481E-4,5.3875242664690354E-6,null,null,null,null,1.2360462348412452E-3,9.1471025498715719E-2,2.36170888173286E-3,5.7075012787363878E-5,2.4290361723291031E-4,6.556360730878677E-2,5.9198136229316064E-4,1.0673950525136749E-4,7.8990346245600973E-3,2.0394677033768352E-4,4.9287465593236148E-6,9.2753788644878729E-6,2.5035744812659383E-3,2.2605062363973643E-5,3.5313018574304408E-6,2.6475159593627648E-4,0.85031409153781323,1.7827515274707384E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3732422061305936E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3227384602795748E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1966393114210359E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ43","v":0.79572879134959895},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85690118998229403},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80985047363745022},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87495280089888361},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83323891721483634},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84594083005284515},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79573718132108162},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86526389094460832},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82066337832591874},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91835668895709854},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89019548782115121},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92897621890330906},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90428329384658024},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8971376444972412},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86222492736261669},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91038013899328762},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87965291495156928},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87234614056833881},0.69415094007293154,0.106,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67777135615442652,6.6398492288312835E-2,2.5354549224943998E-3,0.85031409153781301,0.67777135615442619,4.2581221918588652E-3,2.2924370735157643E-3,0.79606445574008811,0.67777135615442641,0.15198745564286739,0.6741550007627467,9.5298337756998391E-2,6.7273369513704259E-2,8.3840640853077818E-3,2.6214880870490107E-3,2.8028415132664035E-4,1.0000000000000002]
[39,9.75,59.75,0.74139441336176615,0,0.10431658381468625,0.15428900282354782,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ42*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":177.85376208633491},{"$f":"DZ42*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.833047905887376},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2620358672141014},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.78843365363023421},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":124.21392716298118},77.448601807064676,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.234568944666247},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":40.11821005377962},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.20375711417561918},647.82090228534616,46.710848952433324,12.692585921545088,5.8982851089784614,1200.0789668640368,0.71197385494043408,854.42484827112173,2.9938471786784891E-4,0.14301884099331144,null,7.7063899978270381E-4,4.3138195546752001E-5,null,null,null,9.4615963692808077E-5,1.401294837608234E-2,4.3205333865731704E-4,0.15867162058494119,0.11297004537750652,0.15428900282354782,0.67053864537106678,0,9.5470819885919586E-2,6.8148246739095655E-2,8.5534785239070894E-3,2.7075212516036217E-3,2.9228540485957375E-4,1.0000000000000002,2.8116783361726108E-3,0.66353089190179348,3.969487075913279E-3,2.2124135536313123E-4,5.3467018243075516E-6,null,null,null,null,1.2405286310230783E-3,9.1802735886148318E-2,2.3702733792214515E-3,5.728198952673238E-5,2.4930469157536701E-4,6.7291360601734948E-2,6.075814457853464E-4,1.1114217953115839E-4,8.2248453587847898E-3,2.123589434885483E-4,5.1320421025926222E-6,9.904843966844951E-6,2.6734772733925478E-3,2.4139134244229113E-5,3.8472373810203866E-6,2.8843816747855334E-4,0.84571099717645215,1.6860915381273434E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3803998072247295E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3267277851896474E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2062802443919227E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ44","v":0.79075377148217596},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85259324521939284},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80411571595924047},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87114660398830401},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82813260362101992},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84133444527590595},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.78963446191580933},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86118681926251717},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81521629730655731},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91580759525598587},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8867134652706764},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92674531908502777},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.9012228449283809},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89396517108556484},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85792893566505302},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90759475489388952},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87586046261880035},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.86846685071571406},0.68674343761069878,0.106,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67053864537106678,6.8148246739095655E-2,2.7075212516036217E-3,0.84571099717645215,0.67053864537106656,4.2281124600463665E-3,3.0045983233133989E-3,0.791098400426963,0.67053864537106667,0.15650220578337287,0.66703476863643019,9.5621521423990594E-2,6.901556103770759E-2,8.7242670099141328E-3,2.7966787342423591E-3,3.0499737434247438E-4,1.0000000000000002]
[40,10,60,0.73629960345499412,0,0.10498498780180816,0.15871540874319789,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ43*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":176.05248119377282},{"$f":"DZ43*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.490390983620927},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2289983716360622},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.78273767171278397},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":122.95590388045896},77.61413639814802,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.009646971110485},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":41.181839318565892},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.20876738292140368},649.75566730522121,46.460063918687709,12.609238454040787,5.866617912529029,1200.2164897624261,0.70587688149548244,847.20507291295598,2.5362404109533925E-4,0.14198377253979799,null,7.6783533629699798E-4,4.2785777229034134E-5,null,null,null,1.4128999898752981E-4,1.3992844315266942E-2,4.328424934342086E-4,0.157614994502108,0.11125678079607561,0.15871540874319789,0.66353089190179348,0,9.5772222962061615E-2,6.9882875336319511E-2,8.8950554959211746E-3,2.8858362168810957E-3,3.1770934382537508E-4,1.0000000000000002,2.337776818052899E-3,0.65702735419201241,3.9408098035748282E-3,2.1964301318971161E-4,5.3080749636084576E-6,null,null,null,null,1.8489512183382636E-3,9.149589837095147E-2,2.37009567772664E-3,5.7277695045237592E-5,2.5565043146041997E-4,6.9004178231405644E-2,6.2304667345344507E-4,1.7172540416948351E-4,8.4978824599401138E-3,2.2012784011886901E-4,5.3197916927088762E-6,1.0557168267893623E-5,2.8495501322455498E-3,2.5728916367652371E-5,6.2132022086217599E-6,3.1149614161675329E-4,0.84128459125680222,1.4162469397623445E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3873792320118756E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3306178026403479E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2156811827319137E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ45","v":0.78579499241518225},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.84853766247442197},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79872774877745711},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86756100336464592},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82333059687828891},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83699967778520079},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78390408842858728},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85734740094408501},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81009638442888765},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91340254477150506},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88343184458192459},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92463971346906826},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89833704967101735},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89097418778487592},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85388442815918764},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90496749414802313},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87228767426291165},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86481376889235428},0.67956632896731273,0.106,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66353089190179348,6.9882875336319511E-2,2.8858362168810957E-3,0.84128459125680211,0.66353089190179315,4.1960751331007176E-3,2.8116783361726108E-3,0.78614789034259591,0.66353089190179337,0.16103084586444669,0.66027912304690295,9.5604465568293953E-2,7.0738396129320757E-2,9.0392851996617899E-3,2.9777570946227573E-3,3.3012709675124481E-4,1.0000000000000002]
[41,10.25,60.25,0.73169094908669896,0,0.10496276792760582,0.16334628298569545,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ44*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":174.20179839060509},{"$f":"DZ44*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.138336356248011},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1950547900556008},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.77671688722871168},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":121.66337806476737},77.535303920904326,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.775618193786109},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":42.232971437688775},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.21366846838435224},649.55055505012513,46.178328458239221,12.522323779865381,5.8310425353243307,1197.8150963332225,0.69983211935707046,838.26947746477265,3.4229497368978645E-4,0.14077648584312222,null,7.647344069818473E-4,4.241614879086378E-5,null,null,null,1.4107214899989083E-4,1.397131117120151E-2,4.3216654020477902E-4,0.1564704812329909,0.10950306849810475,0.16334628298569545,0.65702735419201252,0,9.5436708174526305E-2,7.159391692232199E-2,9.1835149034024052E-3,3.0696779723644188E-3,3.4254484967711455E-4,1.0000000000000002,3.244595959248241E-3,0.64964904019453318,3.9104972641666701E-3,2.1795352858504987E-4,5.2672454794324184E-6,null,null,null,null,1.8424738655526899E-3,9.1175364650914067E-2,2.361792621546501E-3,5.7077036513053082E-5,2.6190988368820936E-4,7.0693705429501624E-2,6.3830160913216211E-4,1.7729431920985838E-4,8.7734618692381795E-3,2.2726640674837782E-4,5.4923082059904457E-6,1.1229711060152289E-5,3.0310802882486275E-3,2.736797305563894E-5,6.6988914803073916E-6,3.3584595819680714E-4,0.8366537170143048,1.9864936462245741E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.394189620653267E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3344136069464358E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2248544377839648E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ46","v":0.78085290698656884},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84514519672850041},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79422885372815033},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86455989726679439},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81931762240110628},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83337500196308423},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.77912175479766288},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85413486888195655},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80581964820671947},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91138677463688067},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88068411276476488},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92287434366424181},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89591963308729849},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88846898796791585},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8505010938490013},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90276602627133951},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86929719025800412},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86175720850665327},0.67290562137905097,0.106,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65702735419201252,7.159391692232199E-2,3.0696779723644188E-3,0.83665371701430458,0.65702735419201219,4.165760891728148E-3,2.337776818052899E-3,0.78121231887686149,0.6570273541920123,0.16611838430081519,0.65333819719327291,9.5261285044803523E-2,7.2433684250977584E-2,9.3288113318826162E-3,3.1640123336807119E-3,3.5562554456777551E-4,1.0000000000000002]
[42,10.5,60.5,0.72618083846916337,0,0.10492867591490199,0.16889048561593492,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ45*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":172.32672449683182},{"$f":"DZ45*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.781641821755599},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1606638487372156},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.77049186466548025},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":120.35381739349353},77.445866659486541,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.530718213130196},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":43.269185149099975},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.21849756093674849},649.26790755275761,45.889371191427543,12.433378864646075,5.7945552442091124,1195.2428198611774,0.69383912141474968,829.30622800976721,2.7859895097349376E-4,0.13970041411348563,null,7.6142575760053855E-4,4.2035940276485931E-5,null,null,null,1.4083815892978866E-4,1.3948181749714192E-2,4.3143577698217064E-4,0.15530293044796231,0.10775524881515015,0.16889048561593492,0.64964904019453318,0,9.5085861915080727E-2,7.3273451579633164E-2,9.4741077603628255E-3,3.2583466949970053E-3,3.6870623945843654E-4,1.0000000000000002,2.5859054772936632E-3,0.64296254649565221,3.8791564576216415E-3,2.1620673299519382E-4,5.2250309705236013E-6,null,null,null,null,1.8357005277435808E-3,9.0840184024368748E-2,2.3531101541531324E-3,5.686720881526385E-5,2.6805407506167415E-4,7.2352121862442664E-2,6.5327564212882172E-4,1.8290442201733108E-4,9.0510794673835972E-3,2.3445777030827925E-4,5.666100653617944E-6,1.191991220187662E-5,3.2173767178184688E-3,2.9050064976659983E-5,7.2105100648060136E-6,3.6149572939363054E-4,0.83110951438406544,1.6004365544750043E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4008394157558E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3381199036372571E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2338113813200015E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ47","v":0.77592793855656017},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84040829881943102},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78795942988349144},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86036673160387755},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81372022795832299},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8283158989551298},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77246111354487512},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84964785461606551},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79985726994118311},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90856607456625538},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87684334841831102},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92040314760796949},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89253887413465904},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8849659737241603},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84577674259861624},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8996863136598624},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86511871011341523},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85748812985464984},0.6653489969348384,0.106,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64964904019453318,7.3273451579633164E-2,3.2583466949970053E-3,0.83110951438406511,0.64964904019453273,4.1337180382311524E-3,3.244595959248241E-3,0.77629728537996712,0.64964904019453296,0.17133633307812637,0.64630579334509275,9.4902601198535552E-2,7.4097445164612072E-2,9.6202775548305166E-3,3.3550905915618765E-3,3.8245906724117251E-4,1.0000000000000002]
[43,10.75,60.75,0.72133581973336991,0,0.10488199972631253,0.17378218054031785,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ46*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":170.17739513550623},{"$f":"DZ46*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.372775782633191},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.121242757022006},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.76293394072640985},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":118.85271537796598},77.336577082824803,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.27485928136371},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":44.290360037689631},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.22325217791286603},648.87184450874247,45.541089301492327,12.326301507783738,5.7505768980389611,1191.9019237897023,0.68789744438689293,819.90628733475739,5.498721363847238E-4,0.13808684326208401,null,7.5696236912896927E-4,4.1583667570454426E-5,null,null,null,1.405871389340916E-4,1.3923367948989433E-2,4.3064737710695779E-4,0.15392986390019864,0.10588795999176889,0.17378218054031785,0.64296254649565221,0,9.4719340481990405E-2,7.4921438749590993E-2,9.766447349298206E-3,3.4518344881267482E-3,3.9621189502390849E-4,1.0000000000000002,5.3751218256849059E-3,0.63352706001893988,3.8411049598719702E-3,2.1408591366142699E-4,5.1737774940554877E-6,null,null,null,null,1.8286245695032892E-3,9.0490028136203854E-2,2.3440397698862281E-3,5.664800639703861E-5,2.740828572062748E-4,7.3979387481545464E-2,6.6796841083924913E-4,1.8854824673407276E-4,9.3303658041916405E-3,2.4169236061781607E-4,5.8409377546772357E-6,1.2627742804980542E-5,3.4084316235943207E-3,3.0775121727447128E-5,7.748417442194675E-6,3.8846347758171384E-4,0.82621781945968253,3.3687511102893586E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4073364321668862E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.341741048357257E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2425625395511232E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ48","v":0.77102048310471127},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83661018407015442},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78294296457652379},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85700228480913543},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80923715588295098},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82426115144722867},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76713479546679941},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84604895161304383},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79508433850316351},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90629924095750347},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87376028855020338},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91841643960020392},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88982362363403877},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88215296574345614},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84198851576645384},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89721203615384892},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86176591464136887},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.854064095988603},0.65850091189152116,0.106,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64296254649565221,7.4921438749590993E-2,3.4518344881267482E-3,0.82621781945968209,0.64296254649565177,4.1005882215873583E-3,2.5859054772936632E-3,0.77139729275637126,0.64296254649565199,0.17762555737000571,0.63824480325729605,9.4525236789033115E-2,7.5729475957342057E-2,9.9133016741100952E-3,3.5509792361694426E-3,4.1064571604387335E-4,1.0000000000000002]
[44,11,61,0.71371469716824509,0,0.10481636863206163,0.18146893419969354,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ47*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":167.87749299196511},{"$f":"DZ47*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.935266345169016},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.079059992961767},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.75461285618737262},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":117.24645260348993},77.207484299471503,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.95286270392247},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":45.220775114952339},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.22757638658304774},648.33366948291609,45.151365371732489,12.206731993942219,5.7013655712686893,1187.8947157145622,0.68200664878790584,810.1520941773507,4.2349216139866654E-4,0.13673252603606653,null,7.5162271301695057E-4,4.1090565717165551E-5,null,null,null,1.4031062998864888E-4,1.3896032070617615E-2,4.2977523410901583E-4,0.1524148494109146,0.10394794067225119,0.18146893419969354,0.63352706001893977,0,9.4331133096075812E-2,7.6537513165093135E-2,1.0060155998921983E-2,3.6501239842121366E-3,4.250795370638382E-4,1.0000000000000002,3.7998508655294506E-3,0.6257111296438832,3.7992112160126035E-3,2.1175094481144034E-4,5.1173487030212168E-6,null,null,null,null,1.8211299484434959E-3,9.0119154594482206E-2,2.3344327187083285E-3,5.641583444177833E-5,5.3917770437039931E-4,7.5317121854463057E-2,6.8121360625968195E-4,1.9421850214595233E-4,9.6109600717726659E-3,2.4896083136491355E-4,6.0165936384501668E-6,2.5713736821180403E-5,3.5919227256548288E-3,3.2487521736127509E-5,8.3129601626592542E-6,4.1676657690117896E-4,0.81853106580030655,2.4140942958052247E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4136879182118452E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3452810809969488E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2511176756113239E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ49","v":0.76613091112755638},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.82866834271418266},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77248373407714532},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84996056330122838},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79987753078151447},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81578765754022819},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75603869411316427},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83852033431287099},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78512666959963051},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90154433469304884},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86730353922945225},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91424694240374693},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88413296748867654},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87625868092541226},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83406685149635673},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89202405669650975},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85474819707497141},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84690147624937495},0.64883739963420617,0.106,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63352706001893977,7.6537513165093135E-2,3.6501239842121366E-3,0.81853106580030643,0.63352706001893944,4.0603646510274519E-3,5.3751218256849059E-3,0.76652585146250829,0.63352706001893966,0.1846631360584301,0.62961909483141143,9.4124749453285306E-2,7.7200409341537976E-2,1.0206931430049564E-2,3.7455037706159394E-3,4.4017511466979743E-4,1]
[45,11.25,61.25,0.70741531871888585,0,0.10472734336394772,0.18785733791716666,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ48*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":165.67374699683981},{"$f":"DZ48*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.516048652212437},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0386408396416447},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.74662115396970763},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":115.70734574787376},77.064048340834375,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.564267809966971},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":46.059798208423395},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.23147173462666726},647.65762256552694,44.771292374927889,12.090547367765739,5.6533728897470956,1183.7748246823564,0.67616629889572033,800.42864193139917,5.153157277854013E-4,0.13520060774800216,null,7.4632515858261139E-4,4.061619120706016E-5,null,null,null,1.4000280023840185E-4,1.3865596497157722E-2,4.2880153438940364E-4,0.15093726565736276,0.10205869228497909,0.18785733791716666,0.62571112964388331,0,9.3918365810494814E-2,7.7863305517982817E-2,1.0353706861177148E-2,3.8408835570197418E-3,4.552706922757566E-4,1.0000000000000002,4.740678088476934E-3,0.61699690420161912,3.7589757966827652E-3,2.0950840351179672E-4,5.0631535927164097E-6,null,null,null,null,1.8131611809662337E-3,8.9724817776934043E-2,2.3242178784424819E-3,5.61689741520519E-5,5.4851740784052588E-4,7.6621774436797657E-2,6.9301367334463388E-4,1.9988571135990093E-4,9.8914035973473348E-3,2.5622539731426505E-4,6.1921551556468425E-6,2.7057565543851674E-5,3.7796406354210473E-3,3.4185356054842875E-5,8.9033858328171856E-6,4.4636730644293941E-4,0.81214266208283348,3.0518871141384407E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4199006096066907E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3487437557414743E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2594858621753368E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ50","v":0.76125956936064376},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82302086199625457},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7650710674187472},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84494762162785464},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79323382381310592},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80976622953363075},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74818223410893225},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83316394041646535},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7780643406512554},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89815065379019909},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86270374258162552},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91126926570758382},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88007544934395388},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87205701311494266},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8284333055732952},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88832299470435094},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84975202661878235},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84180561900958273},0.64083258301260515,0.106,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62571112964388331,7.7863305517982817E-2,3.8408835570197418E-3,0.81214266208283337,0.62571112964388298,4.0160795095270652E-3,3.7998508655294506E-3,0.76166666081406253,0.62571112964388309,0.1915264395871768,0.62135401692275127,9.3701079692055808E-2,7.8509403118367377E-2,1.0499678129806943E-2,3.9383747948775272E-3,4.7100775496459286E-4,1.0000000000000004]
[46,11.5,61.5,0.70018827095310643,0,0.10461618778970698,0.19519554125718694,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ49*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":163.51081653358176},{"$f":"DZ49*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.104595281071543},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9989702885851379},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.73872806841374694},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":114.19674465701063},76.905372201100903,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.163697769012529},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":46.882387966973802},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.23528704111009799},646.85140882080441,44.396876313172648,11.976487109521393,5.6060945222769991,1179.5674665726358,0.67037596271956501,790.75367599630908,4.0326295660728383E-4,0.13389885854534594,null,7.4107540416927541E-4,4.0147952677901092E-5,null,null,null,1.3966546363925868E-4,1.3832240792175843E-2,4.277319821622196E-4,0.14948298309677774,0.10020979870369484,0.19519554125718694,0.61699690420161923,0,9.3483793573616816E-2,7.9155500718751937E-2,1.0645649398436737E-2,4.0358660327353127E-3,4.8674481765342912E-4,1.0000000000000004,3.5782356771945985E-3,0.60948712848459752,3.7192368776764514E-3,2.0729353490699088E-4,5.0096272436733964E-6,null,null,null,null,1.8047714533188988E-3,8.9309649620756063E-2,2.3134634263849941E-3,5.5909073156865808E-5,5.5762043213720372E-4,7.7893365573893383E-2,7.045147127213464E-4,2.0552187071024524E-4,1.0170310611230081E-2,2.6345016170109146E-4,6.3667547953201516E-6,2.8431143013268667E-5,3.971514113871772E-3,3.5920775850272335E-5,9.5189015836491084E-6,4.7722591606978E-4,0.80480445874281359,2.3340086297871321E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4259807770753761E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3521325676103156E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2676755455966986E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ51","v":0.75640678234537884},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81593323919427529},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75579760413405817},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83864977103580496},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78491009683694302},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80221417550793461},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.73836250994476493},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82643835984426395},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76922309385088949},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89387674914271253},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8569210224752638},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90751710266016627},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87497031751177357},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86677175057420397},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82136268091383369},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88366402116699339},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84347486962446916},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83540731935519352},0.63190776238124025,0.106,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61699690420161923,7.9155500718751937E-2,4.0358660327353127E-3,0.80480445874281303,0.61699690420161868,3.9735473537872781E-3,4.740678088476934E-3,0.75682973463333725,0.6169969042016189,0.19828759099616586,0.61324201634310838,9.3256340036024662E-2,7.9784811626968655E-2,1.0790696711394352E-2,4.1354151541540879E-3,5.0312913218440074E-4,1.0000000000000004]
[47,11.75,61.75,0.69413621529535574,0,0.10448414396949984,0.20137964073514478,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ50*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":161.41821529733383},{"$f":"DZ50*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.706520609817034},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9605896537965202},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.73106154654490285},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":112.73526183825368},76.733288742474883,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.751132419251448},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":47.688516722823067},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.23902255701115208},645.92599694872877,44.034329309319943,11.866451904600966,5.5603148877362791,1175.3507024376925,0.66463521196801245,781.17946325142805,4.7330066149636437E-4,0.13246258355416191,null,7.3598016433589701E-4,3.9692783433348602E-5,null,null,null,1.3930039722854739E-4,1.37961409503986E-2,4.2657195536359042E-4,0.14807357046641825,9.8414908893808328E-2,0.20137964073514478,0.60948712848459741,0,9.3028886498432509E-2,8.0414122535185373E-2,1.0935744024351966E-2,4.2349642755728631E-3,5.1951344671537247E-4,1.0000000000000002,4.2959519638635308E-3,0.60130043801395028,3.680638627417267E-3,2.0514224204756708E-4,4.9576373187462867E-6,null,null,null,null,1.7959891470835524E-3,8.8875054596938161E-2,2.3022057437363554E-3,5.5637010674441755E-5,5.66486944695448E-4,7.9131918654557584E-2,7.1571693593233991E-4,2.1112235481127541E-4,1.0447452224839835E-2,2.7062919543079588E-4,6.5402492700596259E-6,2.9833714498518992E-5,4.167437733502052E-3,3.7692827572292356E-5,1.0159732967484891E-5,5.0935371374788755E-4,0.79862035926485542,2.8384945805573714E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4319342685382779E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3554507759712591E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2756946027335383E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ52","v":0.75157285385827532},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81055165130352769},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74877833228415325},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8338629207204894},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77860053494291437},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7964835966459749},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73093643096184902},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82132921557043947},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76252644218927124},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89062046814254647},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85252277700809342},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90465671040296181},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87108432168672301},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86274956873710251},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81599363252007906},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88011588734815804},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83870346585766764},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83054689375782631},0.62421649920469535,0.106,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60948712848459741,8.0414122535185373E-2,4.2349642755728631E-3,0.7986203592648552,0.60948712848459707,3.9315400398271154E-3,3.5782356771945985E-3,0.75200717169212938,0.60948712848459718,0.20483441266410468,0.60539378324927384,9.279228986139397E-2,8.1026694587763445E-2,1.1079753916558665E-2,4.3365156022528561E-3,5.3655011865280601E-4,1.0000000000000004]
[48,12,62,0.68737777158322455,0,0.10433304382371103,0.20828918459306459,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ51*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":159.28522369911812},{"$f":"DZ51*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.300762496641692},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9214682148332645},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.72313202967554557},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":111.24557019545669},76.545248669529897,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.32654664090466},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":48.478150004432557},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.2426775919550466},644.87855197189526,43.660683280020812,11.753307146867702,5.5131337540153265,1170.8744556953466,0.65894362201730039,771.54025476342679,4.4174950123457995E-4,0.13109531662100532,null,7.3063020466049647E-4,3.9224095004061586E-5,null,null,null,1.3891015468237057E-4,1.3757549876731728E-2,4.253292329791104E-4,0.14662870968629765,9.6620053052412197E-2,0.20828918459306459,0.60130043801395017,0,9.2555693224355431E-2,8.1639266640341504E-2,1.1223763808765363E-2,4.4380669289328474E-3,5.5358679059023955E-4,1,3.9642038992781176E-3,0.59348769681074154,3.6407162895182913E-3,2.0291715049867919E-4,4.9038639135700104E-6,null,null,null,null,1.7868538127083558E-3,8.8422989871115465E-2,2.2904955286141304E-3,5.5354011917476695E-5,5.7511761949560964E-4,8.033752782634089E-2,7.2662119450500856E-4,2.1668278261410121E-4,1.072261164067537E-2,2.7775688261425375E-4,6.712502861637642E-6,3.1264495534662157E-5,4.3673019132942862E-3,3.9500520103898756E-5,1.0826079675672402E-5,5.4276071091456711E-4,0.79171081540693555,2.6543687783018521E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.437766546597691E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3587014254331227E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2835503914396796E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ53","v":0.74675806821783464},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80405192240517287},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74032610270120491},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82807577330399151},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77099228939092102},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.78956659550204011},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72200204852778938},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81515569016504597},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75445745023940392},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88667466866138334},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84720203158997509},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90118873635427754},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86637964641817788},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85788109587587635},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.80950862268966162},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87581821578947161},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83293466518025749},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82467399898561256},0.61583196239197258,0.106,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60130043801395017,8.1639266640341504E-2,4.4380669289328474E-3,0.79171081540693544,0.60130043801394994,3.8907385067835803E-3,4.2959519638635308E-3,0.74720663838545442,0.60130043801395006,0.21158165893771785,0.59739406741234591,9.2309699692494598E-2,8.2235103572897608E-2,1.1366627259888394E-2,4.5415628624206937E-3,5.7128026223517148E-4,1.0000000000000002]
[49,12.25,62.25,0.68096369611210361,0,0.10416217060552529,0.21487413328237112,1,{"$f":"0","v":0},{"$f":"DZ52*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":157.35096182862844},{"$f":"DZ52*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.932808657717324},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8859917001725335},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.71602832133048744},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":109.89467235513713},76.349195252265886,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.889955463341657},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":49.251308436406084},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.24625389106516657},643.73533620088449,43.325716686540574,11.652459725236339,5.470836760605045,1166.7015252793315,0.65330077187992308,762.20700701847079,3.3809548797354249E-4,0.12994028494117799,null,7.2593430991865868E-4,3.8800932334116683E-5,null,null,null,1.3849388824133281E-4,1.3716383620922689E-2,4.2400113289369032E-4,0.14532199431346202,9.4938971056114527E-2,0.21487413328237112,0.59348769681074143,0,9.2063706160633765E-2,8.2830940505453698E-2,1.1509490711011424E-2,4.6450587959085401E-3,5.8897373388010351E-4,1,2.8853005819673835E-3,0.58679166514202141,3.6049516080680116E-3,2.0092378801963144E-4,4.8556906650119477E-6,null,null,null,null,1.7773556507910408E-3,8.7952970516965864E-2,2.2783202195614622E-3,5.505977331540086E-5,5.835125091696896E-4,8.1510200441347783E-2,7.3722755493623208E-4,2.221989446878284E-4,1.0995580553802805E-2,2.8482782735249861E-4,6.8833851682909317E-6,3.2722674603252508E-5,4.570993293157426E-3,4.1342828147861239E-5,1.1518115457678871E-5,5.7745561842242465E-4,0.78512586671762885,1.9556939693348707E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4434827219406673E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3618873644629969E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2912497955566008E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ54","v":0.74196269148227378},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79801827377798318},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7325049907589809},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82269795454909378},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76394169212183372},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78314976574984241},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71374235419983656},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80942204466758338},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74698579897271489},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88299898961702106},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84225425762135442},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89795629726899195},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86200117755857875},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85335125371918752},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80348821759622124},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87181651482705191},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82757357192378433},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.81921964404986414},0.60783041201438748,0.106,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59348769681074143,8.2830940505453698E-2,4.6450587959085401E-3,0.78512586671762885,0.59348769681074132,3.8485373039305404E-3,3.9642038992781176E-3,0.74242424935033413,0.59348769681074143,0.21763043752070957,0.59013968097638148,9.1810814142833819E-2,8.3410192477191294E-2,1.1651107141865437E-2,4.750439958209232E-3,6.073277828093402E-4,1.0000000000000002]
[50,12.5,62.5,0.67563693071146025,0,0.1039763275294919,0.22038674175904799,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ53*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":155.3470352195157},{"$f":"DZ53*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.551602524258744},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8492374567002066},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.70852644354687733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":108.49512032461298},76.138919626213678,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.441386457256222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":50.008029853639954},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.24975034268181304},642.49059778591163,42.973779290538893,11.546618431299144,5.4263968253719419,1162.2270005815478,0.64770624417349276,752.78168542369815,5.0067329301020105E-4,0.128465220480593,null,7.2087097564522854E-4,3.835690482721322E-5,null,null,null,1.3805808442079472E-4,1.3673284562322342E-2,4.2260756438038485E-4,0.14395907186519916,9.3243189752510072E-2,0.22038674175904799,0.58679166514202141,0,9.1557922125033872E-2,8.3989444448928877E-2,1.1792723572719451E-2,4.8558211205099256E-3,6.2568183173857678E-4,1.0000000000000002,4.5644860944679998E-3,0.57845637325150145,3.567182283065191E-3,1.9881869572559697E-4,4.8048172612110348E-6,null,null,null,null,1.7675911284701076E-3,8.7469770239394465E-2,2.2658034738959336E-3,5.4757283273363145E-5,5.9167372934677625E-4,8.2650232029405579E-2,7.4753869017652255E-4,2.2766695752633105E-4,1.1266166787771887E-2,2.9183705153632342E-4,7.0527758849095565E-6,3.4207415113454657E-5,4.7783950106667457E-3,4.3218694729725366E-5,1.2235988063949866E-5,6.1344584367462691E-4,0.77961325824095218,3.1337973028831789E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4490875831806581E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3650112620186342E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2987992651086479E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ55","v":0.73718697254961141},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79360010454079932},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72679328951394684},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81875653966476547},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.758786273727034},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.77845357280314564},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70771499802115567},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80522182597854441},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74152613867719364},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88029954440236557},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8386259490730561},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89558121398511592},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85878814635260425},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85002779840962561},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7990794876633418},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86887872283285628},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82364421603392934},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81522406238440193},0.60097255849875275,0.106,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58679166514202141,8.3989444448928877E-2,4.8558211205099256E-3,0.77961325824095207,0.58679166514202119,3.8107310867526549E-3,2.8853005819673835E-3,0.73765721006415919,0.58679166514202141,0.22398567241554229,0.58262401919676143,9.1297437323746761E-2,8.455214932397799E-2,1.1932995575601218E-2,4.9630265913564973E-3,6.4469957301391929E-4,1.0000000000000002]
[51,12.75,62.75,0.66864145951273157,0,0.10377393741523189,0.2275846030720366,1,{"$f":"0","v":0},{"$f":"DZ54*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":153.32325853407033},{"$f":"DZ54*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.166620318955413},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8121191407438095},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.7008696988086478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":107.08170490482544},75.915225254600941,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.980826920909777},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":50.748296825707278},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.25316703202192387},641.14177976603014,42.615163997202416,11.438992235112867,5.3811136568580826,1157.559138285847,0.64215962508986724,743.33774226098933,3.6139650376653743E-4,0.12727425374926626,null,7.1564388386336939E-4,3.7905236196742493E-5,null,null,null,1.3760073553035912E-4,1.3628053875135084E-2,4.2114229335646206E-4,0.14257599627711479,9.1556548316126335E-2,0.2275846030720366,0.57845637325150145,0,9.1036952522459649E-2,8.5114854199027104E-2,1.2073267578482986E-2,5.0702320622030691E-3,6.637173142892618E-4,1.0000000000000002,3.1148695069164131E-3,0.57161144744730019,3.5286332572314677E-3,1.9667014641424314E-4,4.752893639138773E-6,null,null,null,null,1.7575334379247144E-3,8.6972062445451248E-2,2.2529109277578197E-3,5.4445711325869495E-5,5.9960181350369362E-4,8.3757697111286597E-2,7.5755527423681927E-4,2.3308306007894134E-4,1.1534184225876964E-2,2.9877973402721292E-4,7.2205584998673248E-6,3.5717858744993101E-5,4.9893871680366788E-3,4.5127035421397264E-5,1.2979819332317604E-5,6.5073749495694422E-4,0.77241539692796346,2.1667635465815849E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4545856235863674E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.368075622445908E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.306204852305467E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ56","v":0.73243114417017918},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78656846350483578},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.71772982893527904},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8124775480201295},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75059428469979017},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77098394713201179},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69815876165120794},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79853402266281936},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73285707402855726},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87598936131005978},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83284211141795783},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89178689701886082},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85366241179544466},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84472706227042038},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79206241579161196},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86418988693986354},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8173840851502211},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.80886214869028339},0.59243582904117387,0.106,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57845637325150145,8.5114854199027104E-2,5.0702320622030691E-3,0.77241539692796346,0.57845637325150134,3.770805796051999E-3,4.5644860944679998E-3,0.7329169210511306,0.57845637325150145,0.23046149582028713,0.57503391034940088,9.0768824112571186E-2,8.5661066192242882E-2,1.2212102841780889E-2,5.1791994821334805E-3,6.8340120158373531E-4,1.0000000000000002]
[52,13,63,0.66310689253482269,0,0.1035547188966397,0.23333838856853764,1,{"$f":"0","v":0},{"$f":"DZ55*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":151.4314814185287},{"$f":"DZ55*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.806748337465859},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7774218437550844},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.69374212646776756},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":105.76047862272738},75.683218421595299,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.508307904476062},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":51.472151962348441},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.25650521823919009},639.70638824623347,42.281493194481861,11.339365959194666,5.3389802858934132,1153.0562835414073,0.63666050436454147,734.10539504017606,4.1374238696256793E-4,0.12598327426774991,null,7.1082213522657305E-4,3.7482911703285686E-5,null,null,null,1.3712156134045849E-4,1.3580663806134614E-2,4.1960440807513593E-4,0.14128271147719257,8.9949122347059415E-2,0.23333838856853764,0.57161144744730019,0,9.0500695702682696E-2,8.6207278185458647E-2,1.2350938105078792E-2,5.2881669020638919E-3,7.0308508887820872E-4,1.0000000000000002,3.6530486006213863E-3,0.56426627577170285,3.4927484289272838E-3,1.9467008748996406E-4,4.7045585587392968E-6,null,null,null,null,1.747180616724547E-3,8.6459750023691148E-2,2.2396400655871848E-3,5.4124996679815176E-5,6.0729752548655891E-4,8.4832702387788408E-2,7.6727827218367451E-4,2.3844368806237362E-4,1.1799456488504537E-2,3.0565130591478931E-4,7.3866225970921049E-6,3.7253126900427243E-5,5.2038470349874723E-3,4.7066740175992383E-5,1.374970523205057E-5,6.8933538364615815E-4,0.76666161143146239,2.5728822359279091E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4599810650817851E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3710827988553539E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3134722438688602E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ57","v":0.727695423880382},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78174102820905611},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7115266740543108},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80816244459263886},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74497953229557112},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76585904062612997},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69162413272212508},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79394046726434375},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72691988465895152},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87302027829115081},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8288646751266594},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.88917170435437465},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85013475309631192},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84107979344326256},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78724465777457786},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86096134134987279},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81308169242003869},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.80449246192772339},0.58542548309106679,0.106,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57161144744730019,8.6207278185458647E-2,5.2881669020638919E-3,0.76666161143146239,0.57161144744730008,3.7300562972848493E-3,3.1148695069164131E-3,0.72819085785402793,0.57161144744730019,0.23648687520005132,0.56793886160950158,9.0226597077650558E-2,8.6737145363162099E-2,1.2488251210502779E-2,5.3988326214830769E-3,7.2343691764872571E-4,1.0000000000000002]
[53,13.25,63.25,0.6570427866534706,0,0.10332185151496444,0.23963536183156495,1,{"$f":"0","v":0},{"$f":"DZ56*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":149.58768002167412},{"$f":"DZ56*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.456002757181523},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7436044748222894},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.68677275083079881},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":104.4727588144687},75.442194680786116,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.023892400514512},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":52.179681707414716},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.25976515952640677},638.19293390509699,41.955444847475185,11.242328693793548,5.2978094197437766,1148.5408696333288,0.63120847524630253,724.96873107931583,3.3504676005635534E-4,0.12485429269672901,null,7.060966678959185E-4,3.7069824761634023E-5,null,null,null,1.3662485995824899E-4,1.3531540004196102E-2,4.1800711157950087E-4,0.14001867792517675,8.8380976199153929E-2,0.23963536183156495,0.56426627577170274,0,8.9952498452618435E-2,8.7267012540865566E-2,1.2625564315926766E-2,5.509498340902262E-3,7.437887464192426E-4,1,2.8300312673105186E-3,0.55778121272260095,3.4576600655745107E-3,1.9271441993967843E-4,4.6572962770483878E-6,null,null,null,null,1.7365972769831531E-3,8.593603032367976E-2,2.2260737110353689E-3,5.3797140920152405E-5,6.1476295143733748E-4,8.5875539269715556E-2,7.7671031971266683E-4,2.4374554335434201E-4,1.206182036709697E-2,3.124475394696799E-4,7.5508660057744992E-6,3.8812322805322363E-5,5.4216493421156836E-3,4.9036675981255708E-5,1.4545715987944293E-5,7.2924303043129829E-4,0.76036463816843514,2.01778467236573E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4652778798439395E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3740350051597839E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3206067901238865E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ58","v":0.72298001486546704},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77604503110518719},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70422761239781584},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80306632906174436},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73836435354915164},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.75981544374417498},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68394111792400014},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78851813462106268},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71992960440657627},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86950639590081191},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8241645777387373},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88607509589846456},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84596320585863782},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83676768196893148},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78155973635954845},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85714184054813125},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80800032315014469},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.79933440763376007},0.57790280191353516,0.106,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56426627577170274,8.7267012540865566E-2,5.509498340902262E-3,0.76036463816843503,0.56426627577170263,3.6921230749759871E-3,3.6530486006213863E-3,0.72348736515583922,0.56426627577170285,0.24237460937050426,0.56102374424715185,8.967309442093635E-2,8.7780669970778089E-2,1.2761274719966803E-2,5.6217976112438129E-3,7.648096594187855E-4,0.99999999999999989]
[54,13.5,63.5,0.65180963700487693,0,0.10307650608567942,0.24511385690944357,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ57*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":147.70863654739895},{"$f":"DZ57*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.098553091025256},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7091407269811572},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.67957368743729751},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":103.1604257689839},75.189946318888403,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.527620937238829},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":52.870941677234669},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.2629466578537854},636.59750916825658,41.619750120147316,11.142520514474967,5.2554204832169136,1143.8229856991379,0.62580313446714286,715.80800972608642,4.4728617544359392E-4,0.123505500798676,null,7.0114577298716681E-4,3.6645035794453602E-5,null,null,null,1.3611225419979498E-4,1.3480843175077216E-2,4.1635537720497383E-4,0.1387238885893832,8.6813844304706719E-2,0.24511385690944357,0.55778121272260095,0,8.9393690389254266E-2,8.8294327400690598E-2,1.2896985124006837E-2,5.7340968815853639E-3,7.8583057241832851E-4,0.99999999999999989,3.9928021319446481E-3,0.55017169250938758,3.4214153048801811E-3,1.906943000029028E-4,4.6084763856065258E-6,null,null,null,null,1.7258090879068311E-3,8.5402173593689373E-2,2.2122447684182296E-3,5.3462939239829389E-5,6.2199999435760172E-4,8.6886473585198798E-2,7.8585382113419903E-4,2.4898551605478562E-4,1.232112196732915E-2,3.1916444823695871E-4,7.7131923859432126E-6,4.0394534201572517E-5,5.6426666571214035E-3,5.1035690262388333E-5,1.5367896295916555E-5,7.7046267612241193E-4,0.75488614309055646,2.8830574988543911E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4704798097835552E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3769343269319297E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3276135312383326E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ59","v":0.71828510675814838},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77160532024777062},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.69855360738904404},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79909069104100305},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73321557933888559},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75510736056268013},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67797322326967269},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78428999477329986},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71449248785893849},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86675949247297324},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82049579375793158},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88365321116773043},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84270476395455762},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83340010820332799},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77712839940608858},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85415712689547019},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80403598874456406},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79531234893368152},0.57126101545990315,0.106,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55778121272260095,8.8294327400690598E-2,5.7340968815853639E-3,0.75488614309055646,0.55778121272260084,3.6550317817912376E-3,2.8300312673105186E-3,0.71880097961959133,0.55778121272260106,0.24843653648982425,0.55397645261599426,8.9108639643911913E-2,8.8791870027155259E-2,1.3031016164047811E-2,5.8479639934718632E-3,8.0752106559453594E-4,0.99999999999999989]
[55,13.75,63.75,0.64542293626836589,0,0.1028178476614291,0.25175921607020491,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ58*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":145.90256407683395},{"$f":"DZ58*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.754984668848909},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.676015348531692},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.67265695263852976},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":101.89905602522259},74.929870540505291,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.019542162093067},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":53.545998630048594},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.26605073062457241},634.92950903942392,41.296916862231363,11.046915528556724,5.2146555936772758,1139.1547361592363,0.62044408221243208,706.78181477426256,2.9073015341189295E-4,0.12247438866666227,null,6.9639443575348595E-4,3.6236165776688841E-5,null,null,null,1.3558271384084969E-4,1.3428471285004072E-2,4.1464600757513189E-4,0.13747644942802439,8.5296449491194429E-2,0.25175921607020491,0.55017169250938758,0,8.8823588898569561E-2,8.9289412653619921E-2,1.3165047204088783E-2,5.9618311053583617E-3,8.2921155877074349E-4,0.99999999999999978,2.3578053370426305E-3,0.54423398022763514,3.3865919696955261E-3,1.8875340393064509E-4,4.5615710836872765E-6,null,null,null,null,1.7148028711440071E-3,8.4857527699091329E-2,2.1981363449406562E-3,5.312198339356893E-5,6.2900999194100853E-4,8.7865692195147546E-2,7.9471046653136054E-4,2.5416064611054453E-4,1.257721481009421E-2,3.2579823784437243E-4,7.8735100396558963E-6,4.1998835293974627E-5,5.8667696567229781E-3,5.3062613341408709E-5,1.6216265553715789E-5,8.1299529321702765E-4,0.74824078392979476,1.7235498909587532E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4755903841543372E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3797827312190649E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3344972209415503E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ60","v":0.71361087637914156},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76530325922841536},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69052246534841411},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79344206041529652},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72591819488955378},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.74842823121432411},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.66953301399839626},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77828562367746046},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7067918896310984},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8628481274692007},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81527997002517893},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88020285675161125},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83806892468226724},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82861001416406799},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77083783255416127},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84990881204526625},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79840311447395107},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.78960062960096122},0.56346759727906393,0.106,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55017169250938758,8.9289412653619921E-2,5.9618311053583617E-3,0.74824078392979509,0.55017169250938758,3.6167180812686902E-3,3.9928021319446481E-3,0.71414019069281065,0.55017169250938769,0.25426621304374786,0.54720283636851141,8.8533854283678201E-2,8.9770997298819377E-2,1.3297328017595806E-2,6.077199499962856E-3,8.5157148768441788E-4,0.99999999999999989]
[56,14,64,0.64067913006622135,0,0.10254765991648777,0.25677321001729075,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ59*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":144.07611224244971},{"$f":"DZ59*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.407539488687231},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6425161898767948},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.66557913930826917},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":100.62345323525871},74.659749967763176,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.499712641071248},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":54.204930190617574},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.26907728076294302},633.18711464628075,40.967599416618448,10.949501657505619,5.1730719310133084,1134.3259580272138,0.61513092209134446,697.75897251342769,4.6983341691500454E-4,0.12108948216282935,null,6.9147545818980228E-4,3.5819308545365537E-5,null,null,null,1.3503866291406352E-4,1.3374664381917215E-2,4.1288646084917236E-4,0.13620919985215996,8.3786490702383379E-2,0.25677321001729075,0.54423398022763514,0,8.8244119668786855E-2,9.0252581944018848E-2,1.3429608831102826E-2,6.1925678945673511E-3,8.7393141659809228E-4,0.99999999999999978,4.2201459579857426E-3,0.53647159572782299,3.3509576605677566E-3,1.8676730781845593E-4,4.5135734401686744E-6,null,null,null,null,1.7036158034822208E-3,8.4303932344222163E-2,2.1837960960208037E-3,5.27754250616741E-5,6.3579515369296101E-4,8.8813503742865021E-2,8.0328304746087086E-4,2.5926819741784726E-4,1.282996349848708E-2,3.3234540099131844E-4,8.031734206581469E-6,4.3624288319227076E-5,6.0938273458286509E-3,5.5116260419473453E-5,1.709081811196492E-5,8.568405984861274E-4,0.74322678998270919,3.1240468288424861E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4806129355011041E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3825820754317776E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3412623480057965E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ61","v":0.70895748842497508},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76155895082225467},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68576365115919513},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79008300977570012},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72158876474017075},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74446205958546086},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66453566246782714},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7747167136573464},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70222628351808292},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86051738514251619},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81217651752800701},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87814582235633309},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83530866831580319},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82575847702984573},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76710013387075693},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84737822194129697},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79505326351155226},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78620565890774452},0.55738638932473716,0.106,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54423398022763514,9.0252581944018848E-2,6.1925678945673511E-3,0.74322678998270919,0.54423398022763503,3.5799069447098588E-3,2.3578053370426305E-3,0.70949335868933749,0.54423398022763525,0.26021298012679572,0.54035278797772901,8.7949504836788386E-2,9.0718324545361564E-2,1.356007218777631E-2,6.3093703206936608E-3,8.9696000485513737E-4,0.99999999999999989]
[57,14.25,64.25,0.63408183562134723,0,0.10226541414235189,0.26365275023630069,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ60*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":142.14995119463342},{"$f":"DZ60*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.04112666592339},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6071882533164348},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.65799079814845796},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":99.278213048652589},74.376515681595734,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.968149083093422},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":54.847759288370348},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.27202577857870824},631.35738930923389,40.615246510982537,10.845168468032028,5.1285795284339013,1129.1453036089949,0.60986326110753875,688.62423712324357,3.7087026067503508E-4,0.11990776436133417,null,6.8610086198946628E-4,3.5375704216933803E-5,null,null,null,1.3447947208680786E-4,1.3319360129102113E-2,4.1107478785417224E-4,0.13486502557725871,8.2249224307898619E-2,0.26365275023630069,0.53647159572782299,0,8.7654890004789918E-2,9.1184067146704281E-2,1.3690535544449793E-2,6.4261727468199695E-3,9.1998859311218236E-4,0.99999999999999967,3.1837715368926867E-3,0.52978597110131742,3.3127530227738226E-3,1.8463795314742638E-4,4.4621136916713607E-6,null,null,null,null,1.6922403036615707E-3,8.3741012368191425E-2,2.1692143035486723E-3,5.2423029388250151E-5,6.423571130834575E-4,8.9730136405922131E-2,8.1157362769869695E-4,2.643055741187199E-4,1.3079239575707481E-2,3.3880261015260148E-4,8.18778447099022E-6,4.526994575907185E-5,6.3237073666878689E-3,5.7195434373028883E-5,1.7991523603955462E-5,9.0199706950822695E-4,0.73634724976369881,2.3887761159321896E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.485550614133468E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.385334115410949E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3479131557415619E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ62","v":0.70432509610785454},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75481609367807301},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67721803005117553},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78402830303491311},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71380400125673849},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73732376832007207},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65556895562372397},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76828693167003936},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69402260252624626},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85630711736759502},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80657915583780271},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87442807395881927},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83032668743970173},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82061281642114547},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76036876415576515},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84280872832045695},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78901481675802354},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78008921682411814},0.54943641261234799,0.106,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53647159572782299,9.1184067146704281E-2,6.4261727468199695E-3,0.73634724976369936,0.53647159572782288,3.5422385418263816E-3,4.2201459579857426E-3,0.7048755016432412,0.5364715957278231,0.26657571823486043,0.53312878341457026,8.7354327697877585E-2,9.1634027904661255E-2,1.3819116945467946E-2,6.5443413618302198E-3,9.4368444073221426E-4,0.99999999999999978]
[58,14.5,64.5,0.62853246974077626,0,0.1019688440258036,0.26949868623342016,1,{"$f":"0","v":0},{"$f":"DZ61*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":140.42403636056437},{"$f":"DZ61*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.712806597921713},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.57553305509939},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.65127251109152173},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":98.072825785691606},74.089321272784716,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.424912769069586},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":55.474570018284453},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.27489851732625242},629.46556726636459,40.302234718726368,10.753244357306544,5.0890548176953052,1124.3102780479264,0.60464070963008976,679.80376436330175,3.3398870870459275E-4,0.11880394045943818,null,6.8141173195485571E-4,3.4979587226370732E-5,null,null,null,1.3390223462216903E-4,1.3262270650626446E-2,4.092020152085001E-4,0.13365969538778111,8.081609306820961E-2,0.26949868623342016,0.52978597110131753,0,8.7053765390965251E-2,9.208398866261823E-2,1.3947698346486098E-2,6.6625099768404701E-3,9.6738028835224616E-4,0.99999999999999989,2.7942525347734917E-3,0.52352562046674778,3.2789288024072842E-3,1.8275274324123906E-4,4.4165541477602773E-6,null,null,null,null,1.6806351633324745E-3,8.3166728563621423E-2,2.1543381442100159E-3,5.2063519801337098E-5,6.4869671829139504E-4,9.0615708665466824E-2,8.195832788600051E-4,2.6927028582145087E-4,1.3324919803984354E-2,3.45166672995956E-4,8.3415836843367579E-6,4.6934851762286877E-5,6.5562761975277838E-3,5.9298927550399525E-5,1.8918327272964758E-5,9.4846196107928142E-4,0.7305013137665799,2.1222859106617031E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4904064012868217E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3880405127630949E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3544536597247656E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ63","v":0.69971384175183293},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.74969820712101132},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67075267697438823},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77942785545834448},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70790548049154556},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73190928861903981},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.648791280320134},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76340426169325759},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68781162780847727},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85310021634247857},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80232328622773508},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87159466254780193},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82653559049474556},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81669809454268461},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75525923746192136},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83932975311572988},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78442644473542489},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77544445352928815},0.54258921764412893,0.106,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52978597110131753,9.208398866261823E-2,6.6625099768404701E-3,0.7305013137665799,0.52978597110131731,3.5018530896129205E-3,3.1837715368926867E-3,0.70027438114985696,0.52978597110131753,0.27222804017404717,0.52665579578403265,8.6749711378496977E-2,9.2518394107768145E-2,1.4074340751639778E-2,6.7819764236821053E-3,9.9174138033313194E-4,1]
[59,14.75,64.75,0.62337986289018965,0,0.10166274299513618,0.27495739411467424,1,{"$f":"0","v":0},{"$f":"DZ62*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":138.37112583632617},{"$f":"DZ62*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.322282274464698},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5378803921267865},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.64297318519617142},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":96.639063152061979},73.782447769912025,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.870015621990326},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":56.08537874212125},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.27769231105358338},627.47143793697694,39.918979399295139,10.63976018973659,5.0406602970596381,1118.5996971083212,0.59946288136466874,670.55899752219989,6.1378304443453484E-4,0.11714621074323243,null,6.7538554075091944E-4,3.4499303743629454E-5,null,null,null,1.3331331716538443E-4,1.320402643520647E-2,4.0728778672134756E-4,0.13221450617125474,7.925768882762714E-2,0.27495739411467424,0.52352562046674778,0,8.6445657366028716E-2,9.2952799552918089E-2,1.4200983156793457E-2,6.9014428705237397E-3,1.0161024723140178E-3,1,5.7164693372228478E-3,0.51438722237086554,3.2371446056918105E-3,1.8042388005632383E-4,4.3602729112847929E-6,null,null,null,null,1.6688952032604075E-3,8.2585773164160839E-2,2.1392891649035226E-3,5.1699833703952948E-5,6.5481716096051394E-4,9.147066635859244E-2,8.2731603336513556E-4,2.7416013012202521E-4,1.3566895196703056E-2,3.5143476634888032E-4,8.4930636194962744E-6,4.8618043229938022E-5,6.7913993041508729E-3,6.1425523142928841E-5,1.9871150307236428E-5,9.9623132200678147E-4,0.72504260588532576,4.4062405422025774E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4951831211083051E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.390702841540804E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3608876639412558E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ64","v":0.69512385734908522},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.7451787043833672},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.6650582762622641},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7753617671365185},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70270396260950196},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72713043091221452},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64282630690390585},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75909073122027093},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68233815445787493},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85026009329045349},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79855963890224224},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86908411188224788},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82318069934010862},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81323447563469575},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75074685752176029},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83624979152841306},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78037082750091347},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77134106177293826},0.53617757419134382,0.106,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52352562046674778,9.2952799552918089E-2,6.9014428705237397E-3,0.72504260588532576,0.52352562046674755,3.4660980997962836E-3,2.7942525347734917E-3,0.69569287119255507,0.52352562046674778,0.27914880962722571,0.51895642141880671,8.6134287567940684E-2,9.3371589478235192E-2,1.4325627246738443E-2,7.0221384705117466E-3,1.0411261905416123E-3,1]
[61,15.25,65.25,0.61016532531237311,0,0.10043594732189305,0.28939872736573385,1,{"$f":"0","v":0},{"$f":"DZ64*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":134.83419412718291},{"$f":"DZ64*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.649453212253416},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.473009129580698},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.65149346980684353},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":94.168852949329818},68.352535068715099,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.641114758987435},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":57.14354782985059},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.28151565202263668},618.68986630772406,39.207066921099511,10.444418670902653,4.9507654896817384,1098.4878335871374,0.58923986580438525,647.27282365063468,2.474418602363941E-4,0.11513054752339164,null,6.8321986099064552E-4,1.2472586595438602E-5,null,null,null,1.7727830000611731E-4,1.2920969871525804E-2,3.9300989445420855E-4,0.12956493989720025,7.634482779797952E-2,0.28939872736573385,0.50830264129920555,0,8.4729483565593788E-2,9.44773777430018E-2,1.4596269083442822E-2,7.3853062701657677E-3,1.1101946728564425E-3,1,1.8757543049888737E-3,0.50307990612474107,3.2800412520861398E-3,6.5360071764480911E-5,1.5795456250321744E-6,null,null,null,null,2.2083229032076788E-3,8.0416326993908868E-2,2.0551668053830265E-3,4.9666863094208416E-5,6.6555723513681236E-4,9.2970935136224495E-2,8.4088537164049321E-4,3.804257262278174E-4,1.385324562490144E-2,3.5404166814621612E-4,8.5560641673492201E-6,5.2026677065284934E-5,7.2675474976928367E-3,6.5732095407646017E-5,2.9304018862710516E-5,1.0808906539937319E-3,0.7106012726342662,1.483728176457455E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5945240337283213E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1700043995269883E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2494260808183196E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82309115929565302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ66","v":0.68600817779799284},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.7314469990913901},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64784382684690067},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76298715273472351},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68694269768717409},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71262559647146395},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62481992180714563},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74597469607506861},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66577354054906501},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84158313773325111},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78709314355886761},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86140701163763922},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81294632844274384},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80267235131304193},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73703528383364303},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82684663708419648},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76802690447685151},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.75886369980703905},0.52058670390166994,0.106,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.50830264129920555,9.44773777430018E-2,7.3853062701657677E-3,0.71060127263426609,0.50830264129920544,3.378138610128565E-3,2.7064424615314288E-3,0.68660663782866305,0.50830264129920555,0.29200442279847844,0.50569127371197331,8.4212925905794392E-2,9.4784419878186907E-2,1.4670823244351998E-2,7.50344771800241E-3,1.1326867432125847E-3,1]
[62,15.5,65.5,0.60579295730395211,0,9.9596924464824932E-2,0.29461011823122302,1,{"$f":"0","v":0},{"$f":"DZ65*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":132.97780000976894},{"$f":"DZ65*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.296312123923858},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4389607961428585},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.64368169629834548},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":92.872338324160907},66.634622680455152,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.971877569200501},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":57.597449234151178},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.28328253863236996},613.66309659102239,38.821450191383725,10.3387708655073,4.9020727884000346,1088.4417154090477,0.5841939223479129,635.86103497190231,5.8322224573124763E-4,0.1135151488887518,null,6.7723640767174034E-4,1.23106156810839E-5,null,null,null,1.755861202019005E-4,1.2800343654581735E-2,3.8254073812894252E-4,0.12814638867074843,7.4862341432284679E-2,0.29461011823122302,0.50307990612474096,0,8.3696368245995023E-2,9.5091462013372E-2,1.4745377405261176E-2,7.6215891658390532E-3,1.1551788135687271E-3,1,5.3951080462066722E-3,0.49437794939410934,3.2407117107364413E-3,6.4576367704830586E-5,1.5606059836682354E-6,null,null,null,null,2.1818638946229404E-3,7.9470137441138011E-2,1.9961268554660474E-3,4.8240054768025366E-5,6.6988322553676149E-4,9.3575227827582486E-2,8.4635096025275822E-4,3.8439429628020624E-4,1.4000812622758331E-2,3.5167169674691994E-4,8.4987894757194604E-6,5.3691200303664922E-5,7.5000628605471735E-3,6.783510498821451E-5,3.0491392699196281E-5,1.1246874208695309E-3,0.70538988176877682,4.3271963000301117E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5992427962629523E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1794072891311015E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2516984609941488E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82232198758970299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ67","v":0.68148269948822005},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72835719851732705},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64398850655997553},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76019841006746525},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68340512742296811},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.70936494461610888},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62079266733054594},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74302130425111346},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66205998677388744},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.83962067620206893},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78450647004082474},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8596692085622355},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8106348309474759},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80028765307678362},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73394969695759127},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82472130454683923},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76524483191713799},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75605404534917531},0.51523775178354514,0.106,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.50307990612474096,9.5091462013372E-2,7.6215891658390532E-3,0.70538988176877693,0.50307990612474085,3.3469808694756532E-3,1.8757543049888737E-3,0.68208559250064005,0.50307990612474107,0.29896783425904772,0.49872892775942512,8.3203608698934742E-2,9.5363696532062683E-2,1.4821170824511979E-2,7.736661861566573E-3,1.178100064451096E-3,0.99999999999999978]
[65,16.25,66.25,0.58590759590132269,{"$f":"AR68","v":0},9.7361016069488895E-2,{"$f":"AP68","v":0.31673138802918827},{"$f":"SUM(D68:G68)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"DZ68*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":127.48422454182604},{"$f":"DZ68*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.25127152539384},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3382025102035473},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.62035871099339479},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":89.03559866212241},61.770118807855468,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.787512588165903},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":58.71673432024248},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.28750914393758359},600.21947939173924,37.671258124215846,10.019244205866158,4.7568354207566008,1059.9583479533185,0.56931388000423711,{"$f":"Z68*AA68","v":603.44899971618497},3.3001460123310242E-4,0.10991327197693253,null,6.5880413585441E-4,1.1828539982832328E-5,null,null,null,1.7102182950808333E-4,1.247551364185167E-2,3.5296926674235023E-4,0.12391342399210496,7.05456321975554E-2,0.31673138802918827,0.48108614233169211,0,8.0860715187100404E-2,9.652772844057031E-2,1.5205332976725232E-2,{"$f":"AV67+BQ67-BS67-BU67","v":8.2937251290602643E-3},1.2949679056632587E-3,0.99999999999999978,2.7343532831436337E-3,0.47516475980860373,3.1232886551458478E-3,6.2236525382626691E-5,1.5040594162681855E-6,null,null,null,null,2.1092970024434708E-3,7.6877271328832125E-2,1.8299234111409145E-3,4.4223444683889734E-5,6.8000117689233602E-4,9.4988592974153574E-2,8.5913428952439307E-4,3.9663961906285334E-4,1.4456272198337228E-2,3.4410522741383433E-4,8.3159319113171144E-6,5.8426142826460158E-5,8.1614816100106322E-3,7.3817376223172382E-5,3.4181179987582079E-5,1.2607867256756767E-3,0.68326861197081157,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2875906119776745E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6129783046153321E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2067774879376613E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2583129699158873E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82000718997185307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ70","v":0.66803683397754932},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70803303321937494},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6187966475194705},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74181437566057673},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66021824140235641},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68794589170466069},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59452730633017747},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72357460524404849},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63775963971909599},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82661772071381368},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76743034311138658},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84814087977725128},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79534929669402021},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78452578599270484},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71365030384736661},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81065209583469577},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74690246545115102},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73755284651885666},{"$f":"CS68*DJ68","v":0.49271246847958639},0.106,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.48108614233169211,9.652772844057031E-2,8.2937251290602643E-3,{"$f":"1-G68","v":0.68326861197081179},0.48108614233169211,3.2225555970154893E-3,3.1893110722225788E-3,0.66868279746600412,0.48108614233169233,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.31973783723136645},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.47812545107014792},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.0430637585539186E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":9.6704240675623707E-2},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.5283233484343505E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":8.3996559832423649E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.3189439697367125E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999978}]
[66,16.5,66.5,0.58055109955670525,0,9.6704614009749917E-2,0.32274428643354458,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ69*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":125.60150181390998},{"$f":"DZ69*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":23.893121956332902},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3036712807573005},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.61222926628589724},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":87.720696008109769},60.236008111915048,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.004337860644732},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":59.01428075722734},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.28858271894751886},596.24524566516641,37.274356587973095,9.9070920787826449,4.7067177612951925,1050.8078418673479,0.56443857231682404,593.11647804292886,5.5041104955003248E-4,0.10834986659855027,null,6.5219386708059777E-4,1.1661648393933873E-5,null,null,null,1.696617207298722E-4,1.2378911024163856E-2,3.436743505216721E-4,0.12245638025899022,6.9119104444470558E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32274428643354458},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.47516475980860373},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.0000559983977981E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":9.6880752910677131E-2},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.5361133991961776E-2},8.5055868374244673E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.3429200338101661E-3},0.99999999999999978,5.0555335305258568E-3,0.46696396122638129,3.0823597506626599E-3,6.1420951452706963E-5,1.484349581224903E-6,null,null,null,null,2.0873065507705695E-3,7.6092365618617361E-2,1.7779211008056919E-3,4.2966713784365166E-5,6.824881001735798E-4,9.533598846602552E-2,8.6227634447802936E-4,4.0078963966136909E-4,1.4610710528364048E-2,3.4138366359038073E-4,8.2501603459786863E-6,5.9918628077625863E-5,8.3699651815991438E-3,7.5703027747697454E-5,3.5446895003227616E-5,1.3074731388069386E-3,0.67725571356645531,4.2929685574938814E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6174237422381584E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2156357339084301E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2604537270005803E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81923316326590301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ71","v":0.6635986684242019},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70341797630805281},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61311715988245163},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73763000732302497},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65497332888345527},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68308930014629898},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58861797458192444},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71915393946166162},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63227263184158378},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82364188404183458},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76353772675751863},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84549909363225251},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79185846343101363},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78092806996767361},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.70904015036102919},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80743541160909182},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74272701599727831},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73334683759689034},0.48664798492239586,0.106,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47516475980860373,9.6880752910677131E-2,8.5055868374244673E-3,0.67725571356645542,0.47516475980860373,{"$f":"BA68+BB68+BC68","v":3.1870292399447425E-3},{"$f":"AY68","v":2.7343532831436337E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.66425300529314435},{"$f":"DX68-(DU69+DV69)","v":0.47516475980860395},0.3269050281056507,0.47106436051749251,7.9587642676629003E-2,9.7028041714480526E-2,1.5439285964084722E-2,8.6084678413069961E-3,1.3671731803553905E-3,0.99999999999999978]
[69,17.25,67.25,0.5607154141719084,0,9.4939454784207941E-2,0.34434513104388337,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ72*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":120.48828134021281},{"$f":"DZ72*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.920436131694661},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2098891285750097},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.59022508975669341},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":84.149598112638927},55.849141731990542,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.503750748877941},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":59.699618420034234},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.29087836549468737},585.5722469453525,36.185390448374676,9.598727178949769,4.5692115307422911,1025.6273951726946,0.55006171981085716,564.15836887382204,1.863936852698348E-4,0.10500684153371961,null,6.338362083801992E-4,1.1208033862195637E-5,null,null,null,1.6595194999129254E-4,1.2115895933321632E-2,3.1713488462249429E-4,0.11843726222916726,6.5147804151465219E-2,0.34434513104388337,0.45401240292363715,0,7.7619561842695653E-2,9.7598530819367535E-2,1.5830077161659031E-2,9.1044804289038168E-3,1.4898157798532621E-3,0.99999999999999989,1.2177991894202298E-3,0.44976238288220149,2.9715764349751324E-3,5.9213416575199307E-5,1.4310004651095189E-6,null,null,null,null,2.0264859272322378E-3,7.3923458516014562E-2,1.6302201491862577E-3,3.9397250262595446E-5,6.8754457286326204E-4,9.604232139974217E-2,8.6866484676210315E-4,4.1329051380262709E-4,1.5076277481915899E-2,3.3247431626075665E-4,8.03484967974947E-6,6.4137605915584294E-5,8.9593094095728239E-3,8.1033413415408537E-5,3.9324265178156789E-5,1.4504915146751052E-3,0.65565486895611635,1.0779748984809823E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6303883543770615E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2414697986250978E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2666970010359962E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81690380064805301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ74","v":0.6504164605919539},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68320434996111556},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58842195276627263},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7192587114028034},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63209049212510648},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6618492692063862},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56297692103997943},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69977006690461596},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60837675924878465},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81050347942958756},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74642075950033615},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83382005314977203},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77647954526175011},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76508680514679106},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.68884478542897276},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7932479381507036},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72439235179419792},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71490263674987264},0.4649844426627075,0.106,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45401240292363715,9.7598530819367535E-2,9.1044804289038168E-3,0.65565486895611658,0.45401240292363715,3.06490242259902E-3,3.9194387098515221E-3,0.65111321115767395,0.45401240292363737,0.34656942208108943,0.45188739290291935,7.7257298396842672E-2,9.766514289243558E-2,1.5907923870532369E-2,9.1981320773686995E-3,1.5146877788117625E-3,1]
[70,17.5,67.5,0.55678592157353868,0,9.4420365308165638E-2,0.34879371311829543,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ73*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":119.34880105260537},{"$f":"DZ73*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.703673265921136},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1889897923756743},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.58557735351784113},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":83.353779571674821},54.461044216116647,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.622967309247834},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":59.863217719885753},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.2913556141695185},582.49263409146738,35.937370730743474,9.5303424322792711,4.537893517046439,1018.9176466670511,0.54535127760079627,555.6680403798731,1.9312848037830209E-4,0.10414592295387366,null,6.2975456263173108E-4,1.1108336764931931E-5,null,null,null,1.6484040300713995E-4,1.2037275367957923E-2,3.0871774174226599E-4,0.11749074784635596,6.4073729444283231E-2,0.34879371311829543,0.44976238288220144,0,7.6895034950989677E-2,9.7731754965503612E-2,1.5985770579405707E-2,9.2917837258335804E-3,1.5395597777702631E-3,0.99999999999999989,1.2888041275091659E-3,0.44546523517082875,2.9481767121862438E-3,5.8747139646585079E-5,1.419732030685212E-6,null,null,null,null,2.0080003441038472E-3,7.3265086403704716E-2,1.5836757826284866E-3,3.8272420552629094E-5,6.8848308636219695E-4,9.6173421285713698E-2,8.6985059342772138E-4,4.1744480439694098E-4,1.5231137660272122E-2,3.2923163048687758E-4,7.9564842497673652E-6,6.5457086487702708E-5,9.1436261538100222E-3,8.2700485535855273E-5,4.063727729117287E-5,1.4989225004790902E-3,0.65120628688170445,1.1517196296680021E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6345919590724E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2498461537816708E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2687213003955437E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81612491894210304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ75","v":0.64606666299753179},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68109807567589242},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58586573673547937},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71734022147839727},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.62971455414089594},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.65963902871519364},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56032785657084827},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69774819598888949},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60589972318183882},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.80912447940893883},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74463072806918529},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83259275169217895},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77486854005156525},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76342817817351893},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68674010886176406},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79176018738873466},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72247744726391538},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.71297861273314489},0.46063171311711243,{"$f":"$DL$7","v":0.106},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.44976238288220144,9.7731754965503612E-2,9.2917837258335804E-3,0.65120628688170457,0.44976238288220138,3.0322208520154412E-3,1.2177991894202298E-3,0.64676460957062187,0.44976238288220172,0.35104812648137096,0.4476138090265151,7.6554149033440322E-2,9.7773799586746188E-2,1.6063225492844432E-2,9.3823207550652408E-3,1.5645696240174879E-3,0.99999999999999978]
[73,18.25,68.25,0.53831347255796735,0,9.3058919115996591E-2,0.36862760832603575,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ76*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":113.39974933716498},{"$f":"DZ76*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.571987608434775},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0798775653188302},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.55895685602557832},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":79.198933096671311},50.439826009699082,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.8504989185992},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":60.175456320533847},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.29198171925405436},574.03740480586373,34.658701321465372,9.1566528172049413,4.3764330232812441,993.79645939951706,0.53146059885106978,528.16366144854021,8.0951744915328081E-4,9.9131830065787213E-2,null,6.0681765644713314E-4,1.0570489108849478E-5,null,null,null,1.6185683283957285E-4,1.1826847515194404E-2,2.8461685117540388E-4,0.11283205685970586,5.9965792508257232E-2,0.36862760832603575,0.43065315490606004,0,7.4921530236319853E-2,9.7844187355872803E-2,1.6447206642246845E-2,9.8161302960346093E-3,1.6901822374298997E-3,0.99999999999999967,7.8305594280030713E-3,0.41995101196926982,2.814151838611432E-3,5.6076479529275937E-5,1.3551906464675769E-6,null,null,null,null,1.9577237097765407E-3,7.1477349178586336E-2,1.4513820473752578E-3,3.5075300581718023E-5,6.8927512984034566E-4,9.6284060940644192E-2,8.7085128538825823E-4,4.2977080555559234E-4,1.569112014226243E-2,3.1861576204774425E-4,7.6999323810764466E-6,6.9150908880463987E-5,9.6596120134056287E-3,8.7367373748516015E-5,4.4613015517025972E-5,1.6455692219128736E-3,0.63137239167396397,7.3650922203558844E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6468719130509018E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2743159275318917E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2746348685770422E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81378099132425308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ78","v":0.63315065612364463},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.6632000708701653},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56427566846639532},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70100529650819521},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.60959059178787145},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64088072719334988},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53799239639844743},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68055140574396611},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58495098220505914},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79732835483489661},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.72936981860964989},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82208267763124598},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76111254008081497},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.74927188962796776},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.66885331025764716},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.77904444946433804},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70617117981717914},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.6966125225422386},0.44106067571156554,0.106,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.43065315490606004,9.7844187355872803E-2,9.8161302960346093E-3,0.6313723916739642,0.43065315490605999,2.9259544784879638E-3,3.7736049010448701E-3,0.63388416534099257,0.43065315490606032,0.37413815482482227,0.42530208343766496,7.460651562675881E-2,9.7817853411710759E-2,1.652280428056286E-2,9.8971790357439901E-3,1.7154093827361828E-3,0.99999999999999978]
[74,18.5,68.5,0.52772075921227179,0,9.2630539464119102E-2,0.37964870132360884,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ77*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":111.32210896281097},{"$f":"DZ77*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.176758935776149},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0417713293819988},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.54956548068228983},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":77.747899016179929},49.133005739285743,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.885062187609734},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":60.222887034800046},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.29193237718705423},571.34816466337202,34.208468119247705,9.0242511626628463,4.3195810530909267,985.27145606208751,0.52690944695729103,519.14883801647943,2.6531881395106248E-4,9.8129740799770535E-2,null,5.9863726226269307E-4,1.0382085174243797E-5,null,null,null,1.6090944899779913E-4,1.1760084826753454E-2,2.7682301934639698E-4,0.11120189625625618,5.8593329656985993E-2,0.37964870132360884,0.41995101196926976,0,7.4291501017197767E-2,9.7791519467548729E-2,1.6598401918878875E-2,9.9782277754533726E-3,1.7406365280424661E-3,0.99999999999999967,2.0587665145335925E-3,0.41506890917338685,2.7668695557223283E-3,5.5134304365821904E-5,1.3324212611644145E-6,null,null,null,null,1.9416770639676319E-3,7.0906917997778957E-2,1.4088583185188725E-3,3.4047636932308451E-5,6.889041045751355E-4,9.6232232842255835E-2,8.7038252071776345E-4,4.3381457990656019E-4,1.5842209507702241E-2,3.1477081896782197E-4,7.6070123022510522E-6,7.0292824043669168E-5,9.8191248471104532E-3,8.8810104299249682E-5,4.5944776081154086E-5,1.6946917519613121E-3,0.62035129867639105,1.9724463301513007E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6508599506866602E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2822627308200169E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2765553588745405E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81299725461830308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ79","v":0.62888988193778195},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.6493245149522705},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54770111672992594},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68830059350648432},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59407107409720539},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.62636717527850849},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52089374940938371},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.667199411507018},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56883463090891706},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78808475488945151},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71747562272144205},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81383217791985141},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75036432039751577},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73821889422685205},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65498347302992976},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.76909367129436135},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69348641706629299},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68390334822984666},0.43009989592512204,0.106,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.41995101196926976,9.7791519467548729E-2,9.9782277754533726E-3,0.62035129867639116,0.41995101196926976,2.8715835087871756E-3,7.8305594280030713E-3,0.62965744298928572,0.41995101196927009,0.3822684012551627,0.41750996057132828,7.3982644285349522E-2,9.7743872466344639E-2,1.6673187002746174E-2,1.0056061720765824E-2,1.7658726983026396E-3,0.99999999999999978]
[77,19.25,69.25,0.51443423137704358,0,9.1478520720535153E-2,0.39408724790242106,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ80*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":107.67682911428466},{"$f":"DZ80*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.483318851637314},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9749128414173001},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.53390707048360864},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":75.202017949161885},45.374688902835182,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.874036817668319},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":60.207757066300502},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.29108155198150704},564.40231136714124,33.38841890909405,8.7889243795858096,4.2160315746859345,966.41423639627749,0.51348850130538137,496.2425978873091,3.365832353642313E-4,9.5199226990494892E-2,null,5.8387748724297969E-4,1.0054692984126368E-5,null,null,null,1.5830591626571152E-4,1.157705746309836E-2,2.5428604852940147E-4,0.1081193918339797,5.5518064474879524E-2,0.39408724790242106,0.4066232067166044,0,7.2544995037599799E-2,9.7385297832879247E-2,1.7041662797881368E-2,1.0425726827559975E-2,1.8918628850539789E-3,0.99999999999999967,2.8266072671493522E-3,0.40105370664422674,2.6880349491237576E-3,5.3563398651898299E-5,1.294457452668193E-6,null,null,null,null,1.8972505226530507E-3,6.9329802417325045E-2,1.2868431795888962E-3,3.1098918032809439E-5,6.8604242747864774E-4,9.5832488415071138E-2,8.6676699032945574E-4,4.4568620665560413E-4,1.6286376669092464E-2,3.0229442470760745E-4,7.3054974256929145E-6,7.3445284865100854E-5,1.0259488522953549E-2,9.2793019741325454E-5,4.9936454411768275E-5,1.8419264306422107E-3,0.60591275209757889,2.7997849378345041E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6625275645453788E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3055123188744684E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2821740468753035E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81063876200045304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ82","v":0.61624152240036534},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64047777730354671},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.53720892744137672},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68018125994743528},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58421405012578875},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61712711907656992},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51009198535565747},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65867713660151161},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55861668845681622},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78214494665383727},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.70986266849071744},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80852363310028652},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74347224457884353},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73113512393839775},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64613899941859898},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76270573772252703},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68537873120364423},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67579022956872292},0.41644999989272219,0.106,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4066232067166044,9.7385297832879247E-2,1.0425726827559975E-2,0.60591275209757889,0.40662320671660446,2.7769628093684594E-3,2.8672063951078277E-3,0.61701859099546008,0.40662320671660473,0.39707673198402782,0.40383845668041557,7.2281416202024301E-2,9.7279096413095581E-2,1.7113599916394384E-2,1.0493754887610566E-2,1.9169439164316039E-3,1]
[78,19.5,69.5,0.50878838458519982,0,9.1145399349165435E-2,0.40006621606563453,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ81*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":106.20164838797292},{"$f":"DZ81*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.202695829679989},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9478563856898363},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.52734299102259508},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":74.171744599074586},44.161405553165999,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.834263285744008},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":60.153176377550132},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.2905743938270785},562.34542007422465,33.058668911676143,8.6922016594685108,4.1743932927220095,959.76139174181856,0.50909125309883196,488.60612959772135,3.3242492032340933E-4,9.4054603648356605E-2,null,5.7776533531094388E-4,9.9206462487369919E-6,null,null,null,1.5752839136865156E-4,1.1522596081132897E-2,2.4705806941159841E-4,0.10690189709215284,5.442282074928647E-2,0.40006621606563453,0.40105370664422668,0,7.2017837366448803E-2,9.7172894993311928E-2,1.7185537034907397E-2,1.0561782947661157E-2,1.9420249478092292E-3,0.99999999999999989,2.7865643837933539E-3,0.39555797174007801,2.65498710994821E-3,5.2904867562144148E-5,1.278542844962176E-6,null,null,null,null,1.8838678499270753E-3,6.885575743359991E-2,1.2480506571148247E-3,3.0161425806994876E-5,6.8454613016372665E-4,9.5623472340621241E-2,8.6487652252696331E-4,4.4954530554781571E-4,1.6430973390947869E-2,2.9782095066464159E-4,7.1973877470694936E-6,7.4403748544779898E-5,1.0393375227040764E-2,9.4003972075612917E-5,5.1260501508292577E-5,1.8907644463009366E-3,0.59993378393436514,2.7984612018083999E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.666322178559238E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3130736946378548E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2840013915650889E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.80985017029450301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ83","v":0.61207009260457401},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63534190751034547},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5311449631297015},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67546073894878444},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57850535019195803},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61176778245795449},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50385709484842289},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65372623896217386},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55270551535851564},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77867977329897176},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70543233709536535},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80542421524649255},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73945683731230571},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7270093917216125},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64100394305447794},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75898142827095061},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68066458434644928},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.67107657706506185},0.41074590266897298,0.106,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40105370664422668,9.7172894993311928E-2,1.0561782947661157E-2,0.59993378393436547,0.40105370664422685,2.7428928052283244E-3,2.8266072671493522E-3,0.61285646786530368,0.40105370664422707,0.40303131002537707,0.39830583919215234,7.1764290954998464E-2,9.7048661429305072E-2,1.7256413458517094E-2,1.0626489562683281E-2,1.9669953769664242E-3,0.99999999999999989]
[81,20.25,70.25,0.49203112444254965,0,8.9342636429605007E-2,0.41862623912784486,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ84*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":101.89244959205931},{"$f":"DZ84*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.382958717639784},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8688208855894646},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.50805510421929012},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":71.16217932990368},40.023050618711906,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.606778886628284},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":59.841002562880369},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.28825506043994226},548.66813317244589,32.010502077574962,8.4049650263385054,4.0420388832442518,931.69918991767554,0.49612415585061009,462.23847410460405,3.2012990069081674E-4,9.0666501299261945E-2,null,5.5945994338381995E-4,9.5275540584649966E-6,null,null,null,2.1308328828379043E-4,1.11406738824979E-2,2.2259386280525689E-4,0.10313196973098197,5.1166261423994101E-2,0.41862623912784486,0.38478422093923703,0,6.9843117274078367E-2,9.6318508075125223E-2,1.7429360705603719E-2,1.092839542818743E-2,2.0701584499229152E-3,0.99999999999999956,2.669703270975694E-3,0.37950443668776346,2.5578793608879392E-3,5.0969840237890318E-5,1.2317793720676457E-6,null,null,null,null,2.5325289681089784E-3,6.6164759511756224E-2,1.1187911604543122E-3,2.703763375885139E-5,6.7852729889861425E-4,9.4782708629248452E-2,8.5727214697815714E-4,6.3199299523453622E-4,1.6511425957757574E-2,2.7919450693012453E-4,6.7472456814857628E-6,7.6986394197472026E-5,1.0754142068388277E-2,9.7266965601681797E-5,7.569483357728185E-5,1.9944636163456335E-3,0.58137376087215464,2.7944894519114083E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6774387142474002E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3352251712355538E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2893547008567277E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ86","v":0.59968990606918426},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62018008119947454},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51336068509598187},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66149483319733071},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56171177379694426},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.5959674129007525},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.4856059657084516},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.63909570763019219},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53534466076358422},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76837609299631748},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.692306554843095},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79619706806140012},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72754026812528971},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71477135721717133},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62584233803462541},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74791726046760643},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66671580125240215},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.6571450196340205},0.39408323509815801,0.106,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38478422093923703,9.6318508075125223E-2,1.092839542818743E-2,0.5813737608721552,0.38478422093923725,2.6427656461392745E-3,2.7081193116038058E-3,0.60050327474199128,0.38478422093923748,0.42195895600834116,0.38214432881350024,6.9282878073361268E-2,9.6135488852532938E-2,1.7413164111735185E-2,1.0980866001752916E-2,2.0843181387758584E-3,0.99999999999999978]
[82,20.5,70.5,0.48649024289302251,0,8.8218084218139634E-2,0.4252916728888374,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ85*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":100.49404529978294},{"$f":"DZ85*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.116940845105731},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8431725950795492},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.50175987760909557},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":70.185527012473926},38.526396882294989,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.490305338453268},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":59.681167462173448},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.28719668708652535},541.92608069309506,31.643596910343653,8.3099523024410598,3.9957089335040643,920.00185083944325,0.49187560685877491,452.52646869284723,3.160811495731069E-4,8.954954664990708E-2,null,5.5335076416926094E-4,9.3995145289808817E-6,null,null,null,2.1012889375349883E-4,1.0988487914970081E-2,2.1380040340531099E-4,0.10184079529030733,5.0093002986400181E-2,0.4252916728888374,0.37950443668776346,0,6.8722638872644182E-2,9.5952469629940654E-2,1.7396967517866652E-2,1.10333365753184E-2,2.0984778276288011E-3,0.99999999999999956,2.6318157720138648E-3,0.37429488101618313,2.526185101575117E-3,5.0338281393351198E-5,1.216516597977727E-6,null,null,null,null,2.4924337895410732E-3,6.5131432207450046E-2,1.0728456003514617E-3,2.592727530160213E-5,6.7594869710683396E-4,9.4422506670244141E-2,8.5401426258967413E-4,6.3095350219939802E-4,1.6487862356464038E-2,2.7158823303611592E-4,6.5634261670982832E-6,7.772566471286001E-5,1.0857409928018907E-2,9.820098258663291E-5,7.6730324644421675E-5,2.0217475029843794E-3,0.57470832711116204,2.793165355686611E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6810587514535598E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3424386747679916E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2910979758621278E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ87","v":0.59560786005847599},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61520697478072062},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50756591752153779},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6569039977326071},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55622295687236645},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59079183418977343},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.47967036955564962},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6342919923433028},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.52967974773392412},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76497192043807549},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68798579309399399},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79314490321814701},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72361090761367564},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71073796431953407},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62086858519854382},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74426516348656857},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66213002107565722},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65257005703319937},0.38867585520778153,0.106,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37950443668776346,9.5952469629940654E-2,1.10333365753184E-2,0.5747083271111626,0.37950443668776368,2.6100809804978971E-3,2.669703270975694E-3,0.59642992118215732,0.3795044366877639,0.42858447676394662,0.3768996588519733,6.8190128090834676E-2,9.5749080090964805E-2,1.7382993964409971E-2,1.1081167368186711E-2,2.1124948696834558E-3,0.99999999999999967]
[85,21.25,71.25,0.46515211425537523,0,8.5154931548033733E-2,0.44969295419659072,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ88*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":95.016609804464565},{"$f":"DZ88*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.074970546920209},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7427103341946386},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.47628247434116877},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":66.360059585334923},34.295759358581655,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.650249801603067},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":58.528370424256252},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.28092046292961353},523.27767815815764,30.225220395794373,7.9215978088724244,3.8166073058883887,882.66703646133897,0.47934701048368128,423.10380518023334,5.5073481122639312E-4,8.4847973912711455E-2,null,5.2811519696220957E-4,8.8937224348902163E-6,null,null,null,2.020402063079982E-4,1.0572056096087648E-2,1.891374951009814E-4,9.6898951440831563E-2,4.6448222692166009E-2,0.44969295419659072,0.35985983024943563,0,6.5652077747146362E-2,9.4064249829883317E-2,1.7321700300326599E-2,1.1228034176056272E-2,2.1811535005607703E-3,0.99999999999999978,4.5593789315409358E-3,0.35285359896408824,2.3979153067303421E-3,4.7782300430935681E-5,1.1547466451937559E-6,null,null,null,null,2.3826009236610664E-3,6.2302045704348059E-2,9.4460305929247622E-4,2.2828059844760921E-5,1.2135113140730189E-3,9.2016005934670936E-2,8.3473258113935585E-4,6.2862746391498942E-4,1.643782498315333E-2,2.4922487843954196E-4,6.0229748187376485E-6,1.4485148748950283E-4,1.0983544345988685E-2,9.963834257808356E-5,7.9753340251612631E-5,2.1014001603091577E-3,0.55030704580340917,5.1179344964385365E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6916765752798506E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.363596388160396E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2962111241072949E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ90","v":0.58349559509444837},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59248877692507529},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48133946350394441},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63586763394698009},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53127367684299553},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56719343881952933},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45287803672980409},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61231621836937333},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50398937525199794},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.74926144621909285},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66814757773798095},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.77903505687985053},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70552661024354557},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69218764124808585},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59814281007400771},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72743217084721501},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64111312011408317},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.63163544684699324},0.36855650094073411,0.106,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35985983024943563,9.4064249829883317E-2,1.1228034176056272E-2,0.55030704580340928,0.3598598302494358,2.4921949637549015E-3,4.6539745743959101E-3,0.58436609298302589,0.35985983024943602,0.45419731592705631,0.35635671460676194,6.5176019379112382E-2,9.3536320562138828E-2,1.730912033555462E-2,1.1230401700242249E-2,2.1941074891333747E-3,0.99999999999999967]
[86,21.5,71.5,0.45709475948291078,0,8.4203562859567024E-2,0.4587016776575219,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ89*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":93.16680768554474},{"$f":"DZ89*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":17.723083451749034},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7087829053430861},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.46761071642882196},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":65.068148843779184},32.959043100421937,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.217148756092314},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":57.934031621067511},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.27786264057298871},517.44560575692367,29.730218723181167,7.7841407835817389,3.7541023191460785,870.23658730383227,0.47524213223070039,413.57309129544132,5.4026887760365012E-4,8.3288657346313882E-2,null,5.1906247085893944E-4,8.7224303362458221E-6,null,null,null,1.9952047537574863E-4,1.0442360709511276E-2,1.8137964806657673E-4,9.5179971958066323E-2,4.5233532819009707E-2,0.4587016776575219,0.35285359896408819,0,6.4699961011078402E-2,9.3008391294394366E-2,1.729654037078264E-2,1.1232769224428228E-2,2.2070614777059787E-3,0.99999999999999967,4.4667123793729483E-3,0.34598458449761516,2.354256045358106E-3,4.6912319769973359E-5,1.1337219720288094E-6,null,null,null,null,2.3485503344320489E-3,6.1425051319907879E-2,9.0450044976819136E-4,2.1858906970285628E-5,1.1998898130118436E-3,9.0983138661042198E-2,8.2536282034032058E-4,6.2784884314479635E-4,1.6421043588422921E-2,2.4180429632913953E-4,5.8436428857814801E-6,1.4491257376598348E-4,1.0988176288941325E-2,9.9680361720919352E-5,8.070065905148691E-5,2.1263608186544917E-3,0.54129832234247788,5.1134655672002927E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6951382139366212E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.370494257230955E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2978781202745738E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ91","v":0.57950273404852115},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58379160918255757},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4714070305283164},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62778567676998576},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52177744471742404},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55817909903477603},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44276267604604252},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6038893432730299},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49423721228345541},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74317571112172331},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66050840601005734},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7735586583784424},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69854358883067758},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68503035709472659},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.58944069193345172},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72092127522357641},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63303699578204498},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.62360525677411793},0.36138095126763142,0.106,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35285359896408819,9.3008391294394366E-2,1.1232769224428228E-2,0.5412983223424781,0.35285359896408841,2.4468523538064718E-3,4.5593789315409358E-3,0.58039271938056214,0.35285359896408863,0.46313598495891145,0.34941909173085167,6.423963418817219E-2,9.2471471362487359E-2,1.7282969704244096E-2,1.1231374904849345E-2,2.2194731504835857E-3,0.99999999999999967]
[89,22.25,72.25,0.43358925617380595,0,8.1513317314585637E-2,0.48489742651160811,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ92*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":87.831977046905919},{"$f":"DZ92*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.708240816712465},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6109361761841889},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.44249737047323962},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":61.34227733787845},29.141349907475757,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.860430849672646},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":56.072225686576424},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.26836053185749464},500.92500611208322,28.29078057521356,7.3831717753257999,3.5723411911884462,834.44959537754755,0.4631372081967936,386.4646559841014,5.0985533958846003E-4,7.8750039530212992E-2,null,4.9253730172976913E-4,8.2273263911965317E-6,null,null,null,1.9237986163687812E-4,1.0074852403087807E-2,1.5930210829484718E-4,9.0187193870941942E-2,4.1769045184491024E-2,0.48489742651160811,0.33264757512524978,0,6.2026155600011186E-2,8.9739232586956805E-2,1.7208991014222901E-2,1.1202448461599342E-2,2.2781707003515436E-3,0.99999999999999978,4.1999006474071785E-3,0.32617438962940609,2.2278191514677609E-3,4.4392862292694663E-5,1.0728346760351594E-6,null,null,null,null,2.2529410430147624E-3,5.8962977273369278E-2,7.9111845973031778E-4,1.9118823896829005E-5,1.157714798740742E-3,8.778516570565284E-2,7.963520825632291E-4,6.250724680542353E-4,1.6359120378388534E-2,2.1949370121340306E-4,5.304466566729811E-6,1.4452140933517453E-4,1.0958515759064648E-2,9.9411293199519948E-5,8.3300750254247907E-5,2.1948699500972959E-3,0.51510257348839161,5.1000555906748346E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7053024517306106E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3907481278560223E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3027728383910216E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ94","v":0.56765748056764198},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55845863395234785},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44282263552559503},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60415093548159715},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49429510686839695},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53198659152634153},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41375212478729723},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.57929819446095743},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46609841087970194},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72521348456791346},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63811095621965663},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75735936756473354},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67800648605503522},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66399949346720477},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56408661658918879},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70173616200148903},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60941392400049199},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60016228726790199},0.34068661192221061,0.106,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33264757512524978,8.9739232586956805E-2,1.1202448461599342E-2,0.51510257348839183,0.33264757512524995,2.3155302918391163E-3,4.2870111382638182E-3,0.56860411430560109,0.33264757512525028,0.48912915207001129,0.32941098237732791,6.1608476012424113E-2,8.9179954807316331E-2,1.7192327566873764E-2,1.1190228960938697E-2,2.2888782051075449E-3,0.99999999999999967]
[90,22.5,72.5,0.42597307611736002,0,8.0666046254225215E-2,0.49336087762841441,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ93*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":86.122918540388213},{"$f":"DZ93*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.383127320957961},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5795901417678808},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.43441917133306307},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":60.14866261556061},27.928029100960121,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.39124584528691},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":55.428369346650314},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.26509667191404834},495.71323444541497,27.82570145556781,7.2532600220670922,3.5136145932476386,822.9872692711167,0.45917114225188449,377.89200448997786,5.0003921596755284E-4,7.7282831928539339E-2,null,4.839072617466769E-4,8.0683780513456519E-6,null,null,null,1.9012627612099728E-4,9.9588740720598472E-3,1.523115862017972E-4,8.8576158718687556E-2,4.0671615975143981E-2,0.49336087762841441,0.32617438962940615,0,6.1190796424837046E-2,8.8620677027675843E-2,1.7175664119524623E-2,1.1178009460278051E-2,2.2995857098635458E-3,0.99999999999999967,4.1145676162091405E-3,0.31982803808416344,2.1871482504528948E-3,4.3582429494824502E-5,1.0532490858468381E-6,null,null,null,null,2.2230750176019044E-3,5.819401520928022E-2,7.5544938251887676E-4,1.8256815436047535E-5,1.1432844510894126E-3,8.6690966632495953E-2,7.864259440904833E-4,6.2399563407771548E-4,1.6334496646548038E-2,2.1204732756476878E-4,5.1245113341003552E-6,1.4420612478592581E-4,1.093460891566044E-2,9.9194419831685908E-5,8.4083784799805167E-5,2.2155019250637408E-3,0.50663912237158515,5.0955845555012313E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7086196862326224E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3973582485358535E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3043702948990842E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ95","v":0.56375340341186153},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55026099611362322},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4336849967468609},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5964721015099812},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4854598468546707},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52353179009751738},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40451066983373524},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57132572307801788},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45707943570784521},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.71932307451359734},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63081520399597213},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75203534309506403},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6712958478715213},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65713367736586259},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55587996711285714},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69545525899880356},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60173711554736398},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.59255871103020841},0.33405699006462575,0.106,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32617438962940615,8.8620677027675843E-2,1.1178009460278051E-2,0.50663912237158559,0.32617438962940637,2.2732848484364908E-3,4.1999006474071785E-3,0.56471832281193735,0.32617438962940659,0.49752748394269636,0.32300121385678476,6.078597994228508E-2,8.8055337736092754E-2,1.7157948387342518E-2,1.116233285175163E-2,2.3097032830465365E-3,0.99999999999999967]
[93,23.25,73.25,0.40376702260599168,0,7.825404802566141E-2,0.51797892936834655,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ96*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":81.194071512475986},{"$f":"DZ96*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.445514780970214},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4891896037052865},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.41103143364591493},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":56.706332025863148},24.447978938089623,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.941112793663443},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":53.438371051102571},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.25506494352883402},480.85413166035863,26.472857273798862,6.8745061265988099,3.3427878823004322,789.87295002610176,0.44747556347516287,353.44884338671903,4.7152844162318889E-4,7.3014761870643916E-2,null,4.5865204105407197E-4,7.6090880447715978E-6,null,null,null,1.8369868107568881E-4,9.6280952597044573E-3,1.323369599152149E-4,8.389668234206131E-2,3.7541715204710634E-2,0.51797892936834655,0.30750598690494374,0,5.8834326420380986E-2,8.5197230574950739E-2,1.7063040938235578E-2,1.106380512609724E-2,2.3566806670448502E-3,0.99999999999999978,3.8688762376758068E-3,0.30152547884143566,2.0693991893156287E-3,4.1236090990320275E-5,9.9654552632522389E-7,null,null,null,null,2.1388384767890411E-3,5.6025537844952837E-2,6.5414157166266058E-4,1.5808526976448805E-5,1.0991189895988001E-3,8.3342065539033922E-2,7.5604604631801704E-4,6.2030264830366887E-4,1.6248440391831147E-2,1.8971313339987859E-4,4.5847647008822627E-6,1.4273278872153122E-4,1.0822891374610023E-2,9.8180962765686278E-5,8.6171447839367084E-5,2.2705092192054832E-3,0.48202107063165311,5.0821684154248814E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7183695090654433E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4167863310222806E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3090654462148263E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ98","v":0.5521736913480858},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52638304383504253},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40738792765166087},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57401624702559317},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.45989037914680087},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.49896510466134503},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37800645401609334},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54806060665746803},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43105616763440374},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70193735558274828},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.60942463314182005},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73628677756220395},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65155982560886305},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63695925938481779},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53196946557907931},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67694784585490619},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57928206289022954},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57035935647347691},0.31493743125887846,0.106,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30750598690494374,8.5197230574950739E-2,1.106380512609724E-2,0.48202107063165345,0.30750598690494396,2.1509689560297749E-3,3.9490904080889183E-3,0.55319170813518836,0.30750598690494424,0.5219569496628107,0.30451573287318967,5.8464631727324724E-2,8.4617336888318823E-2,1.7042166224443756E-2,1.1038204817053572E-2,2.364977806858451E-3,0.99999999999999967]
[94,23.5,73.5,0.39657552655113248,0,7.7489503491592462E-2,0.52593496995727496,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ97*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":79.615094971665897},{"$f":"DZ97*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.145146723973097},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4602294172622698},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.40351035840115584},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":55.603567177194762},23.337592212315013,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.445307740946134},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":52.757984372978925},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.25165155476764639},476.13745903831961,26.035632712437227,6.7518520898989642,3.2875785427702278,779.23260691293092,0.44364361570230387,345.70157120398471,4.6233068258743742E-4,7.1635739376891924E-2,null,4.5044461992230304E-4,7.4616791514023317E-6,null,null,null,1.8165763493705568E-4,9.5230591613586092E-3,1.2598855903372705E-4,8.2386681713882456E-2,3.6550325361261696E-2,0.52593496995727496,0.30152547884143566,0,5.8094937034268469E-2,8.4037443201686907E-2,1.7021291510651942E-2,1.1012604508009902E-2,2.3732749466720518E-3,0.99999999999999989,3.7902995141013444E-3,0.29566218625404328,2.0315332118252209E-3,4.0481550783049649E-5,9.7831068277119895E-7,null,null,null,null,2.1124117027641305E-3,5.5345359298462578E-2,6.2213109769018661E-4,1.5034935351570804E-5,1.0841567153881404E-3,8.2207532472388475E-2,7.4575401391029355E-4,6.1891753772022433E-4,1.6215690083719616E-2,1.8227878903423432E-4,4.4051001778681127E-6,1.4207225584693875E-4,1.0772805647181125E-2,9.7726604981838883E-5,8.6778213584647447E-5,2.2864967330874044E-3,0.47406503004272488,5.077695382250802E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7215545289221835E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4231329928600071E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.310599233077158E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ99","v":0.54835782485738727},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.5186562449363199},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.3989814835653519},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56672042871422057},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4516700851946398},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49103510990767996},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.36956340464506898},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5405180361049069},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42271525768314933},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6962360015059027},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60245686197432113},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73111088750483277},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64511094593808727},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63037304180180809},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52423007448606507},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67088881115222765},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57198482654231586},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.56315854226171513},0.30881239328449112,0.106,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30152547884143566,8.4037443201686907E-2,1.1012604508009902E-2,0.47406503004272504,0.30152547884143588,2.1116318258322742E-3,3.8688762376758068E-3,0.54939296187843378,0.30152547884143616,0.52985228792697769,0.29859383254773947,5.773591477227813E-2,8.3453794161274311E-2,1.6999374427158098E-2,1.098384447211263E-2,2.3809516924595815E-3,0.99999999999999978]
[97,24.25,74.25,0.37561673000603563,0,7.5300381655625137E-2,{"$f":"AP100","v":0.54908288833833918},{"$f":"SUM(D100:G100)","v":1},{"$f":"0","v":0},{"$f":"DZ100*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":75.061445076872971},{"$f":"DZ100*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.278907780079509},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.376710412045278},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.38174099862454969},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":52.423276078921816},20.141861467255904,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.92728949296},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":50.674828125542973},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.24124303417609741},462.6152586671293,24.763504001658312,6.3944070934296873,3.1269439578768536,748.4074161865733,0.43234353958952942,323.56911136915716,4.3562646427762545E-4,6.7626019355068262E-2,null,4.2645047914375059E-4,7.0358436147713553E-6,null,null,null,1.7580423424345975E-4,9.2218248174421782E-3,1.0779022955480679E-4,7.8000551423344847E-2,3.3723034492304016E-2,0.54908288833833918,0.28427812609015235,0,5.6001190155549191E-2,8.0516929050451075E-2,1.6883618584710863E-2,1.0821674865432203E-2,2.4155729153650862E-3,0.99999999999999989,3.5640644638902708E-3,0.27875290640567374,1.9219321161765676E-3,3.8297573531999632E-5,9.2553087976705765E-7,null,null,null,null,2.0375900330466311E-3,5.3419917632041229E-2,5.3085344642575473E-4,1.2829044035577831E-5,1.0387389954615463E-3,7.8763677324241679E-2,7.1451273074784477E-4,6.1430646124507079E-4,1.6105399039214575E-2,1.6004529705416562E-4,3.8677871970492902E-6,1.3960909601864078E-4,1.058603348712768E-2,9.6032282285882337E-5,8.8324828386521925E-5,2.3272480869785642E-3,0.45091711166166076,5.0642734391642907E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7309241643754596E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4418034911424187E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3151113003198963E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ102","v":0.53704170712783961},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49614974501528991},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37478870834894878},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54538465886292375},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42788034494563354},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46799332846978281},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34534899210796272},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51850744822232675},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39864847276558518},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.67940828686612886},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58202790574276875},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.7158005063779691},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62614475684085458},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61102019219551462},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50168095463712759},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65303515882743646},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55064004147382961},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.54213336293669401},0.29114822672247881,0.106,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28427812609015235,8.0516929050451075E-2,1.0821674865432203E-2,0.45091711166166082,0.28427812609015263,1.9977658344634609E-3,3.6379259263997904E-3,0.5381265004444753,0.28427812609015291,0.55282420527736353,0.28151551624791304,5.5671519951883491E-2,7.9924878697325258E-2,1.6858642464794314E-2,1.0783876824807024E-2,2.4213605359132912E-3,0.99999999999999978]
[98,24.5,74.5,0.36883181353405498,0,7.4602664249557055E-2,0.55656552221638778,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ101*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":73.602676348402383},{"$f":"DZ101*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.001406805711602},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3499549706173286},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.37474202924337496},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":51.404464947460212},19.118957740827547,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.412515779859113},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":49.968411007116018},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.23772602939159726},458.30041456450749,24.352274617948769,6.2786974693808908,3.075017088536963,738.47725939900317,0.42864117459159801,316.54175987797294,4.2701461146720323E-4,6.6331011600928982E-2,null,4.1866022625750802E-4,6.8992060486937876E-6,null,null,null,1.7393587719641328E-4,9.1256688580059666E-3,1.0198919552026806E-4,7.658517957542503E-2,3.2827561329518647E-2,0.55656552221638778,0.27875290640567368,0,5.5341849748217792E-2,7.9332828344199441E-2,1.6833666344877762E-2,1.0746078784181845E-2,2.4271481564614957E-3,0.99999999999999967,3.4917112270418881E-3,0.27333599644526929,1.8866947586952296E-3,3.7595412785604724E-5,9.0856188164487167E-7,null,null,null,null,2.014031809867276E-3,5.2813786466922259E-2,5.0190208985293535E-4,1.2129381575320332E-5,1.023463057933347E-3,7.7605360346104421E-2,7.0400494016166645E-4,6.1262028012296109E-4,1.6064689992087235E-2,1.5266660505241348E-4,3.6894676151518717E-6,1.3863384027522284E-4,1.0512083506411829E-2,9.5361437494792696E-5,8.8748074224753417E-5,2.3384000822367422E-3,0.44343447778361189,5.0597985404256196E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.733987654059878E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4479079846604802E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3165865627804755E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ103","v":0.53331333134118819},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48886674198492036},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36705494868877181},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53845275161902206},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42023221319229997},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46055556457638475},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33763537092604246},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51137159688993983},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39093464968821057},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67388992091030764},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57537337121992382},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.7107686290756362},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.61994742539921655},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60470218696343914},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49438221784285119},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64719015508950772},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54370360966855025},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53531285123737682},0.28548948000315533,0.106,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27875290640567368,7.9332828344199441E-2,1.0746078784181845E-2,0.44343447778361222,0.27875290640567402,1.9611552205883341E-3,3.5640644638902708E-3,0.53441411634303748,0.27875290640567429,0.56025012636112048,0.27604445142547146,5.5021165486917642E-2,7.8738843096471195E-2,1.6807699610291816E-2,1.0705414447823044E-2,2.4322995719040911E-3,0.99999999999999967]
[101,25.25,75.25,0.34906006922411942,0,7.1518605761010531E-2,0.57942132501486976,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ104*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":69.395718085470918},{"$f":"DZ104*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":13.201118868148965},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2727946756391795},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.35448828207250155},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":48.466304960741439},15.827224941064189,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.843031354791847},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":47.814628409528865},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.22696718534054849},436.63047256001062,23.067548317918479,5.9414176511410091,2.9127917774042498,699.95450706927284,0.41772322665655015,292.38725520577168,4.0201394118284374E-4,6.2566147970382568E-2,null,3.9575937366353336E-4,6.5045774392344608E-6,null,null,null,2.3315067353998353E-4,8.5759949879033615E-3,8.3379702131971639E-5,7.2262951226243516E-2,3.018591315395135E-2,0.57942132501486976,0.26281866284895961,0,5.2674421673599335E-2,7.5756984711700101E-2,1.6426236220547948E-2,1.0484421663459722E-2,2.417947866863245E-3,0.99999999999999978,3.2833968107674597E-3,0.25771411885324536,1.7847242412478577E-3,3.5563487018213048E-5,8.5945668072283353E-7,null,null,null,null,2.6955788213456049E-3,4.9559267321537835E-2,4.0967498572089787E-4,9.9005449949983256E-6,9.7733153917630984E-4,7.4107380513122406E-2,6.7227265940138724E-4,8.4060181514477976E-4,1.5454792023827379E-2,1.2775494965659758E-4,3.0874319191911784E-6,1.3525823395317899E-4,1.0256123955182125E-2,9.3039474324418462E-5,1.2424108368250342E-4,2.2937067831807416E-3,0.42057867498512991,5.0463712284273932E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7430071906553843E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4658808549342829E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3209300354609453E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ106","v":0.52225845414854666},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46765292378202045},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34479808156215158},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.5181811972471323},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39809832493224012},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.43894403325233827},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31551293657252721},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49054788940533545},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36867725547339908},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65760230110442142},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55586280015773604},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6958842404142862},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60172104096953338},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.5861374487769041},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4731169672899313},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.62996716996153845},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52341419611978579},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.5153964558771047},0.26917015632001634,0.106,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.26281866284895961,7.5756984711700101E-2,1.0484421663459722E-2,0.42057867498513024,0.26281866284895988,1.8552052710415644E-3,3.3514071974033882E-3,0.52340556550188055,0.26281866284896016,0.58344952916690462,0.26026639085110248,5.2009206618192513E-2,7.5154801848780817E-2,1.6282030452726217E-2,1.0434150284149223E-2,2.4038907781437982E-3,0.99999999999999978]
[102,25.5,75.5,0.34265061674394559,0,6.9871649937114519E-2,0.58747773331893971,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ105*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":68.048016735487067},{"$f":"DZ105*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.944746195443292},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2480763335002816},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.34797794686775346},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":47.525063823300201},14.701340057880849,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.309293595879822},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":47.08218718331495},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.22330706287180732},426.73854660659021,22.626028252342245,5.8320637259771475,2.8570400347896934,684.48368755424542,0.41414606240734109,283.47622398264747,3.9394108040258111E-4,6.1348708624958947E-2,null,3.8836272141645002E-4,6.3779812398646173E-6,null,null,null,2.2746340347913008E-4,8.3684907727821414E-3,7.705557722026414E-5,7.0810400161499379E-2,2.9325848404373116E-2,0.58747773331893971,0.25771411885324536,0,5.1343991562785685E-2,7.4552618985861518E-2,1.6137824684904486E-2,1.0383878904838722E-2,2.389833689424351E-3,0.99999999999999978,3.2167754391331832E-3,0.25270964240843502,1.7519469855636009E-3,3.4910347737600877E-5,8.4367237594200167E-7,null,null,null,null,2.628056975913738E-3,4.832839881415444E-2,3.7839125623816193E-4,9.1445164793442329E-6,9.6179416512368022E-4,7.2929239785091318E-2,6.6158503564652655E-4,8.2601919812513955E-4,1.5189999912867227E-2,1.1893137969230615E-4,2.8741942198128279E-6,1.3396114419426047E-4,1.0157770509630923E-2,9.2147251013539351E-5,1.227964967583107E-4,2.2670371926660402E-3,0.41252226668106007,5.0418946210895488E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7459585694074473E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4717619494758934E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3223513094747E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ107","v":0.51861672398496628},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46078822679228243},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33768317805868447},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51159504940362666},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39098253081870094},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43196794645122555},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30846572541415518},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48379682570853816},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36154337358080196},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65226105016439651},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.54950742070407488},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69099236888975979},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59576544574086721},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58007673341039301},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46623379545484878},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62432863670123251},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51682072923789601},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.5089350949935888},0.26394225168655261,0.106,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.25771411885324536,7.4552618985861518E-2,1.0383878904838722E-2,0.41252226668106029,0.25771411885324558,1.8211471849467937E-3,3.2833968107674597E-3,0.51977873564943955,0.25771411885324591,0.59142243502856384,0.25521188063084016,5.0712168681251862E-2,7.3947580187464307E-2,1.5999698911136763E-2,1.0330290397080975E-2,2.3759461636618717E-3,0.99999999999999978]
[105,26.25,76.25,0.32301253968997479,0,6.5379173436786994E-2,0.61160828687323787,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ108*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":63.898414984709007},{"$f":"DZ108*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.155369163563147},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1719680207668031},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.32779105280850329},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":44.626961901923252},11.61468262252064,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.600928805110911},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":44.737820907408135},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.21169785173605646},399.65666534034403,21.288522441090368,5.4926187792799972,2.6881501347642702,640.47159200602493,0.4035973204411113,258.49261835228435,4.1735595545846111E-4,5.7542603058298072E-2,null,3.6539499838080723E-4,5.9877538054611168E-6,null,null,null,2.119410736628009E-4,7.8021348348416746E-3,5.9816878889983054E-5,6.6405234553337258E-2,2.6800974728990415E-2,0.61160828687323787,0.24219398574837683,0,4.7730723766991279E-2,7.0791263117096853E-2,1.5341267891277119E-2,1.0027290824501101E-2,2.3071817785185996E-3,0.99999999999999967,3.4061109969123152E-3,0.23710388184320003,1.6503130500991911E-3,3.2885128904930541E-5,7.9472926035907763E-7,null,null,null,null,2.4446791816856183E-3,4.4985632327503314E-2,2.933235577765197E-4,7.0887000258246086E-6,1.0320016990545688E-3,6.9131589219579126E-2,6.2767219846315717E-4,7.8575129967762712E-4,1.4458960232067471E-2,9.4277960263910467E-5,2.2783992681101015E-6,1.4617878975661653E-4,9.7922048532744586E-3,8.8907181470025456E-5,1.1854960495386424E-4,2.1886321735647353E-3,0.3883917131267618,5.6853815315657918E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7546546031064337E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4890901884506493E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3265389952166492E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ110","v":0.50782038681217756},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.43908872404667132},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31547954788913202},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49068775893770644},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36864350722840422},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.40997385133450087},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28655398464831122},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46241441681377093},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33921869676670574},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63513793037180821},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.52927730664023065},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67527315177627467},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57674534424701629},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56073927315724781},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.4444697869510319},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60628452617452144},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49588512014610314},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48845428941620006},0.24804704619140205,0.106,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24219398574837683,7.0791263117096853E-2,1.0027290824501101E-2,0.38839171312676213,0.24219398574837711,1.7183566585479871E-3,3.4827500710621559E-3,0.5090313497745288,0.24219398574837739,0.61557492265925817,0.23964893379578842,4.7183334572296891E-2,7.0124530511678718E-2,1.5217891875546966E-2,9.9568868190197356E-3,2.2934997664107353E-3,0.99999999999999956]
[106,26.5,76.5,0.31644816256299896,0,6.4010278991722194E-2,0.61954155844527858,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ109*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":62.555703327528086},{"$f":"DZ109*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.899945678064181},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1473411951451751},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.32123484684283071},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":43.689205590055103},10.672311478053674,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.000847159368554},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":43.914336847873138},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.20764993415894592},391.38333323459477,20.853789831331373,5.3807867199427593,2.6332554596291642,626.65974130258769,0.40014112309888034,250.75233268567123,4.0811592924134513E-4,5.6309756676274608E-2,null,3.5780381451121126E-4,5.8613643236100524E-6,null,null,null,2.0720932136565734E-4,7.629481061482069E-3,5.4580476133266693E-5,6.497280864333177E-2,2.5998292621431413E-2,0.61954155844527858,0.23710388184320003,0,4.663594537760251E-2,6.9457797906260568E-2,1.5094515859816811E-2,9.8864828135383689E-3,2.2798177543028706E-3,0.99999999999999978,3.3311781005014433E-3,0.23212239267003248,1.6173048512127847E-3,3.2227387711383169E-5,7.7883374193898003E-7,null,null,null,null,2.3891177499656378E-3,4.3972815296988467E-2,2.6754657845322793E-4,6.465752195177076E-6,1.0125623176589166E-3,6.7829386587007795E-2,6.1584900159385864E-4,7.7327854031550693E-4,1.4232548574429909E-2,8.6595994548906562E-5,2.0927505224889917E-6,1.4412607731505907E-4,9.6546980318945388E-3,8.7658704328771325E-5,1.171435630498728E-4,2.1626741912529977E-3,0.38045844155472114,5.6796534035037816E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7575022186028236E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4947645180976725E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3279103007135651E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ111","v":0.50426435057753582},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43180620550455928},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30812703761019389},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48364012820677388},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36119996996116599},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40261253273271574},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27932599081565279},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45522356945449088},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33180462762194574},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.62930660655818116},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52243847620493189},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.66990693514487509},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57029351686503882},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.5541862546744557},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43716348400179045},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60015085513983601},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48882615979364902},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.48156077331571095},0.24283393061966294,0.106,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23710388184320003,6.9457797906260568E-2,9.8864828135383689E-3,0.38045844155472142,0.2371038818432003,1.6839929082644808E-3,3.4061109969123152E-3,0.505492016704569,0.23710388184320058,0.62342526161968181,0.23461313725661626,4.6113032762901879E-2,6.8793479229716487E-2,1.4975079010888848E-2,9.8138884199909081E-3,2.2661217002035642E-3,0.99999999999999967]
[109,27.25,77.25,0.2974055481921643,0,6.0230246638083601E-2,0.64236420516975201,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ112*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":58.697008551435012},{"$f":"DZ112*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.165907760157326},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0765684399749071},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.30233755007907098},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":40.994274506004523},8.0680261632889767,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.205513587883573},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":41.450624471139847},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.19558395934383119},368.49790215877704,19.602970120004752,5.0564146471115015,2.4753116105493196,587.7884435257497,0.38994910187546988,229.20757564564644,3.8141527566614228E-4,5.2741905300014505E-2,null,3.3574748316406774E-4,5.4977898416785945E-6,null,null,null,1.9413871826787546E-4,7.1525277522235722E-3,4.0179798377072674E-5,6.0851412117554918E-2,2.3728953503094626E-2,0.64236420516975201,0.22247596105379441,0,4.3633529349755985E-2,6.5490458773135363E-2,1.4399282043666412E-2,9.4391283652345039E-3,2.1974352446612051E-3,0.99999999999999978,3.1162387608482476E-3,0.2178064941438769,1.5221635860878666E-3,3.0331545726965087E-5,7.3301725441995557E-7,null,null,null,null,2.236742038271791E-3,4.1195223249701964E-2,1.9680784051345074E-4,4.7562212687775491E-6,9.5472607423240162E-4,6.3955060191781571E-2,5.806725071213903E-4,7.3813601484842817E-4,1.3594628884348543E-2,6.4947567757865597E-5,1.5695767115752659E-6,1.3760450204714002E-4,9.2178316363262236E-3,8.3692226861139491E-5,1.1291051385363731E-4,2.0845247308075676E-3,0.35763579483024788,5.6624661177231861E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7658983772823616E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5114952081001698E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3319535778220178E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ114","v":0.49372355770454174},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.4106753765224333},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28708176323742346},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46309878209465344},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.33975906618650475},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38131218680465895},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.258717637148207},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43431503311818487},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31052059602407756},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.6121319044912038},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50244762271038901},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65406279582618743},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55136785882018946},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53498311667986331},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41595732724911849},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58211965671256283},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4682464863144094},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46149813154767128},0.22785249938171487,0.106,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22247596105379441,6.5490458773135363E-2,9.4391283652345039E-3,0.35763579483024799,0.22247596105379461,1.5849413672853368E-3,3.1862789098718834E-3,0.49499954236048832,0.22247596105379497,0.64601238412180284,0.22014122759883564,4.3175458092772907E-2,6.4836329175578675E-2,1.4290036336829771E-2,9.3609537846592959E-3,2.1836108895207434E-3,1]
[110,27.5,77.5,0.29127147292598304,0,5.9067964000163245E-2,0.64966056307385367,1,{"$f":"0","v":0},{"$f":"DZ113*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":57.465246124284299},{"$f":"DZ113*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.931590100988371},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0539765466681923},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.2962874041090266},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":40.134005672703573},7.2668370567092415,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.610360742207778},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":40.633904138368102},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.19159698574362416},361.44893365829188,19.203035523403983,4.9519389175639272,2.4248109596598919,575.61252383070189,0.38660978077186509,222.53743164772763,3.7284787900827051E-4,5.1595384481666784E-2,null,3.2863269858527695E-4,5.3816235460087921E-6,null,null,null,1.9011845351760728E-4,7.0058163439690692E-3,3.5772319994158764E-5,5.9533953800287177E-2,2.3016408827211371E-2,0.64966056307385367,0.21780649414387693,0,4.2717386835789836E-2,6.4182199578021987E-2,1.4180790629993129E-2,9.2827792040840913E-3,2.1697865343802821E-3,0.99999999999999978,3.0477570431943894E-3,0.21323659095589689,1.4917032218899383E-3,2.9724574217480983E-5,7.1834867823204186E-7,null,null,null,null,2.1902474205754562E-3,4.0347708325935511E-2,1.7519713033022319E-4,4.2339589486448836E-6,9.3565414850722405E-4,6.2677472629602979E-2,5.6907279991178492E-4,7.2709129466319718E-4,1.3394134017831546E-2,5.8159780085306732E-5,1.4055374130801228E-6,1.3532522925487346E-4,9.0651480210388775E-3,8.2305953790339493E-5,1.1148984396459552E-4,2.0582966904156867E-3,0.35033943692614627,5.6567361309610487E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7686496634560066E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5169775861537893E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3332784947071416E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ115","v":0.49025217302879165},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40386410836516801},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28039108668098139},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45644740522881655},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33289875474346531},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37446550503538156},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25219178308269052},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42756114959847802},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30373376147828651},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60651180343748357},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49595546056546852},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64886513226780429},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54519991956491454},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52873109471634794},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40911971907852418},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57623045729718658},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46158096390249398},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.4550111117082814},0.22307018626723121,0.106,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21780649414387693,6.4182199578021987E-2,9.2827792040840913E-3,0.35033943692614633,0.21780649414387712,1.5532281490692518E-3,3.1162387608482476E-3,0.49154367585100595,0.21780649414387748,0.65323434556393356,0.21552154254988692,4.227839919180764E-2,6.3532296956086337E-2,1.4074474877681669E-2,9.2030435026041382E-3,2.1558973579996941E-3,0.99999999999999989]
[113,28.25,78.25,0.27349388372881006,0,5.5834080663320317E-2,0.6706720356078697,1,{"$f":"0","v":0},{"$f":"DZ116*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":53.925278616585821},{"$f":"DZ116*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.258183540068346},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98904960419913457},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.2788507325821824},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":37.661675253585813},5.0377159398957678,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.840582357901329},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":38.205260805037938},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.17977293311850229},341.80479648445356,18.05121210106109,4.6491804972836226,2.2793675970891125,541.16092646286222,0.37676241727098547,203.88909878675398,3.4811315210951568E-4,4.8280493836731379E-2,null,3.0798989564108077E-4,5.047500484447269E-6,null,null,null,1.7892959141455606E-4,6.5974715452922347E-3,2.3573373461730426E-5,5.5741618895134952E-2,2.1001347077529084E-2,0.6706720356078697,0.20438695138187135,0,4.0189178045793611E-2,6.0310864099584208E-2,1.3558901982571979E-2,8.7960682473545368E-3,2.0860006349547279E-3,1,2.8513173722460846E-3,0.20010306697611602,1.4039156928390617E-3,2.7975267194240822E-5,6.7607347594411181E-7,null,null,null,null,2.0619422255820819E-3,3.800899183769911E-2,1.1545382964708505E-4,2.7901528653364618E-6,8.7921745539794229E-4,5.8896899120357213E-2,5.3474752382905589E-4,6.9565176223652448E-4,1.2823357427129083E-2,3.8951459965507651E-5,9.4133324086355747E-7,1.2822991110152256E-4,8.589847815226195E-3,7.7990521026818631E-5,1.0718468458353394E-4,1.9788159503711937E-3,0.32932796439213041,5.6395438337224491E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7767670360665103E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5331527502930854E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3371875188346652E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ118","v":0.47996367801220091},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.3841006512932359},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26124019555293404},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43706099871298676},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31313781686762143},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35465428668795501},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23358536037703551},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40792315536394097},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28425037143946802},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.58995920504492094},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4769779667483901},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63351865798109364},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52710701312528729},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51041000485129095},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38927392405930228},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55891793391014055},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44214831830644796},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43612953502607088},0.20932633572086398,0.106,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20438695138187135,6.0310864099584208E-2,8.7960682473545368E-3,0.3293279643921303,0.20438695138187155,1.4618274171904037E-3,2.9153300866739452E-3,0.48130000889123098,0.20438695138187188,0.67403380731344353,0.20224500917899368,3.9801042788165895E-2,5.9675596158391374E-2,1.3460236579935699E-2,8.7124337612731195E-3,2.0718742197968019E-3,1]
[114,28.5,78.5,0.26777219446850625,0,5.4832226512476469E-2,0.67739557901901737,1,{"$f":"0","v":0},{"$f":"DZ117*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":52.795219114896575},{"$f":"DZ117*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.043212786519732},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96832305569459964},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27326882161115346},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":36.872436235045832},4.3475129708921019,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.257031101278166},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":37.40446117858658},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.17588347335648327},335.70948723120472,17.682599309557489,4.551746949810366,2.2328220217492447,530.31400425020308,0.37353602006943487,198.09138253470624,3.4018307117548698E-4,4.7216180656752843E-2,null,3.0133973230187173E-4,4.940757504748386E-6,null,null,null,1.7546248164589483E-4,6.4709266914700211E-3,1.9816941366730116E-5,5.4528850332217604E-2,2.0368489732058445E-2,0.67739557901901737,0.20010306697611599,0,3.9412907530538173E-2,5.9040328217198526E-2,1.3361571177299419E-2,8.6287992751917023E-3,2.0577478046388759E-3,1,2.7887281042292614E-3,0.19591044833338622,1.3758127277304852E-3,2.7415270634708828E-5,6.6254013530107841E-7,null,null,null,null,2.0225478844711369E-3,3.7290944036683329E-2,9.7069741615321618E-5,2.3458677683828375E-6,8.6069546367753807E-4,5.7656150462369084E-2,5.234822911519073E-4,6.8567429329892046E-4,1.2642193490261132E-2,3.2908109120095491E-5,7.9528461927081341E-7,1.2579144827616487E-4,8.4265003996896928E-3,7.6507427225844157E-5,1.0573297327757721E-4,1.9520148313612988E-3,0.32260442098098274,5.6338123740192536E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7794286427802913E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5384564276694272E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3384692494341312E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ119","v":0.47657582564454215},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37773013899836089},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25515177798061722},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43078359629216795},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.3068150335717485},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34828626299741783},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22769343901263139},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40157968284690804},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27803770707761738},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58454267582042163},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.470814899873915},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62848425323715018},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52121047057936676},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50444515388453059},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38287494418953977},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55326346213329691},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43585430519326984},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43002374939917792},0.20493892341667491,0.106,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20010306697611599,5.9040328217198526E-2,8.6287992751917023E-3,0.32260442098098263,0.20010306697611621,1.4325670335092466E-3,2.8513173722460846E-3,0.47792653264285223,0.20010306697611654,0.68069016410263272,0.19800675765475109,3.9039832147475993E-2,5.8410481845908822E-2,1.3265127683308071E-2,8.5441038920007449E-3,2.0435326739226449E-3,1]
[117,29.25,79.25,0.25120184065884943,0,5.2025260998201303E-2,0.6967728983429492,1,{"$f":"0","v":0},{"$f":"DZ120*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":49.547415407312592},{"$f":"DZ120*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.4253844249567766},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.908754722365406},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.25718317461212559},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":34.604154426209725},2.4163482507348455,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.529506092342814},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":35.03380159017933},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.16439251508820929},318.60727938791001,16.620163791227238,4.2695953649629548,2.0986658730695553,499.48264502097157,0.36402165919901974,181.82250118164907,3.1730445179367406E-4,4.4141257909307403E-2,null,2.8206670282460465E-4,4.6337729785566866E-6,null,null,null,1.6574696694392137E-4,6.1162910113172556E-3,9.3650024745186412E-6,5.1036665817639937E-2,1.8578451770923186E-2,0.6967728983429492,0.18779119409169448,0,3.7258224908317941E-2,5.5295522666204869E-2,1.2795131768122145E-2,8.1151239009500786E-3,1.971904321761221E-3,0.99999999999999989,2.6091857179329349E-3,0.1838607561966169,1.2948271336017368E-3,2.5801503051518352E-5,6.2354049137424157E-7,null,null,null,null,1.9132047374930874E-3,3.5297999673482364E-2,4.591097470461731E-5,1.1095226378721688E-6,8.0610333576392997E-4,5.399914043515331E-2,4.9027889528762932E-4,6.5702826089695089E-4,1.2121955838870617E-2,1.5766638705789634E-5,3.8102964878821933E-7,1.1830304030549516E-4,7.924867946747783E-3,7.1952913896800919E-5,1.01322089368142E-4,1.8705822323930789E-3,0.30322710165705064,5.6166162896067462E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7872861333051554E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5541137351580814E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3422531240346067E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ122","v":0.46653616990745322},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.35924557146130498},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23772474783113923},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41248719275826179},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28860243069656422},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.32986006589550071},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21089447624791657},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38313502410309919},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26020262326564186},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56858964720443961},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45279939735044616},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61361981230441509},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50391367367765061},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48696559747359397},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36430224454676602},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53664096933361416},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41750475677878929},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41224994763786599},0.19232951161551815,0.106,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18779119409169448,5.5295522666204869E-2,8.1151239009500786E-3,0.3032271016570508,0.18779119409169465,1.3482441324839793E-3,2.6676930960334438E-3,0.46792834282658918,0.18779119409169501,0.69987547193382948,0.18582597514415569,3.6925525857701022E-2,5.4683187789557157E-2,1.270454978270482E-2,8.0278792432018267E-3,1.9574102488499447E-3,1]
[118,29.5,79.5,0.24587224369497995,0,5.1149710780310262E-2,0.70297804552470977,1,{"$f":"0","v":0},{"$f":"DZ121*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":48.510582502353202},{"$f":"DZ121*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.2281481285051843},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88973805336380507},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.2520342328251492},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":33.88002531347108},1.8152230477004023,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.962159429363584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":34.255239312015},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.16062557179228815},313.26531389702205,16.279916569072377,4.1788521187096901,2.0557020826693653,489.73356025886318,0.36090436721684538,176.74698067007782,3.0997420684184565E-4,4.315466651586753E-2,null,2.7586428080261549E-4,4.5357106476461733E-6,null,null,null,1.6271622659594666E-4,6.0056516367713681E-3,6.1305929377047563E-6,4.9919539170464655E-2,1.8016179696073074E-2,0.70297804552470977,0.18386075619661693,0,3.6592826807084103E-2,5.4070852912909438E-2,1.2613967797287491E-2,7.940634585453573E-3,1.9429161759386678E-3,1,2.5519784792972957E-3,0.18001397770041563,1.2689040165659207E-3,2.5284943453756475E-5,6.1105688432354429E-7,null,null,null,null,1.8794390427629819E-3,3.4682594001798385E-2,3.0067135231337872E-5,7.2662729139963465E-7,7.8824998479191737E-4,5.2803182592524901E-2,4.7942033559261765E-4,6.4786422998584922E-4,1.1955488603585749E-2,1.0364486940685356E-5,2.5047677520696001E-7,1.1575931863518958E-4,7.7544694660460489E-3,7.0405800772334402E-5,9.9832595446334413E-5,1.8430835804923334E-3,0.29702195447529023,5.6108837873017681E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.789864033709355E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5592506143151046E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3434945447949805E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ123","v":0.46323066571150462},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35328729380109225},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23218437710447432},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40656273802539311},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28277505843533401},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32393723683906556},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20557490627043917},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37717702327928615},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25451555395334458},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.5633693160112071},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44694874352335878},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60874353840920303},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49827658606105102},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48127472702187607},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35831375524582604},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53121186958337652},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4115615465364772},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40650177425943512},0.1883040875031059,0.106,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18386075619661693,5.4070852912909438E-2,7.940634585453573E-3,0.29702195447529023,0.18386075619661707,1.3212521771446295E-3,2.6091857179329349E-3,0.46463611528259996,0.18386075619661743,0.70601960735016955,0.18193736694851628,3.6272162412724206E-2,5.3464693792059717E-2,1.2525107210320791E-2,7.8527342692201532E-3,1.9283280169892713E-3,1]
[120,30,80,0.23549579771703905,0,4.9479115810497069E-2,{"$f":"AP123","v":0.71502508647246366},{"$f":"SUM(D123:G123)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"DZ123*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":46.502641006926559},{"$f":"DZ123*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.8461782448767945},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.85291017240973399},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.24204339744736256},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":32.477669266937866},0.67073478804882669,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.841397825706373},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":32.717233072865902},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.15319311094295776},300.79687096818765,15.598678400132673,4.0021880726004913,1.9696805900688652,468.6714189171521,0.35474963924864672,166.2610167870111,2.9574338360396343E-4,4.123732177211601E-2,null,2.6378486715833898E-4,4.3457254020327524E-6,null,null,null,2.0292074137366682E-4,5.7025530489382571E-3,0,4.7706669538592268E-2,1.692392380857001E-2,0.71502508647246366,0.17624905832571877,0,3.5332972005034692E-2,5.1658838655757496E-2,1.2261766818979287E-2,7.5879007355627746E-3,1.8843769864830869E-3,0.99999999999999989,2.4413485905253191E-3,0.1725642366101606,1.2186036625321994E-3,2.4282628392221239E-5,5.8683410843589278E-7,null,null,null,null,2.3475212142913681E-3,3.2985450790743324E-2,0,0,7.5308741384856202E-4,5.0447717080610265E-2,4.5803416129866866E-4,8.1467128573691015E-4,1.1447095533242378E-2,0,0,1.1061713135991482E-4,7.4100053254054776E-3,6.7278278797382372E-5,1.2519792987867402E-4,1.759179056604413E-3,0.28497491352753612,5.5994182483360522E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7949599708756462E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5694050847408729E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3459485582167123E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ125","v":0.45668076541201907},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34166556303075252},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22148799502260055},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39496788098262281},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27147093163701641},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31240871269559845},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19533492183503623},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36553753330803607},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24351159368258166},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55307200018256419},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43547324924473224},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59910693404505566},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48719088516591652},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47009172612072569},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34663047920971102},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52051789007880911},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3999277278117554},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.39526175111545869},0.18050843903750266,0.106,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17624905832571877,5.1658838655757496E-2,7.5879007355627746E-3,0.28497491352753634,0.17624905832571894,1.2688771151654495E-3,2.4960422595314176E-3,0.45811196610360427,0.17624905832571927,0.71832130825528406,0.17440664746793968,3.4768513229155106E-2,5.1065419182379994E-2,1.2083741673814385E-2,7.4989530304841266E-3,1.8554171609424413E-3,0.99999999999999967]
[123,30.75,80.75,0.22067436532608384,0,4.5044836282179507E-2,0.73428079839173666,1,{"$f":"0","v":0},{"$f":"DZ126*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":43.467106235621877},{"$f":"DZ126*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.2687297156312667},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79723508753092931},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22684261589721894},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":30.357637109279576},0.62861137919430776,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.231624349064589},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":30.508162345770373},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.14285015417806948},274.08903944369229,14.508740703583635,3.7386816931268854,1.8320516788106684,430.79731251138162,0.34571378753658477,148.93257056889149,3.9697960123357404E-4,3.8264354485571327E-2,null,2.4581292720118127E-4,4.0584342668231106E-6,null,null,null,1.8379017811557033E-4,5.1649389484926256E-3,0,4.4259934574881102E-2,1.5301269618003587E-2,0.73428079839173666,0.16542802944751187,0,3.2095169471266415E-2,4.8179707085570449E-2,1.1232350076664606E-2,7.0666287930015188E-3,1.717316734248483E-3,1,3.6467327837906688E-3,0.16061591599457203,1.142073055766174E-3,2.2757633562590567E-5,5.4997982039257943E-7,null,null,null,null,2.1324017464293293E-3,2.9962767724837084E-2,0,0,7.023683062416195E-4,4.7050152410049208E-2,4.2718636927962107E-4,7.4627687949828175E-4,1.0486073197166323E-2,0,0,1.0301797990102848E-4,6.9009544027622619E-3,6.2656410338228339E-5,1.1409845355582981E-4,1.6032182806926532E-3,0.26571920160826329,8.9484811105200901E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.802459015309142E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5843481310219713E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3495598185383067E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ128","v":0.44700750141206619},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32494584828499434},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20636022284889655},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37819265603072216},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25535636185044469},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29588062896658857},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18092333363651456},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34874829981862504},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22789123150881307},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53797785255129449},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.4188100777461824},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58493730356086204},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47102305610500944},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45380255220010018},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.32981594518210522},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50487921976687655},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38309069507779869},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37902249890285256},0.16942590021352172,0.106,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16542802944751187,4.8179707085570449E-2,7.0666287930015188E-3,0.26571920160826334,0.16542802944751206,1.1941814251798259E-3,2.3355782084876955E-3,0.44847536252703979,0.16542802944751242,0.738003246466445,0.16302197272104194,3.1600005125934832E-2,4.7626308564591123E-2,1.1073079811465471E-2,6.9837915978818903E-3,1.6915957126396822E-3,0.99999999999999989]
[126,31.5,81.5,0.20202866262352714,0,4.1094369672860669E-2,0.7568769677036119,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ129*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":39.788602066598379},{"$f":"DZ129*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.5689693826889428},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.72976722856471621},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.20818892271113171},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":27.788552016224273},0.57691948808119042,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.275644503262388},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":27.823997223877281},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.13027724084889619},250.08550710716813,13.263378049508576,3.4191400733241188,1.6747969047583084,393.3337402076163,0.33690808860589083,132.51731859755404,3.9976942967889382E-4,3.4831241351331498E-2,null,2.2422383472080009E-4,3.7114549734358408E-6,null,null,null,1.668058192578449E-4,4.6876382707367109E-3,0,4.0313390160699188E-2,1.3581907224264689E-2,0.7568769677036119,0.15142144856333584,0,2.9223588731633523E-2,4.4142195327572097E-2,1.0303082793506812E-2,6.4650187326192026E-3,1.5676981477203385E-3,0.99999999999999967,3.3216237062359808E-3,0.14703027562315665,1.0481582492643305E-3,2.0886230729225649E-5,5.0475394963824604E-7,null,null,null,null,1.9416140395849082E-3,2.7281974692048613E-2,0,0,1.0273242607650977E-3,4.2725213642250924E-2,3.8965742455607689E-4,6.8453639922821051E-4,9.6185463942786015E-3,0,0,1.5046081285794165E-4,6.2574891099667993E-3,5.7068809794461769E-5,1.041578007888602E-4,1.4635403469314783E-3,0.24312303229638779,8.9042566119538868E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.809791489585084E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5989592596040268E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3530908648798303E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ131","v":0.43751421129837359},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.29982630331016785},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18422934511665176},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35276757096648964},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23148892956591199},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27118311007670959},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.1600002229631205},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32342099879425135},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20490791644967868},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51462909557402259},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39341085409971693},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56291209643875695},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44620994566629923},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42885234921434645},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3045392401808239},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48077698262629615},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35755907514468083},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.35445894256856819},0.1550808246955426,0.106,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15142144856333584,4.4142195327572097E-2,6.4650187326192026E-3,0.2431230322963881,0.151421448563336,1.1005580148215413E-3,3.4265426173445334E-3,0.43905560189470744,0.15142144856333639,0.76049182621334244,0.14922586209324623,2.8776860836473232E-2,4.3444147600276123E-2,1.0155895683145564E-2,6.361253921293001E-3,1.5441536522231391E-3,0.99999999999999989]
[127,31.75,81.75,0.19603386460610359,0,3.98594506708232E-2,0.76410668472307297,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ130*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":38.635329967300649},{"$f":"DZ130*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.3495829062582523},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.70861493519495145},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20232788162142307},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":26.983101207307854},0.5606777554228719,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.633171448843068},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":26.942339998149986},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.12614957744594288},242.57732391110991,12.869132783616394,3.3177245491894087,1.6250146585939309,381.53049158005467,0.33402298312713508,127.43995295153215,3.8696268828651662E-4,3.3758203077514877E-2,null,2.1736678569033962E-4,3.6026646366373214E-6,null,null,null,1.6151243239737612E-4,4.5388815730426574E-3,0,3.9066529221568405E-2,1.3049118631011672E-2,0.76410668472307297,0.14703027562315665,0,2.8330132941312945E-2,4.2746099872980142E-2,1.0008708572784318E-2,6.2574891099667993E-3,1.52060915672594E-3,0.99999999999999978,3.2200075612660172E-3,0.14277082932530713,1.0186499618518475E-3,2.0298230873522561E-5,4.9054385814780044E-7,null,null,null,null,1.8822528734336384E-3,2.6447880067879306E-2,0,0,9.948328379846287E-4,4.1373933396223847E-2,3.7733363877166321E-4,6.6497818804835064E-4,9.3437303847359668E-3,0,0,1.4563096208599621E-4,6.056621269137385E-3,5.5236878743417744E-5,1.0102921015393783E-4,1.4195799465720022E-3,0.23589331527692678,8.8895160298382514E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8121999692186525E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6037585407592012E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3542506989111133E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ132","v":0.43438939389965103},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29189230276459349},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17739297411075169},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34467822083305183},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22403957571999356},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26341752916847722},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15357808808613443},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.315394115095467},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19777396086832097},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50707357946679343},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38529148333014263},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55575622449592421},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43823286040781662},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42084426498668215},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29655173125388384},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47300136202740678},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.3494324279855433},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.3466556346634414},0.15058353103335118,0.106,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14703027562315665,4.2746099872980142E-2,6.2574891099667993E-3,0.23589331527692703,0.14703027562315685,1.0695492339431944E-3,3.3216237062359808E-3,0.43595437953076649,0.14703027562315721,0.76761105053955925,0.14490055247423189,2.7898331485522048E-2,4.2070165750038753E-2,9.8651315700750471E-3,6.1570551895520917E-3,1.49771299102068E-3,0.99999999999999978]
[130,32.5,82.5,0.17912260606135708,0,3.637997402487237E-2,0.78449741991377031,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ133*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":35.378759645384363},{"$f":"DZ133*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.7300868752617271},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64888581240563892},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18574298145221907},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":24.708696752645405},0.51471876783172654,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.825508734038355},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":24.461708502054265},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.1145359260768757},221.42076088242771,11.757173324540831,3.0316264468855501,1.4846050093081309,348.26280966031277,0.32551506145496695,113.36478988905617,3.50990441732632E-4,3.0737419014442848E-2,null,1.9804742771622628E-4,3.2954664213201963E-6,null,null,null,1.46642531489631E-4,4.1210021675918166E-3,0,3.5557397049394472E-2,1.1574468285712302E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.78449741991377031},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.13463097310997779},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.5824416183680178E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":3.8817610537076712E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":9.1685451481114243E-3},5.6740224143025705E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.3870126930807635E-3},0.99999999999999967,2.9339285850766669E-3,0.13074280901162075,9.3515080301477115E-4,1.8634376490473547E-5,4.5033377513403134E-7,null,null,null,null,1.7157731545832081E-3,2.410864302909697E-2,0,0,9.0340484322856142E-4,3.7571550100100402E-2,3.426555937477449E-4,6.0915776449014375E-4,8.5593873836212805E-3,0,0,1.3205190269947984E-4,5.4918840819540059E-3,5.0086429649084663E-5,9.2153066575733638E-5,1.2948596265050299E-3,0.21550258008622938,8.8453004865154838E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8193221521974277E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6179506302738195E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3576804768011466E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ135","v":0.42513261635758232},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26932792206609069},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15836865747450357},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32150623971516262},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20309923429359161},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24142974502293901},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13581735336249687},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29248910968470831},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17782803656471935},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48506609770817194},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36192503377657892},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53482980062210861},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41514711073541355},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39770611870279426},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2738243563709486},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45042092981895587},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32614401075624655},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32433309372490993},0.13788457670661991,0.106,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13463097310997779,3.8817610537076712E-2,5.6740224143025705E-3,0.21550258008622969,0.13463097310997799,{"$f":"BA132+BB132+BC132","v":9.8180723831081131E-4},{"$f":"AY132","v":3.0262612605117629E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.4267657073339084},{"$f":"DX132-(DU133+DV133)","v":0.13463097310997837},0.78769065457209719,0.13268689106079928,2.543410500789596E-2,3.8203897506833791E-2,9.0355192296277913E-3,5.5829532481282878E-3,1.3659793746174391E-3,0.99999999999999978]
[131,32.75,82.75,0.17382487757016565,0,3.5291233199410015E-2,0.79088388923042408,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ134*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":34.357537901793307},{"$f":"DZ134*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.5358202836071859},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.63015546947167356},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18053121105607503},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":23.99547055046872},0.50027625153554456,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.260782528138055},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":23.686742242279273},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.11090772432950168},214.80027518267772,11.408893813389492,2.9419995907115846,1.4406269635124282,337.85001971297061,0.32272751992959914,109.03349897013318,3.3977127600119368E-4,2.9793110360691155E-2,null,1.9200329679725246E-4,3.1991368655230443E-6,null,null,null,1.4200398570923266E-4,3.9906480539433692E-3,0,3.4460736110007724E-2,1.1121427899731175E-2,0.79088388923042408,0.13074280901162078,0,2.5043793832111742E-2,3.7590184476590884E-2,8.9024933111441582E-3,5.4918840819540059E-3,1.3449460561541146E-3,0.99999999999999978,2.8444934062290699E-3,0.12697085502788646,9.0891136595514573E-4,1.8111513709956406E-5,4.376978401486167E-7,null,null,null,null,1.6639086374858126E-3,2.337988519462593E-2,0,0,8.7483887452503395E-4,3.6383524894848161E-2,3.3182070721768641E-4,5.9148129132811109E-4,8.3110120198160477E-3,0,0,1.278129851230334E-4,5.3155924611071603E-3,4.8478635723811754E-5,8.9358160939572332E-5,1.2555878952145423E-3,0.2091161107695757,8.8305649069438275E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8216626532336316E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.622614453193543E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3588075748733945E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ136","v":0.42208596861747399},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26220096937041515},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15249192324675873},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31413374644426595},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19656346575846037},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23451617943214961},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13036587744717704},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28522991477976101},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1716368784291363},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47794461012454215},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35445547997703375},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.5280309174773421},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40772534900797364},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39027963706578289},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26664244283616745},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44313625857504652},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31873136909022376},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31723975201806121},0.13390244801451062,0.106,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13074280901162078,3.7590184476590884E-2,5.4918840819540059E-3,0.20911611076957592,0.13074280901162094,9.542355132803787E-4,2.9339285850766669E-3,0.42374088336969645,0.13074280901162133,0.7939798359082394,0.12885683201975362,2.4666295196346409E-2,3.6995910442574498E-2,8.7728818680090203E-3,5.4037382715305827E-3,1.3245062935462344E-3,0.99999999999999989]
[134,33.5,83.5,0.15887746618266224,0,3.2222566011547847E-2,0.80889996780578932,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ137*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":31.473198064971729},{"$f":"DZ137*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.9871335044730278},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57725346790265875},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.1657813880047026},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":21.981033665910022},0.45940250929569881,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.671854404383575},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":21.50627731564418},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10069927354321687},196.13876320831002,10.426381346490343,2.6891141844432291,1.316562880267051,308.49345521363944,0.31450730575359132,97.02344544185793,3.0825422865113312E-4,2.7134315239729589E-2,null,1.7497273426619412E-4,2.9270904290244905E-6,null,null,null,1.2896966456286949E-4,3.6243527837267024E-3,0,3.1373791741365516E-2,9.8672867118511417E-3,0.80889996780578932,0.11976137974244799,0,2.2851938801851726E-2,3.4136281788516867E-2,8.1448672829404784E-3,4.9798046516974061E-3,1.2257599267556439E-3,0.99999999999999956,2.5926566645413816E-3,0.11631703820325795,8.3465117715568384E-4,1.6631760592190044E-5,4.0193690078309767E-7,null,null,null,null,1.5182818789597128E-3,2.1333656922892012E-2,0,0,7.9445596652852346E-4,3.3040493830071627E-2,3.0133199191671462E-4,5.4114464901412686E-4,7.6037226339263518E-3,0,0,1.1589532633335425E-4,4.8199509802710344E-3,4.3958345093017139E-5,8.1439439379090027E-5,1.1443204873765539E-3,0.1911000321942101,8.7863708023347087E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8285869214357523E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.63641216583875E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3621420443829631E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ139","v":0.41306167160473506},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24193184121474001},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13613809273650609},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29301520514651391},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17819123812094922},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21494082638610176},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.1152895485567234},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26451553734325334},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15432693444144685},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.4572013536921955},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33295911566531361},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50814846126619806},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38624671015480283},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36882194336444002},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24620728053778507},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42198154518696768},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2974890672516966},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29694266222852106},0.12265563243087313,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11976137974244799,3.4136281788516867E-2,4.9798046516974061E-3,0.19110003219421068,0.11976137974244812,8.7620772857962366E-4,2.6739460495544295E-3,0.41477948709985002,0.11976137974244855,0.81172190476816741,0.11803920897285297,2.2510123450949712E-2,3.3596703689590342E-2,8.0251619228421632E-3,4.8998778159842198E-3,1.2070193796126076E-3,0.99999999999999956]
[135,33.75,83.75,0.15419411477419281,0,3.126204349526112E-2,0.8145438417305455,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ138*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":30.568494792177692},{"$f":"DZ138*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.8150321735256654},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56066020335530797},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16114558016300348},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":21.349184526973062},0.44655606265460301,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.17545784441722},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":20.825078919991519},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":9.7510038484933698E-2},190.29710991225775,10.118583217642062,2.6098779011483413,1.2776965106618658,299.30238768345305,0.31181402891748705,93.326683368201145,2.9842326459380577E-4,2.6303034912328084E-2,null,1.6964414960357212E-4,2.8417722435656929E-6,null,null,null,1.2490250245270404E-4,3.5100559034036546E-3,0,3.0408902504625385E-2,9.4819224049263046E-3,0.8145438417305455,0.11631703820325796,0,2.2168308100047697E-2,3.3057125590663816E-2,7.905456562743848E-3,4.8199509802710353E-3,1.188278832469571E-3,0.99999999999999944,2.5139101611618068E-3,0.11297525915468269,8.1131150966519362E-4,1.6166680361516932E-5,3.9069738675233304E-7,null,null,null,null,1.4728614831040464E-3,2.0695446616943652E-2,0,0,7.6934069224317368E-4,3.199597896703691E-2,2.9180593138373307E-4,5.2523821056025773E-4,7.3802183521835905E-3,0,0,1.1217504115927032E-4,4.6652286740398391E-3,4.2547265071926151E-5,7.8949197008341436E-5,1.1093296354612295E-3,0.18545615826945389,8.7716446010020377E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8308633830401452E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6409483799408624E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3632383034514997E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ140","v":0.41009183596286614},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23552984332797086},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13108628891343405},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28629604277465193},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17245701321656876},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20878579564944783},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11066202356315666},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25795060970190864},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14895397709363872},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45048896175443454},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32608737208471844},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50168875762903542},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37934161319845344},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36193482430613455},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.23974971254094676},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41515682496599715},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29072769870783527},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29049115743004839},0.11912805208146653,0.106,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11631703820325796,3.3057125590663816E-2,4.8199509802710353E-3,0.1854561582694545,0.11631703820325807,8.5168487464865701E-4,2.5926566645413816E-3,0.41182977646494273,0.1163170382032585,0.81728007912316392,0.11464614867897033,2.1837533113328273E-2,3.2534635619031124E-2,7.7889357718489618E-3,4.7425898271554372E-3,1.1700778665013633E-3,0.99999999999999944]
[138,34.5,84.5,0.14097783674412431,0,2.8553912746736701E-2,0.83046825050913842,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ141*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":28.01266888112545},{"$f":"DZ141*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.3288384631797285},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51378351267186617},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14802376654489957},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":19.564183356165131},0.41019375337959296,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.778771001207616},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":18.908424145252443},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":8.8536597992306204E-2},173.8258459673969,9.2500977264332338,2.3862706003124097,1.1680308729129714,273.38366864457458,0.30387179299863898,83.073585567572678,2.7080236599699058E-4,2.3962118202405309E-2,null,1.5462831813799991E-4,2.600790833574162E-6,null,null,null,1.1347063267354224E-4,3.1887933088412825E-3,0,2.7692413618888696E-2,8.4149433788316373E-3,0.83046825050913842,0.10658689795486111,0,2.0246754455944385E-2,3.0020414219857672E-2,7.2249530800096908E-3,4.3705245694055398E-3,1.0822052107826224E-3,0.99999999999999944,2.29212607339704E-3,0.10353431496544863,7.452477776951292E-4,1.4850254764781952E-5,3.5888355552681259E-7,null,null,null,null,1.3451935376142458E-3,1.8901560918330139E-2,0,0,6.9866710564378293E-4,2.9056747215540753E-2,2.6499989867313572E-4,4.8002558701163692E-4,6.7449274929980542E-3,0,0,1.0171551027539706E-4,4.2302290262378984E-3,3.8580032892244653E-5,7.1901669923686717E-5,1.0103035408589357E-3,0.169531749490861,8.7274856895079189E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8376010335820556E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6543742270293148E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3664829048508575E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ143","v":0.40129591147448679},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21732249424621936},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11702808238377188},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2670489708788209},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15633794708047666},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19135818928670453},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.7864372094908739E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23921734922511584},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13393165191601661},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43093730690644089},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30631142462796368},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48279818810928637},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35935820639852567},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34203553707147566},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22137557737081903},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.395337811122486},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27135174099648712},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27202561023931698},0.1091627652053902,0.106,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10658689795486111,3.0020414219857672E-2,4.3705245694055398E-3,0.16953174949086158,0.10658689795486119,7.8227481512117955E-4,2.3637224200177636E-3,0.40309176343711561,0.10658689795486162,0.83296306525107133,0.10506060646015486,1.9946781575984826E-2,2.9546005845081602E-2,7.1176196776182041E-3,4.3003767978217191E-3,1.0655443922669013E-3,0.99999999999999956]
[139,34.75,84.75,0.13683614146199208,0,2.7705978545003163E-2,0.83545787999300414,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ142*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":27.210820671998743},{"$f":"DZ142*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.1763032086290552},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49907672442319817},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14389897431020426},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":19.004168690881396},0.39876339967252494,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.342428345864098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":18.309636924013493},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":8.5733166963641055E-2},168.66824016956758,8.9779665472211416,2.3161953468569831,1.1336682501383364,265.26690042054037,0.30126959315699237,79.916851167712608,2.6218555271122625E-4,2.3230106428128318E-2,null,1.4992962980796577E-4,2.5252045361365903E-6,null,null,null,1.0990253030624162E-4,3.0885211883284491E-3,0,2.684317053381834E-2,8.0870310657672161E-3,0.83545787999300414,0.10353431496544863,0,1.9646808696025267E-2,2.9071597470305539E-2,7.0102862752267174E-3,4.2302290262378984E-3,1.0488835737511803E-3,0.99999999999999944,2.2227622159235287E-3,0.100572286530485,7.244808946593001E-4,1.443644138219626E-5,3.4888299860578722E-7,null,null,null,null,1.305333165873267E-3,1.8341475530152002E-2,0,0,6.7658523004602926E-4,2.8138387853684551E-2,2.5662438657495917E-4,4.657631332854016E-4,6.5445231419413155E-3,0,0,9.8450402726853596E-5,4.0944370247207231E-3,3.7341598790321933E-5,6.9687781722742824E-5,9.7919579202843739E-4,0.16454212000699522,8.7127736561456892E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8398170565202621E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6587900074156375E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3675500589102124E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ144","v":0.39840150801119911},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21157170864509289},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.1126854116285894},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26092524294573882},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15130696486663675},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18587846932575858},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.3936263836022618E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23328028933067457},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.129268764936043},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42461051001225075},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.299989646767507},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47666074315083079},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35293380667678514},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33564860834241378},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21556929966615931},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38894400081382313},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26518442485661897},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26615464257817567},0.1060364109673269,0.106,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10353431496544863,2.9071597470305539E-2,4.2302290262378984E-3,0.16454212000699586,0.10353431496544872,7.6045691601543794E-4,2.29212607339704E-3,0.40021585724999281,0.10353431496544914,0.83787717095779302,0.10205330074796681,1.9356382560418287E-2,2.8612210882686142E-2,6.9058913433707987E-3,4.1623330254793112E-3,1.0327104822849698E-3,0.99999999999999933]
[142,35.5,85.5,0.1251463195818846,0,2.3776947976431387E-2,0.85107673244168336,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ145*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":24.945044644576207},{"$f":"DZ145*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.7452855681779864},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45751987129945948},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13222172422002015},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":17.421739760863751},0.36640417010115811,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.114700611688679},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":16.624842486930245},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":7.7845173651703639E-2},142.96164309313878,8.1075458036178922,2.1184054803424304,1.0237582436691957,231.09695663227748,0.29359593526438554,67.849127119206656,2.3797270786569358E-4,2.1168407786164613E-2,null,1.3664955777469877E-4,2.3116806436826463E-6,null,null,null,1.3681602195535355E-4,2.5481765443752902E-3,0,2.4230334298779327E-2,7.1139276602188361E-3,0.85107673244168336,9.490890075318717E-2,0,1.6868302613049949E-2,2.6401628803225934E-2,6.0120765312945308E-3,3.835790025471499E-3,8.9656883208690549E-4,0.99999999999999933,2.0273635333806273E-3,9.2202261675226341E-2,6.6569003368860413E-4,1.3264939380599055E-5,3.2057151100511258E-7,null,null,null,null,1.635726866972511E-3,1.5232575746077438E-2,0,0,6.1444687089060577E-4,2.5554126222096903E-2,2.3305571023842401E-4,5.8299375664065494E-4,5.4290827746538758E-3,0,0,8.9270597511634535E-5,3.7126596697087942E-3,3.3859758251070224E-5,8.694068160717877E-5,8.0962815047972672E-4,0.14892326755831595,8.6686649030375484E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.846378430076495E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.671864594396401E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3707097718828334E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ147","v":0.38982978923747763},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19521641412829685},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10060058717680539},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24338379577188912},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13716473354738104},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.1703629655787626},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3072884276397141E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21633867237081073},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11623173524358942},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40618200489581374},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28179642617721906},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45871257754237588},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33434154158674478},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31719454529356567},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19904832281652379},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37037635101760202},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24751083467389068},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.24934612627176056},9.7202547851701904E-2,0.106,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.490890075318717E-2,2.6401628803225934E-2,3.835790025471499E-3,0.14892326755831664,9.4908900753187267E-2,6.9869316901318194E-4,2.0904488514623403E-3,0.39169727149269962,9.4908900753187683E-2,0.85359510359518498,9.3555581214206762E-2,1.6383284196407995E-2,2.5984509982351717E-2,5.8372677938489182E-3,3.7742248475901466E-3,8.7002837040885117E-4,0.99999999999999944]
[143,35.75,85.75,0.12148231250641264,0,2.2404212744900141E-2,0.8561134747486866,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ146*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":24.051557755969451},{"$f":"DZ146*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.5753179253746792},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44113232771685057},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12757051054557389},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":16.797724198861733},0.35351503182677918,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.73111913732172},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":16.098458732460703},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":7.5380135038874585E-2},134.83255224740699,7.7965816162718848,2.0446524881282255,0.98449208865847615,219.91005419558195,0.29108173251883329,64.011799573560523,3.4996894869385132E-4,2.0285377997167238E-2,null,1.3178462317707328E-4,2.2275861903620347E-6,null,null,null,1.2868152191618202E-4,2.3966727811186674E-3,0,2.3294713458263373E-2,6.7806655519610853E-3,0.8561134747486866,9.2202261675226341E-2,0,1.5898265779766042E-2,2.5567391161477503E-2,5.6624590564033047E-3,3.7126596697087942E-3,8.4348790873079696E-4,0.99999999999999944,3.3399677278325738E-3,8.8206913535934128E-2,6.4227280323044759E-4,1.2798313583653043E-5,3.0929464553976947E-7,null,null,null,null,1.5416619603512674E-3,1.4356603819414775E-2,0,0,5.9503160252319181E-4,2.4746667933998441E-2,2.2569162495586931E-4,5.4909119335605743E-4,5.1133678630472471E-3,0,0,8.6404976516281528E-5,3.5934818463864925E-3,3.2772846806020267E-5,8.1793400671506926E-5,7.6169450805928999E-4,0.14388652525131279,0.14813055534624375,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8485373147019866E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6761665175494597E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3717494102602397E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ148","v":0.38700942105307462},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19005059939123337},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.6867506885408031E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23780273644886282},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13275074866572129},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1654844634014182},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9738481001432743E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21096943113680361},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11218507833184679},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40021865244090876},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27598059867314667},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45288131457214231},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32836437543750691},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31127147960459373},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19382764828392376},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36438624315390589},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24188537761999163},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24400051460042507},9.443049789216279E-2,0.106,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.2202261675226341E-2,2.5567391161477503E-2,3.7126596697087942E-3,0.1438865252513134,9.2202261675226438E-2,6.7927554458020831E-4,2.0273635333806273E-3,0.38889384235915914,9.2202261675226854E-2,0.85921045017931208,9.0204587605580241E-2,1.5448571201205632E-2,2.5163428704529797E-2,5.5009139195259802E-3,3.6530707580476433E-3,8.1897763179805357E-4,0.99999999999999956]
[146,36.5,86.5,0.10645740828772307,0,1.8838051030634143E-2,0.87470454068164216,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ149*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":21.06806203675573},{"$f":"DZ149*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.0077687635741626},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38641169694925065},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11199702640928245},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":14.714036366733756},0.3103588140100596,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.213923946174265},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":14.016431954975312},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":6.5624132311838126E-2},113.54949822926514,6.7795411688845588,1.788405597779769,0.85606807880667157,187.86812781262975,0.28366757030375411,53.292095354123816,3.3953802229819434E-4,1.7641922573795911E-2,null,1.1490377279572294E-4,1.9483174126872293E-6,null,null,null,1.0760289394246246E-4,2.0040867036797798E-3,0,2.021000228392476E-2,5.7329222437142576E-3,0.87470454068164216,8.0752852469235401E-2,0,1.3375143091645008E-2,2.2449699056072681E-2,4.7567061018937941E-3,3.2548567624149922E-3,7.0620183709534004E-4,0.99999999999999933,2.9001644313403183E-3,7.7277314803622807E-2,5.6386576958682589E-4,1.1235927945201749E-5,2.7153674024368062E-7,null,null,null,null,1.2969936220897421E-3,1.2078149469555266E-2,0,0,8.8740127792357479E-4,2.1365779228056565E-2,1.9651855009254047E-4,4.6125992328003071E-4,4.2954461786137632E-3,0,0,1.2865936613274762E-4,3.0977052668282566E-3,2.8492129453987986E-5,6.8480708755397967E-5,6.3772112833994203E-4,0.1252954593183572,0.14683941464126526,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8549319013650168E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6889087549507136E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3748288048809797E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ151","v":0.37865769757328077},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16558610146928385},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9762023177475758E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21108150912539669},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11221372833727319},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14253557564301364},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4602910720700291E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18541194488652427},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3510359361410736E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37093062031739926},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24793738174302896},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42406766436016047},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29929647342426857},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2825373465317208},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16908544962817709},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33510181360093483},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21493467819270667},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.21841466134455267},8.270439278097616E-2,0.106,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0752852469235401E-2,2.2449699056072681E-2,3.2548567624149922E-3,0.12529545931835784,8.0752852469235456E-2,6.0083541352687624E-4,3.0396307465414829E-3,0.380653232824883,8.0752852469235914E-2,0.87757602034640303,7.9015083636429104E-2,1.3008579165393551E-2,2.1913357106037222E-2,4.6244711836701709E-3,3.1762810146216246E-3,6.8620754744463496E-4,0.99999999999999933]
[147,36.75,86.75,0.10175203522645283,0,1.7800464762382572E-2,0.88044750001116401,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ150*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":20.162315721516105},{"$f":"DZ150*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.8354690150919928},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.36979930184301474},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10726121244126775},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":14.08145876191087},0.29723523695084314,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.7252511041195095},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":13.345832714663715},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.2484783119724843E-2},107.34542746274704,6.4693191616660961,1.7094280419403178,0.81689564056823638,178.32817815857877,0.2812383889070853,50.152729522054372,3.234020583268423E-4,1.6842341529214322E-2,null,1.0969833956443785E-4,1.8635856945655201E-6,null,null,null,1.0148798369267781E-4,1.890197477500217E-3,0,1.9268990973993063E-2,5.4191799773909777E-3,0.88044750001116401,7.7277314803622807E-2,0,1.2642015239142093E-2,2.1377015156001766E-2,4.4922362654465477E-3,3.0977052668282566E-3,6.6621325779393E-4,0.99999999999999944,2.7673632400835842E-3,7.395890808771724E-2,5.4002260630554323E-4,1.0760814755035095E-5,2.6005476140456545E-7,null,null,null,null,1.2259018855485008E-3,1.1416113353593592E-2,0,0,8.4499977127738726E-4,2.0344886817286974E-2,1.8712856743740436E-4,4.3561416466968242E-4,4.0566221007768653E-3,0,0,1.2244741479821303E-4,2.9481413839593305E-3,2.7116468070713203E-5,6.4602998292415573E-5,6.0161025950151439E-4,0.11955249998883542,0.14640976493538282,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8570366803961498E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6931028640472292E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3758423880205732E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ152","v":0.37590995555463497},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15815226904006469},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4759922260273434E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20285916711458174},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10610006824252255},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13561632037614041},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0225460353548053E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17760033011752357},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8003768413215985E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36165222328720931},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23923781655687773},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41487641202664638},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29019067644069724},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27356132977649461},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16156095318523253},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.3258730010891055},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20663574493386411},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21054207589938784},7.914486239371947E-2,0.106,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.7277314803622807E-2,2.1377015156001766E-2,3.0977052668282566E-3,0.11955249998883599,7.7277314803622876E-2,5.753732342722713E-4,2.9001644313403183E-3,0.37794103536052609,7.727731480362332E-2,0.88317796474849886,7.5618111445670017E-2,1.2299075599520613E-2,2.0866331394021886E-2,4.3681234942111111E-3,3.0229233253937938E-3,6.4746999268307877E-4,0.99999999999999922]
[150,37.5,87.5,8.8891671304218059E-2,0,1.5064769265430971E-2,0.89604355943035008,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ153*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":17.682902784593594},{"$f":"DZ153*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.3638113133411824},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.32432411011808637},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.4276573873017411E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":12.349824781605491},0.26125305817705519,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.3952300235006199},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":11.520662479069783},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.3940360357035644E-2},90.968377359217413,5.626669344852063,1.4935571457743086,0.71049233217067564,152.84532166665034,0.27407494715338565,41.891073458429425,2.7956813496449548E-4,1.4661564667523655E-2,null,9.5496534443309956E-5,1.6317817607008297E-6,null,null,null,8.5411415611338611E-5,1.5907739661786462E-3,0,1.6714446500482146E-2,4.581011041317736E-3,0.89604355943035008,6.7764189505113148E-2,0,1.071232224781212E-2,1.845715303988639E-2,3.7918781431805649E-3,2.6703287592185201E-3,5.6056887443828687E-4,0.99999999999999922,2.4057355650589233E-3,6.4874117712883372E-2,4.7464950262744021E-4,9.4581510323913256E-6,2.2857351102582457E-7,null,null,null,null,1.038778691037807E-3,9.6735435567743121E-3,0,0,7.2958221638145539E-4,1.7566001933642536E-2,1.6156888986239854E-4,3.6770012356120645E-4,3.4241780196193586E-3,0,0,1.0555389395144671E-4,2.5413995347238301E-3,2.3375330543243309E-5,5.4358615074753801E-5,5.0621025936353303E-4,0.10395644056964902,0.14512346812892929,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8632732112134001E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7055301498783943E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3788456688364777E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ155","v":0.36777398680781992},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13779392305391266},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1558337194786032E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18006445078765904},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.9686004440642939E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11680945687639001},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8793756658888729E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1560852794745686},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3354354534885396E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33518648544971957},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21492814399348861},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.3884807462469011},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26450203668891342},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24830830093050096},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14093761469811747},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.29968374415939592},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18361253490173576},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18870784101107604},6.9401835030539663E-2,0.106,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.7764189505113148E-2,1.845715303988639E-2,2.6703287592185201E-3,0.10395644056964992,6.7764189505113231E-2,5.0557375267136723E-4,2.5204538228877616E-3,0.36990733966715039,6.7764189505113676E-2,0.89839441398288289,6.631915360899826E-2,1.0430257653606936E-2,1.8016306562280659E-2,3.6889268130866739E-3,2.6058641469711751E-3,5.4507723217253157E-4,0.99999999999999922]
[151,37.75,87.75,8.4990977332282155E-2,0,1.4263754132301312E-2,0.9007452685354157,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ154*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":16.929587620315452},{"$f":"DZ154*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.2205084799218828},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.31050747190720207},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.0325065518175054E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":11.823705829446403},0.25030289739262501,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.9936599294649788},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":10.969593181132446},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.136054528187195E-2},86.16736771810487,5.3725827001150632,1.4280761762465359,0.67840823379411475,145.28598584864162,0.27172791198752205,39.478257575700063,2.6635665715903973E-4,1.4001545134003392E-2,null,9.1197025199748282E-5,1.5614000339739649E-6,null,null,null,8.0718306592671764E-5,1.5033655607108608E-3,0,1.5944744083699686E-2,4.3326320170391118E-3,0.9007452685354157,6.4874117712883386E-2,0,1.0148193059401752E-2,1.7575460084674928E-2,3.5859754829927824E-3,2.5413995347238301E-3,5.2958558990677637E-4,0.99999999999999922,2.2964606512944192E-3,6.2113621303236548E-2,4.5475504318536982E-4,9.0617220862546662E-6,2.1899308079369984E-7,null,null,null,null,9.8407483072098108E-4,9.1641182286807711E-3,0,0,6.947302812514289E-4,1.6726879013512115E-2,1.5385078991138408E-4,3.4773365029022626E-4,3.238241832702556E-3,0,0,1.0045752458397693E-4,2.4186952909066753E-3,2.2246719233177732E-5,5.1354152082962472E-5,4.782314378238139E-4,9.9254731464583454E-2,0.14469570086266792,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8653266781405798E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7096220113951081E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3798345419791285E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ156","v":0.36509745385657932},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13160779435918313},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.769784064922634E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17305032859145009},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4799706172766248E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11113905181388938},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.548752408177429E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14950923026094648},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9034700247906242E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32680218628214103},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20738679873177326},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38006080559697059},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25645482577368067},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24041971736102316},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13466572919404166},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29143035675462409},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17652299409124705},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18198406663208641},6.6441919369840827E-2,0.106,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.4874117712883386E-2,1.7575460084674928E-2,2.5413995347238301E-3,9.92547314645843E-2,6.4874117712883428E-2,4.8433622717085741E-4,2.4057355650589233E-3,0.36726347235898055,6.48741177128839E-2,0.90298267408052768,6.3493869508059964E-2,9.8835331656339474E-3,1.715570041013665E-2,3.4891435493437581E-3,2.4800474128152524E-3,5.1503187348188404E-4,0.99999999999999911]
[154,38.5,88.5,7.4323589693323436E-2,0,1.2140750152614248E-2,0.9135356601540614,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ157*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":14.865842430137624},{"$f":"DZ157*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.8279230824258361},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2726560891071983},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.9482942296462647E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":10.382376212751174},0.22025791662550437,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.900692594549362},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":9.46972864722885},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.4338922451862273E-2},73.428691491453264,4.6812378368313885,1.2489896344659623,0.59111054591806467,125.01332834624256,0.2648067122254934,33.104368463734573,2.3044929927571202E-4,1.2200375629033398E-2,null,7.9460873195153826E-5,1.3687175893836391E-6,null,null,null,6.8315927899350928E-5,1.2723732395696059E-3,0,1.3852343686562603E-2,3.6681935882562139E-3,0.9135356601540614,5.695737123850618E-2,0,8.6548662230377348E-3,1.5175444419950413E-2,3.0384930006855169E-3,2.1907740348668429E-3,4.4739092889099611E-4,0.99999999999999911,1.9986868555215988E-3,5.4550348920474466E-2,4.0016875325991365E-4,7.9740028922916497E-6,1.9270635791067075E-7,null,null,null,null,8.3926625789386433E-4,7.8155999651438705E-3,0,0,5.9986143857369031E-4,1.444274127481443E-2,1.3284170656229283E-4,2.9464402852745448E-4,2.7438489721580625E-3,0,0,8.6597850301995086E-5,2.084998745444747E-3,1.9177439120100727E-5,4.3383698953837565E-5,4.0400722993715857E-4,8.6464339845937668E-2,0.14341589097269747,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8714132046076219E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7217503895497809E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3827655862903988E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ159","v":0.35717298109550688},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.1146664186312143},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7509187044506823E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15360514794405675},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1680885322257512E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5726622313087206E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.685330370298593E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13139722191881764},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.754294354097212E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30288677686409143},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1863136036838649},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35588021178708712},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23375259525163028},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21822606132555991},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11747557983537409},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26800913295070217},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15685492567567058},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16332100503416686},5.8333850243567666E-2,0.106,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.695737123850618E-2,1.5175444419950413E-2,2.1907740348668429E-3,8.6464339845938598E-2,5.6957371238506242E-2,4.2607548138487905E-4,2.0931839227962446E-3,0.35943283726894926,5.6957371238506707E-2,0.91546688021894762,5.5753860079490326E-2,8.4353174707207587E-3,1.4813079848828568E-2,2.9576881928818914E-3,2.1378863901557947E-3,4.3528779897412771E-4,0.99999999999999911]
[155,38.75,88.75,7.1086062943625947E-2,0,1.151583677253931E-2,0.91739810028383384,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ158*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":14.238315948376419},{"$f":"DZ158*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.7085489782709087},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.261146555279412},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.6180962832076565E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":9.9441086845079969},0.21110768770150229,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.5706910580146083},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.0168719286697492},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.2218855271990076E-2},69.674826881249075,4.4724254534663039,1.1946331850844403,0.56474333147015809,118.97581951019464,0.26253904539857204,31.235798079719302,2.1962127387174793E-4,1.1654920819201263E-2,null,7.5905947763045697E-5,1.3101712972814139E-6,null,null,null,6.4676421316953238E-5,1.2045880111013229E-3,0,1.3221022644551614E-2,3.4710346642934852E-3,0.91739810028383384,5.4550348920474466E-2,0,8.2157687184037844E-3,1.4450715277706722E-2,2.8768833850782659E-3,2.0849987454447474E-3,4.2318466905725931E-4,0.99999999999999911,1.9086412507571249E-3,5.2250335787981071E-2,3.8354444410154442E-4,7.6427369245435709E-6,1.8470071018182477E-7,null,null,null,null,7.9668677600843265E-4,7.419081942395352E-3,0,0,5.7121403597959898E-4,1.375300361665509E-2,1.2649762507203267E-4,2.7897267164739888E-4,2.5979107134308671E-3,0,0,8.2416719554030216E-5,1.9843305148403395E-3,1.8251511050377843E-5,4.1036407085340445E-5,3.8214826197191884E-4,8.2601899716165259E-2,0.14299057364158418,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8734179384086449E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.725745142512726E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3837309913756994E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ160","v":0.35456623588142361},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.1095185775153264},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4529752238018867E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14762170549923515},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7775547048192414E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.107966359676832E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4356148295811358E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12586130846957944},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4154383661627142E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29531041725124813},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17977627829581805},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.3481668558725895},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22664090545324411},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21129316977359164},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11224778179273966},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26062807460046133},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15079853416896344},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.1575690299214014},5.5868657830718704E-2,0.106,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.4550348920474466E-2,1.4450715277706722E-2,2.0849987454447474E-3,8.2601899716166161E-2,5.4550348920474528E-2,4.0833546251011599E-4,1.9986868555215988E-3,0.35685601234434117,5.4550348920474993E-2,0.91923758421434976,5.3400342354227769E-2,8.0091975524503398E-3,1.4105680815643177E-2,2.800738212145674E-3,2.0346646301425434E-3,4.1179222103977797E-4,0.99999999999999911]
[158,39.5,89.5,6.2226950955256502E-2,0,9.8515271967413148E-3,0.92792152184800103,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ161*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":12.517835038728144},{"$f":"DZ161*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.3812626034736266},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22959102128173656},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.7114359731991785E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":8.7425165006293604},0.18598291184397994,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6725017256370398},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":7.7842986565072527},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.644846762806131E-2},59.667096832948474,3.9034056842290767,1.0458821444575364,0.49289191136379201,102.72682785846008,0.25585189587004198,26.282853664302458,1.9017705961543263E-4,1.0165528216945422E-2,null,6.6197215163214709E-5,1.1497760481862339E-6,null,null,null,5.5012300011449434E-5,1.0245952962077533E-3,0,1.1502659863991457E-2,2.9429773337504533E-3,0.92792152184800103,4.7951677542778751E-2,0,7.0471847078633744E-3,1.2477932596191394E-2,2.4456140426312315E-3,1.7973408162863564E-3,3.5872844624670923E-4,0.99999999999999878,1.663092985053693E-3,4.5943791419343051E-2,3.3789727561436497E-4,6.7331440326036131E-6,1.6271873503648987E-7,null,null,null,null,6.8336866059374708E-4,6.363816047269627E-3,0,0,4.9323304085491628E-4,1.1875471132459571E-2,1.0922842287690589E-4,2.3715229015884126E-4,2.2084617524723901E-3,0,0,7.1046054259033543E-5,1.7105613301289031E-3,1.5733431898419758E-5,3.4786058261670636E-5,3.239423879850386E-4,7.2078478151997832E-2,0.14171900532668325,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8793619017711103E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7375894408638259E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3865933826089083E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ163","v":0.34684899278637771},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5420663482848139E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6666403877801755E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13103386799396283},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7290425107333384E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8449009733599848E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7834831478938754E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11061408216138706},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5139656293816666E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27369957794100735},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16150867109669867},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32601544958196799},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20657790189773112},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19178824736510153},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.791929491085441E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.2396823209295687},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13399666706789484},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14159048611042449},4.9110517495534335E-2,0.106,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.7951677542778751E-2,1.2477932596191394E-2,1.7973408162863564E-3,7.207847815199897E-2,4.7951677542778792E-2,3.5963373243191307E-4,1.7410456066753563E-3,0.3492245673070028,4.7951677542779271E-2,0.92951286139259193,4.6947734481060897E-2,6.8744490153736827E-3,1.2180068436341784E-2,2.3817334683577818E-3,1.7539510732076297E-3,3.4920213306508381E-4,0.99999999999999889]
[159,39.75,89.75,5.9536557025964131E-2,0,9.359242036851784E-3,0.93110420093718294,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ162*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":11.994264528279913},{"$f":"DZ162*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.2816640009233695},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21998815562366483},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.4351021367187164E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":8.3768523252607689},0.17832532980715735,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.4013057389655499},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":7.4121400117322338},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.4706163145370374E-2},56.703897995270559,3.7312829498984925,1.0007049764901488,0.47115758232488775,97.870640779089314,0.25366091342857205,24.825956137863447,1.8129338242564748E-4,9.7142174735767705E-3,null,6.3254813843222849E-5,1.1010042068386489E-6,null,null,null,5.2162695025351582E-5,9.7152185873652691E-4,0,1.0983551227814357E-2,2.786097637136904E-3,0.93110420093718294,4.5943791419343051E-2,0,6.7017133228839919E-3,1.1882204276492175E-2,2.3178528940843326E-3,1.7105613301289029E-3,3.3967581988345833E-4,0.99999999999999889,1.5887855558314667E-3,4.4024409092509334E-2,3.2398483558220519E-4,6.4559163976332693E-6,1.5601902241173429E-7,null,null,null,null,6.4986814550672218E-4,6.0518451773772693E-3,0,0,4.6968483778653925E-4,1.13085058592591E-2,1.0401357944653537E-4,2.2476323430494922E-4,2.0930896597793833E-3,0,0,6.7615797723240718E-5,1.6279717444897673E-3,1.497378791589495E-5,3.2938516541340817E-5,3.067373033421175E-4,6.8895799062815927E-2,0.14129673840661372,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8813202885024581E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7414918398724377E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3875364686727353E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ164","v":0.34431061308041272},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.113684245969296E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4366950514393826E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12592965359777752},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4169111958043137E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4640776446355805E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.594876176601385E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10595378587680733},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2481494947313098E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26685330208230595},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15584169501404135},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.3189493832119864},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20029297506764979},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18569526693990526},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3561773977665838E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23308139215962373},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12882286539822285},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.13666179706790671},4.7054107133121907E-2,0.106,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.5943791419343051E-2,1.1882204276492175E-2,1.7105613301289029E-3,6.8895799062817065E-2,4.5943791419343093E-2,3.447931383820051E-4,1.663092985053693E-3,0.34671349281008962,4.5943791419343571E-2,0.93262102898103005,4.4984100255926189E-2,6.5387716679217332E-3,1.1598583026074454E-2,2.2575560761663315E-3,1.6692665373093352E-3,3.3069345557073539E-4,0.99999999999999867]
[162,40.5,90.5,5.2170127586451599E-2,0,8.0423381185178375E-3,0.93978753429502926,0.99999999999999867,{"$f":"0","v":0},{"$f":"DZ165*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":10.55767565091384},{"$f":"DZ165*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.0083822904954642},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19363951734108431},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.6757812731007176E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":7.3735317090250723},0.15728352805213827,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6631602977815483},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":6.3991928423824893},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":2.996389042964585E-2},48.769768740573234,3.2616048431074085,0.87699841720033,0.4118502598200004,84.759809799853258,0.24719989939134487,20.952616454953251,1.5712405722960573E-4,8.4811628239356302E-3,null,5.5214662939734592E-5,9.6729134620101679E-7,null,null,null,4.4562991191256884E-5,8.299785893337774E-4,0,9.5690104159762077E-3,2.3654584121040496E-3,0.93978753429502926,4.0435018611072904E-2,0,5.7777389472511804E-3,1.026054612294593E-2,1.9758242084523558E-3,1.4745628524327719E-3,2.8877496281430029E-4,0.99999999999999867,1.3860092896332654E-3,3.8757421880877441E-2,2.857556917509534E-4,5.6941395197613515E-6,1.3760929148259609E-7,null,null,null,null,5.6026993605513885E-4,5.2174690111960412E-3,0,0,4.0558324273986304E-4,9.7651448544854268E-3,8.9818025720640352E-5,1.9159655931711163E-4,1.7842276491352442E-3,0,0,5.8287149255727507E-5,1.4033677816473781E-3,1.2907921529666268E-5,2.8002637610906138E-5,2.6077232520339415E-4,6.0212465704969444E-2,0.14003525208138612,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8871285804024965E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7530657911199754E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3903335255859009E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ167","v":0.33679633518529445},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9405139954623005E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8298214660474292E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11177929119740566},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5788954673524833E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4289818020050196E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1023294131379253E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3118218130712541E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5409877300995013E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24732495667415419},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14000615265690677},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29865687904479699},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18256237757074067},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16855334144762479},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1618565571461077E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21434946762337306},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11446951192613554},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12295919056261365},4.1412204758838521E-2,0.106,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.0435018611072904E-2,1.026054612294593E-2,1.4745628524327719E-3,6.0212465704970741E-2,4.0435018611072945E-2,3.0402112973442575E-4,1.4504075421228968E-3,0.33927735916799928,4.0435018611073431E-2,0.9411024087023353,3.9596220245975172E-2,5.6404818250990873E-3,1.0015692558475559E-2,1.9250037462998615E-3,1.4389653170400749E-3,2.8122760477368035E-4,0.99999999999999878]
[163,40.75,90.75,4.993162865653001E-2,0,7.6510882338274222E-3,0.94241728310964135,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ166*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":10.120145438771866},{"$f":"DZ166*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.9251510984530562},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18561472647776767},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.4441771604702434E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":7.0679584939011484},0.15086546678565735,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.4402836476021159},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.0933421802808851},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":2.8531988657564553E-2},46.410389307608199,3.1193405282316635,0.83940373992858808,0.39388622129813322,80.829354609601339,0.24508300814354791,19.809901374022648,1.4982802239314492E-4,8.1072978502896714E-3,null,5.2776608967308177E-5,9.2660271410209028E-7,null,null,null,4.2312353412234404E-5,7.8806082037349097E-4,0,9.1412022581499521E-3,2.2403533474759834E-3,0.94241728310964135,3.8757421880877441E-2,0,5.503224702946995E-3,9.7708389940051876E-3,1.8741832841473671E-3,1.4033677816473781E-3,2.7368024673306041E-4,0.99999999999999878,1.3246000045189857E-3,3.7153132859497971E-2,2.7409523652327495E-4,5.4617862863979441E-6,1.3199405081175123E-7,null,null,null,null,5.3365016671168264E-4,4.9695745362353123E-3,0,0,3.8622589051233951E-4,9.2990818405795424E-3,8.5531262913306284E-5,1.817403933184671E-4,1.6924428908289E-3,0,0,5.5472920136708296E-5,1.3356101622366576E-3,1.2284699274012167E-5,2.6538896225077291E-5,2.4714135050798314E-4,5.758271689035744E-2,0.13961666014460228,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8890428321281157E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.756880244065718E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3912553578758117E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ168","v":0.33432490081972682},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.5840320810965034E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6523553990277962E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1074251079922553},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.329426789040236E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1168929358150839E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.959876966974888E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9195042369527744E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3324678279689324E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24113841121847343},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13509365159337841},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29218378296334402},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17700809913913068},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16319851796833842},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.7986445790183406E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20844621384074083},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11004968145654698},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.1187290140200789},3.9694065836686838E-2,0.106,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.8757421880877441E-2,9.7708389940051876E-3,1.4033677816473781E-3,5.7582716890358654E-2,3.8757421880877489E-2,2.9158744056219734E-4,1.3860092896332654E-3,0.33683074184967793,3.8757421880877968E-2,0.94367139724535298,3.7955277370187709E-2,5.3734472378527912E-3,9.5376913104355636E-3,1.8261447159701925E-3,1.3694889719420178E-3,2.6655314825752788E-4,0.99999999999999878]
[166,41.5,91.5,4.3798725462422708E-2,0,6.6002742319413487E-3,0.94960100030563477,0.99999999999999878,{"$f":"0","v":0},{"$f":"DZ169*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":8.9186955838737934},{"$f":"DZ169*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.6965997874183425},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16357879947030735},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.8072931077556183E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":6.2288601075884653},0.13321655363147297,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.8336441476276817},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.2608588646226782},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.4634512212277894E-2},40.068353979310189,2.7306595859983993,0.73639629739995738,0.34480659493440058,70.188377745165525,0.23884048250371492,16.76382600680834,1.2996787611984051E-4,7.0852263416059597E-3,null,4.6110984194278461E-5,8.1497021272269897E-7,null,null,null,3.6286484204594325E-5,6.7582996937423851E-4,0,7.9742366257116344E-3,1.9045705232837624E-3,0.94960100030563477,3.4151213772255329E-2,0,4.7657086704199917E-3,8.4377602695841318E-3,1.6013284753655039E-3,1.2097514205832471E-3,2.3323708615585349E-4,0.99999999999999878,1.1569005110674557E-3,3.2747343509205697E-2,2.4203035694253058E-4,4.8228422398302458E-6,1.1655279981323536E-7,null,null,null,null,4.6213290638614775E-4,4.3035757640338436E-3,0,0,3.3353138620431953E-4,8.030367028480756E-3,7.3861854899056091E-5,1.5528154018158691E-4,1.4460469351839169E-3,0,0,4.7819570049204757E-5,1.1513420161424271E-3,1.0589834391615247E-5,2.2617104811977928E-5,2.1061998134387557E-4,5.0398999694364059E-2,0.13836715474438854,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8947218478628595E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7681965918628185E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3939901602056903E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ171","v":0.32700933388245179},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6077681930461499E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1839855242937644E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5354049543664832E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6596488264244442E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2686206175027145E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5878626621788832E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8389680395194603E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7777336236458491E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22349188352441116},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.1213663801991972},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.2735941855367573},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16133875597585232},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14813331527596585},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8031436010722576E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.1916941311826024},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7788022995887958E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10695884387402228},3.4976540288081184E-2,0.106,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.4151213772255329E-2,8.4377602695841318E-3,1.2097514205832471E-3,5.0398999694365232E-2,3.4151213772255364E-2,2.5740262365370962E-4,1.2101791312119808E-3,0.32958604100759714,3.4151213772255849E-2,0.95069014181498512,3.3449278640730509E-2,4.6556573956981831E-3,8.2364750701523597E-3,1.5606769091241451E-3,1.1805467183628371E-3,2.2722345094567216E-4,0.99999999999999889]
[167,41.75,91.75,4.1933875396068715E-2,0,6.2868412795946509E-3,0.95177928332433548,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ170*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":8.5524841024824152},{"$f":"DZ170*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.6269355281513047},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15686207347434894},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.6128850014433793E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.9730962387661979},0.12782924369625071,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.6504712169054394},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.0094930885515359},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.3457669094463167E-2},38.175128549918171,2.6127849608690781,0.70507204936866319,0.32992229799441797,66.989665869286725,0.23679517695028779,15.862829783358405,1.2396945007388924E-4,6.7751394800043604E-3,null,4.4088594635465313E-5,7.8097527801323046E-7,null,null,null,3.4494990091584584E-5,6.424636778177748E-4,0,7.6209371679010884E-3,1.8046011652001633E-3,0.95177928332433548,3.2747343509205704E-2,0,4.5456061209763745E-3,8.0351898707205858E-3,1.5200253428827861E-3,1.1513420161424269E-3,2.2120981573549081E-4,0.99999999999999878,1.1060760785626563E-3,3.1404285195694479E-2,2.3224259024959431E-4,4.6278053228227439E-6,1.1183937614856949E-7,null,null,null,null,4.4078946348777699E-4,4.1048166574885973E-3,0,0,3.1761841180259461E-4,7.6472335956277865E-3,7.0337863290204677E-5,1.4739753897401308E-4,1.3726278039087731E-3,0,0,4.5510738201879036E-5,1.0957527435643051E-3,1.0078534376242711E-5,2.1450815007115703E-5,1.9975900072837511E-4,4.8220716675663369E-2,0.137952877231454,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8965940193057219E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7719271931100759E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3948917281996912E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ172","v":0.32460342937899755},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.311118649138972E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0470216465104871E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.16396853119857E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4602628036762714E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.012860392082806E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4802701417181097E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5087034573280961E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6141598449445233E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21790149460858069},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11710790683577166},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26766429885217635},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15643018508395426},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.1434272219532729},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5003959078811568E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.1864148127053557},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4012288511434727E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10332220764808965},3.3538742933578787E-2,0.106,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.2747343509205704E-2,8.0351898707205858E-3,1.1513420161424269E-3,4.8220716675664521E-2,3.2747343509205731E-2,2.4696975198217405E-4,1.1569005110674557E-3,0.32720258888940157,3.2747343509206217E-2,0.95281870484735354,3.2075814352450091E-2,4.4413326843572827E-3,7.8435256358355982E-3,1.4815514247289562E-3,1.1235473798533661E-3,2.1552367542005432E-4,0.99999999999999889]
[170,42.5,92.5,3.6821474623903686E-2,0,5.4420223057029477E-3,0.95773650307039238,0.999999999999999,{"$f":"0","v":0},{"$f":"DZ173*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.5460850570219913},{"$f":"DZ173*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.4354886522568644},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13840359531503776},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":4.0778863711677119E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":5.270222280614937},0.11300371254486284,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.1518904156283516},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.3252972876052285},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.0254370814188023E-2},33.068430690900108,2.2903761376268257,0.61919144312159102,0.28921100278611322,58.308633509947775,0.23076375121131876,13.455518996761553,1.0763292547559792E-4,5.926910179208501E-3,null,3.8556335288274834E-5,6.8763986395180961E-7,null,null,null,2.968167586355015E-5,5.5281646953549038E-4,0,6.6562852252353664E-3,1.5360293477077909E-3,0.95773650307039238,2.8889686706267671E-2,0,3.951867629108533E-3,6.9392913976072685E-3,1.3012494720908811E-3,9.9249652002874385E-4,1.8890520450353326E-4,0.999999999999999,9.6718146302888673E-4,2.771300801410707E-2,2.0530728454907753E-4,4.0910762458746071E-6,9.8868336759630076E-8,null,null,null,null,3.8321437573990744E-4,3.5686532533686257E-3,0,0,2.7429926961337274E-4,6.6042474614074398E-3,6.0744666586456368E-5,1.2618274469929015E-4,1.175066727391591E-3,0,0,3.9231825692111706E-5,9.4457665016282031E-4,8.6880441738118122E-6,1.8318222372790137E-5,1.7058698213074313E-4,4.2263496929606632E-2,0.1367172822700411,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9021497047605784E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7829977855850759E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3975671392631016E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ175","v":0.31748233681105303},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.4987121133447961E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6855454761204265E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1342390589310948E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9249476491092913E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3176919870138178E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.1992924696698815E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.5990760087730055E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1789976899230599E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20195544627991316},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.1052082209469203},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25063470360679008},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.1425824670241779},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13018714969508507},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6706170382628977E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17143331559105715},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3537505144730365E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.3195291110209091E-2},2.9587858801455539E-2,0.106,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8889686706267671E-2,6.9392913976072685E-3,9.9249652002874385E-4,4.2263496929607625E-2,2.8889686706267698E-2,2.1826452287952407E-4,1.0113255006241244E-3,0.32014544955961211,2.8889686706268181E-2,0.95864071702096554,2.8301347360187371E-2,3.8629140835131181E-3,6.7738149676302914E-3,1.268579867202844E-3,9.6853658509578203E-4,1.840901154040441E-4,0.999999999999999]
[171,42.75,92.75,3.5265923201923205E-2,0,5.1891458265370663E-3,0.95954493097153881,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ174*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.2390786770786004},{"$f":"DZ174*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.3770869550524181},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13277275674805394},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.9144529677065554E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":5.0558075408336816},0.10847475325959845,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.0013424489043392},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.1187023156172708},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":1.9287114436296243E-2},31.538757670291577,2.1924898835834701,0.59305844288782739,0.27685068291298165,55.692853771283183,0.22878761057998823,12.741834940712565,1.026960720470326E-4,5.6694034698604274E-3,null,3.6876849659251489E-5,6.5919561045800282E-7,null,null,null,2.8245744573680165E-5,5.2607247873757577E-4,0,6.363953810488425E-3,1.455993786143058E-3,0.95954493097153881,2.771300801410707E-2,0,3.7739605379177037E-3,6.6083385376533134E-3,1.235910262314807E-3,9.4457665016282031E-4,1.7927502630455495E-4,0.999999999999999,9.2505525164800293E-4,2.6586851756776532E-2,1.9707898556888413E-4,3.9271142190241829E-6,9.4905894626515161E-8,null,null,null,null,3.659626453458467E-4,3.407997892571857E-3,0,0,2.6121722383084102E-4,6.2892737184183376E-3,5.7847595404135199E-5,1.1984677223370293E-4,1.116063490081104E-3,0,0,3.7337628640706282E-5,8.9897045483542369E-4,8.2685666866903467E-6,1.7384379675326604E-5,1.6189064662922834E-4,4.0455069028460265E-2,0.13630796413521828,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9039817079975449E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7866483452530292E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3984493637461489E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ176","v":0.31514055371273708},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2518525999894046E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5798401763272116E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8173828083888924E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7655898237650734E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1080936962916037E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1180292076417001E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.321049479018194E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0506819713501771E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19690376623421921},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10151670105664666},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24520244126285176},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13824453753478327},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12605119368317053},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4182680760811112E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1667119865392386},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0312003398638102E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.0063761020661229E-2},2.8382743517502806E-2,0.106,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.771300801410707E-2,6.6083385376533134E-3,9.4457665016282031E-4,4.0455069028461188E-2,2.7713008014107095E-2,2.0949722913171176E-4,9.6718146302888673E-4,0.31782387420700325,2.771300801410758E-2,0.96040833292222605,2.7149929885441799E-2,3.6895187080292222E-3,6.4507696851453375E-3,1.2049581268473364E-3,9.2177355249912205E-4,1.7471711981023681E-4,0.99999999999999911]
[174,43.5,93.5,3.0998745783635047E-2,0,4.5053962806378871E-3,0.96449585793572601,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ177*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.3947213642072791},{"$f":"DZ177*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.2164652112053889},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11728630424336221},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.4643579869947295E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":4.4661043120112467},9.6002016358967213E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5915555685617151},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.5563572311391956},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.6654242570137947E-2},27.400015122028876,1.9244741923475617,0.52136498758994987,0.24300773216295093,48.578651864296575,0.22296014609789258,10.831103316902226,8.9243581414957533E-5,4.964571993169342E-3,null,3.228001423077389E-5,5.810432507081799E-7,null,null,null,2.4375845443188195E-5,4.5399622588002732E-4,0,5.5650487033889959E-3,1.2407840719494982E-3,0.96449585793572601,2.4477107685210043E-2,0,3.2923056235410735E-3,5.7073804538303359E-3,1.0597365790480455E-3,8.142576445946669E-4,1.5335407804876745E-4,0.99999999999999889,8.0984721702107704E-4,2.3489282630423006E-2,1.7441828101064181E-4,3.4755634114791803E-6,8.3993343840041593E-8,null,null,null,null,3.1925635235785613E-4,2.9730492711832176E-3,0,0,2.2560376848147781E-4,5.4318158315836557E-3,4.9960853765202113E-5,1.0276313118317979E-4,9.5697344786486581E-4,0,0,3.2186323414294951E-5,7.7494353156867888E-4,7.1277896116930918E-6,1.4870813701795043E-5,1.3848326434697241E-4,3.5504142064272916E-2,0.13508821170980667,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.909419601131125E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7974842176748264E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4010680504175667E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ179","v":0.30820972316821255},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5758013934666039E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3008618969618678E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9389654015209384E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.337743088423249E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5383956158831893E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0581034623815303E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5552980889858432E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7093183062161781E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18249433330165679},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1201284380806144E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22960193590672648},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1260066732245263},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11441513959338488},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7266233788699395E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15331393566007273},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1363696207451907E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.1336310495386227E-2},2.5068641741306769E-2,0.106,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4477107685210043E-2,5.7073804538303359E-3,8.142576445946669E-4,3.5504142064273991E-2,2.4477107685210067E-2,1.8535665523430038E-4,8.4647713876401026E-4,0.31095043883124313,2.4477107685210549E-2,0.96524812173880581,2.3983195157816526E-2,3.2198865878674664E-3,5.5713359244127349E-3,1.0333774370109767E-3,7.9460058808167289E-4,1.4948256600371649E-4,0.99999999999999878]
[175,43.75,93.75,2.9699517556986819E-2,0,4.3000969011264328E-3,0.96600038554188561,0.99999999999999889,{"$f":"0","v":0},{"$f":"DZ178*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.1369385321308556},{"$f":"DZ178*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.1674272892370963},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11255828030773621},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.3267552567240836E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":4.2860675360004903},9.2188859747533811E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.4678164764304551},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.3865517211150236},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.5859211839275324E-2},26.156546413163717,1.8430174201628662,0.49953470375376952,0.23272200032168858,46.430495996777744,0.22105083147824955,10.263499746035258,8.5176036072795344E-5,4.7504618795218834E-3,null,3.0883686612356457E-5,5.5720825710015437E-7,null,null,null,2.3217860330536119E-5,4.3242893821426908E-4,0,5.3227256090089391E-3,1.1765929216019982E-3,0.96600038554188561,2.3489282630423006E-2,0,3.1474675521938594E-3,5.4352913949951356E-3,1.0070182949739079E-3,7.7494353156867888E-4,1.456110539586655E-4,0.999999999999999,7.7487861518190238E-4,2.2543495376586838E-2,1.6749046588117913E-4,3.3375156068228361E-6,8.0657166262453263E-8,null,null,null,null,3.0521133964390155E-4,2.8422562125499577E-3,0,0,2.1484851613193389E-4,5.17286381860021E-3,4.757906026299151E-5,9.7651015541263145E-5,9.0936727943264468E-4,0,0,3.0632298389168552E-5,7.3752758860382614E-4,6.7836445756841775E-6,1.4119969184339169E-5,1.3149108477432633E-4,3.3999614458113246E-2,0.13468449415709927,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9112132186081732E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8010582875723724E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4019317897492143E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ180","v":0.30593066210628361},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.370375089648889E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2192811868854915E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6686691213355159E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2103775080860893E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3666275334866852E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4443323817171741E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3212471025475924E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6086608306501243E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17792945030902657},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8001236397102334E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22462553825479453},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12217304574528993},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11078024947125187},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5162832172554616E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14909162020181463},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8608242518405971E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.8635282656885297E-2},2.405694408813568E-2,0.106,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3489282630423006E-2,5.4352913949951356E-3,7.7494353156867888E-4,3.3999614458114391E-2,2.3489282630423026E-2,1.7797783776596105E-4,8.0984721702107704E-4,0.30868945736777553,2.3489282630423512E-2,0.96671905641892186,2.301638900350492E-2,3.078607115312498E-3,5.3057463646010838E-3,9.8202264591790329E-4,7.5623556008625251E-4,1.41942891654338E-4,0.999999999999999]
[178,44.5,94.5,2.6133195261635312E-2,0,3.7434469699852576E-3,0.97012335776837855,0.99999999999999911,{"$f":"0","v":0},{"$f":"DZ181*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.4274049620066043},{"$f":"DZ181*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.0324530104405865},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.9544645242686261E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.9475138419951221E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.7905258608329935},8.1679570396524515E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1309949980158525},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":2.9243360870402482},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.369508767844071E-2},22.783079131903914,1.6197695436223454,0.43960683277326845,0.20453198332690176,40.577096851700318,0.21542043101245659,8.7411356930274771,7.4086370150135743E-5,4.1640482977144755E-3,null,2.7059672173629057E-5,4.9167255112026105E-7,null,null,null,2.0088590153276699E-5,3.7414678125090078E-4,0,4.6599213839935366E-3,1.0038422730240509E-3,0.97012335776837855,2.0770606596885049E-2,0,2.7540821946517536E-3,4.6945606178996268E-3,8.6463247304843186E-4,6.6802804685063598E-4,1.2473230228507201E-4,0.99999999999999911,6.7917498970452238E-4,1.9940006107173638E-2,1.4839699000675007E-4,2.9570475402726492E-6,7.1462459865108318E-8,null,null,null,null,2.6706458515614431E-4,2.4870176094956092E-3,0,0,1.8556859409155053E-4,4.4678971189878883E-3,4.1094904820188199E-5,8.3843798553154256E-5,7.8078867449527759E-4,0,0,2.6406097515311158E-5,6.3577421378838758E-4,5.8477355469371987E-6,1.2095347273956619E-5,1.1263695501111539E-4,2.9876642231620561E-2,0.13348249154325664,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9165384862358489E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.811669735647563E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4044962401743639E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ183","v":0.29918591131834771},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.807793163354864E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0039727191829982E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9193294535201169E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.868424123465896E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.89975375088313E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8414703177276737E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6766148497852961E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3408775445140127E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.1649085592921129},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9059166649202289E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21033419639613032},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11135788311490036},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10055388875810028},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9397773496133763E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13710965564972746},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.0963960170538282E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.1101497340718842E-2},2.1272566277982043E-2,0.106,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0770606596885049E-2,4.6945606178996268E-3,6.6802804685063598E-4,2.9876642231621453E-2,2.077060659688507E-2,1.5764518076838137E-4,7.0961531598465449E-4,0.30199588780470582,2.0770606596885555E-2,0.97075043447452591,2.0355306352029343E-2,2.6947483970770564E-3,4.5827073922138943E-3,8.4329375741188143E-4,6.5190113031951178E-4,1.216084964215623E-4,0.99999999999999911]
[179,44.75,94.75,2.5046634487490189E-2,0,3.5758543318357423E-3,0.97137751118067328,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ182*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.210609410555735},{"$f":"DZ182*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.99121208198353183},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.5568373633981657E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.8314830201589286E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.6391147997382913},7.8464200363208267E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.0292860810211373},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":2.7847622932873946},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.3041585247851976E-2},21.766850701383479,1.5518526515584206,0.42134695722504822,0.19595596293565001,38.806379929135318,0.21357568258768075,8.2880990821219491,7.0731382322122594E-5,3.9857957544567968E-3,null,2.5897402018950284E-5,4.7167045339224395E-7,null,null,null,1.9149737700558615E-5,3.5666080435686336E-4,0,4.4587067513086843E-3,9.5227133786905281E-4,0.97137751118067328,1.9940006107173641E-2,0,2.6354145995023592E-3,4.47085416652816E-3,8.2195504177533089E-4,6.3577421378838768E-4,1.1848469055805259E-4,0.99999999999999911,6.5010434901550539E-4,1.914443722259607E-2,1.4255524485082383E-4,2.8406414181306456E-6,6.8649293110657415E-8,null,null,null,null,2.5555733525213135E-4,2.379857264250228E-3,0,0,1.767258300825119E-4,4.2549916969616703E-3,3.9136639483977544E-5,7.9705348908980968E-5,7.4224969286634996E-4,0,0,2.5131154247435571E-5,6.0507766526248755E-4,5.565394278464589E-6,1.1489513563788763E-5,1.0699517699426382E-4,2.8622488819325932E-2,0.13308500306271043,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9182953823194354E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8151706322912531E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4053422958514684E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ184","v":0.29696818384171575},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6368458673539536E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4101076486675476E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6887514581135223E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7666281117571517E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7589879362931991E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3778968282346988E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4795837811997793E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2619166229681855E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16078356393454557},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6285158272601905E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20577540817453688},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10796993047862874},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7359361020881205E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7644527387828815E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13333361131276752},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8610055063627514E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.8767948622480771E-2},2.0421892808938531E-2,0.106,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9940006107173641E-2,4.47085416652816E-3,6.3577421378838768E-4,2.8622488819326719E-2,1.9940006107173659E-2,1.5142550000688784E-4,6.7917498970452238E-4,0.29979422469498668,1.9940006107174144E-2,0.97197686794620841,1.9542221664884854E-2,2.5789135543017056E-3,4.3643432524539802E-3,8.0170501170938454E-4,6.2042593952543767E-4,1.155226309153905E-4,0.99999999999999922]
[182,45.5,95.5,2.2062136903097516E-2,0,3.1203331816411577E-3,0.97481752991526061,0.99999999999999933,{"$f":"0","v":0},{"$f":"DZ185*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.6134251023028918},{"$f":"DZ185*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.87760995699752897},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.4615349025412581E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.5114556012637571E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":3.2220383921434625},6.9595810427922095E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7524246719472483},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.4048290647169712},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.1262665024529484E-2},19.003334988920535,1.3655430697382993,0.37118785753023842,0.17243022840599792,33.973411713193677,0.20813568213763925,7.0710792214684295,6.1579419251642532E-5,3.497283233981234E-3,null,2.2712521449934463E-5,4.1663362808006745E-7,null,null,null,1.6606624896256095E-5,3.0929573479111599E-4,0,3.9078941679982632E-3,8.1337221837802067E-4,0.97481752991526061,1.7652254772300657E-2,0,2.3121963433488848E-3,3.8618228348952259E-3,7.0652391511893172E-4,5.4805929590163332E-4,1.0161292317334139E-4,0.99999999999999933,5.7048353406626462E-4,1.6952747783026783E-2,1.2644298610345629E-4,2.5195788743757318E-6,6.0890229776437365E-8,null,null,null,null,2.2421471604412509E-4,2.0879816273047598E-3,0,0,1.5265177988537268E-4,3.675365709898887E-3,3.3805345110966421E-5,6.8511940805743255E-5,6.3801197431318847E-4,0,0,2.1663921567333705E-5,5.2159781255290045E-4,4.7975617813991818E-6,9.8534507163548959E-6,9.1759472456986497E-5,2.5182470084738669E-2,0.13190260650777397,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.923512852824052E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.825567277345455E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4078548351995817E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ187","v":0.29040536578395021},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1686883953473972E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7484106746286965E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0495223930113305E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4933243616191864E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.376379785803576E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1672755011834392E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9369132138191078E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0518535856331878E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14901741021650375},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8533594386328348E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19268336740670267},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8412074650488804E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8371911097690214E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2839184170915831E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12261806202710819},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2079763762108683E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.2253855853533616E-2},1.8078853780606738E-2,0.106,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7652254772300657E-2,3.8618228348952259E-3,5.4805929590163332E-4,2.5182470084739395E-2,1.765225477230067E-2,1.3427405593737928E-4,5.9581826265878472E-4,0.29327670725220567,1.7652254772301156E-2,0.9753412195868032,1.730250127766372E-2,2.2633104783785505E-3,3.7698540618342443E-3,6.8920106238643149E-4,5.3482855422726694E-4,9.9084978705863533E-5,0.99999999999999933]
[183,45.75,95.75,2.115223088435295E-2,0,2.9828598573005331E-3,0.97586490925834579,0.99999999999999922,{"$f":"0","v":0},{"$f":"DZ186*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.4308110771286664},{"$f":"DZ186*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.84287136620512659},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.1266004637153333E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.4134662374386006E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":3.0944998742294083},6.6880393446114156E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6688195376310115},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.2900988510982345},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.0725468406153887E-2},18.168915774261471,1.3088113305029216,0.3558942147007792,0.16526658269535738,32.508995137316788,0.20635331650983646,6.7083389629874652,5.8809077749528636E-5,3.3486930281465235E-3,null,2.174392203258856E-5,3.9982335741843263E-7,null,null,null,1.5841862215082551E-5,2.9505215207084135E-4,0,3.7405398655719832E-3,7.7187280679803653E-4,0.97586490925834579,1.6952747783026786E-2,0,2.2144246134082161E-3,3.6778852887732628E-3,6.7187820965393136E-4,5.2159781255290045E-4,9.6557034238385677E-5,0.99999999999999933,5.4627962060238046E-4,1.6282478810263634E-2,1.2150956511755627E-4,2.421272565124975E-6,5.8514478090459596E-8,null,null,null,null,2.1473374755766894E-4,1.9996908658505472E-3,0,0,1.4538101812241693E-4,3.500309064712845E-3,3.2195205938000979E-5,6.5152331214054124E-5,6.0672587843987728E-4,0,0,2.0617940769071419E-5,4.9641394661938414E-4,4.5659251644448786E-6,9.363178899619875E-6,8.7193855338765802E-5,2.4135090741653487E-2,0.13151195440663344,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.925234584092461E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8289981024666577E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4086839568122344E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ188","v":0.28824759597537797},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.026433107358777E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2624860378352708E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8528263381146117E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4119646412584964E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2610206673881462E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.817144341650619E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7710466110812538E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.8991256141908717E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14528991342689815},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6128904671474878E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18850714365953614},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5417985337484454E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5564396394088943E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.137780281003201E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11924112087345705},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.006889009931819E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.0234472614946563E-2},1.7362441926103086E-2,0.106,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6952747783026786E-2,3.6778852887732628E-3,5.2159781255290045E-4,2.4135090741654208E-2,1.6952747783026797E-2,1.2902345520760848E-4,5.7048353406626462E-4,0.29113309587849234,1.6952747783027283E-2,0.97636567317692835,1.6617613296645208E-2,2.1678125221881598E-3,3.5903078130256165E-3,6.5542890425495011E-4,5.0900587958614229E-4,9.4158407370798175E-5,0.99999999999999922]
[186,46.5,96.5,1.8651316568767708E-2,0,2.6084025785363535E-3,0.97874028085269538,0.99999999999999944,{"$f":"0","v":0},{"$f":"DZ189*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.9273920177214729},{"$f":"DZ189*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.74710616588626866},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.2032739010597174E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.1429975245069031E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.7429095696773618},5.9385341866302607E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4412323637880218},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":1.9777840000374693},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":9.2631078398251153E-3},15.895080537264754,1.1530494441907846,0.31385561142933194,0.14559817513725809,28.506119049094519,0.20109727742767078,5.7325029308019708,5.1247757477237827E-5,2.9412132901941368E-3,null,1.908816599007139E-5,3.5353558070239131E-7,null,null,null,1.3766015168080747E-5,2.5638983256116545E-4,0,3.2820585969713951E-3,6.6001304820902855E-4,0.97874028085269538,1.5024572938459501E-2,0,1.9474569858056292E-3,3.1771083294548099E-3,5.7805919080101682E-4,4.4963530085339882E-4,8.288640192970735E-5,0.99999999999999944,4.7993870678370948E-4,1.4434539932189032E-2,1.0789241349702451E-4,2.1499290243753845E-6,5.1956965359809999E-8,null,null,null,null,1.8884577701914975E-4,1.7586112087864794E-3,0,0,1.2558609291901345E-4,3.0237106956847622E-3,2.781154085103435E-5,5.6054658893900902E-5,5.2200453190711597E-4,0,0,1.7773375918325508E-5,4.2792593999498875E-4,3.9359849400845831E-6,8.0375315556773984E-6,7.4848870374029955E-5,2.1259719147304058E-2,0.13035094467522157,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9303487765917655E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8391889495652816E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.411146761321998E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ191","v":0.28186260341632191},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6368517711090445E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9800298190927142E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3075278370187188E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1935286110889442E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.94746912031959E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9027774535457804E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3142104173609577E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2512826777957869E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13465758625844546},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9409348195515528E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17651376101137531},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.6971269263625473E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7665764770623105E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7372410197676493E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10965813504552818},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4490249418340601E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.4592801687183626E-2},1.5387669211340549E-2,0.106,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5024572938459501E-2,3.1771083294548099E-3,4.4963530085339882E-4,2.1259719147304623E-2,1.5024572938459506E-2,1.1453353034557793E-4,5.0105612105663655E-4,0.28478784575946181,1.5024572938459992E-2,0.9791783989242403,1.4729556435324268E-2,1.9069803040445666E-3,3.1014844770819736E-3,5.6396361026226347E-4,4.3878062042419379E-4,8.0835628621910949E-5,0.99999999999999956]
[187,46.75,96.75,1.7888326496893158E-2,0,2.4951565073211284E-3,0.97961651699578522,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ190*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.7733277991438867},{"$f":"DZ190*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.71779859304342764},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.9207029838302903E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.0601190558089805E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.6353103746964406},5.7088668099442193E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3725048667258699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":1.8834701701045335},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":8.8214926442676776E-3},15.207114694254889,1.1055778196462451,0.30102921696125495,0.13960382516440265,27.291455740881055,0.19937518503365842,5.44123903817606,4.8957590651054175E-5,2.8171892419118355E-3,null,1.8279988618103213E-5,3.3938709549100151E-7,null,null,null,1.3140499699598419E-5,2.4473970692419339E-4,0,3.1426464149002758E-3,6.265657104661058E-4,0.97961651699578522,1.4434539932189032E-2,0,1.8665036222835038E-3,3.0258606247091373E-3,5.4986802972351013E-4,4.2792593999498875E-4,7.8784855314114534E-5,0.99999999999999933,4.5975620449449704E-4,1.3868947224518546E-2,1.0371977311247064E-4,2.0667824862614639E-6,4.9947577258345485E-8,null,null,null,null,1.8099569306449686E-4,1.685507929219007E-3,0,0,1.1960750914650575E-4,2.8797655559180805E-3,2.6487559644551136E-5,5.3320949365240167E-5,4.9654708035826991E-4,0,0,1.6915239044395081E-5,4.0726475384169226E-4,3.7459471089014317E-6,7.6398027415123624E-6,7.1145052572602166E-5,2.0383483004214286E-2,0.12996770727734841,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9320368010206863E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8425526084139102E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4119596509769539E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ192","v":0.27976342931679415},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5184727886148426E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6050053218275834E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1397349912889909E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.128502447626783E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8529310661737682E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.638327842741105E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1745789871438862E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7653852989937183E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13128928372423063},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7324807761716251E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.1726879976859845},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4325255054846227E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5198376956423674E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6154306548780822E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10663811447966733},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2772417685943039E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.2842421237405596E-2},1.4783376978779182E-2,0.106,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4434539932189032E-2,3.0258606247091373E-3,4.2792593999498875E-4,2.0383483004214775E-2,1.4434539932189037E-2,1.100942994867597E-4,4.7993870678370948E-4,0.28270102981403333,1.4434539932189523E-2,0.98003563469471355,1.415174357835379E-2,1.8278656623074907E-3,2.9538464815567398E-3,5.3647630865179469E-4,4.1759534691834051E-4,7.6837927497809061E-5,0.99999999999999956]
[188,47,97,1.7158044316764581E-2,0,2.3872032895930605E-3,0.98045475239364188,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ191*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.6256381561240856},{"$f":"DZ191*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.68970365308333415},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.6498237473749069E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.9806204072881382E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.5321632140989436},5.4885653692598423E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.307062522715601},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.7936645120021357},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":8.4009831720805693E-3},14.551170870366802,1.0601626338552315,0.28875215830518969,0.1338691463889129,26.131777945351548,0.19766783974239879,5.165412095085701,4.6773461740243697E-5,2.6986197128515432E-3,null,1.7507432092735368E-5,3.2583230777274117E-7,null,null,null,1.2545292523316463E-5,2.3365406838589078E-4,0,3.0094257999015023E-3,5.9486669673157043E-4,0.98045475239364188,1.3868947224518546E-2,0,1.7892277023314775E-3,2.8818323384043418E-3,5.2308458758007937E-4,4.0726475384169226E-4,7.4890999681503603E-5,0.99999999999999956,4.4046538668281372E-4,1.3326729496176009E-2,9.9717294826529124E-5,1.9870267003125726E-6,4.8020132881899224E-8,null,null,null,null,1.7350221246154886E-4,1.6157254898699286E-3,0,0,1.1391429762483749E-4,2.7426912655190215E-3,2.5226775260482728E-5,5.0723746972740988E-5,4.7236084060733836E-4,0,0,1.6098534867200661E-5,3.8760113426093435E-4,3.5650847135572243E-6,7.2622138150814112E-6,6.7628785866422186E-5,1.9545247606357639E-2,0.12958640984386172,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9337166157887323E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8458999081992616E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4127685871651935E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ193","v":0.27767869309562004},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4054083193025738E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2534996660738992E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9784782470409813E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0670190579995532E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7629822728220852E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3917971621053038E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0408303868769991E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3081012003259078E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.1280052353510864},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5313409164212561E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16894515404310481},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1759743191868559E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2809376352388724E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.4990409909378928E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.1037012662586073},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1120913877066075E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.1153063027503505E-2},1.4204115689315054E-2,0.106,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3868947224518546E-2,2.8818323384043418E-3,4.0726475384169226E-4,1.9545247606358118E-2,1.3868947224518551E-2,1.0583650317599044E-4,4.5975620449449704E-4,0.28062821775488028,1.3868947224519035E-2,0.98085573558985395,1.3597838360347277E-2,1.7523352435139675E-3,2.813255315311838E-3,5.1036011179039114E-4,3.9743294405131328E-4,7.3042435130741507E-5,0.99999999999999944]
[189,47.25,97.25,1.6459008922656278E-2,0,2.2842722912771399E-3,0.98125671878606624,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ192*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.4840455184759445},{"$f":"DZ192*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.66276854394380924},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.3901270970912444E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.904356581732634E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.4332742315251417},5.2772280578139145E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2447480682481171},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.7081512151088254},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.0005691681374023E-3},13.925620999507714,1.0167102866211015,0.27699991561771675,0.12838231970112951,25.024418785284016,0.19597511526738115,4.9041633559452533,4.4690310814614905E-5,2.5852555651964064E-3,null,1.6768869609154484E-5,3.1284512523421461E-7,null,null,null,1.1978801713251538E-5,2.2310326757922312E-4,0,2.8821096600378849E-3,5.6482177283915722E-4,0.98125671878606624,1.3326729496176009E-2,0,1.7154427846964577E-3,2.7446782922193342E-3,4.9763563600070302E-4,3.8760113426093441E-4,7.1193870579979411E-5,0.99999999999999967,4.2202509985593962E-4,1.2806870030465121E-2,9.5877678537848295E-5,1.9105162003252213E-6,4.6171116773723524E-8,null,null,null,null,1.66347255918406E-4,1.5490955287780516E-3,0,0,1.0849281399813196E-4,2.612159312119367E-3,2.4026166101835133E-5,4.8255950728531815E-5,4.4937968527217122E-4,0,0,1.5321262926896077E-5,3.6888691658979296E-4,3.3929547442453847E-6,6.9037015485685672E-6,6.429016903141084E-5,1.8743281213933417E-2,0.1292070856767662,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9353883049984333E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8492310165090882E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4135736103873611E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ194","v":0.27560831082452253},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.2974197730968191E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9240379191003922E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8235030009130609E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0088854238008576E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.677399958921862E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1619712368191302E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.912716766286404E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8777454173620757E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.1248033336193984},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3372586020443556E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16528343287962582},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9272284471034266E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0496272650881098E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3878308005374955E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10084529978902629},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9533176976357824E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.9522433621308287E-2},1.364879427828832E-2,0.106,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3326729496176009E-2,2.7446782922193342E-3,3.8760113426093441E-4,1.874328121393376E-2,1.3326729496176016E-2,1.017523416597236E-4,4.4046538668281372E-4,0.27856933196996131,1.3326729496176498E-2,0.98164039182855445,1.3066799763320565E-2,1.6802079960061788E-3,2.6793740602695133E-3,4.8554382924574158E-4,3.7824402542536371E-4,6.9438497177817818E-5,0.99999999999999967]
[190,47.5,97.5,1.5789826775374608E-2,0,2.1861083535823366E-3,0.98202406487104266,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ193*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.3482849677049309},{"$f":"DZ193*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.63694287028875496},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1411271429869206E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.8311890890744149E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.3384584066178737},5.074471101013029E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1854117749451969},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.6267248091630127},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":7.6192887801892718E-3},13.328929419408199,0.97513165950948333,0.26574910216201819,0.12313209191370561,23.966852263824109,0.19429688640354667,4.6566847717548185,4.2703325552719318E-5,2.4768594140866644E-3,null,1.6062750892547014E-5,3.0040065135274475E-7,null,null,null,1.1439527987171577E-5,2.1305938061221832E-4,0,2.7604247997826733E-3,5.3634194374890711E-4,0.98202406487104266,1.2806870030465123E-2,0,1.6449732073159002E-3,2.614069828319692E-3,4.7345202249078004E-4,3.6888691658979296E-4,6.7683123775656224E-5,0.99999999999999967,4.0439616185647382E-4,1.2308398407632168E-2,9.2193951756951737E-5,1.8371120482868876E-6,4.4397171242740236E-8,null,null,null,null,1.5951378940610856E-4,1.4854594179097916E-3,0,0,1.0333006693935453E-4,2.487856906192883E-3,2.2882855187454362E-5,4.5910854884207985E-5,4.2754116760657205E-4,0,0,1.4581519350145609E-5,3.5107626165902027E-4,3.2291355806270602E-6,6.5632628569762896E-6,6.1119860918679928E-5,1.7975935128956941E-2,0.12882976743062358,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9370519514410384E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8525460983182035E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4143747605126363E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ195","v":0.27355219882824194},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1942792711994147E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6152376453577554E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6745645672096705E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5391904270773313E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5959721578408768E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9477181637435294E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7900007173103571E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.472732209008787E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12168152372669887},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1499861996441604E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16170107594505922},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6860504203266428E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8256654659621094E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2815695911637249E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8067987561285042E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8006744852907497E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.7948331303381185E-2},1.3116371458184947E-2,0.106,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2806870030465123E-2,2.614069828319692E-3,3.6888691658979296E-4,1.7975935128957343E-2,1.2806870030465125E-2,9.7834365854947234E-5,4.2202509985593962E-4,0.27652429504265391,1.2806870030465611E-2,0.98239121269868934,1.2557634219048645E-2,1.6113132884913216E-3,2.551881923280431E-3,4.6196022122802459E-4,3.5998158912440659E-4,6.6016060137481596E-5,0.99999999999999967]
[191,47.75,97.75,1.5149168687532357E-2,0,2.0924707861313197E-3,0.98275836052633603,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ194*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.2181036373192158},{"$f":"DZ194*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.61217852942958306},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.902360099783352E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.7609856430476904E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":2.247539136196921},4.8799279158337164E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1289110883428108},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.5491896685701207},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.2562262385925886E-3},12.759646909942232,0.93534188846338118,0.2549774104277418,0.11810774704919935,22.956684978566443,0.19263302901802748,4.422215763633905,4.0807928863324287E-5,2.3732050580922851E-3,null,1.5387598510926214E-5,2.8847512859171981E-7,null,null,null,1.0926058620672295E-5,2.034960957186137E-4,0,2.6441112149344129E-3,5.093431523933527E-4,0.98275836052633603,1.2308398407632168E-2,0,1.5776533696667432E-3,2.4896940182411701E-3,4.5046841996526909E-4,3.5107626165902027E-4,6.4348996499306995E-5,0.99999999999999978,3.8754126440739104E-4,1.1830388312271654E-2,8.8659454334060763E-5,1.7666815300534358E-6,4.2695089009029257E-8,null,null,null,null,1.5298575456769138E-4,1.4246676150990519E-3,0,0,9.8413686878722745E-5,2.3694862281356394E-3,2.1794103226808159E-5,4.3682124643044847E-5,4.0678629532222427E-4,0,0,1.3877492186719194E-5,3.3412554351319951E-4,3.0732259591015456E-6,6.239951040195678E-6,5.8109045459111317E-5,1.7241639473663684E-2,0.12845448709069629,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9387076366275036E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8558453160502345E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4151720767936584E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ196","v":0.27151027368852704},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.0957691652166859E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3258031057199671E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5314277915744728E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0194735554039729E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5184971926674009E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7479827367450954E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6724548341570183E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.0915692144954091E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11863780226900754},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9692847647229033E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15819636309727761},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4522099947036582E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6088187788245281E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.180037127484594E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5367163412080833E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6539250442176111E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.6428642224216658E-2},1.2605853357283767E-2,0.106,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2308398407632168E-2,2.4896940182411701E-3,3.5107626165902027E-4,1.7241639473663972E-2,1.2308398407632171E-2,9.4075460976481362E-5,4.0439616185647382E-4,0.27449302975570633,1.2308398407632655E-2,0.98310973066319796,1.2069393359951911E-2,1.545490219549928E-3,2.4304734639534315E-3,4.3954575680165526E-4,3.4260090258610989E-4,6.2765633958759932E-5,0.99999999999999978]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.4535766765450544E-2},0,{"$f":"AS195+AU195+AW195","v":2.0031324344893667E-3},0.98346110080005977,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ195*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.093260142520589},{"$f":"DZ195*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.58842960283555368},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.6733832409054434E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6936198724356775E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":2.160347835952392},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.6932483106483652E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0751102839938458},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.4753595404769249},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":6.9105096472882469E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.216405168559042},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.89726014882750149},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.24466356087462762},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_Tac_MMF_ST","v":0.11329907919460659},{"$f":"SUM(I195:Y195)","v":21.991648387122268},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.2000402213109833,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.8999767137629168E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.2740769379104146E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.474200436902229E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.770458843757308E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0437061813364689E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9438860832899889E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.5329214254438052E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.8374599652629421E-4},0.98346110080005977,1.1830388312271652E-2,0,1.5133270694331125E-3,2.3712529096656929E-3,4.2862309363804149E-4,3.3412554351319951E-4,6.1182271418212868E-5,{"$f":"SUM(AP195:AW195)","v":0.99999999999999956},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.7142488060917762E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":1.1371955448069229E-2},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.5267823921380078E-5},1.6990978656618929E-6,4.1061806203007061E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4674800439455377E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.3665790650385587E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":9.3731896229946432E-5},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.2567637114092784E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.0757302026468249E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.1563773555153894E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":3.8705932008288759E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.3207456971246907E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.179932425520135E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":2.9248439899391149E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":5.9328722893405684E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":5.5249399128872299E-5},{"$f":"SUM(AY195:BW195)","v":1.6538899199939915E-2},0.12808127595231333,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9403554408136471E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8591288296277436E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4159655978786379E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":6.3599999999999993E-3},{"$f":"'Survival curves'!$AJ197","v":0.2694824522479875},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0016815778750915E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0545198205077515E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.3938666797123603E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5280720453713016E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4447831767054418E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.56178124975794E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5598612918975652E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7328519544408525E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11567021595515965},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.7949237368079566E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15476761147655421},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.225483931030599E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.3988611614717278E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.083022974893008E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.274072083495051E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5128418075349402E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.4961336714140397E-2},1.2116291274074027E-2,0.106,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.1830388312271652E-2},2.3712529096656929E-3,3.3412554351319951E-4,1.6538899199940227E-2,{"$f":"DK195*(1-p_PNF)","v":1.1830388312271659E-2},9.046883095312322E-5,3.8754126440739104E-4,0.27247545909506049,1.1830388312272141E-2,0.98379740524208448,1.160117188017044E-2,1.4825869791965257E-3,2.3148578594703166E-3,4.1824038877680015E-4,3.2605939303260653E-4,5.9678257268512138E-5,0.99999999999999967]
[193,48.25,98.25,1.3948411499896181E-2,{"$f":"AR196","v":0},1.917878815994309E-3,0.98413370968410907,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ196*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.9735240377944434},{"$f":"DZ196*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.56565225295134058},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.453773903641275E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.6289710461880418E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":2.0767235616229414},4.5140977234887074E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0238801400598327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.4050570954735384},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":6.5813088806978845E-3},11.697911687209023,0.86080945203824966,0.23478725316945495,0.10869636682894465,21.069591582761646,0.18934793745640693,{"$f":"Z196*AA196","v":3.9894837092447903},3.727469909940297E-5,2.1792696218614163E-3,null,1.4124626374220291E-5,2.6609127970646958E-7,null,null,null,9.9712814699204319E-6,1.8571352386862017E-4,0,2.4266198439532862E-3,4.5947546244334278E-4,0.98413370968410907,1.1371955448069227E-2,0,1.4518468889599388E-3,2.2584628092749402E-3,4.0785768391555881E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.179932425520135E-4},5.8174243118811408E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999956},3.5601317712986131E-4,1.0932255554476382E-2,8.2012982133724649E-5,1.6342399335587867E-6,3.9494395700900348E-8,null,null,null,null,1.4078624373059176E-4,1.3110606452293471E-3,0,0,8.9273481042558526E-5,2.1494193600199757E-3,1.9769968212405961E-5,3.9550142464585287E-5,3.6830754145097353E-4,0,0,1.2569772499261446E-5,3.0263984383088326E-4,2.7836262218688034E-6,5.6411824365549028E-6,5.2533060682256508E-5,1.5866290315890489E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12771016460106743},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9419954430231279E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8623967965180197E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4167553618224238E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ198","v":0.26746865161381533},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9118179643559368E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8002494734799296E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2616640405739042E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0634432114353935E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3746475382179178E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3881966519864965E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.452011442813572E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.3952586557384436E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11277686035329132},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6266806452751899E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15141317469750232},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0056557819339046E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.1955737529050474E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9903260633632347E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0186611337301048E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3772059950418619E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.3544465758254464E-2},{"$f":"CS196*DJ196","v":1.1646779541604275E-2},0.106,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},1.1371955448069227E-2,{"$f":"AT196","v":2.2584628092749402E-3},{"$f":"AV196","v":3.179932425520135E-4},{"$f":"1-G196","v":1.586629031589093E-2},1.1371955448069236E-2,8.7007983593244981E-5,3.7142488060917762E-4,0.27047150625355382,1.1371955448069718E-2,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98445562668376074},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":1.1152105501272805E-2},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.4224602581615054E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.2047582046142373E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":3.9798734398731962E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.1031654319144841E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":5.6745465011468364E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999944}]
[194,48.5,98.5,1.3385948998260799E-2,0,1.8365073183262773E-3,0.98477754368341253,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ197*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.8586753009945851},{"$f":"DZ197*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.54380462505469807},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2431285428962443E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.5669238117307839E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.9965126486781091},4.3421564968673318E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.97509762560107738},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.3381134998381068},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.2678335814587652E-3},11.202944998270818,0.82591645328589158,0.22532911979247192,0.10429034853631594,20.18847454214848,0.1877264602932818,3.7899108645185673,3.5628785222137249E-5,2.0885873168304276E-3,null,1.3534185266006666E-5,2.555906602879662E-7,null,null,null,9.527532362026292E-6,1.7744876764955473E-4,0,2.3249821779904403E-3,4.3646067451911022E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98477754368341253},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":1.093225555447638E-2},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3930736273630715E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.1510535999535343E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":3.8811700405908038E-4},3.0263984383088326E-4,{"$f":"AW196+BR196+BU196-BV196","v":5.5316686904125306E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999956},3.4127393084480099E-4,1.0510482520189395E-2,7.8889121373339652E-5,1.5719920080635965E-6,3.7990060780070457E-8,null,null,null,null,1.3508697420366113E-4,1.2579866531594105E-3,0,0,8.5027764012031426E-5,2.0471960986885281E-3,1.8829737252974943E-5,3.7635879888541396E-5,3.5048112417053896E-4,0,0,1.1962876807182418E-5,2.8802774027187093E-4,2.6492267518298934E-6,5.364083929285404E-6,4.9952602974839904E-5,1.5222456316587077E-2,0.12734118289418461,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9436277210791281E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8656493717962094E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4175414061017609E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ199","v":0.26546878916137973},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8259886933236113E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5619251354099776E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1346111434390637E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6241284170826661E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3079165682407736E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2263740313886826E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3487054297507973E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0775453811905992E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.10995587866868201},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4643408254944297E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14813144205853063},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7925156852357185E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.9987446451889338E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9017542707163219E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7702842842689505E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.246807273951878E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.2176157625143623E-2},1.1196453496226371E-2,0.106,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.093225555447638E-2,2.1510535999535343E-3,3.0263984383088326E-4,1.5222456316587474E-2,1.093225555447639E-2,{"$f":"BA196+BB196+BC196","v":8.368671646298433E-5},{"$f":"AY196","v":3.5601317712986131E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.26848109463450376},{"$f":"DX196-(DU197+DV197)","v":1.0932255554476872E-2},0.98508571943825529,1.0721369037332886E-2,1.364974700947911E-3,2.099910845325063E-3,3.7873292777168717E-4,2.9533379205137707E-4,5.3959258315397551E-5,0.99999999999999956]
[195,48.75,98.75,1.2847278351157862E-2,0,1.758826455743714E-3,0.98539389519309795,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ198*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.7485038425911728},{"$f":"DZ198*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.52284675390089741},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0410618310991875E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.5073679458061935E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.9195683695747077},4.1771191873217081E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.92864560381249894},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.274368008291294},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":5.969331254162138E-3},10.730350259819927,0.7925112695011749,0.21627068189574608,0.10007220002266491,19.346361810306519,0.18611886861645172,3.6007229719787781,3.4058277683804172E-5,2.0018434033711621E-3,null,1.2969461600692261E-5,2.4552431003347914E-7,null,null,null,9.1046956402970508E-6,1.6957350128080588E-4,0,2.2277948638867954E-3,4.1463465957615242E-4,0.98539389519309795,1.0510482520189398E-2,0,1.3368757745327502E-3,2.0487680906965916E-3,3.6934885148429402E-4,2.8802774027187093E-4,5.2601829726669797E-5,0.99999999999999956,3.2717644969440437E-4,1.0105866588570947E-2,7.5890692285565618E-5,1.5122435094028019E-6,3.6546129078129068E-8,null,null,null,null,1.2963744321945839E-4,1.2072383313132917E-3,0,0,8.0984578782645396E-5,1.9498491541457674E-3,1.7934357768178945E-5,3.5815923719017443E-5,3.335329277652766E-4,0,0,1.1385283346395619E-5,2.7412114054776879E-4,2.5213163777065308E-6,5.1008230116325753E-6,4.7501006715037222E-5,1.4606104806901575E-2,0.12697435994284412,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9452523516223721E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8688867081812212E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4183237676239649E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ200","v":0.26348278253769164},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7440126467631135E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3385467872053816E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0125073883585669E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2087484956466817E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2444249903479893E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0755164041951399E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2497518157627489E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.778541445946906E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10720546055216604},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3076971449346343E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14492083776843079},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5858601636058126E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.808168662556857E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8171240244306254E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5287478137103204E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.121443432726153E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.0854614642394475E-2},1.0764487545483216E-2,0.106,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0510482520189398E-2,2.0487680906965916E-3,2.8802774027187093E-4,1.4606104806902054E-2,1.0510482520189404E-2,8.0499103442183329E-5,3.4127393084480099E-4,0.26650414785517212,1.0510482520189888E-2,0.98568894544398478,1.0308174554380172E-2,1.3100023990658036E-3,2.0000647441758808E-3,3.6042634157341388E-4,2.8107444040981986E-4,5.1312076409706774E-5,0.99999999999999956]
[196,49,99,1.2331349126773885E-2,0,1.6846551783541348E-3,0.98598399569487161,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ199*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.6428090388187417},{"$f":"DZ199*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.5027404749136688},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8472058019439192E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.4501981172391525E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.8457506077051482},4.0186939080077345E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.88441254948855363},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.213667576277158},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":5.685085450491882E-3},10.279035153159773,0.76052730706112137,0.20759430730181871,9.6033512359796694E-2,18.541416590808179,0.18452504351784066,3.421355703301292,3.255961083144067E-5,1.9188599937543934E-3,null,1.2429292883767758E-5,2.3587340683701874E-7,null,null,null,8.7017146679121012E-6,1.6206804507045089E-4,0,2.1348545306148019E-3,3.9393412516595564E-4,0.98598399569487161,1.0105866588570947E-2,0,1.2831290235988573E-3,1.9513613976551698E-3,3.5150383166253368E-4,2.7412114054776879E-4,5.0022323092743752E-5,0.99999999999999956,3.136914975412602E-4,9.7176726504021836E-3,7.3012391814953337E-5,1.4548887657088601E-6,3.5160046841208378E-8,null,null,null,null,1.2442559668505759E-4,1.1587034269137997E-3,0,0,7.7134245481189165E-5,1.8571454660624685E-3,1.7081686111512288E-5,3.4085484146423557E-5,3.174183475161101E-4,0,0,1.0835577342056035E-5,2.6088598141374263E-4,2.3995817919701305E-6,4.8506870968676605E-6,4.5171635995876093E-5,1.401600430512802E-2,0.12660972409555882,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9468694101382819E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8721089560898423E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4191024827400025E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ201","v":0.26151054966475024},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6657168377825392E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1291771237849058E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.8951599894327891E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8159994206095451E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1840155513019783E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9348807897279414E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1549672293578348E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.4971451038568573E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10452384093835172},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1565497388795038E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14177982018972962},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3854919303089924E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.623647147534979E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7362599211722694E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.2938633358031158E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0009200675006342E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.9578110112305727E-2},1.035009333016108E-2,0.106,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0105866588570947E-2,1.9513613976551698E-3,2.7412114054776879E-4,1.4016004305128393E-2,1.0105866588570952E-2,7.7439481924046542E-5,3.2717644969440437E-4,0.26454058975012129,1.0105866588571436E-2,0.98626650723901799,9.9117696194865653E-3,1.2574224211638052E-3,1.9049808762416737E-3,3.4301951266849865E-4,2.6750356098075571E-4,4.8796770440294988E-5,0.99999999999999956]
[197,49.25,99.25,1.1837158986644105E-2,0,1.613822230191063E-3,0.98654901878316437,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ200*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.5413992875262745},{"$f":"DZ200*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.48344933969474285},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6612090357688478E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3953136610365631E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.7749255472009804},3.8666017026988714E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.84229228003498624},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.1558664908341549},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.4144140413808313E-3},9.8479660678764276,0.72990109864853403,0.19928317053668451,9.2166271385255918E-2,17.771895211774464,0.18294486710763955,3.2512770077689748,3.1129392129229267E-5,1.8394675118060971E-3,null,1.1912570842497902E-5,2.2661998049521075E-7,null,null,null,8.3175911502130924E-6,1.5491380594001518E-4,0,2.0459674918485477E-3,3.7429925090278317E-4,0.98654901878316437,9.7176726504021853E-3,0,1.2317158187287532E-3,1.8586003548281772E-3,3.3453519367446357E-4,2.6088598141374263E-4,4.7571217787846225E-5,0.99999999999999944,3.0079122281962361E-4,9.3451986195907631E-3,7.0249151831961918E-5,1.3998267863889551E-6,3.3829373447002713E-8,null,null,null,null,1.1944003515866371E-4,1.1122757835700895E-3,0,0,7.346754742253835E-5,1.7688631261943216E-3,1.6269681211317355E-5,3.244002771315187E-5,3.020951659613117E-4,0,0,1.0312412327695644E-5,2.4828984427179251E-4,2.2837248142544621E-6,4.6130023165449523E-6,4.2958215471301274E-5,1.3450981216835167E-2,0.12624730292269604,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9484789709806537E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8753162636839093E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4198775872558905E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ202","v":0.25955200874276796},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.590936045573952E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9329376211064736E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7823836704279698E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4446482117950718E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1265386315754623E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8037745511869483E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0641760246926381E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2323194878424184E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10190929891290065},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0107057554162086E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13870688109844032},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1912197008624235E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4449877538604932E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6589943632569229E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0654476525146429E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8850502806206366E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.8344985361475202E-2},9.9525179757829207E-3,0.106,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.7176726504021853E-3,1.8586003548281772E-3,2.6088598141374263E-4,1.3450981216835634E-2,9.7176726504021871E-3,7.450244062750341E-5,3.136914975412602E-4,0.26259034437445883,9.7176726504026728E-3,0.98681955090704343,9.5314356349964734E-3,1.2071203770654022E-3,1.8144316539044439E-3,3.2646693511026979E-4,2.5458791284276754E-4,4.6406579036700982E-5,0.99999999999999944]
[198,49.5,99.5,1.1363751416843267E-2,0,1.5461655522336832E-3,0.98709008303092272,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ201*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.4440915855929295},{"$f":"DZ201*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.46493853563581866},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4827358844904026E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.3426183632645569E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.706965377797995},3.7205759496519906E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.80218369937785394},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.1008260191648997},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.1566675720122945E-3},9.436164551807396,0.70057214873588514,0.19132121479646907,8.8462838191226162E-2,17.036141940646555,0.1813782225055863,3.0899851435473416,2.9764393565066223E-5,1.7635042934394925E-3,null,1.1418238831789013E-5,2.1774687267236373E-7,null,null,null,7.9513815367386845E-6,1.4809321041294493E-4,0,1.9609492646587034E-3,3.5567349204743213E-4,0.98709008303092272,9.3451986195907649E-3,0,1.1825249354020515E-3,1.7702629529807105E-3,3.1839867654607606E-4,2.4828984427179251E-4,4.5241940285555739E-5,0.99999999999999956,2.8844909078037636E-4,8.9877738876856118E-3,6.7596128302280361E-5,1.3469610463064003E-6,3.2551776189117417E-8,null,null,null,null,1.1466997314866947E-4,1.067854962253382E-3,0,0,6.9975708930980225E-5,1.6847908443905018E-3,1.5496399659228555E-5,3.0875262412709284E-5,2.8752341413336679E-4,0,0,9.8145068471478544E-6,2.3630187576366098E-4,2.1734616609836732E-6,4.3871312328602455E-6,4.0854809052695497E-5,1.2909916969076948E-2,0.12588712320187945,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9500811073931564E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8785087769131579E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4206491164430507E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ203","v":0.25760707825327861},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5195124667623197E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.749004849842742E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6740003722491777E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.093529064601799E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0718518747801779E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6815519843820168E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9772099560815999E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9830887893318005E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.936015660813978E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8699791093718426E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13570054495985692},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0028580104230268E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2720042459787481E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5851672112894209E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8433226111453355E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7736543908154047E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.7153646918242682E-2},9.5710424290624263E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.3451986195907649E-3,1.7702629529807105E-3,2.4828984427179251E-4,1.2909916969077284E-2,9.3451986195907683E-3,7.1682807991797868E-5,3.0079122281962361E-4,0.26065333600697543,9.3451986195912506E-3,0.98734916886759905,9.1664862536381883E-3,1.158988012978857E-3,1.7282003792087593E-3,3.1072552105743025E-4,2.4229586001772675E-4,4.4135105499617455E-5,0.99999999999999944]
[199,49.75,99.75,1.0910213568886083E-2,0,1.4815317268381261E-3,0.98760825470427549,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ202*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.3507111268313832},{"$f":"DZ202*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.44717480942788207},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3114657341130347E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2920202561763763E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.6417480140099747},3.5803617938791901E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.7639905541514076},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.0484140740560379},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":4.9112276956943821E-3},9.042704005251105,0.67248278719858989,0.18369311575225256,8.4915930639944959E-2,16.332584122855959,0.17982499383232048,2.9370068391584283,2.846154349205E-5,1.6908162068411923E-3,null,1.0945289366717602E-5,2.092376988071184E-7,null,null,null,7.6021936742085018E-6,1.4158964227696804E-4,0,1.8796241133499437E-3,3.3800339459023448E-4,0.98760825470427549,8.9877738876856135E-3,0,1.1354510905556624E-3,1.6861378054368083E-3,3.0305236556878444E-4,2.3630187576366098E-4,4.3028270713679171E-5,0.99999999999999967,2.76639819146596E-4,8.6447578532612267E-3,6.5048690972234526E-5,1.2961992802458618E-6,3.1325025309945286E-8,null,null,null,null,1.1010520130924537E-4,1.0253458892464169E-3,0,0,6.6650374223841945E-5,1.6047274401790987E-3,1.4759991033867645E-5,2.9387123757012479E-5,2.7366524181177197E-4,0,0,9.3406413157100999E-6,2.2489271219768665E-4,2.068522250264233E-6,4.1724707020184087E-6,3.8855800011660759E-5,1.2391745295724208E-2,0.12552921090465397,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9516758915310921E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8816866395585766E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4214171050487871E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ204","v":0.25567567696213245},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4512953824068623E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5766070202365805E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5698389718082724E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7615396901244511E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0198198350846562E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5676111376105317E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8939078662200414E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7485346626769992E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6874778126300257E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7341902448837908E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13275936822004725},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.820227036730808E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1045163049103275E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5146254522613695E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.62731496537873E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6665596545633202E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.6002563812249623E-2},9.2049798750692951E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.9877738876856135E-3,1.6861378054368083E-3,2.3630187576366098E-4,1.239174529572451E-2,8.9877738876856152E-3,6.8975641124775878E-5,2.8844909078037636E-4,0.25872948915318017,8.9877738876860992E-3,0.98785640251950269,8.8162658704734193E-3,1.1129228353871569E-3,1.6460807224480765E-3,2.95754461719867E-4,2.3059729398067382E-4,4.1976296487802082E-5,0.99999999999999978]
[200,50,100,1.0475674204918259E-2,0,1.4197754603515261E-3,{"$f":"AP203","v":0.98810455033472999},{"$f":"SUM(D203:G203)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"DZ203*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.2609968528766551},{"$f":"DZ203*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.43010850004568973},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1469197745514171E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.2427106417815578E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.5790911314128955},3.4437182245495593E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.72762105438745872},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":0.99850469335531122},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":4.6775005923034765E-3},8.6665007428908822,0.64555746846404549,0.17637818028728916,8.1516009420183264E-2,15.659285620141539,0.17828506620081225,2.7918167734443613,2.7277769961306999E-5,1.6211425579307956E-3,null,1.0487918733300721E-5,2.0096025343976941E-7,null,null,null,7.2691836908178905E-6,1.3538738455458175E-4,0,1.8017657751242429E-3,3.2122793049638344E-4,0.98810455033472999,8.6447578532612267E-3,0,1.0903945802186515E-3,1.6060236394593445E-3,2.8845655787094955E-4,2.2489271219768665E-4,4.0924322261924994E-5,0.99999999999999978,2.6608193296550741E-4,8.3148329358745578E-3,6.2566124732738404E-5,1.2467301744928944E-6,3.0129513930338491E-8,null,null,null,null,1.0573605130162955E-4,9.8465852891702196E-4,0,0,6.3483587306537945E-5,1.5284813587042847E-3,1.4058693448521815E-5,2.7971761740798572E-5,2.6048479613015096E-4,0,0,8.8896550328563022E-6,2.1403440762449215E-4,1.9686495403381985E-6,3.9684498773862339E-6,3.6955872384538762E-5,1.1895449665269784E-2,{"$f":"BY202","v":0.12552921090465397},{"$f":"BZ202","v":2.9516758915310921E-2},{"$f":"CA202","v":5.8816866395585766E-4},{"$f":"CB202","v":1.4214171050487871E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AJ205","v":0.25375772392238105},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3861408399520173E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.415020743638275E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4697350118428493E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4476378546737371E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7031364174773975E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4613908470178551E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8141153875426488E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5277928413060202E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4451568489688706E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6031659063008828E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.1298819386127002},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.643152428438851E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9423493402854971E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.447222882418746E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4172562401580391E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.563599998215527E-2},{"$f":"p_NODAT_Bas_Tac_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_Tac_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.4890264990639581E-2},8.8536742310734353E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6447578532612267E-3,1.6060236394593445E-3,2.2489271219768665E-4,1.1895449665270008E-2,8.6447578532612267E-3,6.6376215277790334E-5,2.76639819146596E-4,0.25681872854823512,8.6447578532617125E-3,0.98834261605384233,8.4797953945678923E-3,1.068809616934206E-3,1.567875864169061E-3,2.8151508848177635E-4,2.194635599110894E-4,3.9924422093400975E-5,0.99999999999999978]

{"sheet":"Bas+CsA+Aza+ST","index":29,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: CsA","G1: Aza","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$41*(365.2425/12)+Costs!$C$42*(365.2425/24))+(AZ3)*(Costs!$C$42*1.5*(365.2425/12)))","v":523.3983544660764},{"$f":"DZ3*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.9503851478352043},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7089359590559408},{"$f":"AQ3*p_AR_Bas_CsA_Aza_ST*ru_AR*c_AR","v":1069.7466918568837},{"$f":"BA3*Costs!$C$123*c_Explant","v":44.959609688249202},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":361.63175011560878},{"$f":"AQ3*p_CMV_Bas_CsA_Aza_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3090.6233801448575},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":65.194605962321717},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.48042406475689292},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.65927955295965079},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.6615478217313955E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":263.66903856547623},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.561896120684523},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_CsA_Aza_ST","v":6.9809775699570009},{"$f":"SUM(I3:Y3)","v":7970.6768510543043},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":7936.4751086064853},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":3.1564603168211959E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.1932745263190174},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":3.8919847556969723E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.6104643939463126E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20133935204133133},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20047541579202555},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":3.1010308333775357E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.94940250353805156},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.2083500006025172E-2},1.7735311527240533E-3,4.2860622663298817E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.2882851823840379E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":9.1743189157372701E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3679174033311349E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7805919402852637E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AK5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.6692864217421558E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96290296484544657},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.4219107972622287E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.1801209792365102E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.851978095248531E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.95176274549652451,{"$f":"AR4","v":0},4.4898681659991134E-2,{"$f":"AP4","v":3.3385728434843116E-3},{"$f":"SUM(D4:G4)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$43*(365.2425/4))","v":374.53608055907335},{"$f":"DZ4*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.7402435538471952},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6094882197250913},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":12.610762256012443},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":340.8286881458169},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1622.4425942380158},55.330925506425267,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3634945505470917},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.8711054330770995},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.0237495546131617E-2},329.63948559345766,9.7149510220980044,16.249818847284811,6.9616971256450162,2785.9195725465711,0.98718232020793617,{"$f":"Z4*AA4","v":2750.2105475392259},1.7508308849891881E-4,0.19054119506411085,null,1.944687244412989E-3,1.8012266448304639E-4,null,null,null,3.3394388790639967E-5,6.4028063233341776E-3,1.9586083056039562E-4,0.19947314960419102,0.19691636664545006,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":3.3385728434843116E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.94940250353805145},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.4841642098086165E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.3602419584730205E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.7039561904970619E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,1.719980054060267E-3,0.93573244490295038,1.1041872608881745E-2,8.8677542286862208E-4,2.1430549290482609E-5,null,null,null,null,4.514118816342801E-4,4.3248332114642275E-2,1.1149532189243306E-3,2.6944882885280507E-5,3.9493613341685159E-6,2.3352286561043214E-3,2.1063941034530473E-5,5.7420591134455193E-7,5.5012836317275552E-5,1.4182451885430598E-6,3.4274487807455564E-8,0,0,0,0,0,0.99666142715651573,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":7.2992554910732872E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.6859525540339612E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.763299672832033E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":9.0947016633130564E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AK6","v":0.97548324835085543},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99623942974504698},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99623942974504698},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99674625355500135},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99674625355500135},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99592659541740769},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99592659541740769},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99647550626652925},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99647550626652925},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.9979242982270089},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.9979242982270089},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99820425168494009},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99820425168494009},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99735533148634281},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99735533148634281},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99771193445368089},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B4-$B3))","v":0.99771193445368089},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99678446797642106},{"$f":"CS4*DJ4","v":0.97234655072731846},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_CsA_Aza_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.94940250353805145,2.3602419584730205E-3,0,{"$f":"1-G4","v":0.99666142715651573},0.94940250353805156,{"$f":"BA3+BB3+BC3","v":2.3899891781412524E-2},{"$f":"AY3","v":3.1010308333775357E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97552252364006831},{"$f":"DX3-(DU4+DV4)","v":0.94940250353805156},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":4.4265305949543416E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.94256747422050091},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.9565923410805096E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.348599628185147E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":9.0745885716269871E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":7.0912259427152988E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.7137243903727782E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.94007082044603607,0,5.4414691207539397E-2,5.5144883464243724E-3,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$44*(365.2425/4))","v":331.70072891215079},{"$f":"DZ5*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":8.9815348836773783},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5540382844733811},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":8.0963201885933174},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.088090376786241},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":709.48492104831507},53.097871460374918,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1480646913047972},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.9477606000616525},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.4810892880021397E-2},364.60043785080944,19.390225245291255,16.088141169027356,6.9474810036974244,1592.150426607443,0.97872860473809353,1558.283165566663,1.360218639117278E-4,0.1886862574781214,null,1.2496977888227119E-3,1.1538313897425877E-4,null,null,null,4.0347713587786786E-5,7.7359882034930072E-3,2.367576160281149E-4,0.19820045380293902,0.19398445360900748,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":5.5144883464243724E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.93573244490295027},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":5.429020472352402E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":4.3369572978972743E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.2445220952756914E-4},1.4182451885430598E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.4274487807455564E-8},0.99999999999999978,1.3350615552436447E-3,0.9267252331234147,7.0890668072457093E-3,5.6932464613680027E-4,1.3758770909383745E-5,null,null,null,null,5.4652868008154914E-4,5.2361169096327501E-2,1.3498845198431629E-3,3.2622427271807941E-5,7.2569727009415218E-6,4.290995220211551E-3,3.8705104984781593E-5,1.2528356110041159E-6,1.2003018262078934E-4,3.0944092393291427E-6,7.478205644654262E-8,2.3731307249644096E-9,1.4032149516613586E-6,1.2657106156736872E-8,3.4951915425321639E-10,3.3924968653202346E-8,0.99448551165357546,5.734667604581304E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0450612263196702E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4454959337770693E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9099880078937072E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AK7","v":0.9631937102585052},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99411475972818675},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99411475972818675},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99490719922733062},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99490719922733062},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99362574462119413},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99362574462119413},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99448384649076049},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99448384649076049},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99675000184748141},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99675000184748141},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99718811139821917},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99718811139821917},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99585981928846756},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99585981928846756},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99641771235023713},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B5-$B4))","v":0.99641771235023713},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99496718046112109},0.95834613013379089,{"$f":"p_NODAT_6m*p_NODAT_Bas_CsA_Aza_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93573244490295027,4.3369572978972743E-3,1.4182451885430598E-6,0.99448551165357568,0.93573244490295038,{"$f":"BA4+BB4+BC4","v":1.1950078581040849E-2},{"$f":"AY4","v":1.719980054060267E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.9632436737617176},{"$f":"DX4-(DU5+DV5)","v":0.93573244490295049},6.4595397295678821E-3,0.93122883901318243,5.6870220313548617E-2,5.2735808420443942E-3,1.6478434765716587E-4,2.9579346897667808E-6,7.7819309531968692E-8,0.99999999999999989]
[3,0.75,50.75,0.93293993513379714,0,5.9655473753491228E-2,7.4045911127113909E-3,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$44*(365.2425/4))","v":328.69723840420488},{"$f":"DZ6*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":8.9002086989011779},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5128022859722732},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":6.0808440697387374},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":703.06066255214603},52.782421349818584,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9055400147383499},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.9872339096760303},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.9608344341867706E-2},386.18464380900252,22.569608738990791,15.975251065620915,6.931412649920456,1542.6174758930727,0.97034728248658753,1496.8746756491621,2.1303911865027465E-4,0.18722243963249918,null,9.4177486299684915E-4,8.6545468245958777E-5,null,null,null,4.4153272648352133E-5,8.4656396122589628E-3,2.5916263133710652E-4,0.19723275459863668,0.19138426744213111,7.4045911127113909E-3,0.9267252331234147,0,5.9450235903573206E-2,6.2102043861915149E-3,2.0511648578676263E-4,4.4976241909905015E-6,1.2136413125648184E-7,0.99999999999999989,2.0947420587334319E-3,0.91886822523195666,5.3243336294375781E-3,4.275985037121614E-4,1.033369957491222E-5,null,null,null,null,5.9847368644823113E-4,5.7337854421734023E-2,1.4781847582992229E-3,3.5723037091731437E-5,1.039145202552709E-5,6.144390065958124E-3,5.5422868207863803E-5,2.0648668173364107E-6,1.9782830165072885E-4,5.1000649258595811E-6,1.2325239283778384E-7,7.5258144665009697E-9,4.4499594024605984E-6,4.0138974063402009E-8,1.2376286628042523E-9,1.2012650259367758E-7,0.99259540888728837,9.0800266075068345E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3079257334322156E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8535006612623803E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4793232036845016E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AK8","v":0.95529074814655046},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99244855783334163},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99244855783334163},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99346461075604975},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99346461075604975},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99182166551289486},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99182166551289486},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99292176619840877},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99292176619840877},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99582831121137749},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99582831121137749},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99639044231633511},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99639044231633511},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99468634901286035},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99468634901286035},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99540200288482872},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B6-$B5))","v":0.99540200288482872},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99354175098644937},0.94912124261467901,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_CsA_Aza_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9267252331234147,6.2102043861915149E-3,4.4976241909905015E-6,0.99259540888728859,0.92672523312341493,7.6721502242918932E-3,1.3350615552436447E-3,0.95534595662264243,0.92672523312341493,8.7574315264452186E-3,0.92279672917768574,6.1056211977372404E-2,7.1301888570805116E-3,2.5221219615599946E-4,7.0238242596553405E-6,2.0244100037567264E-7,1]
[4,1,51,0.92692794858425442,0,6.2961779475566332E-2,1.0110271940179045E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$45*(365.2425/4))","v":282.95818682124809},{"$f":"DZ7*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.6591539338943493},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4748519581647477},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.8931312327711136},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":458.79211447634788},52.63904671200266,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.6484964930464687},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":5.006783201269724},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.4348222835579895E-2},399.97363883805406,25.709953909688899,15.873290242958749,6.9088708666577814,1265.5718669089401,0.96203773351558419,1217.5278904421634,3.1408848093405974E-4,0.18579132611303661,null,7.5297730581853786E-4,6.8765545147456863E-5,null,null,null,4.6515436601474901E-5,8.9185446816006462E-3,2.7310593022486057E-4,0.19616532349336363,0.18871844320790693,1.0110271940179045E-2,0.91886822523195655,0,6.2662188051171588E-2,8.0501733279695082E-3,2.9930790652523629E-4,9.5500243283201812E-6,2.8351786949486347E-7,0.99999999999999978,3.078939473657331E-3,0.91120474888644165,4.2361120695963489E-3,3.4020317068443427E-4,8.2216315767373028E-6,null,null,null,null,6.3080776911842243E-4,6.0435679717957998E-2,1.5580474978965442E-3,3.7653066198623968E-5,2.8800663288599571E-5,7.9495977540905982E-3,7.1774910590311197E-5,3.0130730934659661E-6,2.8867291964078623E-4,7.4420627393584626E-6,1.7985105162563128E-7,3.4166597894514998E-8,9.4307102293254173E-6,8.514750110024887E-8,2.8912153704004532E-9,2.80626654124463E-7,0.98988972805982056,1.3459386654705106E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8517892522789434E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.487176365295464E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5940335713191023E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK9","v":0.94934412807044855},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.98981583848126786},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.98981583848126786},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99118455001785},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99118455001785},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.9889716049588767},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.9889716049588767},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99045323018857678},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99045323018857678},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99437055758338055},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99437055758338055},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99512863869576784},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99512863869576784},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99283098719684693},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99283098719684693},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99379574489294464},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_Aza_ST*($B7-$B6))","v":0.99379574489294464},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99128896249259779},0.94107435576339482,{"$f":"p_NODAT_Bas_CsA_Aza_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91886822523195655,8.0501733279695082E-3,9.5500243283201812E-6,0.98988972805982101,0.91886822523195688,5.7622658327246522E-3,2.0947420587334319E-3,0.94940573057988698,0.91886822523195688,1.1981070958664587E-2,0.91503648705919904,6.3666989919362968E-2,8.949010875320542E-3,3.5281521726584749E-4,1.3211398648502031E-5,4.145715381726033E-7,0.99999999999999967]
[5,1.25,51.25,0.92106947008208195,0,6.5078659940767641E-2,1.3851869977150129E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$45*(365.2425/4))","v":280.58028766041878},{"$f":"DZ8*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.5947886086967582},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4372465902632436},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.1617417816063695},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":454.93655759614484},55.426064601048587,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.3992537851155546},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":6.0370374458129641},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.9746447754226491E-2},416.04637967571824,25.62001071198576,15.772870383689501,6.8847010085379239,1279.9366862967927,0.95379934319607373,1220.8027707224398,2.540806189118249E-4,0.18443217373734005,null,8.5998021004366312E-4,7.8454494451887736E-5,null,null,null,4.8022042665598555E-5,9.2074112488560213E-3,2.8200394765266176E-4,0.19516212629992169,0.18614550788161449,1.3851869977150129E-2,0.91120474888644165,0,6.4671791787554334E-2,9.8478484226715741E-3,4.0632252800645868E-4,1.6872772968683882E-5,5.4562520685034323E-7,0.99999999999999978,2.4809075343943309E-3,0.90348881869030473,4.8371609394501055E-3,3.8847354878140201E-4,9.3881735110310271E-6,null,null,null,null,6.5103804975791171E-4,6.2373878359742715E-2,1.6080147615783961E-3,3.8860616475311233E-5,3.5232106811055318E-5,9.7248134312209571E-3,8.7802884639562475E-5,4.0903679779742336E-6,3.9188510533235722E-4,1.0102899655889451E-5,2.4415504023775282E-7,6.0364793802348996E-8,1.6661971442416375E-5,1.5043673246515872E-7,5.564093675415472E-9,5.4006111317492776E-7,0.9861481300228494,1.0937042063769963E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1324548347952218E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7125795640430602E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1387616091538248E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK10","v":0.94459957010495632},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98600330501505729},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98444441420352602},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98788126178892621},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9865300977856144},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98484545246549648},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98315871002523314},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9868777240904496},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98541550014658708},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99225644710674099},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99139096156716755},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99329826132972698},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99254878010125125},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99014157093173027},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98904101716950465},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99146669421852862},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99051336190363592},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98795903262795493},0.93322567750167473,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91120474888644165,9.8478484226715741E-3,1.6872772968683882E-5,0.98614813002284984,0.91120474888644198,4.5845368718575204E-3,3.078939473657331E-3,0.94466883201415675,0.91120474888644198,1.5437536971064505E-2,0.90734678378837319,6.5941415543373572E-2,1.0784575082126165E-2,4.6712965398236028E-4,2.1818822033494856E-5,7.4013904636409128E-7,0.99999999999999956]
[6,1.5,51.5,0.91523688530298386,0,6.7739910732036945E-2,1.7023203964978879E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$45*(365.2425/4))","v":278.17747649169149},{"$f":"DZ9*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.5297489615951578},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3992472505577211},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.2644121248355966},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":451.04060805967089},57.763177704591008,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1783915378854584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":7.1062378190291948},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.5233493779546975E-2},433.31040176573561,25.538871979303739,15.672264188039925,6.8628971177820901,1294.8889684944972,0.94563150216240932,1224.4878004109842,2.4041871976619324E-4,0.18306850712184375,null,9.0211447265139337E-4,8.2109299308133382E-5,null,null,null,4.9926032755921554E-5,9.57246967275323E-3,2.9323904433104886E-4,0.19420878436340966,0.18364994449070651,1.7023203964978879E-2,0.90348881869030484,0,6.721103929919281E-2,1.1721301741580753E-2,5.2793677995826194E-4,2.6764871098305826E-5,9.3465288587783933E-7,0.99999999999999967,2.3409421272438178E-3,0.89566422033274562,5.0668983568114469E-3,4.0692381556545079E-4,9.8340579385211761E-6,null,null,null,null,6.7660014881433354E-4,6.482290151247215E-2,1.6711512136412825E-3,4.0386424265047793E-5,4.1934657927233848E-5,1.157486059041057E-2,1.0450649324294947E-4,5.314634435188832E-6,5.0917816848068133E-4,1.3126745245311447E-5,3.1723179708029914E-7,9.5755210361353355E-8,2.6430481742842574E-5,2.3863414510189803E-7,9.5312609200038708E-9,9.2512162495783547E-7,0.98297679603502075,1.0409150686572131E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.253029149921475E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8094130841084634E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3727775134308658E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK11","v":0.93916527315665765},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98291554103792556},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98010034266476953},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98520467091926001},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98276336094516314},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98150466335576647},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97845953733009672},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98398129101237319},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98134003554531368},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99054154437789688},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98897591404890695},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99181312763543195},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99045696316470289},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98796115234293691},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98597143112894459},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98957781175873205},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98785363808164917},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98526138497008486},0.92532327774613654,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90348881869030484,1.1721301741580753E-2,2.6764871098305826E-5,0.98297679603502108,0.90348881869030517,5.2350226617425381E-3,2.4809075343943309E-3,0.93924155263542275,0.90348881869030506,1.8555652392424807E-2,0.89957651951152529,6.8550419584238201E-2,1.2687118680599029E-2,5.9592096194273087E-4,3.3161049043229923E-5,1.2078202265089359E-6,0.99999999999999989]
[7,1.75,51.75,0.90935671317935118,0,7.0555186000777925E-2,2.0088100819870731E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$45*(365.2425/4))","v":275.67981430132397},{"$f":"DZ10*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.4621418730503848},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3597478861146612},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.3258084706841182},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":446.99086583295013},60.001091617701235,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9815087880604381},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":8.2083449375339157},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":5.0853896550547659E-2},450.98402645029967,25.454025500754177,15.567400581988753,6.8400968682815018,1309.9057270052933,0.93753360626723448,1228.0806401093762,2.7680777645206026E-4,0.18161704956086994,null,9.2816080676442938E-4,8.4262182465370545E-5,null,null,null,5.1938604256600746E-5,9.9583470148983354E-3,3.05115826385465E-4,0.19322168177209217,0.18115182012080955,2.0088100819870731E-2,0.89566422033274573,0,6.9889799869283592E-2,1.3652935619617303E-2,6.6390514392719981E-4,3.9557226988154022E-5,1.4809875671400325E-6,0.99999999999999989,2.6970550425564938E-3,0.88733482744368819,5.2042801701669503E-3,4.1795698176361814E-4,1.010069457046011E-5,null,null,null,null,7.0356669804880049E-4,6.7406480555752532E-2,1.7377565514613655E-3,4.1996064020900617E-5,4.8845358436612142E-5,1.3482361424611594E-2,1.2172883656909739E-4,6.6834008797292849E-6,6.4031531437624078E-4,1.6507494878597346E-5,3.9893379263238863E-7,1.415217199309529E-7,3.9063015168941504E-5,3.5269009928156842E-7,1.5102589565575196E-8,1.4658849775744574E-6,0.979911899180129,1.2101294909414459E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3350850515350113E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8753123744097116E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5320351961077511E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK12","v":0.93345766897565241},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97998535114210805},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97598312743095017},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98266362141871189},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97919125009655039},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97833516950906962},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97400736719285774},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98123213888069472},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97747635144002076},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98891192039348708},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98668255001846394},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99040152506539747},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98846990516681921},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98589012154105427},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98305841167215491},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98778317006121097},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98532854161999217},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98270078456906995},0.91730958366438886,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89566422033274573,1.3652935619617303E-2,3.9557226988154022E-5,0.97991189918012922,0.89566422033274595,5.4836562303154195E-3,2.3409421272438178E-3,0.93354089792300865,0.89566422033274584,2.1816254381986297E-2,0.89149952388821696,7.125028029760154E-2,1.4645505288726941E-2,7.3902302673194934E-4,4.756386851784644E-5,1.8492482183142236E-6,0.99999999999999989]
[8,2,52,0.9030284729115724,0,7.3427119144325662E-2,2.3544407944101862E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$45*(365.2425/4))","v":273.07307234921103},{"$f":"DZ11*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.3915821974267004},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.31852347603526},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.0515331466189826},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":575.55242743758333},62.172281158914586,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.8070832421148166},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":9.3412697781729879},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.6604623299479441E-2},468.73450344569471,25.362270683315785,15.457424870092906,6.8154401852200541,1456.1340165937006,0.92950505653679638,1353.4839314190801,2.8770986241712299E-4,0.18013842944319403,null,9.4595902184607433E-4,8.5641672182461333E-5,null,null,null,5.3987746784251608E-5,1.0351236566031759E-2,3.1721142784381606E-4,0.19218017574029955,0.17863244511673859,2.3544407944101862E-2,0.8873348274436883,0,7.2610760725919474E-2,1.5638074957836579E-2,8.1414090953669898E-4,5.557051004753885E-5,2.2175088694884143E-6,0.99999999999999989,2.8005411649075517E-3,0.87880473995985142,5.2941007986907311E-3,4.2517049786390646E-4,1.0275022374725181E-5,null,null,null,null,7.309580691645263E-4,7.003076042804901E-2,1.8054111672097654E-3,4.3631061496174075E-5,5.5947482494284765E-5,1.5442699243653969E-2,1.3942823168832478E-4,8.1957944155013657E-6,7.8521291362929047E-4,2.0242992568389161E-5,4.8920892351795406E-7,1.9881156385717111E-7,5.487623481754393E-5,4.9546366613774839E-7,2.2613374384080544E-8,2.1948954951043339E-6,0.97645559205589827,1.2685579295665245E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3980627859563324E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9258899431346514E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6542651374886574E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK13","v":0.92757879455544157},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97658925849982925},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97121758307089157},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9797172591034693},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97505410525429614},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97466271177219954},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96885607815830943},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97804522222725299},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97300298091064441},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98702044808446299},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98402263016040736},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98876271205855593},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98616446808310299},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9834874914748668},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97968212198740812},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98570054479023728},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98240060373844107},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97973228916253463},0.90877889576842719,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8873348274436883,1.5638074957836579E-2,5.557051004753885E-5,0.97645559205589816,0.88733482744368841,5.6323378465010284E-3,2.6970550425564938E-3,0.92767037456027457,0.8873348274436883,2.5342339912061914E-2,0.88306978370176992,7.3967810976329609E-2,1.6655677933282109E-2,8.9634406936260668E-4,6.5344868716735974E-5,2.6985384771242252E-6,1.0000000000000002]
[9,2.25,52.25,0.89655314009596487,0,7.6306588024013022E-2,2.7140271880021969E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$45*(365.2425/4))","v":270.5122148323635},{"$f":"DZ12*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.3222645284641965},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2780247069323707},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.0640051470427165},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":570.15494262714947},64.288533273699557,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.6539377937784083},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":10.503397013670943},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":6.2480563531238355E-2},486.38242823899975,25.275583863280733,15.350896189957679,6.7921453925663151,1469.6408541714368,0.9215452591266412,1354.3405617805149,2.3130215150473407E-4,0.17877261348465595,null,9.5909996742175722E-4,8.6581640767189596E-5,null,null,null,5.6037223237982752E-5,1.0744190539751673E-2,3.2931288718952037E-4,0.19117913789452881,0.17618022817062143,2.7140271880021969E-2,0.87880473995985131,0,7.5324861226739745E-2,1.7673280908727641E-2,9.7854722918851427E-4,7.5119227385933077E-5,3.1795680847600366E-6,0.99999999999999989,2.2351254799395071E-3,0.87077211128834631,5.3568929490065463E-3,4.3021335043262273E-4,1.0396892126357355E-5,null,null,null,null,7.5828037844436662E-4,7.264842370619648E-2,1.8728952054449049E-3,4.5261936653990926E-5,6.3228727124250037E-5,1.745247816358143E-2,1.5757401802196143E-4,9.8508400970189116E-6,9.4377755982344078E-4,2.433083027304622E-5,5.8799899500838285E-7,2.6874993696411514E-7,7.4180718474897467E-5,6.6975897407149908E-7,3.2424115397987271E-8,3.1471439693620495E-6,0.9728597281199779,1.022025952506625E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4494748361208855E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9671790832471196E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7540478930232552E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK14","v":0.92157989967776588},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97304120492510815},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96624605305599154},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97663758161323977},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9707352148559949},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97082706389474716},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96348437530529829},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97471495983661471},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9683347821280498},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98504118658133022},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98124149184890941},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98704738257644564},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98375306726961842},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98097470052787639},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97615464516738204},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98352169597021399},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97934010005632677},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97663009299638404},0.90004266312589476,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87880473995985131,1.7673280908727641E-2,7.5119227385933077E-5,0.97285972811997801,0.87880473995985142,5.7295463189293624E-3,2.8005411649075517E-3,0.92168038046181922,0.87880473995985142,2.8673665179850722E-2,0.87478842562409886,7.666508894097139E-2,1.8714433814093299E-2,1.0677788179071323E-3,8.6815388066938381E-5,3.7922350116009842E-6,0.99999999999999989]
[10,2.5,52.5,0.89062620955655325,0,7.9166731963767195E-2,3.0207058479679475E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$45*(365.2425/4))","v":267.95134731555027},{"$f":"DZ13*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.2529465888211462},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2375257796846801},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.0726900538379494},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":564.75743673992292},66.349036004605267,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.5209909185961266},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":11.69324248240564},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.847460545927872E-2},503.81150282869191,25.189450651154807,15.245219304478308,6.7689993674120572,1482.9188626406203,0.91365362527769012,1354.8741948442716,2.7711910838865557E-4,0.17731872095251605,null,9.6897677209245364E-4,8.7211801941344415E-5,null,null,null,5.806729894178744E-5,1.1133425213004209E-2,3.4130407213893503E-4,0.19018482521902344,0.17376305503416464,3.0207058479679475E-2,0.87077211128834631,0,7.8005316655203008E-2,1.9755586719458953E-2,1.1570104066257504E-3,9.8511548747943684E-5,4.4049019384419318E-6,1,2.6853270405857088E-3,0.8622419591282855,5.4006184103950281E-3,4.3372495266589867E-4,1.0481756414212044E-5,null,null,null,null,7.8526398948057042E-4,7.5233637386264249E-2,1.9395426846253311E-3,4.6872594832858989E-5,7.0678478337730241E-5,1.9508768496959223E-2,1.7613974416200005E-4,1.1647393366704223E-5,1.1158995965489722E-3,2.8768181021885161E-5,6.9523568818886283E-7,3.5243936123343244E-7,9.7280785738829216E-5,8.7832364788102887E-7,4.4919638441910613E-8,4.3599823000000215E-6,0.96979294152032047,1.2396200460381826E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4930724419578807E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0021924244815249E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8386640332316841E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK15","v":0.91549244565739207},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97019159727085269},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96225856198675819},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97416305104016299},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96726901548291122},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96774731969396566},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95917758366191552},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97203971757034091},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96458949107767822},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98344920424551019},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97900619649735332},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98566735145753614},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98181427374100239},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97895458888819076},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97332148028821586},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98176950459519774},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97688091309677638},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97413792492515272},0.89181591129734505,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87077211128834631,1.9755586719458953E-2,9.8511548747943684E-5,0.96979294152032047,0.87077211128834642,5.7975031915655263E-3,2.2351254799395071E-3,0.91560002528806939,0.87077211128834642,3.1983715610064668E-2,0.86650703520831596,7.9319786225931138E-2,2.0818811426854704E-2,1.2532020492918969E-3,1.1228025775432903E-4,5.1692217872559225E-6,1]
[11,2.75,52.75,0.88425004422929665,0,8.1989583030253388E-2,3.3760372740449851E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$45*(365.2425/4))","v":265.26608945260028},{"$f":"DZ14*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.1802616329427469},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1950596770382491},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.0781006707773604},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":559.09775499971715},68.347148736681987,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.4071196856580777},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":12.909265201227841},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":7.4578161728211426E-2},520.9286377510042,25.09290668057093,15.13343705904126,6.7430557259702484,1495.4534154349585,0.90582957127269037,1354.625926161729,3.0552510545403067E-4,0.17581474612800516,null,9.76043246490218E-4,8.7574618659285854E-5,null,null,null,6.0064849533242106E-5,1.1516424281725649E-2,3.5310761470435336E-4,0.18911348584457197,0.17130458780447264,3.3760372740449851E-2,0.8622419591282855,0,8.0634255796659282E-2,2.1882036134250448E-2,1.3493936919580433E-3,1.2604896676071437E-4,5.9335416360699131E-6,0.99999999999999989,2.9628349707424661E-3,0.85340481791284795,5.4278589700982064E-3,4.3591264851293573E-4,1.0534626083886525E-5,null,null,null,null,8.1172899631397181E-4,7.7769165252308564E-2,2.0049092506335799E-3,4.8452297403164558E-5,7.828615970067261E-5,2.1608650922258197E-2,1.9509905229157744E-4,1.3584077590642164E-5,1.3014471329027334E-3,3.3551644633215146E-5,8.1083683145264574E-7,4.5095847029009017E-7,1.2447416251087839E-4,1.1238457795458849E-6,6.0508167649824935E-8,5.8730334684200879E-6,0.96623962725955004,1.3815716446957019E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5310137481655635E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.032663177992521E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9123021797336651E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK16","v":0.90933793121719575},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96674593981667223},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95744342154785023},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9711696141851246},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96308078078849779},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96402439541863083},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95397885125009785},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96880423714723007},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96006552054732919},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98152142473620174},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97630139525020876},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98399582629157856},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97946745285185854},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97650957600004429},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96989560538575881},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97964811203388213},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97390596262033635},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97112369571290391},0.88307961241556954,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8622419591282855,2.1882036134250448E-2,1.2604896676071437E-4,0.96623962725955015,0.8622419591282855,5.8448251194751387E-3,2.6853270405857088E-3,0.90945430477426237,0.86224195912828561,3.5693845575942698E-2,0.85782338852056672,8.1915640009533025E-2,2.2965754477827581E-2,1.4524634003197025E-3,1.4203738695240395E-4,6.8706288577442657E-6,0.99999999999999978]
[12,3,53,0.87761231654139671,0,8.4760365047167552E-2,3.7627318411435538E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$46*(365.2425/4))","v":254.55907474773838},{"$f":"DZ15*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.1088016755895644},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1533092783842731},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.0815613419590087},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":158.15241683138041},70.287485141669748,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.31120025679361},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":14.149922941966437},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":8.0784974997411538E-2},537.68250509077006,24.999864614740247,15.024926489463711,6.7180531289119534,1104.3099065143649,0.89807251839304003,991.75037882973834,2.4396748342715949E-4,0.17444225599486299,null,9.8145950485907952E-4,8.7778273441872551E-5,null,null,null,6.2019150326694971E-5,1.1891131542619837E-2,3.6466018855397896E-4,0.18807327213809161,0.16890343715147549,3.7627318411435538E-2,0.85340481791284795,0,8.3197024222406768E-2,2.404947282140471E-2,1.5555331086813621E-3,1.5802580714409354E-4,7.8077160794186174E-6,0.99999999999999978,2.3442892612850663E-3,0.84516736605802745,5.4452822364266899E-3,4.3731191518748218E-4,1.0568441921206859E-5,null,null,null,null,8.3752787572898262E-4,8.0240873575728247E-2,2.0686305322805509E-3,4.9992238668982024E-5,8.6040478978395882E-5,2.3749008541698556E-2,2.1442380072775753E-4,1.5659242050019487E-5,1.5002620187819736E-3,3.8677143956369011E-5,9.3470389300003977E-7,5.6536025710817443E-7,1.5605149732569811E-4,1.4089495612872643E-6,7.9620338487859746E-8,7.728095740930757E-6,0.96237268158856404,1.1041309457755305E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5646598843458168E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0596844702098758E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9776040723913668E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK17","v":0.90313207545684704},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96291941921515678},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95210428389239199},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96784361152717757},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95843344432373345},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95989125672397702},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94821692603927688},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96521027523780711},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95504756529907764},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9793769445900512},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97329510697501154},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98213588507763705},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97685801652694715},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97379126885413536},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96609092583436063},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97728875630494338},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97060040383610535},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96777528921728706},0.87402890552665891,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85340481791284795,2.404947282140471E-2,1.5802580714409354E-4,0.96237268158856448,0.85340481791284806,5.8743062446950283E-3,2.9628349707424661E-3,0.90325834893467261,0.85340481791284817,3.9269399330754566E-2,0.8492860919854377,8.4441590017280854E-2,2.5152211905285649E-2,1.6653898043906411E-3,1.7637722421308033E-4,8.9397326373183394E-6,0.99999999999999978]
[13,3.25,53.25,0.87161704568847631,0,8.7471474061450075E-2,4.0911480250073601E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$46*(365.2425/4))","v":252.0066474856111},{"$f":"DZ16*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.0375227427296307},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1116646430841977},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.0833514649520477},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":156.5666452744569},72.167912838005805,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.232141119424778},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":15.413717836431159},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":8.7087595302280579E-2},554.0353814954824,24.90683280227795,14.917498926623507,6.6930532871755242,1120.2594575115572,0.89038189287598191,997.45873629136099,2.9937329600010168E-4,0.17296853198720533,null,9.8547006644070299E-4,8.7845839498993945E-5,null,null,null,6.3924771283094392E-5,1.2256505954199384E-2,3.759295494319259E-4,0.18703758146405952,0.16653487582291499,4.0911480250073601E-2,0.84516736605802756,0,8.568615581215494E-2,2.6254950989166592E-2,1.7752465000999201E-3,1.947286412820671E-4,1.007174919521806E-5,1.0000000000000002,2.8909708126505398E-3,0.83637347871052448,5.4542948782037694E-3,4.3803572259824716E-4,1.0585934050547834E-5,null,null,null,null,8.6258546777937505E-4,8.264156152187889E-2,2.1305208901814805E-3,5.1487932315193956E-5,9.3930897173414909E-5,2.592693236704282E-2,2.3408772495035808E-4,1.7871053009652771E-5,1.7121685698694446E-3,4.4140149804082104E-5,1.0667274167405656E-6,6.9666997239994668E-7,1.9229578126158051E-4,1.7361900480866376E-6,1.0270815074871467E-7,9.9690410444693443E-6,0.95908851974992637,1.375403839860212E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5949269658427972E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0839920355515502E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.036347747932266E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK18","v":0.89688692125151137},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95987167678845575},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94785799155861628},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9651932445817627},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95473483986906893},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95660027860039043},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94363630649049246},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96234711840561316},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95105545083595067},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97766617587633342},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97089876123718366},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9806517143562361},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.974777226597212},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97162389807200267},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96306048250816423},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97540694897730018},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96796625504197509},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96510759615077168},0.86559238058811261,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84516736605802756,2.6254950989166592E-2,1.947286412820671E-4,0.95908851974992637,0.84516736605802756,5.8931625935353792E-3,2.3442892612850663E-3,0.8970209242066769,0.84516736605802767,4.2844559054441664E-2,0.84077042238427602,8.6891006106118801E-2,2.7375219984494568E-2,1.8917883306427323E-3,2.1558228617386485E-4,1.1421853852257304E-5,0.99999999999999989]
[14,3.5,53.5,0.86510540362141264,0,9.0116958519777496E-2,4.4777637858809734E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$46*(365.2425/4))","v":249.38793714717031},{"$f":"DZ17*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9643927925982538},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0689385530525417},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.0834701639189224},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":154.93969337963188},73.984302706290634,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.168818256403357},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":16.699107410842366},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":9.3477949577498498E-2},569.95156742716097,24.80726965088952,14.806936460626206,6.6662983206580249,1135.6222102188206,0.88275712587216437,1002.4785983693608,2.8842476614902038E-4,0.17152768320058676,null,9.8807426222726489E-4,8.7777604744606032E-5,null,null,null,6.5777516172005695E-5,1.2611743039935817E-2,3.8689067718616595E-4,0.18595637106700164,0.16415431166072406,4.4777637858809734E-2,0.83637347871052437,0,8.8095856400082662E-2,2.8495488979822549E-2,2.0083301611855445E-3,2.3643593106566265E-4,1.2771958509296548E-5,0.99999999999999989,2.7761693523772786E-3,0.82769374606172463,5.4548924858943649E-3,4.3808371661441709E-4,1.058709391369092E-5,null,null,null,null,8.868434437516267E-4,8.496564080282018E-2,2.1904362568238756E-3,5.293589668697764E-5,1.019467469725737E-4,2.8139477992189726E-2,2.5406424066024881E-4,2.0217459811587422E-5,1.9369703191693E-3,4.9935597206245288E-5,1.206784998411791E-6,8.4588385398979336E-7,2.3348199722054858E-4,2.1080499911242654E-6,1.302439342464939E-7,1.2641714575050054E-5,0.95522236214119005,1.3346549889226372E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6224623019129565E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1061057296253289E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0897895324722263E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK19","v":0.89061201575962345},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95608796064828694},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94259398531122329},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96190128136693631},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95014667918119922},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9525158018891986},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9379602194197979},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95879176612085826},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94610497941335803},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97553889458461751},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96792138618688683},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97880571062510136},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97219095230979558},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96893029977565881},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95929812296978856},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9730674575944841},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96469434583448466},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96179476328458191},0.85658597287593141,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83637347871052437,2.8495488979822549E-2,2.3643593106566265E-4,0.95522236214119027,0.83637347871052448,5.9029165348525644E-3,2.8909708126505398E-3,0.89075584600056357,0.83637347871052459,4.6670714424160382E-2,0.8320336123861245,8.9258194844398606E-2,2.9631743472725285E-2,2.131443855807881E-3,2.5992676274622827E-4,1.4364254036941329E-5,0.99999999999999967]
[15,3.75,53.75,0.8587451616217795,0,9.2691047388709355E-2,4.8563790989511038E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$46*(365.2425/4))","v":246.77069992052483},{"$f":"DZ18*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.8913039804998037},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0262364978697462},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.0824333239988653},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":153.31365669944194},75.738419762358305,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.12010427233081},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":18.004544555492437},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":9.9949166403853276E-2},585.41089640716211,24.706871439216858,14.697074897901699,6.6393189537510944,1150.5015098769527,0.87519765340356559,1006.9162216815681,3.0000698039491327E-4,0.17007533895072136,null,9.8972097847082425E-4,8.7615686895058106E-5,null,null,null,6.75733422600975E-5,1.2956067756683246E-2,3.9751942680605056E-4,0.18487384312223154,0.16180115367627596,4.8563790989511038E-2,0.82769374606172463,0,9.042053328871455E-2,3.0767997965628017E-2,2.2545575504302169E-3,2.8341759442679387E-4,1.5956549564586111E-5,0.99999999999999989,2.8861440443115685E-3,0.81890968820752019,5.4496723603409871E-3,4.3766448708614853E-4,1.0576962465707705E-5,null,null,null,null,9.1024550307393316E-4,8.7207717440398902E-2,2.2482375740519468E-3,5.4332771189773283E-5,1.1007697764637814E-4,3.0383595179945547E-2,2.7432580803609156E-4,2.2696181907573685E-5,2.1744487746299976E-3,5.6057853381101084E-5,1.354740511544733E-6,1.0139675724485072E-6,2.7987669089024294E-4,2.5269359641024193E-6,1.6271927212871441E-7,1.5793830292457397E-5,0.95143620901048909,1.4022423921517174E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6477408922361775E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1264070258070708E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1388513261647156E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK20","v":0.88431512724092953},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95242989926091171},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93751290698772594},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95871696969872511},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94571467857778146},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94856824878098234},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9324838858490978},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95535364344659712},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94132489113292472},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97347866615359813},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96504039556823873},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97701737571354497},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96968737910133096},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96632314116590956},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95566058219119798},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97080220605219003},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96152933698098952},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95859095078952739},0.84769647861944453,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82769374606172463,3.0767997965628017E-2,2.8341759442679387E-4,0.95143620901048898,0.82769374606172463,5.9035632964224731E-3,2.7761693523772786E-3,0.88446842339286669,0.82769374606172486,5.0528960686403057E-2,0.82330171713462241,9.1538961544727224E-2,3.1918747603355828E-2,2.3841209333758935E-3,3.0967606934906896E-4,1.7816028166345331E-5,0.99999999999999967]
[16,4,54,0.85231511999287524,0,9.5190749623829563E-2,5.2494130383295069E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$46*(365.2425/4))","v":244.06943714417579},{"$f":"DZ19*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.815868675866696},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9821635070974368},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.0800370744383021},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":151.63541664062805},77.425898494824906,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.084866693774035},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":19.328475192154478},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.10649306936422845},600.38966917168977,24.598052946048831,14.582966176040395,6.6100768586527119,1164.7094216447556,0.86770291632177787,1010.6217618286057,3.4752456330333609E-4,0.16854059644089708,null,9.9023172796550022E-4,8.7343848609444319E-5,null,null,null,6.9310252310082846E-5,1.3289097253095291E-2,4.0780366398754272E-4,0.18373190775016829,0.1594247121761849,5.2494130383295069E-2,0.81890968820752019,0,9.2657389800739884E-2,3.3069497241083642E-2,2.5136843163215705E-3,3.35934544271344E-4,1.9675506768104548E-5,0.99999999999999989,3.3555447279475965E-3,0.8096692862460636,5.4376080837623278E-3,4.3669560215660872E-4,1.0553547590076465E-5,null,null,null,null,9.3276349215271276E-4,8.9365094128640229E-2,2.3038553046180834E-3,5.5676875328864838E-5,1.1831092528835671E-4,3.2656340464526638E-2,2.9484585126864635E-4,2.5304759459594551E-5,2.4243682670194323E-3,6.2500842714722008E-5,1.5104471278214377E-6,1.2018545815594856E-6,3.3173751543738686E-4,2.9951742523976603E-6,2.0064388777227543E-7,1.9474862880332274E-5,0.94750586961670469,1.6483478123436174E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6711220132457667E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1451844598572912E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1842304284249337E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK21","v":0.87800270700375971},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94860092381089511},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93220299189438482},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95538210969185333},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94107960722729533},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94443760946897848},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92676355773151409},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95175399310629483},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93632778039060971},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9713183733955717},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96202216040772515},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97514163337482163},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96706345828477591},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96359098022132617},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95185295211109811},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96842745966148613},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95821459147167687},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95523639193591503},0.83870013794823772,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81890968820752019,3.3069497241083642E-2,3.35934544271344E-4,0.94750586961670491,0.81890968820752019,5.8979138098928432E-3,2.8861440443115685E-3,0.87816594913404356,0.81890968820752041,5.4710793584953864E-2,0.81428948722679195,9.3730046006571227E-2,3.4233194306192483E-2,2.649564428764295E-3,3.6508645121172644E-4,2.1827995514327962E-5,0.99999999999999989]
[17,4.25,54.25,0.84546041597551691,0,9.7612127237870119E-2,5.6927456786612665E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$46*(365.2425/4))","v":241.37652488860968},{"$f":"DZ20*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.7406665673834105},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9382267609099317},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.0768238408980246},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":149.96236459188583},79.050056905226072,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.061979476779312},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":20.669354065690623},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.113103118039382},614.87940855986778,24.488696550493827,14.469857223420266,6.5806902164989909,1178.4077527657034,0.86027236026664922,1013.7516188282697,2.9865290078472573E-4,0.16711664575686069,null,9.9007669713368704E-4,8.7006212249856214E-5,null,null,null,7.0985571875646433E-5,1.3610318837001921E-2,4.1772725116216426E-4,0.18259141322706871,0.15707834602127346,5.6927456786612665E-2,0.80966928624606349,0,9.4802702212402543E-2,3.539689137130133E-2,2.7854445412070204E-3,3.9423835815210887E-4,2.3980484260551375E-5,0.99999999999999967,2.8609890148095264E-3,0.80094094811953997,5.4214305792236834E-3,4.3539638290853691E-4,1.0522149581722924E-5,null,null,null,null,9.5435992500242199E-4,9.1434179454871187E-2,2.3571968609720976E-3,5.6965971556834063E-5,1.2663751553100057E-4,3.4954657084142686E-2,3.1559677162763995E-4,2.8040515527593941E-5,2.6864723272518173E-3,6.9257953367557904E-5,1.6737450600514544E-6,1.4104449365257466E-6,3.893129053077005E-4,3.5150079078826361E-6,2.4454453191003676E-7,2.3735939728641337E-5,0.94307254321338718,1.4210847351834616E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6928842435644699E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1626617589323677E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2264675168279154E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK22","v":0.87168020133453816},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94411863702789933},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92599823995508856},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9514759359225814},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93565890595498702},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93960395388026208},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92008267065700855},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94753899823442111},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93048627803874828},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96878451005369248},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95848550016887069},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9729408087149044},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96398742691856232},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9603884828148429},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94739547781891631},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96564274749225232},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95433184635023172},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95130808696880453},0.82923642478014192,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80966928624606349,3.539689137130133E-2,3.9423835815210887E-4,0.94307254321338729,0.80966928624606371,5.8848572335090128E-3,3.3555447279475965E-3,0.87185526394811719,0.80966928624606382,5.8913297766782155E-2,0.80530511718280173,9.5829156123248702E-2,3.6572070849662325E-2,2.9275008806125173E-3,4.2640460841368366E-4,2.6452588478563402E-5,0.99999999999999967]
[18,4.5,54.5,0.83914676930623844,0,9.9954091946809487E-2,6.0899138746951638E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$46*(365.2425/4))","v":238.74662544307873},{"$f":"DZ21*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6672241509087709},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8953181127732841},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.07314526240882},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":148.32846113059148},80.614038299569003,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.050378259597803},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":22.025720566632202},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.11977313174456257},628.88332589871902,24.383474757873568,14.360836042158319,6.552414639649446,1191.7007356957049,0.85290543562527976,1016.4080351135116,3.1039329603702119E-4,0.16568214721612926,null,9.8955887112665928E-4,8.6631342644975277E-5,null,null,null,7.2598711182153504E-5,1.3919619518862298E-2,4.2728630401129213E-4,0.18148823525999366,0.15479230235528815,6.0899138746951638E-2,0.80094094811953986,0,9.6855610034094888E-2,3.7747250328023327E-2,3.0695572200180139E-3,4.5857085867525839E-4,2.8924692696575429E-5,0.99999999999999956,2.9726369235922637E-3,0.79212100575657007,5.4029102259848328E-3,4.3390900892254777E-4,1.0486204470144378E-5,null,null,null,null,9.7502613924553127E-4,9.3414143504338659E-2,2.4082408476964047E-3,5.8199542814300063E-5,1.3504626577302403E-4,3.7275651617110925E-2,3.3655244513938146E-4,3.0900621289503594E-5,2.960489934910368E-3,7.6322198362971467E-5,1.8444654551707996E-6,1.6406037928131578E-6,4.5284166187459246E-4,4.0885930078527587E-6,2.9496382805586691E-7,2.8629728868519562E-5,0.93910086125304792,1.4928068753906731E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7132481159932682E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1790160334507723E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2659906110791052E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK23","v":0.86535227021889993},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94027050161808057},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9206809575516085},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94812040803606346},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93100962918151164},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93545568661643763},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91436032251849031},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94391933453644261},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92547833105105148},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96660482869032416},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95544622487960529},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97104699232826641},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96134277490515452},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95763546729756066},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94356849329796577},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96324787755243779},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95099633046964827},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94793435995516506},0.82029715040570195,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80094094811953986,3.7747250328023327E-2,4.5857085867525839E-4,0.93910086125304837,0.8009409481195402,5.8673491117139428E-3,2.8609890148095264E-3,0.86553727795634705,0.80094094811954031,6.295691150571224E-2,0.79653097693805497,9.7836331882209193E-2,3.8932525900876605E-2,3.2176426736761038E-3,4.9386735945641119E-4,3.1743740014059278E-5,0.99999999999999956]
[19,4.75,54.75,0.83276797109053746,0,0.10221734464498923,6.501468426447285E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$46*(365.2425/4))","v":235.98204643304291},{"$f":"DZ22*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.590020680876056},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8502120733811047},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.0682001762890414},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":146.61088397333728},82.109338720286928,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.048972475127567},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":23.396078124253091},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.12649434415758554},642.38306670366796,24.26511999168655,14.244526063293314,6.5206099231216825,1204.195569682521,0.84560159749136787,1018.2696974155675,3.9416673382500488E-4,0.16409392529859546,null,9.8798117525302322E-4,8.6154725098962036E-5,null,null,null,7.4150383009148106E-5,1.4217136053814831E-2,4.3648459863260822E-4,0.18028999896822903,0.15245351113925154,6.501468426447285E-2,0.79212100575656996,0,9.8817053730323484E-2,4.0117801473729876E-2,3.3657281273341937E-3,5.2916386023756394E-4,3.4562787331543127E-5,0.99999999999999944,3.8066407999243347E-3,0.78249400407918279,5.3780134507757094E-3,4.3190954296725516E-4,1.0437883719924526E-5,null,null,null,null,9.9477160235095208E-4,9.5305893325032365E-2,2.4570106487234334E-3,5.9378154216740357E-5,1.4352725650134651E-4,3.9616586066111029E-2,3.5768815111749893E-4,3.3882114836606199E-5,3.2461373189710814E-3,8.3686262010364249E-5,2.0224315161416653E-6,1.8931605000661133E-6,5.225527033405488E-4,4.7179963969490009E-6,3.5245913125292435E-7,3.42103282002902E-5,0.93498531573552646,1.9340286773854048E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7323913097793227E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1943899780396906E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3031445588324336E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK24","v":0.85902294555147451},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93624420633540129},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91512704085638885},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94460754162436589},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92614957407017229},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93111687887017414},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90838625454687127},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94013109118509863},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92024557343264823},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96431994571864033},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95226327528514854},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96906115249306202},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95857188565972451},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95475140713567586},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93956417799509784},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96073801378454848},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9475043011507146},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94440324581802337},0.81126405801097168,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79212100575656996,4.0117801473729876E-2,5.2916386023756394E-4,0.93498531573552712,0.79212100575657041,5.8473054393775254E-3,2.9726369235922637E-3,0.85921838410373463,0.79212100575657052,6.7505217961095126E-2,0.78730750491787638,9.9750480253065779E-2,4.1311653865765796E-2,3.5196848176797194E-3,5.6770141279423845E-4,3.7756771722461998E-5,0.99999999999999956]
[20,5,55,0.82560574930233543,0,0.10439849903994669,6.9995751657717417E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$46*(365.2425/4))","v":233.24911660048795},{"$f":"DZ23*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.5137010439030361},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8056224124469114},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.0881183696290992},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":144.91296981145771},79.999985432688447,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.030565660053028},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":24.743105393741288},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.13235826214524718},655.31772006368146,24.143994122152314,14.129312608067654,6.4880605457807787,1212.5546303262349,0.83836030562490627,1016.5576704671976,2.9615049804361483E-4,0.16271562450651633,null,1.0073237804656483E-3,6.0851671392670826E-5,null,null,null,9.761195698842298E-5,1.4456225086630544E-2,4.4460928642437635E-4,0.17907839678646159,0.15013221946071617,6.9995751657717417E-2,0.78249400407918279,0,0.10068390677580807,4.2505506257801716E-2,3.6736415080252448E-3,6.0623896535091308E-4,4.095075611338087E-5,0.99999999999999967,2.8177508378227903E-3,0.77388524417972493,5.4782945723068077E-3,3.0533549878778408E-4,7.3789905405115562E-6,null,null,null,null,1.3082664335332616E-3,9.6815530784902071E-2,2.4996997431453818E-3,6.0409814227361977E-5,1.5206961686018566E-4,4.1974459842932743E-2,3.7897679800878779E-4,4.7734558855425059E-5,3.5324965419237194E-3,9.1206241673424729E-5,2.2041655726757515E-6,2.1689078734289288E-6,5.9866486360628593E-4,5.4051938711982691E-6,5.3901863411941617E-7,4.0411737479261453E-5,0.93000424834228201,1.448376841496038E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.815946279889505E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5694817987263101E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7929396982287106E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK25","v":0.85269574860472808},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93105223798552006},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90797962826863321},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94007463478729514},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91988923606263007},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92552421747878866},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90070259210284054},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93524458112628495},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91350852363016599},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96136703896530351},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94815431582871923},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9664937778556536},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95499301664739744},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95102692160772073},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93440032543648677},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95749525170133443},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94299811002847789},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93984800973779248},0.80140440223803067,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78249400407918279,4.2505506257801716E-2,6.0623896535091308E-4,0.93000424834228257,0.78249400407918313,5.8203608774628889E-3,3.8066407999243347E-3,0.85290500391094737,0.78249400407918335,7.2160016344507028E-2,0.77818962412945392,0.10148886606650848,4.3642500671333816E-2,3.8264518263628131E-3,6.480550353153119E-4,4.4485926518258171E-5,0.99999999999999967]
[21,5.25,55.25,0.81935461036987067,0,0.10632110859883237,7.4324281031296638E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$46*(365.2425/4))","v":230.40488782692262},{"$f":"DZ24*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.4342732792817277},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7592168314759604},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.0815320890383768},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":143.14590786323814},81.262568108329731,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.993655303339605},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":26.06474049919202},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.13880323842786541},666.71757831247373,24.007556706903063,14.006939338561184,6.4513965950538035,1222.4690559922376,0.83118102441222164,1016.0930822718695,4.7552272392768758E-4,0.16096760481794939,null,1.0041794345125126E-3,6.0428759012429396E-5,null,null,null,9.9285427019543039E-5,1.4704075223307571E-2,4.5229579734593132E-4,0.17776339218307505,0.14775355841771984,7.4324281031296638E-2,0.77388524417972504,0,0.10229382535720886,4.4779495084865908E-2,3.9792621447003801E-3,6.8987110527971051E-4,4.8021096923135472E-5,0.99999999999999967,4.6136989448931735E-3,0.76351558861937163,5.4451349582253514E-3,3.0348733104661272E-4,7.3343261882383211E-6,null,null,null,null,1.3291853917681462E-3,9.8363594690744113E-2,2.539669517792421E-3,6.1375756904180785E-5,1.6020514188084164E-4,4.4220038383415705E-2,3.9925155956936485E-4,5.170573193721109E-5,3.8263749293050123E-3,9.8793947111771173E-5,2.3875363463854291E-6,2.4681139903737269E-6,6.8125213777562991E-4,6.1508535137068474E-6,6.3208273861314038E-7,4.7389014184522334E-5,0.92567571896870315,2.4008150970805442E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8334666759777395E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5792468794607476E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8165388010689697E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK26","v":0.8463737792123297},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92718194934697407},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90266229387556884},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9366934158641681},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91522752834600429},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92135692730157825},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89498958098906223},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93160087812660941},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90849431708021033},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95916102378469459},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94508802762448407},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96457508582945961},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95232094149969804},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94824653428197914},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93055082769767383},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95507336107745855},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93963669244367198},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93645102835621885},0.79258759591712546,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77388524417972504,4.4779495084865908E-2,6.8987110527971051E-4,0.92567571896870338,0.77388524417972526,5.791009061635103E-3,2.8177508378227903E-3,0.84659290365124695,0.77388524417972548,7.7403228734900811E-2,0.76870041639954834,0.10305127750308916,4.5921345158560327E-2,4.1367993583335885E-3,7.3495859508355575E-4,5.1974250483875043E-5,0.99999999999999956]
[22,5.5,55.5,0.81135882993651376,0,0.10815899362498088,8.0482176438504985E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$46*(365.2425/4))","v":227.47488169522873},{"$f":"DZ25*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.3524501012272268},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7114117329362744},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.0740546994842126},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":141.32555417316695},82.45956839769039,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.962837354435461},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":27.394736134831803},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.14527371558057645},677.5879943234454,23.861842559463049,13.879906912816924,6.4122397676380691,1231.642751567945,0.82406322282635724,1014.9514952278032,3.6167504015878E-4,0.15946186892955641,null,1.0002932076247928E-3,5.9956675753264651E-5,null,null,null,1.00875182158297E-4,1.4939528764522264E-2,4.5960062580346846E-4,0.17638379842557725,0.14535140138493574,8.0482176438504985E-2,0.76351558861937163,0,0.10380872964896948,4.7063195232254731E-2,4.2943365719667961E-3,7.800460848874011E-4,5.5927404044614615E-5,0.99999999999999956,3.4649566858828925E-3,0.7543344702814021,5.4074889228739173E-3,3.0138911036320523E-4,7.2836188494708412E-6,null,null,null,null,1.3488697534341965E-3,9.9820294850598956E-2,2.5772803534291015E-3,6.2284691507217876E-5,1.6837541055922557E-4,4.6475206914958073E-2,4.1961290673743343E-4,5.5799745672446992E-5,4.1293438832260224E-3,1.0661636372362613E-4,2.5765793447003299E-6,2.7907280657395418E-6,7.7030050806025762E-4,6.9548487614039086E-6,7.3615033760323038E-7,5.5191253707011387E-5,0.91951782356149481,1.8262667907640084E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8501128113676635E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5885246866050814E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8389603181957128E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK27","v":0.84005978479176557},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92080025019843081},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89391443597393594},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93111397487043168},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90755019939772685},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91448867262281885},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88559688176303442},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92559070369934093},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90024110456300466},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95551449688148327},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94002581463985013},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96140219484157041},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9479069813152412},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94365442316896453},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92420309603805173},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95107124507958163},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93408968841707174},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93084724781374473},0.78196733867242163,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76351558861937163,4.7063195232254731E-2,7.800460848874011E-4,0.91951782356149503,0.76351558861937185,5.7559566154602023E-3,4.6136989448931735E-3,0.84029616642693394,0.76351558861937208,8.3002940675481043E-2,0.75892502945038687,0.10451825671122117,4.8208535805502557E-2,4.4564308361434704E-3,8.2848147833564242E-4,6.0325042928865123E-5,0.99999999999999967]
[23,5.75,55.75,0.80456526353193636,0,0.10991103155560612,8.5523704912457088E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$46*(365.2425/4))","v":224.82287039043933},{"$f":"DZ26*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.2783901902778663},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6681423143564147},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.0674412997836276},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":139.67791305987245},83.603783849624989,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.937163440114727},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":28.731790860699039},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.15176626130020399},687.97135911055454,23.738458610743358,13.76902456437481,6.3790835911736119,1240.7971875433152,0.817006374387795,1013.7392115453368,2.9946749538604987E-4,0.15809349179217583,null,9.9717713770188215E-4,5.9533444219272702E-5,null,null,null,1.0238046399337316E-4,1.5162473477753371E-2,4.6651988585052763E-4,0.17518104369708035,0.1431240293724215,8.5523704912457088E-2,0.7543344702814021,0,0.10522778377347287,4.9353876378750376E-2,4.6185251003201446E-3,8.7691687178388373E-4,6.4722681813115618E-5,0.99999999999999956,2.8337409797567444E-3,0.74581976442471054,5.374192773580381E-3,2.9953333276343046E-4,7.2387705910521618E-6,null,null,null,null,1.3673086573057812E-3,0.10118482750210024,2.6125114975525518E-3,6.313611651430172E-5,1.7657065477496775E-4,4.8737269227858926E-2,4.4003649611648431E-4,6.0012186204036884E-5,4.4410767653915283E-3,1.1466505796887426E-4,2.7710907557054222E-6,3.1372973633488131E-6,8.6596103095529762E-4,7.8185434652373041E-6,8.5191910622748521E-7,6.3870762706888135E-5,0.91447629508754258,1.511189367117155E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8659722375083439E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5973640173990689E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8603221770598931E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK28","v":0.83375621466657734},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91597375419518268},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88731488803619218},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92689076253741265},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90175156828542369},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90929682657379307},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87851591831864173},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92104345372079011},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89401136683168336},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95274908529934266},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9361920672057773},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95899488411783163},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94456203786302539},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94017511489989603},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91940202824687312},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94803720844608941},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92989083058788735},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92660699642749667},0.77256434182495637,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7543344702814021,4.9353876378750376E-2,8.7691687178388373E-4,0.91447629508754291,0.75433447028140244,5.7161616520865939E-3,3.4649566858828925E-3,0.83400517670187735,0.75433447028140255,8.7744515759712635E-2,0.75007711735305638,0.10589340202457675,5.050159521846264E-2,4.7850066244667557E-3,9.2877148035402782E-4,6.9591539370473244E-5,0.99999999999999967]
[24,6,56,0.79844970457180942,0,0.11158496882122182,8.9965326606968196E-2,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$46*(365.2425/4))","v":222.44455357084703},{"$f":"DZ27*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.211973455345297},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6293384126548593},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.0617340221607949},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":138.20031280782098},84.700816687679875,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.915832625076586},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":30.074805563935314},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.15827689642078357},697.91495708671061,23.63718062773231,13.674012024982908,6.3518678089626928,1249.97566159033,0.81000995712551338,1012.4927320527185,1.8790625315076524E-4,0.15695968472303304,null,9.9486193634790838E-4,5.9161282512359072E-5,null,null,null,1.0380877124542731E-4,1.5374019997038245E-2,4.7308734157239728E-4,0.17415253030490013,0.14106528360557183,8.9965326606968196E-2,0.74581976442471043,0,0.10655902027568062,5.1649314058174911E-2,4.9514881486133668E-3,9.806260889241717E-4,7.4460396927830856E-5,0.99999999999999956,1.7042725970050083E-3,0.73846490130833453,5.3454586313248197E-3,2.9793182091662475E-4,7.2000671294009163E-6,null,null,null,null,1.3846064766565008E-3,0.10246491657183077,2.6455623757832133E-3,6.3934851410138885E-5,1.8478291617751139E-4,5.1004028647511176E-2,4.6050249448622172E-4,6.4338641082857718E-5,4.7612470417004015E-3,1.2293159899760849E-4,2.9708668324994811E-6,3.5083321375199515E-6,9.6837454754288108E-4,8.7432092437706553E-6,9.8009280553709893E-7,7.3480304122293763E-5,0.91003467339303135,9.1857665054145277E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8811197773168332E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6058065747712356E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8807251604123925E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK29","v":0.82746526345433968},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91199813662071882},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88188949094453439},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92340981748493478},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89698023336740162},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90502197966254194},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87269804187757161},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91729672139743768},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88888780372142229},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95046628461324045},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93303080839877306},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95700697896451037},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94180244951200187},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93730509190215838},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91544718596852148},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94553334172876846},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92642983075912733},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92311290427584147},0.76384386253470982,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74581976442471043,5.1649314058174911E-2,9.806260889241717E-4,0.91003467339303179,0.74581976442471087,5.6809648769348643E-3,2.8337409797567444E-3,0.8277242041324312,0.74581976442471098,9.163657113490066E-2,0.74214233286652243,0.10718469773941811,5.2798418451192965E-2,5.1221863016697655E-3,1.0359661177323305E-3,7.9827388563197385E-5,0.99999999999999933]
[25,6.25,56.25,0.79350373029908605,0,0.11318845403808031,9.3307815662833152E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$46*(365.2425/4))","v":220.1498483704311},{"$f":"DZ28*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.1478916535479486},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5918986929768684},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.0560680254564767},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":136.77465876770887},85.74917187957513,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.89808424678667},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":31.422736397463829},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.1648004272798673},707.44007054715757,23.541596031365941,13.583942778843642,6.3261819739955598,1258.8469497925896,0.80307345353837845,1010.9465674461886,2.5129065861034615E-4,0.15570993107907649,null,9.9259799192000795E-4,5.8791908005879334E-5,null,null,null,1.0516747631912331E-4,1.5575260249388002E-2,4.793362065605611E-4,0.17317237556988038,0.13907013770634896,9.3307815662833152E-2,0.73846490130833453,0,0.10781037520315559,5.3947522844211018E-2,5.2928844547261633E-3,1.0913061465404896E-3,8.51943801985639E-5,0.99999999999999967,2.3363626784977253E-3,0.73050810276934663,5.3169323240237539E-3,2.9634189285536743E-4,7.1616436111048475E-6,null,null,null,null,1.4008663308921661E-3,0.10366819319650085,2.6766300179810669E-3,6.4685657781504485E-5,1.930050916160895E-4,5.3273524552702095E-2,4.8099319989283631E-4,6.8774676017558273E-5,5.0895265616629397E-3,1.3140751422605876E-4,3.1757028196061818E-6,3.9043061050735653E-6,1.0776718137759332E-3,9.7300266594828014E-6,1.1213799892274787E-6,8.407300020933642E-5,0.90669218433716625,1.2723912673477056E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.89561989687174E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6138882892141955E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9002561008574032E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK30","v":0.82118890617764895},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90958957479046654},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87860731531957248},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92129994871188792},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89409181977241303},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90243288979766734},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86917987694510634},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91502632649164817},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88578726542005493},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94908111640180837},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93111412186499465},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.955800434674697},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94012868326813182},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93556452805223023},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91305113545572392},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94401433421508441},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92433199433848101},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92099546159894374},0.75631125570501545,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73846490130833453,5.3947522844211018E-2,1.0913061465404896E-3,0.90669218433716681,0.73846490130833498,5.6505905193708454E-3,1.7042725970050083E-3,0.82145307702690018,0.73846490130833509,9.5309832894392071E-2,0.73448650203884058,0.1083977503618401,5.5097009653874776E-2,5.4676257588372745E-3,1.1501927372712408E-3,9.1086554943494656E-5,0.99999999999999956]
[26,6.5,56.5,0.78796367856088712,0,0.11472447131316144,9.7311850125950977E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$46*(365.2425/4))","v":217.7659445219862},{"$f":"DZ29*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0813188955778648},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5530036349934355},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.049649856276091},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":135.29358740736231},86.744708721236364,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.883125615942681},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":32.774495564300231},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.17133090549478358},716.54216116884584,23.436675335017149,13.488878921093159,6.2979873088141325,1267.0828678569401,0.79619635055686699,1008.8467552408247,2.5463426858436043E-4,0.15446483655581961,null,9.8970018186389855E-4,5.8381184234674726E-5,null,null,null,1.064595880670034E-4,1.5766639927643187E-2,4.8527981267808094E-4,0.1721259315188908,0.13704603851154207,9.7311850125950977E-2,0.73050810276934663,0,0.10898512552052461,5.624649646353852E-2,5.6423670629483858E-3,1.2090793280019919E-3,9.6978729688425397E-5,0.99999999999999956,2.3637723614742625E-3,0.72255805229797265,5.2846190919651499E-3,2.9454089864123107E-4,7.1181192933547366E-6,null,null,null,null,1.4161308002320239E-3,0.10479780843649213,2.7057957820105266E-3,6.5390501789929956E-5,2.0123000335675693E-4,5.5543775735669994E-2,5.0149072451176715E-4,7.331578273542598E-5,5.4255816999529876E-3,1.4008418971454679E-4,3.3853905454252513E-6,4.3256567525080628E-6,1.1939735852651955E-3,1.0780085984288415E-5,1.2764927287437935E-6,9.5702236959681599E-5,0.90268814987404866,1.3014113305746478E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9095285468881377E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.621640345139938E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9189903612276089E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK31","v":0.81492892701108977},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90626327268351392},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87408038082634543},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91838491072947548},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.8901055889619921},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89885821240602481},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86432925270883654},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91189021550786142},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88150965796578973},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94716544649411383},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92846525848598438},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95413140753370485},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93781477017084203},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93315849938745044},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90974201844471081},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9419139404813609},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92143350970298998},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91807044980817831},0.74816216658276724,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73050810276934663,5.624649646353852E-2,1.2090793280019919E-3,0.902688149874049,0.73050810276934697,5.620435860490226E-3,2.3363626784977253E-3,0.81520102046517018,0.73050810276934719,9.9341875674590838E-2,0.7265330775336597,0.10953377652449094,5.7395304439930135E-2,5.8209740542482123E-3,1.2715685514908671E-3,1.0342322158891034E-4,0.99999999999999967]
[27,6.75,56.75,0.78243622248927414,0,0.11619187628749472,0.1013719012232307,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$46*(365.2425/4))","v":215.37495354723805},{"$f":"DZ30*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0145482229375249},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5139929455894321},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.0428937404927727},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":133.80811295844251},87.689815875857846,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.870161035854377},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":34.128991140461707},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.17786371855295327},725.22592222636194,23.329494038823739,13.393493017523419,6.2691851671485965,1274.8394276352849,0.78937813950511604,1006.3303755545082,2.6416977170065533E-4,0.1532119678437617,null,9.86523204259426E-4,5.7952245672692906E-5,null,null,null,1.0768427595328691E-4,1.5948036118006163E-2,4.9091398204101681E-4,0.17106724744139495,0.13503674551554967,0.1013719012232307,0.72255805229797265,0,0.11008242752845729,5.8544112416321757E-2,5.9995810455480405E-3,1.3340577749797423E-3,1.0986771348939526E-4,0.99999999999999956,2.4537663400990271E-3,0.71455396416377071,5.2506044172214049E-3,2.9264507366469784E-4,7.0723032168623429E-6,null,null,null,null,1.4303889218166732E-3,0.10585295100824291,2.7330387211774569E-3,6.6048877220256939E-5,2.0945005784834333E-4,5.7812686214224293E-2,5.21976144249119E-4,7.7957349376899941E-5,5.7690711655155619E-3,1.4895281360039351E-4,3.5997170551852624E-6,4.7727852829252057E-6,1.3173906026295473E-3,1.1894387067269763E-5,1.4461453335540856E-6,1.0842156815584118E-4,0.89862809877676886,1.3659571053323272E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9228946105371367E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6290899878293379E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9369937847252083E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK32","v":0.8086869430662047},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90287306366055753},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86947347689018006},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91541238066507247},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88604607804685775},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89521598142120751},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85939509049150564},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90869310669601333},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87715505485265965},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94520972383838719},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92576327776401934},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95242701428860077},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93545353811349707},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93070354303686298},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90636921277375504},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93977008062165823},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91847777462406499},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91508833542146184},0.74001998860752372,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72255805229797265,5.8544112416321757E-2,1.3340577749797423E-3,0.8986280987767693,0.72255805229797299,5.5862781098997361E-3,2.3637723614742625E-3,0.80896708603168677,0.72255805229797321,0.10346079202310941,0.71855600823087173,0.11059299147696081,5.9691241212694104E-2,6.1818747678749203E-3,1.4002005956048416E-3,1.1689169288384573E-4,0.99999999999999967]
[28,7,57,0.77685867758906724,0,0.1175916395879444,0.10554968282298811,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$46*(365.2425/4))","v":213.03050905865007},{"$f":"DZ31*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.9490774047185448},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4757416946499058},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.0360829499540518},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":132.35155690219256},88.587317344246713,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.858443163462475},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":35.485197557009933},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.18439465472139285},733.5049952770371,23.224703803986014,13.300827490353134,6.2410255600515274,1282.2298728610335,0.78261831606329801,1003.4965839045587,2.3230160841257493E-4,0.15203381639398567,null,9.8330808966315126E-4,5.7520872312474273E-5,null,null,null,1.0884267325084156E-4,1.6119616742793341E-2,4.9624349599466748E-4,0.17003164987641273,0.13306988350374241,0.10554968282298811,0.71455396416377082,0,0.11110355542546431,6.0838370009066452E-2,6.3641684902018009E-3,1.4663434162299409E-3,1.2391567227829621E-4,0.99999999999999989,2.125389652691941E-3,0.70691450001398648,5.2163144742493808E-3,2.9073390647524182E-4,7.0261163677461396E-6,null,null,null,null,1.4436572523252754E-3,0.10683484615428783,2.7583904702663227E-3,6.6661548584886506E-5,2.1765809731954058E-4,6.0078280290717156E-2,5.4243162102975714E-4,8.2694725301239673E-5,6.1196507973753193E-3,1.5800449992186644E-4,3.8184676033756933E-6,5.246056361241778E-6,1.4480235211689872E-3,1.3073838699711801E-5,1.6310530685320243E-6,1.2228461920976418E-4,0.89445031717701151,1.1961771475499428E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9357610547450484E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6362611651145227E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9543242456646649E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK33","v":0.80246442425865605},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.8993276738135898},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86466328129089964},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91230217600770114},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.881804330588289},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89140825312244254},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85424552080258687},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90534884814930483},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87260674465821808},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94316095497646002},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92293520391898687},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95064102151957697},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93298111791963412},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92813328361618985},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90284190156975119},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93752471091789114},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91538505081131039},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91196873646656818},0.73182246705053866,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71455396416377082,6.0838370009066452E-2,1.4663434162299409E-3,0.89445031717701184,0.71455396416377093,5.5503217941029652E-3,2.4537663400990271E-3,0.80275301418786216,0.71455396416377126,0.10748782124152199,0.71073423208887865,0.11157735802700076,6.1982887338262585E-2,6.5499692867797554E-3,1.5361857186603973E-3,1.3154629889557394E-4,0.99999999999999978]
[29,7.25,57.25,0.77164793270253607,0,0.11892610763740777,0.10942595966005589,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$46*(365.2425/4))","v":210.73559947811822},{"$f":"DZ32*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8849898954141597},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.438298640367432},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.0292519679169656},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":130.92577588483826},89.439052277095612,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.847268355828291},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":36.842149214100758},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.1909195784102217},741.39425819547989,23.122581074358305,13.211023925412933,6.2135827745052428,1289.2747512618464,0.77591638023031739,1000.3693981214346,2.3990927860325528E-4,0.15085102660008384,null,9.8008184340080519E-4,5.7088986934519616E-5,null,null,null,1.0993718123082695E-4,1.6281737512020868E-2,5.0127892837560889E-4,0.16902106033064976,0.13114620931444784,0.10942595966005589,0.70691450001398648,0,0.11205116062853721,6.3127404667458725E-2,6.7357700833577099E-3,1.6060280210908537E-3,1.3917692551285166E-4,0.99999999999999956,2.1958415132584189E-3,0.69924093876060034,5.1819228741608256E-3,2.8881707337535117E-4,6.9797925915459055E-6,null,null,null,null,1.4559702437369237E-3,0.1077460434215365,2.7819168565437142E-3,6.7230106720060799E-5,2.2584745098516145E-4,6.2338716686063757E-2,5.6284053040980755E-4,8.7523241660421826E-5,6.4769750871648858E-3,1.6723032792864608E-4,4.0414266037562183E-6,5.7457983055826149E-6,1.5859629636931932E-3,1.4319259092077909E-5,1.8319309192526532E-6,1.3734499459359901E-4,0.89057404033994392,1.249286245667075E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9481658551897754E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6431750429302585E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9710328953968812E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK34","v":0.79626271004660709},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89623382076741887},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86047205358246692},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90958673095210618},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87810580680341666},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88808649482440227},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.8497605350668983},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90242983314362479},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86864240621131972},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94137015326440543},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92046528400498084},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94907947993363229},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9308209741547897},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92588790861045978},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89976372296887408},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9355624721239636},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91268479067471209},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.9092456197537877},0.72399838128315785,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70691450001398648,6.3127404667458725E-2,1.6060280210908537E-3,0.89057404033994414,0.7069145000139867,5.5140744970923689E-3,2.125389652691941E-3,0.79655832471024168,0.70691450001398692,0.11141233974948878,0.70307771938729346,0.11248956346211726,6.4268427641720777E-2,6.9248978001220053E-3,1.6796106563563464E-3,1.474413029011424E-4,0.99999999999999978]
[30,7.5,57.5,0.76640358266820485,0,0.12019769749287305,0.11339871983892164,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$46*(365.2425/4))","v":208.44378246318055},{"$f":"DZ33*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8209887489137708},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4009060434547811},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.0221942983262478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":129.50191621608806},90.245040516939682,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.835955460104344},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":38.198911374742991},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.19743412081402525},748.90225785570181,23.019098340313196,13.121391780785315,6.1857745237025474,1295.8956517430674,0.76927183628682816,996.8960276525055,2.3885029833882769E-4,0.14968083460194964,null,9.7666521361064918E-4,5.6645151351807393E-5,null,null,null,1.1097025603659435E-4,1.6434762261474608E-2,5.0603111279783389E-4,0.16800475889555999,0.12924132938051328,0.11339871983892164,0.69924093876060023,0,0.11292796629569733,6.5409450615982828E-2,7.1140255168862998E-3,1.7531932916218392E-3,1.5570568028943314E-4,0.99999999999999967,2.1786701377609682E-3,0.69162211007981533,5.1463899817006569E-3,2.8683662977205477E-4,6.9319315512385756E-6,null,null,null,null,1.4673632802192243E-3,0.10858916134156654,2.8036854884052982E-3,6.7756185506262295E-5,2.3401180152705632E-4,6.4592251685625629E-2,5.8318712883014402E-4,9.2438216683082811E-5,6.8406975701520364E-3,1.7662135217783568E-4,4.2683778733452406E-6,6.2723034169213361E-6,1.7312896115094015E-3,1.5631376695516478E-5,2.0494923923229042E-6,1.5365618789711023E-4,0.88660128016107775,1.253145336491307E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9601427465112341E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6498504234474926E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9871651728053528E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK35","v":0.79008302364442629},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89301340038871746},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85611566245934068},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90675885446085214},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87425895697683431},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88462986096518736},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84510073961044707},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89939073008542592},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86452055800289918},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93950314356195819},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91789230644539843},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94745105954053754},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92856986586955215},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92354822913072521},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89655951719223537},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93351713685860682},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9098726510932621},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90641027963110143},0.71613937439333053,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69924093876060023,6.5409450615982828E-2,1.7531932916218392E-3,0.88660128016107831,0.69924093876060045,5.4777197401277228E-3,2.1958415132584189E-3,0.79038597535350608,0.69924093876060078,0.11538912245492142,0.69543152442020784,0.11333175880948226,6.6546112209892899E-2,7.3062991664629906E-3,1.8305521276545382E-3,1.6463081137770255E-4,0.99999999999999967]
[31,7.75,57.75,0.76121279484730553,0,0.12140768008177284,0.11737952507092121,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$46*(365.2425/4))","v":206.11428401257945},{"$f":"DZ34*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.7559353128682202},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3628986475744682},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.0147233096544572},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":128.05464583166898},91.004670024457297,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.823827469544653},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":39.554554991585391},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.20393380859713145},756.03126326327049,22.91069250703438,13.029565565045726,6.1566433200470829,1302.0176380639277,0.76268419275856636,993.02827124420196,2.736116134875451E-4,0.14845168597741881,null,9.7289673960914303E-4,5.6179069555049049E-5,null,null,null,1.1194328632730458E-4,1.6578896733615608E-2,5.1050601756566169E-4,0.16695571943757911,0.12733448810567571,0.11737952507092121,0.69162211007981533,0,0.11373555132326719,6.7682773803802984E-2,7.4985728160396814E-3,1.9079109636872371E-3,1.7355594246597195E-4,0.99999999999999956,2.5245969482966236E-3,0.68369711548611889,5.1087761725482697E-3,2.8474020523203288E-4,6.8812676195597059E-6,null,null,null,null,1.4778568776334195E-3,0.10936571814793099,2.8237355654298171E-3,6.8240732272975733E-5,2.4214494512672191E-4,6.683717290308909E-2,6.0345595558717355E-4,9.7434946942154602E-5,7.2104701790192622E-3,1.8616858584906551E-4,4.4991042291988789E-6,6.825828340722624E-6,1.8840743042433951E-3,1.7010831103119398E-5,2.2844483455275753E-6,1.7127149412044437E-4,0.88262047492907858,1.4685317236580786E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9717218360410337E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6563040871386749E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0027616309695493E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK36","v":0.78392648417979927},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88979407875873073},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85176719079201801},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90393056649775705},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87041646413209028},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88117544485538291},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8404513859181445},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89635197495412788},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86040488723551656},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93763375023861861},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91531814348646479},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94582012239462998},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92631686789405998},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92120684081803261},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89335630121529197},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93146960737753681},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90706002378123607},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90357506358507078},0.70833642278878306,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69162211007981533,6.7682773803802984E-2,1.9079109636872371E-3,0.8826204749290788,0.69162211007981556,5.440158543023951E-3,2.1786701377609682E-3,0.78423670007833823,0.69162211007981589,0.1195550970682638,0.68765961278296717,0.11410502282187322,6.8814211238776957E-2,7.6938104752693262E-3,1.9890769268898489E-3,1.8316868595936729E-4,0.99999999999999967]
[32,8,58,0.75571300704996225,0,0.12255632388443098,0.12173066906560639,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$46*(365.2425/4))","v":203.74144863129069},{"$f":"DZ35*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6896716522577329},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3241841793711595},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.0068244823984773},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":126.58045108663501},91.717975538823239,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.810211581479532},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":40.908156786474663},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.2104143296531302},762.78239014961935,22.796835305566113,12.935192747640334,6.1260472052136432,1307.6298036764231,0.75615296237999818,988.7681497463027,2.7668082118115277E-4,0.14722713091456427,null,9.6876266998729684E-4,5.5690003976267771E-5,null,null,null,1.1285673235780383E-4,1.6714209174906892E-2,5.1470537630190279E-4,0.1658700356932756,0.12542311885954638,0.12173066906560639,0.68369711548611878,0,0.11447449432047925,6.9945648673750943E-2,7.8890481344989702E-3,2.0702428900924606E-3,1.9278142945276265E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999967},2.5496391322299035E-3,0.67578911658000407,5.0690083460950015E-3,2.8252372545615589E-4,6.8277023336222234E-6,null,null,null,null,1.4874585543114968E-3,0.1100762702191192,2.8420814528658605E-3,6.8684094182695695E-5,2.5024070835298319E-4,6.9071776339691582E-2,6.2363162570638366E-4,1.0250870469175202E-4,7.5859430467856842E-3,1.9586299565609359E-4,4.7333873654405021E-6,7.406594364373671E-6,2.0443781219369279E-3,1.845817379115898E-5,2.5375058399291112E-6,1.9024392361283355E-4,0.8782693309343933,1.5003714370952881E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9829301098885007E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6625510748473431E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0178586188376363E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK37","v":0.77779411716093649},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88603546202339134},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84669842763540348},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90062674001153864},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86593414669905533},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87714366931063736},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83503439936791357},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89280329776153988},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85560581811103986},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93544735690427128},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91231013886516932},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94391206408229011},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92368307231644464},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91847003981564046},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8896163567872728},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92907540116806941},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90377439126551729},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90026382401581317},0.70021990621230812,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68369711548611878,{"$f":"AT35","v":6.9945648673750943E-2},{"$f":"AV35","v":2.0702428900924606E-3},0.87826933093439363,0.683697115486119,5.4003976453998624E-3,2.5245969482966236E-3,0.77811313929736425,0.68369711548611944,0.12393056466550162,0.67974311603306137,0.11480988644284673,7.1071015095882276E-2,8.0870673017536775E-3,2.1552420038427412E-3,2.0310845711109786E-4,0.99999999999999956]
[33,8.25,58.25,0.75022573921561064,0,0.12364380051899201,0.12613046026539682,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$46*(365.2425/4))","v":201.37695308918001},{"$f":"DZ36*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6236408895032044},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2856057814748034},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.99876335787669879},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":125.11143771540712},92.38709637398226,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.794459419725332},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":42.258827001399368},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.21687196549762294},769.16403005368386,22.681993305275576,12.841207772490419,6.095186451714703,1312.8360731772111,0.74967766205827768,984.20387800526157,2.7769440121233488E-4,0.14601111235927391,null,9.6448830910094905E-4,5.5192696699879899E-5,null,null,null,1.1371096474456734E-4,1.6840754555379554E-2,5.1863051613517362E-4,0.1647815838025464,0.12353307249535314,0.12613046026539682,0.67578911658000407,0,0.1151452785652142,7.2196381518013594E-2,8.2850864690083865E-3,2.2402411175930217E-3,2.1343548476943306E-4,0.99999999999999944,2.5538879902548008E-3,0.66791977043985651,5.0284234097985932E-3,2.8026170365287855E-4,6.7730364413329819E-6,null,null,null,null,1.4961745898690341E-3,0.11072128226499432,2.8587351491512415E-3,6.9086561199607438E-5,2.5829303172035485E-4,7.1294389448112852E-2,6.4369903818039251E-4,1.0765474715298455E-4,7.9667651939841922E-3,2.0569551958917145E-4,4.971008282037436E-6,8.0147876926951309E-6,2.2122524610946304E-3,1.9973868805696233E-5,2.8093670152147322E-6,2.1062611775421832E-4,0.87386953973460291,1.5205181498166298E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9937918533376108E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.668604922098464E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0324888474802507E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK38","v":0.77168686354403238},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88221093350636837},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84154981909314031},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8972630344220679},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86137751181347699},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87304265499651024},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82953484887852735},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88919141842538141},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85072930186058626},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93321834852204477},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90924647109240597},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94196619591131991},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92099933301591141},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91568170255678871},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88581068219259729},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92663511939904741},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90042909851566533},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89689332390168963},0.69212079605527677,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67578911658000407,7.2196381518013594E-2,2.2402411175930217E-3,0.87386953973460324,0.6757891165800044,5.3583597738847792E-3,2.5496391322299035E-3,0.77201481000694794,0.67578911658000473,0.12834387752224935,0.67185444350993029,0.11544749212000356,7.3314883909465292E-2,8.4857051494069552E-3,2.3290945491384117E-3,2.2450323980569253E-4,0.99999999999999967]
[34,8.5,58.5,0.74477110472145724,0,0.12467160049944037,0.13055729477910188,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$46*(365.2425/4))","v":199.07779808143746},{"$f":"DZ37*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.5594348226494601},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2480934600792151},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.99083636321602975},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":123.68301909978798},93.015316020902631,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.775970669711782},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":43.60574183266074},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.22330354367146707},775.19331166509653,22.571134059388971,12.750852247314977,6.0653959582390629,1317.7602078241562,0.74325781283751513,979.43556991169169,2.4334729464517421E-4,0.14487388761829884,null,9.6032446333063843E-4,5.4703540436563063E-5,null,null,null,1.1450756534209899E-4,1.695876722592252E-2,5.2228830251538697E-4,0.16372782601049121,0.12169198586119892,0.13055729477910188,0.6679197704398564,0,0.1157497056747929,7.4433386300916976E-2,8.6863238298055256E-3,2.4179479806838017E-3,2.3557099484195198E-4,0.99999999999999956,2.1987369520053372E-3,0.66044776311751674,4.9885137703362514E-3,2.7803731985773272E-4,6.7192801403197928E-6,null,null,null,null,1.5040283941591289E-3,0.11130248668294511,2.8737413834040329E-3,6.9449214284622658E-5,2.6629624095605428E-4,7.3503446007960133E-2,6.6364405200079518E-4,1.1286834471609083E-4,8.3525866157016307E-3,2.1565712080075586E-4,5.2117485870476919E-6,8.650559783485843E-6,2.3877391273015146E-3,2.1558293598800974E-5,3.1007279945282999E-6,2.3247026684742369E-4,0.8694427052208975,1.3241878238251237E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0043290024477604E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6744778550648891E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0466818636792715E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK39","v":0.76560558763271402},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87835105292226601},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83636288969161121},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89386623989111968},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85678315504836478},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86890523526481378},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82399720089658524},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88554515409637868},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84581459228588407},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93096433770603693},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90615148806300538},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93999786312720957},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91828692210661667},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.912863947213573},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88196968001742737},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92416807239939869},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89705078399059357},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89349043924054194},0.68406127277896689,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6679197704398564,7.4433386300916976E-2,2.4179479806838017E-3,0.86944270522089817,0.66791977043985684,5.3154581498928051E-3,2.5538879902548008E-3,0.76594248313306057,0.66791977043985717,0.13260413538890919,0.66418376677868651,0.11602035306403713,7.5544305506069442E-2,8.8893614959664469E-3,2.5106721143930361E-3,2.4740565193761215E-4,0.99999999999999922]
[35,8.75,58.75,0.73970638407684086,0,0.125642639924442,0.13465097599871653,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$46*(365.2425/4))","v":196.68238062777002},{"$f":"DZ38*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4925405364204485},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2090105495768895},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.98224472402377694},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":122.19479456882989},93.598407093270382,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.754145561315951},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":44.948078223697863},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.22970433632017337},780.86516543766743,22.450211357998803,12.654838743045262,6.0329011769692595,1322.0944229369063,0.73689293986334925,974.24204609491517,3.5064030553064526E-4,0.14353250925864669,null,9.5558863946890724E-4,5.4178457819959849E-5,null,null,null,1.1524941721195619E-4,1.7068674242397535E-2,5.2569155669974859E-4,0.1626025318777754,0.11982065774463788,0.13465097599871653,0.66044776311751674,0,0.11629100045328138,7.6655224711221881E-2,9.0923991621273681E-3,2.6033962481022705E-3,2.5924030903327232E-4,0.99999999999999933,3.2841221028570848E-3,0.65193609568840638,4.9452578786356267E-3,2.7562643101384214E-4,6.6610166038364116E-6,null,null,null,null,1.5110618696371925E-3,0.11182298437685313,2.8871802184878407E-3,6.9773988303210778E-5,2.7424519029290155E-4,7.5697525677666716E-2,6.8345384326226816E-4,1.1814480590810108E-4,8.7430601292586268E-3,2.2573883531112763E-4,5.4553916495134697E-6,9.3140278716593763E-6,2.5708704798958447E-3,2.32117403347666E-5,3.4122778318652472E-6,2.5582803120140706E-4,0.86534902400128311,2.0019558329259668E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0145614399796E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6801809555031036E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0604644485252017E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK40","v":0.75955108399615145},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87500263700993364},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83187083172222143},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89091791511487795},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85280117690776858},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86531728355140669},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81920372068712621},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88238123241779565},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84155673729525537},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92900540009756083},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90346416410555996},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93828668282021954},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91593076492569847},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.910416585272108},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87863751857036576},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92202448403777659},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89411840617701355},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89053745691558606},0.67640869073940946,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66044776311751674,7.6655224711221881E-2,2.6033962481022705E-3,0.86534902400128344,0.66044776311751729,5.2732703703343032E-3,2.1987369520053372E-3,0.75989531702054092,0.66044776311751752,0.13725112613591595,0.65619192940296156,0.11652962135438506,7.7757778519195145E-2,9.2976740697776547E-3,2.7000027816546216E-3,2.718677361094797E-4,0.99999999999999944]
[36,9,59,0.73359303733078163,0,0.12655568639610237,0.13985127627311536,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$46*(365.2425/4))","v":194.22125215386697},{"$f":"DZ39*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4238112081242136},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1688555178378448},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.97315536998940533},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":120.665745106869},94.136782829412027,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.728363710947797},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":46.284984830363115},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.23607044641976188},786.17684884252026,22.321817233618724,12.554892106031529,5.9983986481628859,1325.8909780041636,0.73058257234782431,968.67284136305432,2.9687210847958122E-4,0.14230949434801451,null,9.5042239014757541E-4,5.362675288810561E-5,null,null,null,1.159355898775296E-4,1.7170337881040394E-2,5.2883567854027926E-4,0.161425524748988,0.11793467511371303,0.13985127627311536,0.65193609568840627,0,0.11676824225548876,7.8860332327168395E-2,9.5029489774279413E-3,2.7966093152069723E-3,2.8449516318568714E-4,0.99999999999999944,2.7312995879391327E-3,0.64402562467639823,4.8994961671692113E-3,2.7307587904706513E-4,6.5993778526573005E-6,null,null,null,null,1.5172630536247895E-3,0.1122818900736328,2.8990287973580703E-3,7.0060330873102059E-5,2.8213428278502816E-4,7.7875083580718471E-2,7.0311446366489697E-4,1.2347940763195945E-4,9.1378362117012172E-3,2.3593163871654543E-4,5.7017193782200056E-6,1.0005275657505955E-5,2.7616696219441199E-3,2.4934417605346271E-5,3.7446975056907965E-6,2.8075046567999632E-4,0.86014872372688367,1.6860581399957941E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0245072459323116E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6857243003914359E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0738609548784408E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK41","v":0.75352408355740264},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86996339280200108},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82512372731504025},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8864779197920204},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84681475436214781},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85991970496355818},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81200793463853882},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87761820893943676},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83515868748330213},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92605092140975054},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89941552321397977},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93570495102177054},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91237926215017973},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90672814179801353},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87362252137626117},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91879239011329727},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88970226194203272},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88609155019135821},0.66769132330590142,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65193609568840627,7.8860332327168395E-2,2.7966093152069723E-3,0.86014872372688467,0.65193609568840682,5.2275453262533049E-3,3.2841221028570848E-3,0.75388062905463493,0.65193609568840716,0.14218523942568742,0.64798086018240231,0.11697481424814539,7.9953760292146001E-2,9.7102796807599073E-3,2.8971052879338188E-3,2.9794088292462486E-4,0.99999999999999944]
[37,9.25,59.25,0.72807041419418239,0,0.12741038322755743,0.14451920257825948,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$46*(365.2425/4))","v":191.94984286715101},{"$f":"DZ40*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.3603799666359366},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1317958872791061},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.96485285009400146},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":119.25456434789051},94.640120122033608,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.698086840787674},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":47.615722981165312},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.24240042673735721},791.16218030235541,22.208167787959706,12.46562935881939,5.9678583622143577,1329.6616021011232,0.72432624353456787,963.10879342206181,2.3655743107057643E-4,0.14121669230056297,null,9.4591613886192531E-4,5.3119225073453884E-5,null,null,null,1.1656596058777091E-4,1.7263740039093714E-2,5.3171976051222107E-4,0.16036431085576261,0.11615607887916425,0.14451920257825948,0.64402562467639823,0,0.11718138624080202,8.1047188257123592E-2,9.9176103840918732E-3,2.9976012606606653E-3,3.1138660266356259E-4,0.99999999999999944,2.1107611261292399E-3,0.63677987846593176,4.8576958897830619E-3,2.7074611959789532E-4,6.5430749563175597E-6,null,null,null,null,1.5226313634720129E-3,0.11267916065549209,2.9092860067477418E-3,7.0308215090164665E-5,2.8995807722191185E-4,8.003461782688065E-2,7.2261235302102807E-4,1.2886743454700614E-4,9.5365659140713745E-3,2.4622652143338486E-4,5.9505140401077537E-6,1.0724353509484636E-5,2.960150456216044E-3,2.6726450935136729E-5,4.0986589059818414E-6,3.0728794375758077E-4,0.85548079742173966,1.3184101028640871E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0341829108232316E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6911170808025277E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0868935946463306E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK42","v":0.74752525897597999},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86574071146859077},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81948225126495666},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88275471095817148},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84180423662192094},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85539875993232917},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80599506338495197},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87362565340858889},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82980654241131868},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92356927292369784},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89601890986308308},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93353553634454967},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90939805876192292},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90363248560172538},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86941995780317338},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.9160783714179026},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88599890107172974},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88236440625909696},0.65958968130001827,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64402562467639823,8.1047188257123592E-2,2.9976012606606653E-3,0.85548079742174055,0.64402562467639868,5.1791714240689343E-3,2.7312995879391327E-3,0.74789158037796066,0.64402562467639912,0.1465527230851523,0.640402751571165,0.11735912139303858,8.2130919105174935E-2,1.0126819970615378E-2,3.1019891191550472E-3,3.2567575569819395E-4,0.99999999999999944]
[38,9.5,59.5,0.72320090539680748,0,0.12821285101114688,0.14858624359204511,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$46*(365.2425/4))","v":189.6871800483014},{"$f":"DZ41*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2971929784923324},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.094878961458662},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.95643769538704082},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":117.8488175929175},95.105610090254075,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.662834008946184},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":48.939632685947657},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.24869060669452875},795.83239276207928,22.09361803191192,12.376657928723393,5.937076141634682,1333.0810195327488,0.71812349066426595,957.31679508513605,3.0098360563486778E-4,0.14000437793775278,null,9.4130278491324148E-4,5.2606281282253909E-5,null,null,null,1.1714632697752511E-4,1.7349739410390488E-2,5.3436997647025104E-4,0.15930052632342143,0.11439745002803017,0.14858624359204511,0.63677987846593176,0,0.11753685654527517,8.3214649953226277E-2,1.0336029557138885E-2,3.2063769776494288E-3,3.3996490873282526E-4,0.99999999999999933,2.7619099881163265E-3,0.62892776918013815,4.8153285356026723E-3,2.6838475383885385E-4,6.4860082357173274E-6,null,null,null,null,1.5272502731106265E-3,0.11302097343677869,2.9181113399836273E-3,7.0521495402224693E-5,2.9771248597277726E-4,8.2175000142817853E-2,7.4193732443564146E-4,1.3430428912261427E-4,9.9389090056970133E-3,2.5661469897720685E-4,6.2015633420505122E-6,1.1471278933678696E-5,3.1663178147642293E-3,2.8587883951520765E-5,4.4748238651892047E-6,3.3549008486763606E-4,0.85141375640795425,1.7457082927139322E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0436035181858972E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6963677036195336E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0995826845989561E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK43","v":0.74155522942675978},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86245236485742982},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81509684469449839},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87985362297093472},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83790608974412328},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85187941754310514},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80132333427959623},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87051566565517147},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82564444736310183},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92163296617866153},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89337129873923649},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93184230359151488},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90707319572948775},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90121868404746364},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86614715050344393},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91396127638438363},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8831131815039609},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87946089853603182},0.65216882838575141,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63677987846593176,8.3214649953226277E-2,3.2063769776494288E-3,0.85141375640795491,0.6367798784659322,5.1349850843372749E-3,2.1107611261292399E-3,0.74192844480882558,0.63677987846593265,0.15095480516160573,0.6328538238230349,0.11768657925882826,8.4288073094933302E-2,1.0546941695454741E-2,3.3146547456954323E-3,3.5512222044701631E-4,0.99999999999999944]
[39,9.75,59.75,0.7177121979305201,0,0.12896443533831317,0.15332336673116631,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$46*(365.2425/4))","v":187.36791272372119},{"$f":"DZ42*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2324252562673257},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0570384935524268},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.94759324239667941},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":116.40790360065891},95.531687147134917,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.622098046435489},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":50.256017963455022},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.25493740538485066},800.18657599628989,21.9724754701523,12.284210885652051,5.9045222786992104,1336.0253985098004,0.71197385494043408,951.21515327535224,2.837466776862335E-4,0.13883618167773365,null,9.363124672095573E-4,5.2070540451292668E-5,null,null,null,1.1767810092891091E-4,1.7428545164847948E-2,5.3679246237752203E-4,0.15819132709123512,0.11262808896728979,0.15332336673116631,0.62892776918013826,0,0.11783630197238136,8.5361496236640327E-2,1.0757853833770597E-2,3.4229325137414362E-3,3.7027953216120735E-4,0.99999999999999956,2.5803169563301562E-3,0.62130432345525888,4.7707998150475408E-3,2.659029232396355E-4,6.4260302620212121E-6,null,null,null,null,1.5311412067613279E-3,0.11330891387229389,2.9255457322434563E-3,7.0701161082689369E-5,3.0539314009312584E-4,8.4295024606603014E-2,7.610784899441922E-4,1.3978538892931458E-4,1.0344526373435759E-2,2.6708741571729793E-4,6.4546556882251045E-6,1.2246037789689713E-5,3.3801677945369166E-3,3.0518681414829694E-5,4.8738432842438808E-6,3.6540568887696346E-4,0.84667663326883336,1.6511167498270307E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0527829014850683E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7014838789934992E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1119468577258846E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK44","v":0.7356145648598944},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85811651237890063},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80932493612525191},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87602610663168334},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83277117445391624},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84724069549381797},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79517777318631311},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86641384792487786},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82016430493595105},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.9190747784754808},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88987685392265925},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92960452098368529},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90400330469037615},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8980317791942527},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86183161652924889},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91116493549592603},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87930581090543558},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87563105638966521},0.64412695852389323,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62892776918013826,8.5361496236640327E-2,3.4229325137414362E-3,0.84667663326883369,0.6289277691801386,5.0901992976772441E-3,2.7619099881163265E-3,0.73599772404266262,0.62892776918013904,0.15561024501776025,0.62511604631769857,0.11795800782986139,8.642398474936322E-2,1.0970292944247629E-2,3.5350938619978251E-3,3.8632927907061279E-4,0.99999999999999944]
[40,10,60,0.71243805192759924,0,0.12966482476804611,0.15789712330435413,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$46*(365.2425/4))","v":185.15536181020974},{"$f":"DZ43*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1706376902303113},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.020939178503097},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.93915025743223735},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":115.03329036135062},95.638944977656735,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.573307617077639},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":51.561350203257028},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.26106632404231972},801.78968443565964,21.848286651087747,12.197540304516313,5.8711498145939203,1336.0607096256174,0.70587688149548244,943.0943671991721,2.4140793034811207E-4,0.13776158267744276,null,9.3164799046129313E-4,5.1557679404577141E-5,null,null,null,1.7555958271366252E-4,1.7386795374533071E-2,5.3724991133275932E-4,0.15708580114623624,0.11088323544032472,0.15789712330435413,0.62130432345525888,0,0.11807971368734141,8.7486473262086098E-2,1.1182732054724663E-2,3.6472552102542145E-3,4.0237902598001823E-4,0.99999999999999944,2.1418379473938228E-3,0.61416429063970857,4.7282923452760884E-3,2.6353374806777031E-4,6.3687748126829775E-6,null,null,null,null,2.2796132712689363E-3,0.11280733754595804,2.9221439200427511E-3,7.0618950071689134E-5,3.1299555376951689E-4,8.6393453037986692E-2,7.8002467032988897E-4,2.1589063527453111E-4,1.0683411995083172E-2,2.767414610244267E-4,6.687963342532552E-6,1.3048584789244172E-5,3.6016878950040358E-3,3.251873046093431E-5,7.8690233746988867E-6,3.9451000260531932E-4,0.84210287669564521,1.3869145804019989E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0617337796475175E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.706472695882127E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1240032457894003E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK45","v":0.72970378981233319},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85403465676921553},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80390206462964886},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87242042219246407},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82794227051100389},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84287549751072022},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78940717191589771},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86255112601058437},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81501331641852259},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.9166611478693395},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88658352591011746},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92749241913682934},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90110860615493926},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89502719004253406},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85776871073724104},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90852733996650037},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87571896836995333},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87202408316885671},0.63631927829593993,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62130432345525888,8.7486473262086098E-2,3.6472552102542145E-3,0.84210287669564587,0.62130432345525921,5.0431287685491983E-3,2.5803169563301562E-3,0.73009604267701889,0.62130432345525965,0.1603827508122895,0.61773430704748378,0.11780767178928776,8.853280198409165E-2,1.1361578222511048E-2,3.7628422831413382E-3,4.180478611944022E-4,0.99999999999999944]
[41,10.25,60.25,0.70762185070183425,0,0.12950977097794036,0.16286837832022485,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$46*(365.2425/4))","v":182.89850798590609},{"$f":"DZ44*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1076129237250543},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9841170304900033},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.93034670380667228},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":113.63115261747929},95.443297702921882,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.511981815678148},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":52.849480318764989},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.26705189875849644},800.7385560442558,21.708111278938325,12.107801570255445,5.8334813867053326,1333.0114992776855,0.69983211935707046,932.8842626668486,3.2270186654194996E-4,0.13653138104200691,null,9.2664681129442567E-4,5.1025842863325657E-5,null,null,null,1.7511776987350777E-4,1.7343093693506745E-2,5.3588133614163329E-4,0.15588584836222849,0.10909392363711327,0.16286837832022485,0.61416429063970857,0,0.11753562989123413,8.9579130706097215E-2,1.1540424390297434E-2,3.8784293560284629E-3,4.3371669640878617E-4,0.99999999999999944,2.9677195469277177E-3,0.60624522908571299,4.6839695386862281E-3,2.6106339418680133E-4,6.3090741948650168E-6,null,null,null,null,2.2691093446963106E-3,0.11228754763011121,2.9086793620154631E-3,7.0293554411145329E-5,3.2048233945324169E-4,8.8459965675570837E-2,7.9868269107314337E-4,2.2279614147656965E-4,1.1025133013677456E-2,2.855933497274047E-4,6.9018854160033936E-6,1.3875643842785456E-5,3.8299738455270802E-3,3.4579866658597191E-5,8.4818705789287376E-6,4.2523482582985743E-4,0.83713162167977462,1.9454198953414825E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0704678746234622E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.711340687573229E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1357676376739153E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK46","v":0.72382338683017355},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85062021396125498},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79937402485110665},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86940250617413473},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82390681839403068},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83922537610928094},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7845912658344355},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85931909527895478},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81071062227141333},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91463818638754535},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88382599144081642},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92572160279928906},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89868373133869017},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89251059418217205},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85436998578859902},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90631721223599215},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87271672078011164},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86900576159695431},0.62900669353404182,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61416429063970857,8.9579130706097215E-2,3.8784293560284629E-3,0.83713162167977517,0.6141642906397089,4.9981948681565415E-3,2.1418379473938228E-3,0.72422265317044732,0.61416429063970934,0.16576961076371263,0.61020475986271083,0.11725357353001578,9.0604419568935168E-2,1.1720421361827021E-2,3.9969982756414739E-3,4.5021663715662209E-4,0.99999999999999956]
[42,10.5,60.5,0.70199050471274049,0,0.12933865208005851,0.16867084320720041,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$46*(365.2425/4))","v":180.62297877214141},{"$f":"DZ45*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0440666293975243},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.946990180441035},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.92132544453412268},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":112.21741223095437},95.233845177114219,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.435943391079022},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":54.117420497178877},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.27294015481360923},799.58414303378254,21.56494737108115,12.0163716228392,5.7950098688011877,1329.7733943741582,0.69383912141474968,922.64880363327541,2.6398799397429776E-4,0.1354238824075169,null,9.2141487732164769E-4,5.048291751670007E-5,null,null,null,1.746544695840574E-4,1.7297266724476391E-2,5.3443999196773695E-4,0.15466612938235771,0.10731341132327507,0.16867084320720041,0.60624522908571288,0,0.11697151716879746,9.1629708431773094E-2,1.1900418333356611E-2,4.115567195254485E-3,4.6671657790445801E-4,0.99999999999999944,2.3613158068702886E-3,0.59898058277093957,4.6385506604762891E-3,2.5853195020371996E-4,6.2478972230449958E-6,null,null,null,null,2.2582187453850408E-3,0.1117486230993287,2.8947191438661222E-3,6.9956180217589582E-5,3.2781857883818795E-4,9.0484924321614396E-2,8.1696553132050887E-4,2.2974608185622784E-4,1.1369052870704773E-2,2.9450219680293217E-4,7.1171839926778048E-6,1.472403887507694E-5,4.0641489815544402E-3,3.6694174824968112E-5,9.1272243923370691E-6,4.5758935351212094E-4,0.83132915679279895,1.5674038053657857E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.078996013772882E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7160938887502573E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1472546172952451E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK47","v":0.71797379955178275},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84585262949349438},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.7930639864425576},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86518585357705247},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.818278071592351},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83413075770265133},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77788386622761674},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85480484679204261},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80471205496838516},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91180742334737741},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87997152500138165},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92324278258963766},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89529254204211783},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88899164488122495},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84962414367288219},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90322538504345784},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86852180386274747},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86478956999215362},0.62089625338001886,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60624522908571288,9.1629708431773094E-2,4.115567195254485E-3,0.83132915679279962,0.60624522908571321,4.9513420070678941E-3,2.9677195469277177E-3,0.71838402969499582,0.60624522908571377,0.17127131844530899,0.60261290592832628,0.11667934546430123,9.263394192372866E-2,1.2081320406411264E-2,4.2371091868059286E-3,4.8405864511711245E-4,0.99999999999999956]
[43,10.75,60.75,0.69697740936498109,0,0.1291507969516007,0.17387179368341754,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$46*(365.2425/4))","v":178.0734252167085},{"$f":"DZ46*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.9728679475008866},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9053924316748181},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.91076927368097949},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":110.63342605001648},94.999903946056719,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.345093965669669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":55.36503573621242},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.27872824327222057},798.28552218336836,21.396516700671729,11.908611230860377,5.7497485759987637,1325.8250415016919,0.68789744438689293,912.03165775316006,5.1218203152124993E-4,0.1338267109907075,null,9.1484135864844873E-4,4.9856834030833232E-5,null,null,null,1.7416886523993126E-4,1.7249233622570116E-2,5.3292325710239551E-4,0.15325991695982047,0.10542710520360793,0.17387179368341754,0.59898058277093957,0,0.11638717375980501,9.3638175415684227E-2,1.2262222479465918E-2,4.3586511783573721E-3,5.0140071232976683E-4,0.99999999999999933,4.9003676290537476E-3,0.58923306499337469,4.5854040404915263E-3,2.5556979665251011E-4,6.1763113670908154E-6,null,null,null,null,2.2469375782097471E-3,0.11119037120217803,2.880258272591267E-3,6.9606706825965146E-5,3.3500416093353437E-4,9.2468298340281932E-2,8.3487291446876391E-4,2.3673096949962771E-4,1.1714702103423527E-2,3.0345584136036229E-4,7.3335651824008478E-6,1.5593707099967661E-5,4.304195972768419E-3,3.8861498488985068E-5,9.80551587102241E-6,4.915951964587444E-4,0.8261282063165819,3.2993915329804335E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.087328219375534E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7207378853811594E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1584776841661603E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK48","v":0.7121554354940125},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.8420299098079479},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.7880150234841693},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86180256170278724},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81376988874694089},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83004754547006598},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77252015687489883},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8511841000163004},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79991015391672082},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.9095325027116492},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87687746618380258},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.9212499451748053},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89256891442944009},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88616584065136683},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84581868436405128},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90074137453986103},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86515581959108279},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.8614075144709461},0.61345604360587147,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59898058277093957,9.3638175415684227E-2,4.3586511783573721E-3,0.82612820631658246,0.59898058277093991,4.9033305079030538E-3,2.3613158068702886E-3,0.71257371703570094,0.59898058277094046,0.17774401346375138,0.59410682388215708,0.11608147450123729,9.4621150912604965E-2,1.2443790257775632E-2,4.4831514962430765E-3,5.1959548622994853E-4,0.99999999999999933]
[44,11,61,0.68944484321702915,0,0.12893892353888503,0.18161623324408518,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$46*(365.2425/4))","v":175.37693451212803},{"$f":"DZ47*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8975659074619315},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.861397300589787},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.89934974700640613},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":108.95815078310501},94.741686980847362,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.172004759118124},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":56.499794417624585},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.28398126020976627},796.80992530997787,21.209381765421931,11.788958879008382,5.6994610061795887,1321.1985926286786,0.68200664878790584,901.06622454198271,4.0432238472438601E-4,0.13245351435795116,null,9.0724721651457474E-4,4.918456285112976E-5,null,null,null,1.7365124241145368E-4,1.7198032366972864E-2,5.3130117223996033E-4,0.15171725330366553,0.10347217548893876,0.18161623324408518,0.58923306499337458,0,0.11577577524266956,9.5604126409525703E-2,1.2625358036085346E-2,4.6076518141287826E-3,5.3779026013013034E-4,0.99999999999999933,3.4587249123671704E-3,0.58098796510576589,4.5279107265784888E-3,2.5236537793261495E-4,6.098870730427803E-6,null,null,null,null,2.2351340928338714E-3,0.11060627223425352,2.8651278627708204E-3,6.9241052811340611E-5,6.5867632317354692E-4,9.4094469681698739E-2,8.5098040465341634E-4,2.4374156097456306E-4,1.2061623297854733E-2,3.1244243461834171E-4,7.5507426377092579E-6,3.1744980780368033E-5,4.5348937353520639E-3,4.1013097996350518E-5,1.0517158833869093E-5,5.2727310129626129E-4,0.81838376675591418,2.364532551493026E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0954737871656188E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7252778584900678E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.169449359178667E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK49","v":0.70636866857754732},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83403661963767528},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77748803602723238},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85472139781106737},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80435783812353789},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8215145668058258},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76134615980285358},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84360978729030855},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78989204630278864},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90476063311336996},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8703976821304914},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91706758421302359},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88686070142727991},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88024474299182609},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83786098479280713},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89553298726997943},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85811049662151273},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85433143638167219},0.60347295924086541,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58923306499337458,9.5604126409525703E-2,4.6076518141287826E-3,0.81838376675591484,0.58923306499337513,4.8471501485111276E-3,4.9003676290537476E-3,0.70680733345382185,0.58923306499337558,0.18493550275856688,0.58511051504957023,0.11545497910175079,9.6408044665963935E-2,1.2806650831067632E-2,4.7274939920495937E-3,5.5681360103022578E-4,0.99999999999999933]
[45,11.25,61.25,0.68304726419813844,0,0.12869796352881224,0.1882547722730486,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$46*(365.2425/4))","v":172.78708038907843},{"$f":"DZ48*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8252417942960104},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8191420198869359},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.88834592689208258},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":107.34912667266263},94.465676728854405,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.916153317198599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":57.520979584431586},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.28870128499760289},795.16308674035156,21.025478433047994,11.671925855379255,5.6500418442556644,1316.3709805913327,0.67616629889572033,890.08569392017148,4.8786905002075776E-4,0.13092101117598767,null,8.9971316189125313E-4,4.8536126194497103E-5,null,null,null,1.7309491560755887E-4,1.7143000783171988E-2,5.2955335101415296E-4,0.15020277856388786,0.1015620568653975,0.1882547722730486,0.58098796510576578,0,0.11513418296083203,9.7211962922402181E-2,1.2987943626049919E-2,4.8473361699704065E-3,5.758369419303211E-4,0.99999999999999922,4.3081617695538785E-3,0.57195199112746087,4.4725103494784434E-3,2.4927761009691223E-4,6.0242491756416614E-6,null,null,null,null,2.2227476952491579E-3,0.10999332768311945,2.8492502413998695E-3,6.8857341063550999E-5,6.697537094992079E-4,9.567691731963783E-2,8.652918932651446E-4,2.5074153495013277E-4,1.240801908218681E-2,3.2141541773393064E-4,7.7675911790448303E-6,3.3396315468075101E-5,4.7707933058089942E-3,4.3146548693337114E-5,1.1261209117519563E-5,5.6457573281280154E-4,0.81174522772695024,2.9894011096607831E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1034413554727559E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7297186226933718E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1801812777334749E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK50","v":0.70061384142221417},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82835255342606873},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77002734865256861},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84968037743999292},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79767691814693331},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81545086778479903},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75343454667982024},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83822088241742587},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78278685209566767},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90135484510706787},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86578147550910822},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91408072076545432},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88279066499587766},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8760239619799246},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8322018121179745},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89181736651174126},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85309467286658991},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84929609759486835},0.59502860144083647,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58098796510576578,9.7211962922402181E-2,4.8473361699704065E-3,0.81174522772695146,0.58098796510576634,4.7863749752415311E-3,3.4587249123671704E-3,0.70106589575429523,0.58098796510576689,0.19200280338996759,0.57646997811661327,0.11480001049671497,9.7993704046768396E-2,1.3168068095870534E-2,4.9697724467566654E-3,5.9566340730775227E-4,0.99999999999999922]
[46,11.5,61.5,0.67581964502213832,0,0.1284295204709742,0.19575083450688657,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$46*(365.2425/4))","v":170.2464654109863},{"$f":"DZ49*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.7542927305818736},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7776901102594014},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.87748689878716557},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":105.77069384947042},94.170904256224887,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.644345101801385},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":58.520267483268931},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.29331497580314658},793.35509109326222,20.844135973120299,11.557041573606512,5.6013108491444532,1311.413040306317,0.67037596271956501,879.139779418339,3.8535666363853155E-4,0.1296012598951376,null,8.9225571056116319E-4,4.7896673805659356E-5,null,null,null,1.7250219726213715E-4,1.708436778011542E-2,5.2768705726012003E-4,0.14871132597778067,9.9692498319657777E-2,0.19575083450688657,0.57195199112746087,0,0.11446583803259788,9.877544517113461E-2,1.3348192565691147E-2,5.0922087235429252E-3,6.1548987268518355E-4,0.99999999999999922,3.2465264860884308E-3,0.56403544461030297,4.4178389493917305E-3,2.4623047216108671E-4,5.9506095166653635E-6,null,null,null,null,2.2098448187040636E-3,0.10935482501774145,2.83271056656883E-3,6.8457629583536684E-5,6.8052551169664509E-4,9.7215711078612752E-2,8.7920858082521423E-4,2.5769639822106861E-4,1.2752182549946287E-2,3.3033057526439232E-4,7.9830422593994588E-6,3.5083394878668334E-5,5.011799148687694E-3,4.5326179976562719E-5,1.2036671601493127E-5,6.0345320108369039E-4,0.80424916549311254,2.2863485573647369E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1112389662902008E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7340646602363931E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1906842719958461E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK51","v":0.69489126743873642},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82121901560601873},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76069381004415115},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84334725106488806},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78930656796453058},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80784579760008868},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74354588709013925},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83145448050235715},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77389194278049911},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89706569311983619},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85997812529857132},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91031698151528906},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87766978277108476},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87071465701314976},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82509902349899455},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88714006609792395},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84679282359192121},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84297253984916776},0.58577425663183891,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57195199112746087,9.877544517113461E-2,5.0922087235429252E-3,0.80424916549311343,0.57195199112746142,4.727812208750997E-3,4.3081617695538785E-3,0.69536094470512388,0.57195199112746198,0.19897169114748176,0.56799371786888198,0.11411925099986553,9.9535048644238636E-2,1.3526995967781426E-2,5.2171692237475056E-3,6.3612614800241803E-4,0.99999999999999933]
[47,11.75,61.75,0.66967222645159763,0,0.12813522576032454,0.20219254778807694,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$46*(365.2425/4))","v":167.7854014003631},{"$f":"DZ50*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.6855652024833807},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.737536130283837},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.86692167444410129},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":104.2416844372446},93.859630577965603,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.356572222757869},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":59.497647286563215},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.2978227512497541},791.39981369297902,20.668036730764193,11.4460429937392,5.5539888302319218,1306.3966639310697,0.66463521196801245,868.27722364613089,4.4882593020915268E-4,0.12816171941837295,null,8.8499977944400828E-4,4.7274311406920305E-5,null,null,null,1.7187542716717741E-4,1.7022365084474838E-2,5.2570937529768916E-4,0.14726276932637272,9.7876021906230251E-2,0.20219254778807694,0.56403544461030286,0,0.11377266396713318,0.10029465211734268,1.3705799369871704E-2,5.3421297239520877E-3,6.5676242331965252E-4,0.99999999999999911,3.8913702973040658E-3,0.55553028282435324,4.3646467482587395E-3,2.4326577812169281E-4,5.878962265169713E-6,null,null,null,null,2.1964625979178846E-3,0.10869260186069662,2.8155564397702817E-3,6.8043068748390538E-5,6.9099227378159557E-4,9.8710928673383408E-2,8.9273117017767123E-4,2.6460025317844607E-4,1.3093821856209713E-2,3.3918034730372068E-4,8.1969131798235361E-6,3.6805256181267501E-5,5.257773719859307E-3,4.7550747911513128E-5,1.2843807770892295E-5,6.4391861554876023E-4,0.79780745221192195,2.7806818762654228E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1188741193795329E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7383201511489068E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2009684437719205E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK52","v":0.68920123273977196},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.8158025647277567},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75362906596712076},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83853358844420378},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78296166468961437},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8020749895131849},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73606767630534908},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82631432594950605},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76715464536189271},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89379779519631541},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85556418890040187},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90744776435354579},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87377179784135539},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86667417844838768},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81970555154105618},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88357797508237157},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84200265068494906},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83816796148017281},0.57766639229511685,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56403544461030286,0.10029465211734268,5.3421297239520877E-3,0.79780745221192306,0.56403544461030353,4.6700200310694825E-3,3.2465264860884308E-3,0.68968328365844234,0.56403544461030408,0.20573908503114402,0.55978286371732811,0.11341495628804427,0.10103220150430903,1.3883137213636324E-2,5.4695418955575574E-3,6.7821434997987473E-4,0.99999999999999911]
[48,12,62,0.6628969877827916,0,0.12781738994299638,0.2092856222742111,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$46*(365.2425/4))","v":165.29067759284823},{"$f":"DZ51*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.6158976928863673},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6968329671888829},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.85608088003221838},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":102.69176287237306},93.529013920577356,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.05282263483678},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":60.453102464803777},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.30222394419482029},789.29502926682926,20.487372851295117,11.332441041228966,5.5054401856911435,1301.1086983147859,0.65894362201730039,857.35727830576002,4.1981334394619867E-4,0.12678770106994083,null,8.7746700058353544E-4,4.6637976647465125E-5,null,null,null,1.7121784341431206E-4,1.6957313380836062E-2,5.2363016518872866E-4,0.14578378078055712,9.6063292538916406E-2,0.2092856222742111,0.55553028282435324,0,0.11305724860895536,0.10176975089127539,1.4060475057400946E-2,5.5969540671630281E-3,6.9966627664009694E-4,0.99999999999999911,3.585048698632463E-3,0.54738913777432019,4.3100671484249866E-3,2.4022375671906154E-4,5.8054462565720619E-6,null,null,null,null,2.1826509930787156E-3,0.10800913050668215,2.7978519029457768E-3,6.7615206248711261E-5,7.0115514721835357E-4,0.10016273459509406,9.0586114896297986E-4,2.7144752083382807E-4,1.3432660923082766E-2,3.4795758237260677E-4,8.4090311117452706E-6,3.8560899663875302E-5,5.5085742065842354E-3,4.9818960914917348E-5,1.3682846097556953E-5,6.8598343054254002E-4,0.79071437772578823,2.6004538465690286E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1263538203450257E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7424890000396309E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2110432292625052E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK53","v":0.68354399789001119},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80926072930396165},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74512208117429723},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83271402581654952},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77531080351573556},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79510943034367176},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72707057363144389},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82010332993550583},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7590366781475939},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88983791890478392},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85022446149279651},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90396909088423294},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86905260767191639},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86178355911898263},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81319104168713197},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87926339789091235},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83621115743448859},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83236147121736637},0.56895568772553007,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55553028282435324,0.10176975089127539,5.5969540671630281E-3,0.7907143777257889,0.55553028282435379,4.6137914886456013E-3,3.8913702973040658E-3,0.6840416969560269,0.55553028282435446,0.21268189532697351,0.55145971029933671,0.11268822313203125,0.10248528057301715,1.4236208890975988E-2,5.7267429280599353E-3,7.2193884960464986E-4,0.99999999999999922]
[49,12.25,62.25,0.65644647981803594,0,0.12747535180222738,0.2160781683797359,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$46*(365.2425/4))","v":163.00524131335774},{"$f":"DZ52*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.5520747344269399},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6595444764361167},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.84622698462196733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":101.27186742581033},93.188380834217099,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.733132269827379},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":61.386682326707053},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.30652072105350403},787.07220097466313,20.323304404827113,11.230161525000412,5.4613511253247848,1296.0366891162735,0.65330077187992308,846.70176938436134,3.2549418000998078E-4,0.12560866306456167,null,8.7071648804246528E-4,4.6056426578833977E-5,null,null,null,1.7052869257480236E-4,1.6889138060369603E-2,5.2144702474358074E-4,0.14443204393688094,9.4357565788159278E-2,0.2160781683797359,0.54738913777432019,0,0.11231919765510714,0.1032008102547589,1.4411942724551029E-2,5.8565317889568425E-3,7.4421142256920266E-4,0.99999999999999922,2.6050152264306525E-3,0.54028046901815785,4.2604562391261591E-3,2.3745866777830841E-4,5.7386228272017644E-6,null,null,null,null,2.1684023918861349E-3,0.10730403425875826,2.7795871981957303E-3,6.7173806267016058E-5,7.1101460574993073E-4,0.101571196519773,9.1859912923596219E-4,2.7823285536282896E-4,1.3768435210863244E-2,3.5665542787529557E-4,8.6192304496603801E-6,4.0349292129662009E-5,5.764053012684585E-3,5.2129484142595753E-5,1.4553981946876576E-5,7.2965744062232604E-4,0.7839218316202633,1.9160614968900869E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1336846234714673E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7465748599721036E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2209174567634899E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK54","v":0.67791979951252146},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80318799351123149},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73725030252672041},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82730608459924415},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76822071414755211},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7886475538180594},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71875289544023879},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81433488370876506},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75151967721408164},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88614912671639856},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84525903612647202},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90072667905262793},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86466063032598472},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85723311091024479},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80714325003662823},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87524595554713924},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83082897539246803},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82696772896278492},0.56061779702177639,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54738913777432019,0.1032008102547589,5.8565317889568425E-3,0.78392183162026408,0.54738913777432074,4.5560963514006203E-3,3.585048698632463E-3,0.67843163396564865,0.54738913777432141,0.21898695255648895,0.54383480339623902,0.11194184407649578,0.10389452632025296,1.4585944746872227E-2,5.9886201147583617E-3,7.6730878889189242E-4,0.99999999999999911]
[50,12.5,62.5,0.65098941984446479,0,0.12711484342229243,0.22189573673324198,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$46*(365.2425/4))","v":160.6565500388142},{"$f":"DZ53*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.4864853207143733},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6212239362146037},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.8359411951514516},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":99.812672927134798},92.830646887689397,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.397553014477722},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":62.298458075767115},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.31071194454622203},784.72564098270539,20.152226406612666,11.123586121576466,5.4153784331160866,1290.6670752845205,0.64770624417349276,835.97312381092343,4.7250555832137065E-4,0.1241421942226434,null,8.6355813929015369E-4,4.5452363656816389E-5,null,null,null,1.6981576669428174E-4,1.6818610791390867E-2,5.1918384839277703E-4,0.14303132069038971,9.26422795235467E-2,0.22189573673324198,0.54028046901815785,0,0.11156449049788443,0.10458824238574704,1.4759946769193424E-2,6.120708440559881E-3,7.9040615521458219E-4,0.99999999999999922,4.114308502741284E-3,0.53171724836464918,4.2086708946259795E-3,2.3457238559976517E-4,5.668870541675606E-6,null,null,null,null,2.153832230782238E-3,0.10658302552343391,2.7609102988196813E-3,6.6722444848612037E-5,7.2057348912675815E-4,0.10293672011679289,9.3094877982740157E-4,2.8495132218366373E-4,1.410090053031076E-2,3.6526755837126476E-4,8.8273583277345094E-6,4.216936948490942E-5,6.0240581282420035E-3,5.4480942832968125E-5,1.5457377520463229E-5,7.7494877769411898E-4,0.7781042632667573,3.070451326733159E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1408726699948604E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7505811537950474E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2305993982145753E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK55","v":0.67232885176632085},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79874120250254088},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73150159975477003},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8233425928976974},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76303641900850527},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78391839313686595},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71268322663077988},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81010917152286255},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74602687916004728},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88344005111414536},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84161778343044491},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89834426814324908},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86143768625103168},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85389453734915821},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80271446498586052},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87229660724112723},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82688416270308795},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82301589889440385},0.55333733428910092,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54028046901815785,0.10458824238574704,6.120708440559881E-3,0.77810426326675808,0.5402804690181584,4.5036535297316698E-3,2.6050152264306525E-3,0.67284982604849786,0.54028046901815907,0.22556138287916164,0.53599885869140351,0.11117809345797217,0.1052602225934797,1.4932093697360937E-2,6.2550170635865742E-3,8.1433161703470193E-4,0.99999999999999911]
[51,12.75,62.75,0.64403877685247479,0,0.12673419412244316,0.2292270290250813,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$46*(365.2425/4))","v":158.29470644899359},{"$f":"DZ54*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.4205286162227511},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5826888067739606},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.82550568832450599},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":98.345307160355532},92.456852687719774,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.046091398800066},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":63.188438673032934},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.31479787257401021},782.2533285758858,19.978464999500787,11.015586693498129,5.3686846456607817,1285.0909822673427,0.64215962508986724,825.23354337916601,3.4620523785914035E-4,0.12293529516288347,null,8.5622939987603302E-4,4.4841186840860878E-5,null,null,null,1.6907694116201453E-4,1.674552116752185E-2,5.1683404142189194E-4,0.14161400313756525,9.0938795162294181E-2,0.2292270290250813,0.53171724836464918,0,0.11079169641805989,0.10593220280121234,1.510424062552845E-2,6.3893256866132684E-3,8.3825707885482167E-4,0.99999999999999922,2.803054992238793E-3,0.52452081940230821,4.1561317757166892E-3,2.3164409142603952E-4,5.5981029594798163E-6,null,null,null,null,2.1389128887097228E-3,0.10584473746451196,2.7417857985030246E-3,6.6260266335177212E-5,7.2983286880204032E-4,0.10425945844740329,9.4291148500700651E-4,2.9159816116733432E-4,1.4429821325032746E-2,3.7378787204395386E-4,9.0332672844151765E-6,4.4020040858795014E-5,6.2884337181248421E-3,5.687192762963087E-5,1.6393161973216178E-5,8.2186391688160551E-4,0.77077297097491804,2.1230807350152592E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1479237223816695E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7545110932480816E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.240096815371719E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK56","v":0.66677134770829449},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79166400910942569},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72237942429131241},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81702843110352807},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75479854467110818},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77639632996184094},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70305990454544343},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80338077615575254},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73730519706722719},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.879114491257173},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83581331168426809},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89453824492064649},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85629613773757152},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84856968839520031},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79566547276388011},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86758932700294511},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82059940651416863},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.8167225085855373},0.54456716775327785,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53171724836464918,0.10593220280121234,6.3893256866132684E-3,0.7707729709749187,0.53171724836464973,4.4489121507674204E-3,4.114308502741284E-3,0.6673092782434128,0.5317172483646504,0.23223893508195625,0.52811903388347869,0.11039628282914427,0.10658254556927235,1.5274415902431429E-2,6.5257736383910322E-3,8.6301309532523657E-4,0.99999999999999922]
[52,13,63,0.63841592932980928,0,0.1263332295313587,0.23525084113883118,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$46*(365.2425/4))","v":156.07375086974261},{"$f":"DZ55*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.3585063419870558},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5464523637270045},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.81571056534146558},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":96.965472271806547},92.072999731806192,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.678805743500753},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":64.056704151233959},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.31878012516569026},779.67638232603622,19.815444521804494,10.914994375184046,5.3248771992149075,1279.6188805865509,0.63666050436454147,814.68280190862345,3.9321537082859253E-4,0.12164038330813517,null,8.4939099598758147E-4,4.4265798678550566E-5,null,null,null,1.6831209720184696E-4,1.6669857422385963E-2,5.1439718407263147E-4,0.14027982217729032,8.9310622339561843E-2,0.23525084113883118,0.5245208194023081,0,0.11000086924022866,0.10723288833733234,1.5444591179334411E-2,6.6622215901687961E-3,8.8776911179565157E-4,0.99999999999999922,3.2818866560646214E-3,0.51689768880862474,4.1068167649873331E-3,2.2889549454063466E-4,5.5316780907776726E-6,null,null,null,null,2.1236454047908701E-3,0.10508922150326612,2.7222150292545229E-3,6.5787302917138474E-5,7.3879410090269958E-4,0.10553960523959942,9.5448899683021958E-4,2.9816887187717053E-4,1.4754974889588339E-2,3.8221059996587875E-4,9.2368179030230169E-6,4.5900190566906023E-5,6.5570204024837609E-3,5.930099711812947E-5,1.7361431488734115E-5,8.7040768030691748E-4,0.76474915886116812,2.5211345858602963E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1548431951077691E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7583676961165223E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2494170012648474E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK57","v":0.66124746055095984},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78680530073591126},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71613608414986796},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81268915773898609},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74915234268185615},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77123544611028272},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.6964794018811854},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79875933987801484},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7313319715457498},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8761348159061334},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83182168571691228},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89191498384332057},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85275759547826036},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84490582830311767},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79082579897825522},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86434808137169028},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81628008957967058},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81239907292951952},0.5371968239285988,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5245208194023081,0.10723288833733234,6.6622215901687961E-3,0.76474915886116879,0.52452081940230866,4.3933739701022094E-3,2.803054992238793E-3,0.66179555977356974,0.52452081940230944,0.23850371946667667,0.52070925410546642,0.10959845375424106,0.10786180205036346,1.5612687023380444E-2,6.8007262963092185E-3,9.1335730356186082E-4,0.99999999999999922]
[53,13.25,63.25,0.63232763557446892,0,0.12591576663100801,0.24175659779452219,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$46*(365.2425/4))","v":153.90794073759642},{"$f":"DZ56*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.2980240562478134},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5111156572042623},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.80612560959123403},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":95.619898136858694},91.678360371502222,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.295792311760174},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":64.903386611052071},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.3226591692905284},777.00544579920461,19.655796218837761,10.816898976102216,5.2819759356361136,1274.1034195908842,0.63120847524630253,804.22487678606205,3.220147815479561E-4,0.12049374313934842,null,8.4268272205167581E-4,4.3702776157125119E-5,null,null,null,1.675264274771376E-4,1.6592133792124267E-2,5.1188921587898869E-4,0.13897369285458561,8.7721372766090946E-2,0.24175659779452219,0.51689768880862463,0,0.10919603826825346,0.10849071576339459,1.5780782867426475E-2,6.93923100244964E-3,9.3894549532806996E-4,0.99999999999999889,2.53823274650458E-3,0.51006922363864737,4.058559872605126E-3,2.2620587241261802E-4,5.4666784549050722E-6,null,null,null,null,2.1081075676167302E-3,0.10432032703115172,2.702297705118332E-3,6.5305964366669432E-5,7.474600568117217E-4,0.10677757068158719,9.6568502499567294E-4,3.0465929271181332E-4,1.5076155285902363E-2,3.9053040754881711E-4,9.4378812634809752E-6,4.7808680796543557E-5,6.8296556403578445E-3,6.1766681295251664E-5,1.8362249454502425E-5,9.2058324587356748E-4,0.75824340220547681,1.977294592783907E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1616361823568404E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7621538016692232E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2585668175062202E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK58","v":0.65575734482620907},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78107240383964915},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70878973773271059},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80756449763351579},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74250011072070587},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76514942258622187},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68874245156659564},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79330409603880125},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72429926333881245},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87260839758833508},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.827104820528204},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88880882170680997},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8485731781504583},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84057410122400211},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78511501710660914},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86051355590437162},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81117873186680534},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.8072947571603083},0.52938946644756302,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51689768880862463,0.10849071576339459,6.93923100244964E-3,0.75824340220547781,0.5168976888086253,4.3412439376187455E-3,3.2818866560646214E-3,0.65631814904832186,0.51689768880862608,0.24463891309147012,0.513483456223636,0.10878746258600515,0.10909839501125636,1.5946697910573043E-2,7.0797085251781506E-3,9.6536665188018498E-4,0.999999999999999]
[54,13.5,63.5,0.62699548394567217,0,0.12548328766590877,0.24752122838841809,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$46*(365.2425/4))","v":151.71365922800041},{"$f":"DZ57*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.2367466805047203},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4753144202527868},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.79630525395740037},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":94.256635309576183},91.27049316249304,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.897122493406776},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":65.728584019799143},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.3264349565341555},774.23684960031471,19.49227386824565,10.716511090786186,5.2380336241087679,1268.38496370798,0.62580313446714286,793.75928599944712,4.2275961482019078E-4,0.11915156817772975,null,8.3573317437955253E-4,4.3127956236206695E-5,null,null,null,1.667219952915241E-4,1.6512554601575323E-2,5.0931646066980233E-4,0.13764178198070234,8.6136658597166627E-2,0.24752122838841809,0.51006922363864737,0,0.10837888690375685,0.10970607425911814,1.6112612953719612E-2,7.2201860479066621E-3,9.917878084323001E-4,0.999999999999999,3.5751407506347428E-3,0.50225611478619037,4.0091178243238422E-3,2.2345019502546752E-4,5.4000824729337193E-6,null,null,null,null,2.0923318764588541E-3,0.10353966228424194,2.6820754855943155E-3,6.4817257461745892E-5,7.5583341783038555E-4,0.10797373780766284,9.7650303362491924E-4,3.1106550970623378E-4,1.5393168830256742E-2,3.9874227763952769E-4,9.6363361171086523E-6,4.9744354948577329E-5,7.1061742070715308E-3,6.4267485886554474E-5,1.93956467494474E-5,9.7239216168285274E-4,0.75247877161158083,2.8253460460316737E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1683074830039668E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.765872084583309E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2675527279420891E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK59","v":0.65030113746397533},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.7766039316598623},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.7030789754006741},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80356659110349882},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.7373224969818758},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76040828819961737},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68273266170721569},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78905029322491038},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71882914586338587},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86985169446366983},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82342294800181282},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.8863794649583836},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84530468327595898},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83719120851396467},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78066352219692214},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85751710136545278},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80719880306767133},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80331395539337846},0.52239597893299916,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51006922363864737,0.10970607425911814,7.2201860479066621E-3,0.75247877161158194,0.51006922363864804,4.290232423472649E-3,2.53823274650458E-3,0.65087073176609223,0.51006922363864882,0.25092298416658221,0.50616266921241881,0.10796383350616132,0.11029266887370039,1.6276251078767977E-2,7.3625512663088605E-3,1.0190418960594079E-3,0.999999999999999]
[55,13.75,63.75,0.62064029475918403,0,0.12503496529606864,0.2543247399447463,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$46*(365.2425/4))","v":149.5992969363289},{"$f":"DZ58*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1777011241177293},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4408171212169245},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.78683703719206299},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":92.943024679837848},90.853386605828803,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.482877951353252},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":66.532408442403863},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.33010883897818316},771.38215492391305,19.334310263460608,10.620046468191198,5.1955850786572606,1262.67855547148,0.62044408221243208,783.42143747882187,2.8182825557903442E-4,0.11809701191294557,null,8.2903256376829729E-4,4.2573168842098398E-5,null,null,null,1.6589778927624376E-4,1.6431019680145414E-2,5.0667578390306686E-4,0.13635403915445971,8.4600056679146773E-2,0.2543247399447463,0.50225611478619037,0,0.10754878010856578,0.11087926348828263,1.6439889203816338E-2,7.5049164847110572E-3,1.046295983686516E-3,0.999999999999999,2.1076179105718423E-3,0.49596091899844097,3.9614486718099915E-3,2.2079333087413381E-4,5.3358744934555713E-6,null,null,null,null,2.0763060714514099E-3,0.10274662057944695,2.6615326552570347E-3,6.4320802410381271E-5,7.6391624852895535E-4,0.1091284015497031,9.869456900505726E-4,3.1738381163798725E-4,1.5705831871710194E-2,4.068414529722764E-4,9.8320674958823794E-6,5.1706040121103843E-5,7.3864085490348138E-3,6.6801895555139716E-5,2.0461622055051196E-5,1.0258343616314648E-3,0.74567526005525264,1.6891283404117052E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1748616231986014E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7695250675309037E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2763808290708362E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK60","v":0.64487895879373947},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77026104464656375},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69499580603829947},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79788632113265412},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72998423811881463},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75368227070898841},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67423320134010267},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78300947821340094},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7110818083604501},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86592637549601681},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81818851659222525},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88291846548186381},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84065454147612806},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83237932454832775},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77434433983401552},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85325207503560696},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80154377091398754},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.7976598476455723},0.51439405202124955,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50225611478619037,0.11087926348828263,7.5049164847110572E-3,0.74567526005525364,0.50225611478619114,4.2379681018222433E-3,3.5751407506347428E-3,0.64546289833525472,0.50225611478619181,0.25699343579692946,0.49910851689231567,0.10712842467991135,0.11144499551205846,1.660116172124047E-2,7.6490832433590734E-3,1.0743821541845013E-3,0.99999999999999911]
[56,14,64,0.6157648965362823,0,0.12457297181460401,0.25966213164911267,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$46*(365.2425/4))","v":147.4715565980205},{"$f":"DZ59*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1182819731910714},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4061015499969782},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.7772131576678466},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":91.62110253965659},90.424590812892532,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.053150397150475},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":67.314985733407482},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.33368089691772462},768.44005228298306,19.173833544117478,10.522161735273629,5.1524612000637333,1256.8091724213391,0.61513092209134446,773.10218512439781,4.4221946237886159E-4,0.11672730361859661,null,8.2215825413373047E-4,4.2010911681941901E-5,null,null,null,1.6505677838210019E-4,1.6347823035693942E-2,5.0397631780221515E-4,0.13505054837866942,8.3073768353112643E-2,0.25966213164911267,0.49596091899844097,0,0.10670806925125693,0.11201072753583427,1.6762434238664602E-2,7.7932500020070896E-3,1.102468324682487E-3,0.99999999999999911,3.7660160656966457E-3,0.48805854372357971,3.912995811869744E-3,2.1809278639586921E-4,5.2706108990210621E-6,null,null,null,null,2.0600755474454347E-3,0.10194344829440814,2.6407274039273788E-3,6.3818005475979619E-5,7.7171160848498886E-4,0.11024199898023904,9.9701694711025078E-4,3.2361077407769062E-4,1.6013974951360983E-2,4.1482354390973836E-4,1.0024969316191101E-5,5.3692549157405476E-5,7.6701890763021582E-3,6.9368376547525762E-5,2.1560142195936477E-5,1.0809081824865504E-3,0.74033786835088644,3.0618069428031358E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1813028768176897E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7731151325787837E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2850568775923154E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK61","v":0.63949091347590492},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76649247987223357},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69020616331240503},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79450845563870354},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72563055778494878},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74968825616678814},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66920076791227834},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77941890646490086},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70648849100815414},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8635873181452397},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81507399239399536},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88085508470799867},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83788576914515767},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82951481589753273},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77058963852426121},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85071153041873182},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79818074273470729},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79429857502985968},0.50794672131845453,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49596091899844097,0.11201072753583427,7.7932500020070896E-3,0.74033786835088733,0.49596091899844164,4.1875778771775811E-3,2.1076179105718423E-3,0.64008132890476954,0.49596091899844241,0.26316046499264173,0.49200973136101034,0.10628225667876741,0.11255577335319827,1.6921257376755421E-2,7.9391313111094926E-3,1.1313849265163771E-3,0.99999999999999911]
[57,14.25,64.25,0.60924437551435384,0,0.1240968261494744,0.26665879833617073,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$46*(365.2425/4))","v":145.25038307852958},{"$f":"DZ60*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0562536127691153},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3698615511026349},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.76703420796125055},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":90.241132249233956},89.980683399650104,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.6079868209304},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":68.076380376742975},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.33715072170092042},765.39649136940102,19.003858198830592,10.418270591778615,5.1067848166976741,1250.6122709953288,0.60986326110753875,762.70247797031618,3.5325590080402866E-4,0.11554201321664415,null,8.1477945021270128E-4,4.141964427856487E-5,null,null,null,1.641984054416042E-4,1.6262909472914134E-2,5.0121634301597236E-4,0.13367979243331116,8.1526394157558024E-2,0.26665879833617073,0.48805854372357965,0,0.1058564441062779,0.11310081917056226,1.7080080514846236E-2,8.0850126202118965E-3,1.1603015283502673E-3,0.99999999999999889,2.836452074667034E-3,0.48113990521325689,3.8617483681302944E-3,2.1523648438631971E-4,5.2015831390881798E-6,null,null,null,null,2.0436343153149008E-3,0.10112984905545119,2.6196520543872756E-3,6.3308681124530771E-5,7.7922192814220944E-4,0.11131487729759131,1.0067199448287436E-3,3.2974316247990303E-4,1.631743800677047E-2,4.2268440421912344E-4,1.0214941376739326E-5,5.5702683403864968E-5,7.9573445565512824E-3,7.1965380256749855E-5,2.2691142576453539E-5,1.1376103857738138E-3,0.73334120166382821,2.3413163812742055E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1876352840277629E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7766445315340515E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2935863154100632E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK62","v":0.63413709136929863},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75970594116989443},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68160518198579567},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78841983502232849},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71780218996004108},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74249985339749214},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6601711139078047},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77295009850321905},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69823501724810266},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85936203005786971},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80945666187378529},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87712586628408384},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83288841782273537},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82434574790582393},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76382764810552062},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84612406190612621},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79211854270875204},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78824181316798314},0.49985337069800695,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48805854372357965,0.11310081917056226,8.0850126202118965E-3,0.73334120166382921,0.48805854372358037,4.1363592091646344E-3,3.7660160656966457E-3,0.63474299235846221,0.48805854372358115,0.26969252098946289,0.48459922446841824,0.1054240207649297,0.11362529250346358,1.7236374365354534E-2,8.2325207904911518E-3,1.1900461178787852E-3,0.99999999999999889]
[58,14.5,64.5,0.60366970001039222,0,0.12360405634685162,0.27272624364275516,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$46*(365.2425/4))","v":143.23658232118007},{"$f":"DZ61*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0000163318458721},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.337004983806398},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.75787861381451604},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":88.9899984717118},89.532212296735949,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.147485979518422},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":68.81672789508805},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.34052113656859562},762.28103421204332,18.850546041560918,10.325617608914875,5.0655862248765624,1244.6812121176652,0.60464070963008976,752.58493135806532,3.2003152370972026E-4,0.11442838858415744,null,8.0820751779721604E-4,4.0884608316018018E-5,null,null,null,1.6331948681099984E-4,1.6175963687231849E-2,4.9838604889453064E-4,0.13243518145691777,8.007570209610046E-2,0.27272624364275516,0.48113990521325689,0,0.10499159742358148,0.11414976583636489,1.7392668215862835E-2,8.3800289607704054E-3,1.219790707407303E-3,0.999999999999999,2.4851987207274184E-3,0.47462124649155979,3.8156531609173177E-3,2.1266734486665104E-4,5.1394951857117977E-6,null,null,null,null,2.0269378319485204E-3,0.10030361863352821,2.598249508626518E-3,6.2791449478231899E-5,7.864487745031756E-4,0.11234726035415832,1.0160567077034015E-3,3.3577789147289241E-4,1.6616068357405159E-2,4.3042007888737703E-4,1.040188809740606E-5,5.7735234568474869E-5,8.2477023805784516E-3,7.4591345623479412E-5,2.3854527619700567E-5,1.1959361797876024E-3,0.72727375635724378,2.0802161733141422E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1938626681628744E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7801153953511408E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3019742923650464E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK63","v":0.62881756834037772},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75455489993455538},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67509794507691867},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7837936192271755},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71187063015465213},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73704736351858868},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65334585865968309},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76803779284768947},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69198634462072239},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85614368827459608},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80518560926474891},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87428371321004517},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82908562455586665},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82041321813031165},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75869487840025218},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84263140155202609},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78751212153293648},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78364148116920895},0.49276753063947387,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48113990521325689,0.11414976583636489,8.3800289607704054E-3,0.72727375635724489,0.48113990521325761,4.0821864356557023E-3,2.836452074667034E-3,0.62943391772621737,0.48113990521325839,0.27558422013317524,0.47788057585240834,0.10455543460901351,0.11465397152200819,1.7546362112817668E-2,8.5290757101181176E-3,1.2503600604578955E-3,0.99999999999999889]
[59,14.75,64.75,0.59845754615867719,0,0.12310025721772655,0.27844219662359537,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$46*(365.2425/4))","v":140.90317945220792},{"$f":"DZ62*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9348538612436634},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2989338846106042},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.74695082636844412},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":87.540302350939328},89.061338116096096,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.671691338989433},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":69.536087936359053},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.34378871797496047},759.04858236966572,18.668108880610109,10.214001561985148,5.0165610577869471,1237.9843803548374,0.59946288136466874,742.12568373196484,5.6935783531383572E-4,0.11282309866618034,null,8.0012387254580961E-4,4.0254982646196608E-5,null,null,null,1.6242749977876932E-4,1.6087726150796133E-2,4.9550849070869999E-4,0.13097849749796978,7.8516747506948023E-2,0.27844219662359537,0.47462124649155979,0,0.10411927179444555,0.11515817720765148,1.7700056009772508E-2,8.6781224594658264E-3,1.280929413508488E-3,0.99999999999999911,5.0759153114228886E-3,0.46557002929678581,3.7606355816501426E-3,2.0960091246037649E-4,5.0653892405830786E-6,null,null,null,null,2.0100969621754815E-3,9.9470243207530062E-2,2.5766618797792244E-3,6.2269744960779218E-5,7.933963479943055E-4,0.11333974819715953,1.0250326624976402E-3,3.4171223254250233E-4,1.6909730981934313E-2,4.380270703427162E-4,1.0585724952974934E-5,5.978898619046631E-5,8.5410887722406539E-3,7.7244701034706814E-5,2.505017122025186E-5,1.255879242288236E-3,0.72155780337640363,4.3191824992937722E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1999886510973963E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7835297426999181E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3102256869420525E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK64","v":0.62353240701913115},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.7500061189670072},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66936665491414193},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77970475576208009},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70663997731399331},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.73223495776255321},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64733901054578002},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76369808112469539},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68647964967238273},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85329343296070181},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80140853496458397},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87176541697396404},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82572038286482929},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81693384337277497},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75416197184289435},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83953932440426249},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78344055082811037},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77957670065011508},0.48609133661239895,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47462124649155979,0.11515817720765148,8.6781224594658264E-3,0.72155780337640463,0.47462124649156057,4.0334600009696801E-3,2.4851987207274184E-3,0.62415728923854896,0.47462124649156129,0.28259517662936834,0.4700956378941728,0.10367507529181287,0.1156420940985253,1.785107739420291E-2,8.8286191510245984E-3,1.3123195408922029E-3,0.999999999999999]
[61,15.25,65.25,0.58544895597266167,0,0.12134720662383902,0.29320383740349826,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$46*(365.2425/4))","v":136.82383481208825},{"$f":"DZ64*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.820934323934976},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2323765247509098},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.75421705436939301},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":85.005887836106581},82.454083151437501,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.576011356246362},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":70.77707426582468},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.34822295812643156},746.73984653815876,18.317988257608807,10.018358820412864,4.9224753904004261,1213.791311289466,0.58923986580438525,715.21422937873376,2.4240611670172508E-4,0.11077121246733301,null,8.0711940487091774E-4,1.4502965174143981E-5,null,null,null,2.155228694683546E-4,1.5708526843301162E-2,4.7706101883723053E-4,0.12823635168568656,7.5561970658517899E-2,0.29320383740349826,0.45925303954474356,0,0.10177297132940877,0.11691462917889442,1.8175340438787508E-2,9.2812872490236169E-3,1.3988948556427523E-3,0.99999999999999889,1.6599464609256885E-3,0.45371838033626716,3.7972184925997212E-3,7.5665656041332588E-5,1.8285989096821401E-6,null,null,null,null,2.6525310205654951E-3,9.6592215568404818E-2,2.4685672986484888E-3,5.9657441789968969E-5,8.0549763869899155E-4,0.1150684645503379,1.040666989857528E-3,4.7370783906051852E-4,1.7250124259516469E-2,4.4085429031813413E-4,1.0654049892385447E-5,6.3944563787105363E-5,9.1347291634618719E-3,8.2613521774639218E-5,3.6924372129467683E-5,1.3619704835132846E-3,0.70679616259650069,1.45456189321298E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3273900391094909E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6303572129251939E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6023470362478861E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK66","v":0.61306535803489326},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73618545698048854},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6520406869010672},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76726082815466867},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69079042973809213},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71762829796322203},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.62920621886184314},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75050243736251587},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66981449577649277},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84458552198913106},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78990113240296134},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86406463127970323},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81545443680641572},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80632367241373448},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74038802481122135},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.8300991810292333},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77104807085250604},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76721302661157664},0.47035172884866033,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45925303954474356,0.11691462917889442,9.2812872490236169E-3,0.7067961625965018,0.45925303954474428,3.9177484952893282E-3,2.3992412567528975E-3,0.61372125218185258,0.45925303954474511,0.29605011335108189,0.45648570994050536,0.10108120269520665,0.11726366334196106,1.8263808864430579E-2,9.4284353514018111E-3,1.4270664554115308E-3,0.99999999999999889]
[62,15.5,65.5,0.58090666129507473,0,0.1201969494062585,0.29889638929866558,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$46*(365.2425/4))","v":134.70731007709006},{"$f":"DZ65*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.7618283792834566},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1978439439403101},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.74388706886986811},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":83.690933723961606},80.285401363454355,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.960829459585959},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":71.305155029782441},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.35024331389004371},739.83033106843482,18.129732448495208,9.9132909975317549,4.8718866153433877,1201.7486734896631,0.5841939223479129,702.05427124232756,5.4023141813298316E-4,0.10920265964983281,null,7.9909766815321073E-4,1.4289977475341272E-5,null,null,null,2.1322535236297906E-4,1.5544365085433791E-2,4.6381254970238699E-4,0.12677768170109349,7.4062751139137031E-2,0.29889638929866558,0.4537183803362671,0,0.10038943406100453,0.11761269750502773,1.8352277290073649E-2,9.5755834537800052E-3,1.4552380551803093E-3,0.99999999999999878,4.7664310554100427E-3,0.44513030577413709,3.7452106365855409E-3,7.4629316269922205E-5,1.8035538644766101E-6,null,null,null,null,2.617032090754038E-3,9.5320290350207004E-2,2.394250187119655E-3,5.786143292383136E-5,8.1030706581944681E-4,0.11575550988421546,1.0468805549928239E-3,4.7842184843231001E-4,1.7425582843850786E-2,4.3769490033312915E-4,1.0577697457422287E-5,6.5972153488019682E-5,9.4243782231402205E-3,8.5233077151765718E-5,3.8411572728067143E-5,1.4168264824522422E-3,0.70110361070133331,4.2423835539085353E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3334416937678669E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6424161034197497E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6052612875957204E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK67","v":0.60788353559273223},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73307564006905024},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64816039108911927},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76445646506582554},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68723304468797486},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71434475601244851},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6251506926643321},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74753111973736441},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6660784023483759},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84261605929152839},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78730523081522752},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86232146672067467},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8131358078610168},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80392812629044663},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73728840173665089},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82796548812954818},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7682550545302459},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76442819598475076},0.4646833144819843,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4537183803362671,0.11761269750502773,9.5755834537800052E-3,0.70110361070133442,0.45371838033626782,3.8747127475507359E-3,1.6599464609256885E-3,0.60854329285548836,0.45371838033626871,0.30328467719198154,0.44942434305520207,9.9727467523898536E-2,0.11791854344631639,1.8442202837852781E-2,9.7188282886266769E-3,1.4839376561208697E-3,0.99999999999999878]
[65,16.25,66.25,0.56127151331248337,{"$f":"AR68","v":0},0.11709851915232844,{"$f":"AP68","v":0.32162996753518708},{"$f":"SUM(D68:G68)","v":0.99999999999999889},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$46*(365.2425/4))","v":128.47226062126083},{"$f":"DZ68*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.587708756705057},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.096114752860625},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.71321444318909466},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":79.81722330338529},74.15581559962807,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.895906577162933},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":72.588348918853953},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.35497415049158892},721.15655870338969,17.569715162763753,9.595394008863888,4.7213967652329725,1167.7246317637878,0.56931388000423711,{"$f":"Z68*AA68","v":664.80184088596104},3.1466416069127158E-4,0.1055980843947123,null,7.7458533910031006E-4,1.3659352998956254E-5,null,null,null,2.0698124280753977E-4,1.5098750237665366E-2,4.2646024238601738E-4,0.12243318497036176,6.9702911576753096E-2,0.32162996753518708,0.43165617747111601,0,9.6570500138777812E-2,0.11920354494722599,1.8897809848842678E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.0411790894141393E-2},1.6302091647079535E-3,0.99999999999999878,2.4036256779388222E-3,0.4255884857544257,3.5907847179764679E-3,7.1552132677744668E-5,1.7291880972852987E-6,null,null,null,null,2.5190955335463831E-3,9.1813144669219984E-2,2.1854446701422177E-3,5.2815265869230191E-5,8.21267403864571E-4,0.11732123672091001,1.0610408224514139E-3,4.9295994445111633E-4,1.796684647060752E-2,4.2766805341344925E-4,1.0335380370594139E-5,7.1733306933094459E-5,1.024738135699717E-2,9.267623021113022E-5,4.3030003008258627E-5,1.5871791616996948E-3,0.67837003246481176,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2431550037284698E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3510570224677252E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6775174652469954E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6137441734020098E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK70","v":0.59254504362680849},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71261981082071613},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62280533421834106},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74596945723968278},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66391628331560115},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69277533925148005},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59870094625694381},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72796638774277034},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64163056277776842},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82956671519698177},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77016818406415133},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85075757064565771},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79780311455786368},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78809455916864235},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71689666758306858},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81384093575685656},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74984053520021998},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74608326051421314},{"$f":"CS68*DJ68","v":0.44208793815062597},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.43165617747111601,0.11920354494722599,1.0411790894141393E-2,{"$f":"1-G68","v":0.67837003246481298},0.43165617747111673,3.7114425653332352E-3,2.8083596536476966E-3,0.59324951180975738,0.43165617747111762,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32480582347005821},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.42862233161277086},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":9.5987214762987133E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.11939088923547798},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.8990120797934065E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.0543420152276007E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.6601999684946864E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999889}]
[66,16.5,66.5,0.55584176868856627,0,0.11617655190650332,0.32798167940492939,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$46*(365.2425/4))","v":126.35701477813929},{"$f":"DZ69*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.5286385263124953},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0616030380651247},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.70265545321150713},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":78.503063740958709},72.226601613096676,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.139346115281597},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":72.922417758525413},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.35613658105313079},715.56662978526151,17.378227946387096,9.4844335161578552,4.6699396348464601,1156.896708487297,0.56443857231682404,652.99712645660293,5.0862413572127336E-4,0.10407625765080798,null,7.6592279597312285E-4,1.3443488316777518E-5,null,null,null,2.0510314797498686E-4,1.4964911958899308E-2,4.147423314076406E-4,0.12094900550910109,6.8268283992696702E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32798167940492939},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.4255884857544257},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":9.5403929387196454E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.11957823352372997},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.9082431747025452E-2},1.0675049410410619E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.6901907722814192E-3},0.999999999999999,4.4366882025333862E-3,0.41754197724098585,3.5376239046883175E-3,7.0492818387303402E-5,1.7035878308255259E-6,null,null,null,null,2.4891981608507491E-3,9.0743248270227048E-2,2.1202433981867552E-3,5.1239557931899684E-5,8.2384886664421718E-4,0.11769000869996571,1.0643759571200423E-3,4.9788257479917131E-4,1.8150215119466351E-2,4.240852572096455E-4,1.0248795550285304E-5,7.3547058682653469E-5,1.0506482835226623E-2,9.5019516501343342E-5,4.4613240797741177E-5,1.6455775314836781E-3,0.6720183205950695,4.2098565792248355E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3567581470952138E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6888778685514924E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6164896225506704E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK71","v":0.58750119394630773},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70797485666071125},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.6170890537405106},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7417616512439108},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65864199277423729},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68788465394465603},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59275013042097535},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72351889044574058},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63611025115383923},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82658026209892255},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76626168063302258},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84810763404140543},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79430151134880189},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78448047729219617},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71226554271198805},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81061159814871242},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74564866089531689},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74191101918087932},0.4358736095706886,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4255884857544257,0.11957823352372997,1.0675049410410619E-2,0.67201832059507061,0.42558848575442637,{"$f":"BA68+BB68+BC68","v":3.6640660387514978E-3},{"$f":"AY68","v":2.4036256779388222E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.58821377850585144},{"$f":"DX68-(DU69+DV69)","v":0.42558848575442731},0.33216456845708336,0.42156523149770575,9.4842400781055908E-2,0.11972948922013486,1.9174982984687287E-2,1.0802808751423445E-2,1.720518307908363E-3,0.999999999999999]
[69,17.25,67.25,0.53624326273058032,0,0.11366829610060872,0.3500884411688101,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$46*(365.2425/4))","v":120.57694736135596},{"$f":"DZ72*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.3672247052645972},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9672971970511968},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.67384776256381973},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":74.912024480942236},66.723382683821626,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.682903506236677},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":73.668334335160907},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.35848392887159386},700.36994931399261,16.847559262056741,9.1760918274412102,4.5273364459844236,1126.8513828107439,0.55006171981085716,619.83780960012029,1.8733617202912919E-4,0.10069744868593054,null,7.4170863077720314E-4,1.2852960109250404E-5,null,null,null,1.9994214892792985E-4,1.4597592020116498E-2,3.8136978748318381E-4,0.11681825040537373,6.4257247723275235E-2,0.3500884411688101,0.40454374200952609,0,9.2157108996190479E-2,0.12028122845220114,1.9637369297394382E-2,1.141829226885302E-2,1.8738178070238705E-3,0.99999999999999911,1.0633046726365024E-3,0.40001861358152829,3.3925872802540533E-3,6.7602731509441001E-5,1.6337435977845933E-6,null,null,null,null,2.4060311607229453E-3,8.7768753933990584E-2,1.9355478491467648E-3,4.6776052330188089E-5,8.2869223619409988E-4,0.11838190284164815,1.0706333743588877E-3,5.1269102252445931E-4,1.8702273243458144E-2,4.1243771989465944E-4,9.967311517119305E-6,7.8667721269190733E-5,1.1237989363619307E-2,1.0163518396452155E-4,4.9460147580271026E-5,1.8243576594435995E-3,0.64991155883118901,1.0572862400048288E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3733848272612957E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7220091899386557E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6244964120684671E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK74","v":0.57257629465615156},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68763028245651314},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59223386620315555},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72328745325577715},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63563098371751858},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66649551590699907},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56692907417152227},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70401736623033584},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61206934102892652},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81339498565977397},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74908364785456572},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.8363925612919858},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77887514602105457},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76856715125678754},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69197830995616527},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79636831581498646},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72724187412637797},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72360711574366821},0.41432028111933455,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40454374200952609,0.12028122845220114,1.141829226885302E-2,0.6499115588311899,0.40454374200952675,3.5053918563835115E-3,3.4281691715630815E-3,0.57333218492849869,0.4045437420095277,0.35255786464927386,0.40228117779552719,9.1659225105217554E-2,0.12033314093725275,1.9729342855569695E-2,1.1534359676183492E-2,1.9048889809745555E-3,0.99999999999999911]
[70,17.5,67.5,0.53205409408734661,0,0.11291861778291487,0.35502728812973755,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$46*(365.2425/4))","v":119.21666597564197},{"$f":"DZ73*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.3292375676871231},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.945103255208432},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.66731026763462664},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":74.066909102774716},64.985376808591951,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.805784494470309},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":73.836962280621776},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.35891207893002652},695.89203327038103,16.718478193499177,9.10331400356778,4.4926493190791383,1118.4187366180879,0.54535127760079627,609.93108690734266,1.9305721485279637E-4,9.9792653005889631E-2,null,7.3596238095266346E-4,1.2715228125910714E-5,null,null,null,1.9837960688319812E-4,1.4486563829626251E-2,3.7081133179750828E-4,0.11579014259812796,6.3146302199467472E-2,0.35502728812973755,0.40001861358152829,0,9.1161341214244629E-2,0.12038505342230435,1.9821316413745002E-2,1.1650427083513966E-2,1.9359601549252404E-3,0.999999999999999,1.1232540569709934E-3,0.39546712147876389,3.3596732848775301E-3,6.6946867471603927E-5,1.6178934442640394E-6,null,null,null,null,2.3805438757371357E-3,8.6857929708936021E-2,1.8774945415519742E-3,4.5373088019493577E-5,8.2940755102547275E-4,0.11848408834209122,1.071557529187656E-3,5.1760442276616643E-4,1.8885620646557848E-2,4.0822582113749954E-4,9.8655232834875637E-6,8.0267042469475333E-5,1.1466458605486726E-2,1.0370143555776487E-4,5.1100418948525315E-5,1.8848597359767151E-3,0.64497271187026139,1.1296406863259278E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3787758092717439E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7327515844393298E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6270925080912885E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK75","v":0.56767008788517881},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68551036331114867},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58966109050087223},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72135821740569728},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63324173753050794},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66426975931105647},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56426141301033139},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70198322343934183},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60957727043261956},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81201106599688755},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74728723040883649},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83516147335434743},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77725917052500926},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76690097926261647},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68986405930814088},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79487471272863774},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72531943698864931},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72169699167402834},0.40968579469006483,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40001861358152829,0.12038505342230435,1.1650427083513966E-2,0.64497271187026239,0.40001861358152896,3.4618237553612789E-3,1.0633046726365024E-3,0.56842597882173873,0.4000186135815299,0.35751837681369641,0.39774286753014609,9.0689472104029084E-2,0.12040679158670957,1.9912742785477132E-2,1.1762555755069095E-2,1.9671934248716039E-3,0.999999999999999]
[73,18.25,68.25,0.51365663212336776,0,0.11091174482669484,0.37543162304993638,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$46*(365.2425/4))","v":112.69646738210432},{"$f":"DZ76*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.1471548871429325},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8387216565862494},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.63372318396454241},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":70.016041276473786},59.967822491320604,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.014381315671734},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":74.123216923382159},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.35920983548210378},683.47359654664842,16.114375890295278,8.7384175618975739,4.3303127852313121,1089.4534417362013,0.53146059885106978,579.0015785654806,7.2948642557656748E-4,9.4958912697461387E-2,null,7.068319187911019E-4,1.2037989675658855E-5,null,null,null,1.9413169605705935E-4,1.4185303825159781E-2,3.4065395647868288E-4,0.11112735850920023,5.9059812502037082E-2,0.37543162304993638,0.38101312530836712,0,8.8422296543337775E-2,0.12034414823242376,2.0365445973311618E-2,1.2299358582576943E-2,2.1240023100454431E-3,0.99999999999999889,6.7915381869470305E-3,0.37096589927254359,3.1905740918989614E-3,6.3577295402543618E-5,1.5364615749862089E-6,null,null,null,null,2.3105030806200417E-3,8.43574783545573E-2,1.7129192821595466E-3,4.1395826000893517E-5,8.2912572971627688E-4,0.11844382907407013,1.0711934286373524E-3,5.3215566094774605E-4,1.9429236007600423E-2,3.9452000752283499E-4,9.5342972406129491E-6,8.4737935409423908E-5,1.2105143017522697E-2,1.0947762964482195E-4,5.6063864545367677E-5,2.0679384455000753E-3,0.62456837695006273,7.2256721471759766E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3945244383141705E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7641332484275648E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6346764609115154E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK78","v":0.55315702542738054},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66749641170110607},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56793115751234458},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70493179657336746},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61300505600134569},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64537977267507873},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54176915571967255},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68468205617249911},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58850137972818872},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80017285823805506},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73197187699452426},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82461897353081159},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76346073043568008},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7526802943852503},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67189589444659625},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78210895525461999},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7089490260247584},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.7054434565765193},0.39022100404707694,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38101312530836712,0.12034414823242376,1.2299358582576943E-2,0.62456837695006362,0.38101312530836778,3.3228022592454759E-3,3.2779395603882919E-3,0.55394806327712143,0.38101312530836878,0.38073368527902934,0.37598951229045535,8.7985174494897025E-2,0.12028223694202798,2.0454403848562636E-2,1.2399510803811237E-2,2.1554763412154764E-3,0.99999999999999911]
[74,18.5,68.5,0.50368588794922142,0,0.11027836454265541,0.38603574750812225,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$46*(365.2425/4))","v":110.44464039177531},{"$f":"DZ77*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.0842704997061383},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8019815248839415},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.62202384768636587},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":68.61702660312308},58.344319150320139,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.033307327876898},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":74.149188838157599},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.35899437689188457},679.52170309926237,15.903807438626449,8.6101549100758437,4.2737280769785384,1079.7651460853647,0.52690944695729103,568.93845596759809,2.5507897615712714E-4,9.3933245182580657E-2,null,6.9657087452118874E-4,1.1803526076410045E-5,null,null,null,1.927825449069161E-4,1.4089675033036703E-2,3.3094132950940442E-4,0.10951009746678841,5.7701904892464517E-2,0.38603574750812225,0.37096589927254364,0,8.7548052446456248E-2,0.12022032565163224,2.0543361723813654E-2,1.2499663025045533E-2,2.1869503723855105E-3,0.99999999999999911,1.7827425467446755E-3,0.36598757301690754,3.1316720347136077E-3,6.2403577638396065E-5,1.5080965394326628E-6,null,null,null,null,2.288149291679655E-3,8.3559525527005934E-2,1.6602545415089105E-3,4.0123086261746331E-5,8.2827263889996366E-4,0.11832196173934559,1.0700912733866905E-3,5.3691975165080742E-4,1.9607444259498289E-2,3.8958273367282109E-4,9.4149789917365258E-6,8.6117957367005363E-5,1.2302284511271992E-2,1.1126055640653559E-4,5.7725403058643299E-5,2.1292249693268673E-3,0.61396425249187681,1.9352859927148858E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3996389628020589E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7743247570665793E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6371394252946085E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK79","v":0.54838764159293296},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65353096719595005},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55124923256150493},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6921559314600253},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59739860974176962},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63076433420413469},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52455047455386472},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67124902114972484},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57228720920365939},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79089628134987011},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.72003524804786989},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81634301931325026},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75267935026104327},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74157701939587184},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65796296394146636},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77211903398139581},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69621436557044181},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69281460705828346},0.37993096842582663,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37096589927254364,0.12022032565163224,1.2499663025045533E-2,0.6139642524918778,0.3709658992725442,3.255687848876491E-3,6.7915381869470305E-3,0.54921467784043765,0.37096589927254525,0.38882571130282262,0.36847673614472559,8.7119625004087889E-2,0.12013247275506257,2.0631264219749906E-2,1.2595765134995173E-2,2.2184254385553249E-3,0.99999999999999911]
[77,19.25,69.25,0.4898161903315118,0,0.10854562061762422,0.40163818905086307,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$46*(365.2425/4))","v":106.24229506753991},{"$f":"DZ80*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.9669160525628389},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7334173228675027},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.60098687170079834},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":66.006194245068301},53.686045932908605,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.950019857728414},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":74.034894550850353},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.35749285370544248},669.02877711570227,15.489901839543403,8.3657869136063265,4.1625018824432871,1056.6252305062276,0.51348850130538137,542.5649060540959,3.1564868444508418E-4,9.0923032814350491E-2,null,6.7680807179128308E-4,1.1368778174473014E-5,null,null,null,1.890396565344456E-4,1.3824794246800307E-2,3.029445218881549E-4,0.10624363677398423,5.4554885820306466E-2,0.40163818905086307,0.35721742557770847,0,8.5106361385623289E-2,0.11954702997274536,2.106375757801084E-2,1.3051734781057958E-2,2.3755016539901011E-3,0.99999999999999911,2.4344613643684748E-3,0.35169545581055439,3.0257582347299103E-3,6.0293075655111421E-5,1.4570924006010617E-6,null,null,null,null,2.2257646931574658E-3,8.1334449278886362E-2,1.5096636319563341E-3,3.6483781623120573E-5,8.2363388596289739E-4,0.11765929787510543,1.0640982116770291E-3,5.5087501285520024E-4,2.0130212295045753E-2,3.7364056282212675E-4,9.0297072877599978E-6,8.9921523259345286E-5,1.2845638664059454E-2,1.1617459373915816E-4,6.2702287246452437E-5,2.3127993667436488E-3,0.5983618109491361,2.7473171005469643E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4146022861819725E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.804141573831438E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6443452041748748E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK82","v":0.53428333008960016},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64462691863631061},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54068907280186207},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6839911195516577},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58748637419711813},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62145941190255805},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51367288105840536},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66267501974980036},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56200724829415438},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78493528259138301},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71239513427354439},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81101809652973489},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74576601095621076},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73446102534901303},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64907825721002277},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76570597237042026},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68807478672621936},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68474948987821682},0.36585023772928865,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35721742557770847,0.11954702997274536,1.3051734781057958E-2,0.59836181094913687,0.35721742557770902,3.131446027397837E-3,2.4737061335591633E-3,0.53511633611331033,0.35721742557771008,0.40473186843428799,0.35445644069413146,8.4733284449619778E-2,0.11938814227773112,2.1148004479378674E-2,1.313550700396977E-2,2.4067526608803342E-3,0.99999999999999922]
[78,19.5,69.5,0.48414398962015281,0,0.10803046256213335,0.40782554781771291,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$46*(365.2425/4))","v":104.59947589898745},{"$f":"DZ81*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.9210387815613261},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7066135795626609},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.59253710535049375},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":64.985543843266839},52.187230179768491,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.878299226221209},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":73.936473282336294},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.35672133768960645},665.85357378784136,15.329579785487191,8.2686038047992714,4.1194195660594266,1048.7351101789316,0.50909125309883196,533.90187140973387,3.1158145516309727E-4,8.9775447040894116E-2,null,6.6892567320962868E-4,1.119721568588443E-5,null,null,null,1.8790448044273331E-4,1.3744642746165943E-2,2.9399170158734731E-4,0.10499369031314874,5.3451369368991586E-2,0.40782554781771291,0.35169545581055434,0,8.4360207513616281E-2,0.11922925458271688,2.1232251380746504E-2,1.3219279226881582E-2,2.4380036677705669E-3,0.999999999999999,2.395815223310417E-3,0.34625554199228703,2.9832166230577234E-3,5.9445365953258627E-5,1.4366059458786148E-6,null,null,null,null,2.2067238972954279E-3,8.0656212377627268E-2,1.4619407673405313E-3,3.5330471353059667E-5,8.2144453354308228E-4,0.11734654038308524,1.0612696660885577E-3,5.5540067878228803E-4,2.0300009057519792E-2,3.6794947275260677E-4,8.8921716918174648E-6,9.1075841212845873E-5,1.301053746466517E-2,1.1766592100356599E-4,6.4352052135044189E-5,2.3736516156355227E-3,0.59217445218228626,2.7461684233152761E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4194687513632561E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8138387845993135E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6466887124406867E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK83","v":0.52964954862390712},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.6394577776658823},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53458582493366458},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67924415777416935},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58174569845543844},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61606245221591149},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5073942210090775},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6576940723195388},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5560601969514104},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78145774708064941},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70794899747925621},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80790911632776408},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7417382153238038},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73031652535846014},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64391984170113381},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76196701270487077},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68334209595878914},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68006254400350663},0.36019481946748327,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35169545581055434,0.11922925458271688,1.3219279226881582E-2,0.59217445218228715,0.35169545581055489,3.0875084027856227E-3,2.4344613643684748E-3,0.53049120848537978,0.351695455810556,0.41089295393085246,0.34897549890142066,8.3999818257150638E-2,0.11904859054954796,2.1315148590826897E-2,1.3298883082149679E-2,2.4691066880507366E-3,0.99999999999999911]
[81,20.25,70.25,0.46730156942881867,0,0.10554311210522585,0.42715531846595461,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$46*(365.2425/4))","v":99.816258080755773},{"$f":"DZ84*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.7874629234833876},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6285720366921836},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.56779846000753509},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":62.013827125118361},47.123512014265586,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.532257155659963},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":73.461604352320691},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.35344882258138832},647.50437611533675,14.815088980963917,7.9798557999623387,3.9811637549825099,1015.5652256221305,0.49612415585061009,503.84644027301385,2.9955027651373887E-4,8.6377460046796695E-2,null,6.4542038774261401E-4,1.0695933334323559E-5,null,null,null,2.5333782524480984E-4,1.3245465271269088E-2,2.6395946464706065E-4,0.10109588920554832,5.0156112692069467E-2,0.42715531846595461,0.33561743285242768,0,8.1440293170871647E-2,0.11801431312198575,2.150546641458858E-2,1.3669823454405252E-2,2.5973525197656171E-3,0.99999999999999922,2.2833852349570965E-3,0.33041704127521759,2.8586662154079109E-3,5.6963499733707388E-5,1.3766271113520333E-6,null,null,null,null,2.9530454778694138E-3,7.7151158518199897E-2,1.3045620479227272E-3,3.1527126879612345E-5,8.1307404573801049E-4,0.11615078370672474,1.0504553695230051E-3,7.7979361164416184E-4,2.0372859474837638E-2,3.4448814235584657E-4,8.3251857509333614E-6,9.4179920778838207E-5,1.3453967280397123E-2,1.2167625322929045E-4,9.4971554825918237E-5,2.5023809649396987E-3,0.57284468153404466,2.742718855969728E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4337253354755168E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8422473102573689E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6535541520287108E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK86","v":0.51594981388719141},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62419773005451362},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51668633684008347},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6652000256097107},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56485805718083271},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60015116251670853},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48901496715477238},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64297474003878818},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53859396953545924},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77111730795271538},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69477638843089951},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79865350147608893},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72978488104443351},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71802282057517619},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62868926720919371},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75085932208800632},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6693384429191459},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66620479829457524},0.34372824169083999,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33561743285242768,0.11801431312198575,1.3669823454405252E-2,0.57284468153404533,0.33561743285242818,2.9588506948380945E-3,2.3202854021834984E-3,0.51681620230567171,0.33561743285242929,0.43066454338886134,0.33301723706382264,8.0725058952239734E-2,0.11776331118818346,2.1480842506470095E-2,1.373413943857911E-2,2.6148674618427696E-3,0.99999999999999922]
[82,20.5,70.5,0.46172780595235174,0,0.10409842573587934,0.43417376831176796,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$46*(365.2425/4))","v":98.269168236132813},{"$f":"DZ85*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.7442589839238103},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6033301842359939},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.55975371883459268},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":61.052651420717041},45.304699235891668,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.368055575599769},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":73.236272708386224},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.35201717826963858},638.831124027442,14.633634222220893,7.8842567649263984,3.9324025825315689,1001.7716248391124,0.49187560685877491,492.7470259016394,2.9558494553595405E-4,8.5256412698710413E-2,null,6.376110338698511E-4,1.0533250817318548E-5,null,null,null,2.4954914770979742E-4,1.3050088029206397E-2,2.5323455082536223E-4,9.9753013656675091E-2,4.906607412836872E-2,0.43417376831176796,0.33041704127521759,0,8.0009824733607807E-2,0.11751230925438118,2.1456218598351607E-2,1.3798455422752969E-2,2.6323824039199226E-3,0.999999999999999,2.2470507220776394E-3,0.32529431324341546,2.8181637635300277E-3,5.6156423554500117E-5,1.3571226399902484E-6,null,null,null,null,2.9017976307758493E-3,7.5828788897704794E-2,1.2490525663517785E-3,3.0185638775389598E-5,8.0961542868714922E-4,0.1156567068349998,1.0459869906942318E-3,7.7817448671341325E-4,2.0334991059591672E-2,3.3495817537041323E-4,8.094876676108836E-6,9.5066146459003089E-5,1.3580568059049137E-2,1.2282121724482901E-4,9.6252413907690619E-5,2.5361299900122322E-3,0.5658262316882311,2.7415678247187047E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4383679117569746E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8514983865581669E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6557898437443532E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK87","v":0.51145008619627441},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61919240687176647},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51085402961866189},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66058347576616394},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55933849606627595},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59493925073620979},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48303770253556239},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63814186829370789},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53289467295264503},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76770099086158661},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6904402121773161},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79559192007001622},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7258433976390708},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71397107995125875},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62369288899097419},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74719285895321086},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66473462378465697},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66165239243694318},0.3384021731438458,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33041704127521759,0.11751230925438118,1.3798455422752969E-2,0.5658262316882321,0.33041704127521815,2.9170063422529701E-3,2.2833852349570965E-3,0.51232431364812514,0.3304170412752192,0.43763774672607836,0.32785567725931652,7.9328388697421315E-2,0.11723711253964364,2.1434369705026445E-2,1.385699082858626E-2,2.6497142439265466E-3,0.99999999999999911]
[85,21.25,71.25,0.44078653973337401,0,0.1001473164181598,0.45906614384846534,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$46*(365.2425/4))","v":92.435355167777274},{"$f":"DZ88*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.5813442649867646},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5081474453406256},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.52859941415864931},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":57.428221071819735},40.179153406974308,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.287338170216465},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":71.753218589818374},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.34400925218552647},614.78960063314707,13.957136705095939,7.5042926795019644,3.7506117475946934,959.0470285486175,0.47934701048368128,459.71632604803756,5.1443824246581813E-4,8.0664289484209756E-2,null,6.0657208427889896E-4,9.9153454925772801E-6,null,null,null,2.3914645259322901E-4,1.2513851102253136E-2,2.2323224111941986E-4,9.4771444952412826E-2,4.5428408817157852E-2,0.45906614384846534,0.31168705034404748,0,7.6076725549749397E-2,0.1150632702186983,2.1336017929530087E-2,1.4036219170628262E-2,2.7345729388803149E-3,0.99999999999999922,3.8738518180236898E-3,0.3050975732606937,2.661312760023498E-3,5.3030916264310578E-5,1.2815890422914168E-6,null,null,null,null,2.7609252103498135E-3,7.2194754452286139E-2,1.0945930450521188E-3,2.6452842061325592E-5,1.4518512882213349E-3,0.11259019310647876,1.0212258239982082E-3,7.7431237168053019E-4,2.0247303814419668E-2,3.0698293947337049E-4,7.4188039565187335E-6,1.7710693295871615E-4,1.3734535998344002E-2,1.2457623932554394E-4,9.9988985635950521E-5,2.6345839532443643E-3,0.54093385615153367,5.0247675651752477E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4519849146360172E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8786324442419024E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.662347284846645E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK90","v":0.49814986278703954},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59632703605076776},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48445767546052904},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63942928222349127},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53424946909041349},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57117519231890934},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45605728490886321},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61603271094944567},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50704837110637413},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75193446884609683},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67053122312969826},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78143854192356355},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.7077033064534104},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69533637227886524},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60086373531838411},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73029365083225473},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64363504921603154},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64081024925675356},0.3192195377397804,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31168705034404748,0.1150632702186983,1.4036219170628262E-2,0.54093385615153466,0.31168705034404792,2.7706675194371535E-3,3.9605812189800931E-3,0.49907145540657333,0.31168705034404898,0.46363516215190037,0.30839231180237059,7.5466396381029519E-2,0.11440054364324674,2.1316140999525789E-2,1.4038869054222818E-2,2.7505759677033709E-3,0.99999999999999911]
[86,21.5,71.5,0.43287690926630623,0,9.8918910278357558E-2,0.46820418045533535,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$46*(365.2425/4))","v":90.481078376138598},{"$f":"DZ89*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.5267692468117731},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4762620531608834},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.51808914804729767},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":56.214068333162047},38.565248009864987,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.743789851540967},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":71.007314462951442},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.34018485536163068},607.26843874029419,13.721240036364522,7.3693482390701588,3.6872207501675875,944.91905210293623,0.47524213223070039,449.06534510681166,5.0441048131665955E-4,7.913211061266541E-2,null,5.9552672904400309E-4,9.7078231227591586E-6,null,null,null,2.3590506074092052E-4,1.2346785671432306E-2,2.1382590886863623E-4,9.3038272287190707E-2,4.4215706900824991E-2,0.46820418045533535,0.3050975732606937,0,7.485606721230964E-2,0.11373781706779519,2.1296264069521495E-2,1.4041518937817372E-2,2.7665789965264274E-3,0.99999999999999911,3.7890103793103876E-3,0.2986469330300337,2.608397254322639E-3,5.1976490120169193E-5,1.256106906823457E-6,null,null,null,null,2.7172078458538086E-3,7.1067087186270222E-2,1.0464820287885285E-3,2.5290151397079674E-5,1.4351269168302028E-3,0.11129322817640049,1.0094619745645069E-3,7.730352124024301E-4,2.0218313781807093E-2,2.9772012422026191E-4,7.194951091710832E-6,1.7717380463554367E-4,1.3739721856612302E-2,1.246232765695264E-4,1.011592792466051E-4,2.6654197172798224E-3,0.53179581954466382,5.0208716161214584E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4564243500914547E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8874787299334815E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.664485151511215E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK91","v":0.4937823717380046},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.5875735263406795},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47446089822557702},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63130205605132639},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52470004627392186},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56209757098587643},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44587091340226159},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60755468839394755},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4972370167588922},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74582702262546141},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66286479832611811},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77594524759471439},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70069874096832441},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68814652995577452},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59212203162646915},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72375714347702325},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6355271560551472},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63281079232545623},0.31247081389586967,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3050975732606937,0.11373781706779519,1.4041518937817372E-2,0.53179581954466459,0.30509757326069409,2.7156252653301001E-3,3.8738518180236898E-3,0.49472321234671202,0.3050975732606952,0.47270053717447486,0.3018722531453637,7.4265775826451247E-2,0.11306475188155218,2.1275293042098499E-2,1.4039480459324967E-2,2.7819084707337437E-3,0.99999999999999922]
[89,22.25,72.25,0.40979791395408766,0,9.5444720446195883E-2,0.49475736559971573,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$46*(365.2425/4))","v":84.86194699531562},{"$f":"DZ92*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.3698497159919154},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3845819960913814},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.48774687696196689},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":52.723015385036497},33.971875704812341,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.045837753950273},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":68.6772373873725},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.32833111635623052},585.96293341992089,13.035740580405003,6.9756420288813539,3.5030108819965018,904.32774984309253,0.4631372081967936,418.82782935721821,4.7525973348260344E-4,7.4671895895861498E-2,null,5.6324631578934215E-4,9.1098911081174667E-6,null,null,null,2.267236621101029E-4,1.1873573476585662E-2,1.8714807902277093E-4,8.8006957053960083E-2,4.0759296391866186E-2,0.49475736559971573,0.286150712703506,0,7.1426709525047399E-2,0.1096452435882684,2.1163629293802805E-2,1.4001957662313264E-2,2.8543816273456754E-3,0.99999999999999922,3.5454143578427938E-3,0.28009954879943644,2.4556345553022291E-3,4.8932448840334825E-5,1.1825420842004706E-6,null,null,null,null,2.5943920576700025E-3,6.7899282322055748E-2,9.1101871261307281E-4,2.2016432708576473E-5,1.3834874312923938E-3,0.10728861716989446,9.7313898708154022E-4,7.6871456233133491E-4,2.0118457786093741E-2,2.6993350865056175E-4,6.5234367271653773E-6,1.7667462632525274E-4,1.3701010879251064E-2,1.2427215673694808E-4,1.0436976080552054E-4,2.7500118665401549E-3,0.5052426344002835,5.0091622996537355E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.469459644099606E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9134536395874986E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6707624633006591E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK94","v":0.48087586529347198},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56207643910169391},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44569132787566845},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60753493086559562},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49706377320943668},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53572118950907177},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41665670523198028},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58281428202613228},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46892742509433583},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72780071505126553},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6403874446645399},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75969597860242977},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68009827696275205},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66701999785779476},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56665262171245112},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7044965623010897},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61181115884384674},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60944224687995152},0.29306606781479444,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.286150712703506,0.1096452435882684,1.4001957662313264E-2,0.50524263440028427,0.28615071270350628,2.5567093256884652E-3,3.6248307776494933E-3,0.48187204480469092,0.2861507127035075,0.49904389199784938,0.28312513075147122,7.089081320120269E-2,0.10894690595980813,2.113921252088543E-2,1.3986451025107444E-2,2.867594543674972E-3,0.99999999999999933]
[90,22.5,72.5,0.40231906151868596,0,9.4350520085330292E-2,0.50333041839598291,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$46*(365.2425/4))","v":83.067346484875458},{"$f":"DZ93*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.3197338082079431},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3553018340763734},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.47801777495615672},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":51.608066298054624},32.517261671212701,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.460156453937124},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":67.87351473071314},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.32426929895612538},579.24244985034773,12.814407872861288,6.8480713311159729,3.4435335643646341,891.35213097367921,0.45917114225188449,409.28317612783565,4.6584845962524996E-4,7.3229953487801133E-2,null,5.5277089231380451E-4,8.9185467046564178E-6,null,null,null,2.238277382034717E-4,1.1724316185618717E-2,1.7873064072447271E-4,8.6384365950991485E-2,3.9665207986421556E-2,0.50333041839598291,0.28009954879943644,0,7.0354916877357968E-2,0.10824856833134788,2.1114795747968058E-2,1.3970944387901625E-2,2.8808074600042682E-3,0.99999999999999911,3.4677293567333817E-3,0.27417605215999813,2.4066519370508554E-3,4.7956391773343442E-5,1.1589538807556601E-6,null,null,null,null,2.5560095179939404E-3,6.6909328559528025E-2,8.6858778799280055E-4,2.0991011843196657E-5,1.3658643899245207E-3,0.10592196092429293,9.6074301713043792E-4,7.6710514769541516E-4,2.0080711752255488E-2,2.606790619142877E-4,6.2997861028660514E-6,1.7628330542570836E-4,1.3670664179142211E-2,1.2399690333370558E-4,1.0533601486462783E-4,2.7754714451396403E-3,0.49666958160401631,5.0052520824348967E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4737138860707027E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9219308976206878E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6728111476850401E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK95","v":0.47663857444959445},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55382569534861437},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4364944936711378},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59981308588929805},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48817902476931407},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52720703454603568},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.4073503743594068},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57479342121653598},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45985370867392072},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72188929070422558},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63306566452913871},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75435552841087239},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67336693506588741},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66012294946202599},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55840864054984685},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69819095228247829},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60410415233979664},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60185784753899074},0.28686866647228593,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28009954879943644,0.10824856833134788,1.3970944387901625E-2,0.49666958160401709,0.28009954879943677,2.5057495462267646E-3,3.5454143578427938E-3,0.4776524129673248,0.28009954879943794,0.50754958226230174,0.27713780047971731,6.9835448686968421E-2,0.10754353671770348,2.1089200241538968E-2,1.3951143814479062E-2,2.8932877972902399E-3,0.99999999999999922]
[93,23.25,73.25,0.38051301552244227,0,9.1236010384487198E-2,0.52825097409306943,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$46*(365.2425/4))","v":77.907618706711304},{"$f":"DZ96*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.1756435552427016},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2711172679742895},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.44993947199122181},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":48.402431538746477},28.360122666552872,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.654325407627255},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":65.395396808926108},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.31181354873058831},560.08725154798776,12.171002761346896,6.4761430637491397,3.2706354391476413,853.93344178473444,0.44747556347516287,382.11434803290922,4.3850830707412481E-4,6.9035548440765274E-2,null,5.2219314489216078E-4,8.3674071359393196E-6,null,null,null,2.1557421622129484E-4,1.1298911842854049E-2,1.5476341206783234E-4,8.167386677101067E-2,3.6547059554553382E-2,0.52825097409306943,0.26270149404956311,0,6.7330682896739102E-2,0.10398437481307682,2.0954120686583779E-2,1.3827146659802354E-2,2.9512068011643151E-3,0.99999999999999889,3.2446952174385187E-3,0.25714528095056688,2.2652875239265544E-3,4.5139479583330116E-5,1.0908780478240729E-6,null,null,null,null,2.4477114638664517E-3,6.4116272799734517E-2,7.486071722227753E-4,1.8091460915359414E-5,1.3120594281764331E-3,0.101749418541715,9.2289684318537881E-4,7.6175733281143212E-4,1.9953757490919984E-2,2.3297558198920266E-4,5.6302808631607438E-6,1.7446888700715116E-4,1.3529957123413676E-2,1.2272064938152662E-4,1.0791014942580525E-4,2.8432966517385099E-3,0.47174902590692941,4.9935002955267649E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4862177067928816E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.946846761688312E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6788325217471323E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK98","v":0.46411939659814749},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52979305698684431},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41002706697700153},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57723145073743765},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46246633629389589},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50246788857169633},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.380660096350531},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55138709567893585},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43367249070497965},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70444154746887844},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61159878188797789},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.7385583752805942},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65357002307315626},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63985675894397032},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53438937119986651},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67961073703495045},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58156076885771857},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57970030534045813},0.2690501559223753,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26270149404956311,0.10398437481307682,1.3827146659802354E-2,0.47174902590693057,0.2627014940495635,2.3586680251882959E-3,3.3174057905884418E-3,0.46518391053157315,0.26270149404956472,0.53227527533243235,0.259923387500065,6.6856121610200089E-2,0.10326377000329896,2.0924978679826164E-2,1.3795039682602615E-2,2.961427191573756E-3,0.99999999999999889]
[94,23.5,73.5,0.37345137884949087,0,9.0249044578712814E-2,0.53629957657179528,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$46*(365.2425/4))","v":76.259826893638433},{"$f":"DZ97*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.1296274184642221},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2442323924974945},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.44093901583549067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":47.378691733238917},27.038590597625092,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.038319156703203},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":64.550059625546112},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.30758467516072524},554.00927651656161,11.963194705096422,6.3557068970192701,3.2147925142350213,841.93084214162195,0.44364361570230387,373.51724297899477,4.2968702179778883E-4,6.7680466558246874E-2,null,5.122813592916153E-4,8.1910920906796644E-6,null,null,null,2.129556006543711E-4,1.1163935419210689E-2,1.4717363372959168E-4,8.015469068502161E-2,3.5560116791002766E-2,0.53629957657179528,0.25714528095056682,0,6.6381560323661076E-2,0.10254316519352112,2.0895836673068543E-2,1.376293270540288E-2,2.9716475819831973E-3,0.99999999999999878,3.173572018337551E-3,0.25170642997088472,2.2199733821176679E-3,4.4236522780975574E-5,1.0690564459156239E-6,null,null,null,null,2.4137247070726681E-3,6.3239784643168817E-2,7.1087146486080411E-4,1.7179508558791043E-5,1.2938744588219912E-3,0.10033918511914432,9.1010561555481104E-4,7.5980132143358141E-4,1.9906856734017837E-2,2.2377078744233262E-4,5.4078301747921652E-6,1.7365864484873291E-4,1.3467123331950721E-2,1.2215072860342649E-4,1.0865756153927541E-4,2.8629900204439219E-3,0.46370042342820372,4.9895760386382548E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4903023879166585E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9549861425944302E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6807995519467101E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK99","v":0.46001009130513637},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52201620236126167},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40156616428829278},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5698947667846529},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45419999848885717},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49448222447808582},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37215777594589161},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54379874501039482},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4252809550655352},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69871985356468835},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60460615289537067},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73336651652678131},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64710124726843821},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63324058094785407},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52661477395834322},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67352786807359433},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57423482757126565},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57250845525759841},0.26335966677601041,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25714528095056682,0.10254316519352112,1.376293270540288E-2,0.46370042342820472,0.25714528095056727,2.3115178815577087E-3,3.2446952174385187E-3,0.46109074413639534,0.25714528095056849,0.54026122092782214,0.25442585546072577,6.5920659174473789E-2,0.10181872915015361,2.0865523793822949E-2,1.3726913412397967E-2,2.9810980806026688E-3,0.99999999999999878]
[97,24.25,74.25,0.35287357245074791,0,8.742420572568331E-2,0.55970222182356777,{"$f":"SUM(D100:G100)","v":0.999999999999999},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$46*(365.2425/4))","v":71.522422491991406},{"$f":"DZ100*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.9973309431500064},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1669383275488479},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.41497078974490165},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":44.435437966424409},23.249196201630056,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.156423757668222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":61.967559604402446},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.29471693946950062},536.59351781590681,11.358940535677643,6.0047738842483893,3.0524151703541893,807.21464442821684,0.43234353958952942,348.99403658059867,4.0407442075946295E-4,6.374106520990884E-2,null,4.833774013994E-4,7.6833892893955572E-6,null,null,null,2.0545309421372363E-4,1.077718769833008E-2,1.2549530141196176E-4,7.5744336515312885E-2,3.2747574552890818E-2,0.55970222182356777,0.24117107024683032,0,6.3693489690843957E-2,9.8178407546856972E-2,2.0707033252613107E-2,1.3524094657060597E-2,3.0236827822262423E-3,0.99999999999999889,2.9693885459308529E-3,0.23606981183721662,2.0892324664092033E-3,4.163130078023873E-5,1.0060964934184835E-6,null,null,null,null,2.3174725287719959E-3,6.0757654677183595E-2,6.0377124884938469E-4,1.4591236038980687E-5,1.2388005938080845E-3,9.6068240052427131E-2,8.7136690062175734E-4,7.5342049789112837E-4,1.9752580394917198E-2,1.9628868488097892E-4,4.7436749238020332E-6,1.7064502175682061E-4,1.3233418675956489E-2,1.2003095934728698E-4,1.1056021581325356E-4,2.9131225664129888E-3,0.44029777817643118,4.9777825084240224E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5023186310780254E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9789304303337026E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.686586126826763E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK102","v":0.44787137265468441},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49936390089584187},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37721666350363159},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54843949013058457},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43027700615587466},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.47127868747745988},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34777337586087625},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52165456245222941},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40106809525253473},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.6818321053248676},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58410431547858088},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.7180088996924523},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62807654353642894},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61379969608282714},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50396307915840388},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65560398532618125},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55280607910700696},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55149631154727508},0.24699941006667356,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.24117107024683032,9.8178407546856972E-2,1.3524094657060597E-2,0.44029777817643223,0.24117107024683074,2.1754707133964336E-3,3.035951789552533E-3,0.44899824317037368,0.24117107024683201,0.56348236552555386,0.23862044104202348,6.3270188417218376E-2,9.7446025074456863E-2,2.0673288940342233E-2,1.3476901008949032E-2,3.03078999145516E-3,0.999999999999999]
[98,24.5,74.5,0.34621316180011086,0,8.6524328972348227E-2,0.56726250922753996,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$46*(365.2425/4))","v":70.009571715489585},{"$f":"DZ101*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.9550831617830655},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1422551094271503},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.40664893659008883},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":43.495534304195523},22.040843572512767,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.519613797532863},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":61.09367376762458},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.29037800260340502},531.03972507259959,11.163729410636096,5.891193847418398,2.999957337898147,796.04820803631128,0.42864117459159801,341.21903892422125,3.9581455968356336E-4,6.2469064087687043E-2,null,4.7401678376380869E-4,7.5210155511468101E-6,null,null,null,2.0306090353616133E-4,1.0653859857993754E-2,1.1861050678868833E-4,7.4321947715004166E-2,3.1857446966494722E-2,0.56726250922753996,0.23606981183721659,0,6.2846887143592794E-2,9.6713642602056754E-2,2.0639544628071355E-2,1.3429707360837468E-2,3.0378972006840778E-3,0.99999999999999889,2.9042802215812845E-3,0.23107641441886098,2.0473348528388296E-3,4.0796423771305252E-5,9.859201641810743E-7,null,null,null,null,2.2871593637401109E-3,5.9975987300991171E-2,5.6996620354448128E-4,1.3774275317031292E-5,1.2203184068512246E-3,9.4634957583771398E-2,8.5836661143412908E-4,7.5112594919091267E-4,1.9696712482881486E-2,1.8718258658810983E-4,4.5236094108472119E-6,1.6945405684375307E-4,1.3141060064139167E-2,1.1919323985454859E-4,1.1107996252133949E-4,2.9268172381627382E-3,0.43273749077245899,4.9738444680975658E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5062474538325991E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9867592384935254E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6884781014443283E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK103","v":0.44388769456823973},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.4920337171357565},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36943280302340931},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54146875559909957},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42258603536840328},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46378870975297143},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34000560430267884},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51447539961226896},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39330745263099159},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67629405235974083},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57742604061590996},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71296149800295461},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62186009203941039},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60745295052379211},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49663114073257542},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.64973598925731246},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5458423616501249},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54467576682132313},0.24177487042150525,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23606981183721659,9.6713642602056754E-2,1.3429707360837468E-2,0.43273749077246004,0.23606981183721704,2.1318698636828603E-3,2.9693885459308529E-3,0.44502925210323702,0.23606981183721831,0.57098421820790424,0.23357311312803877,6.2435104648711395E-2,9.5979681406571968E-2,2.0604691958934093E-2,1.3378975005782372E-2,3.0442156440561056E-3,0.99999999999999889]
[101,25.25,75.25,0.32680809947534323,0,8.2690709776578664E-2,0.59050119074807705,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$46*(365.2425/4))","v":65.660303063561983},{"$f":"DZ104*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.8336257424745965},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0712937505986051},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.38264452187740949},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":40.793421447158522},18.174797022768871,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.582432719587992},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":58.435305944781135},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.27713943910190597},504.35624337828995,10.548139217929737,5.5601734878268587,2.8345337372519226,752.5100534732095,0.41772322665655015,314.34092762832216,3.7183622623369937E-4,5.8772034787989258E-2,null,4.4657902604356851E-4,7.0535780662278141E-6,null,null,null,2.7135840700722482E-4,9.981502430548149E-3,9.6649365155070002E-5,6.9947013821043194E-2,2.9218492308316472E-2,0.59050119074807705,0.22140422248835573,0,5.9542318929279171E-2,9.2300351807743972E-2,2.0122729316060357E-2,1.3103525179243521E-2,3.0256615312391415E-3,0.999999999999999,2.7173739909289751E-3,0.2167210515188123,1.9264810390421762E-3,3.8388218100801368E-5,9.2772147148794253E-7,null,null,null,null,3.0470389380661076E-3,5.602099856066195E-2,4.630900137507817E-4,1.1191416800335367E-5,1.1646321577741744E-3,9.0316522501731E-2,8.1919714823879778E-4,1.0297674136445086E-3,1.8932675285800369E-2,1.5650440162980165E-4,3.7822149856783425E-6,1.6533833842516548E-4,1.2821888579235663E-2,1.1629826158269271E-4,1.554671515665373E-4,2.8701943796726041E-3,0.409498809251922,4.9620100046944504E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5178147069529715E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0098088417137471E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6940484594537902E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK106","v":0.43212217994697982},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47068247163553184},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34703175152286481},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52108365535250833},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40032816985149733},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44202546336209414},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31772786829302097},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49352530129881755},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37091496573372362},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65994832576549545},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55784586474731157},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69803118790942198},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60357747542609064},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58880376216258945},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47526915549341858},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63244525454498135},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52547313619159797},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52474709889300175},0.22675486029449732,4.9809030543770415E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22140422248835573,9.2300351807743972E-2,1.3103525179243521E-2,0.40949880925192295,0.22140422248835612,2.0060956740803066E-3,2.7783033691442969E-3,0.43330570080930086,0.22140422248835742,0.59464099974327977,0.21906263700358403,5.8744899264491654E-2,9.1559176270663276E-2,1.9943360444185675E-2,1.3040959080054492E-2,3.0079681937400585E-3,0.99999999999999889]
[102,25.5,75.5,0.32051744523326031,0,8.0701746028256083E-2,0.5987808087384825,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$46*(365.2425/4))","v":64.271454869329489},{"$f":"DZ105*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.7948408498908865},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0486337213025001},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.37495382015346201},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":39.930558087258909},16.85851027961186,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.925363396148725},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":57.533618453252679},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.27264804085788624},492.40882846549408,10.335041921369507,5.4528456244909123,2.7772694687456427,734.98456699790654,0.41414606240734109,304.39096435234757,3.6409205955454987E-4,5.7576597313191667E-2,null,4.3773635416937865E-4,6.9041195107224026E-6,null,null,null,2.6446416662787503E-4,9.7298712746598133E-3,8.9219249811992097E-5,6.8468884537526004E-2,2.8356118928639276E-2,0.5987808087384825,0.21672105151881232,0,5.7947479599704116E-2,9.0818000733582566E-2,1.9763991572310988E-2,1.2978392980865465E-2,2.9902748562409751E-3,0.99999999999999889,2.6577778063923739E-3,0.2121369869249829,1.8877610516883248E-3,3.7616660380130036E-5,9.0907536861128527E-7,null,null,null,null,2.966058410406122E-3,5.4544043404669736E-2,4.2705716743417238E-4,1.0320617194087277E-5,1.1459280716437615E-3,8.8866031885792396E-2,8.0604077614640165E-4,1.0116255932302541E-3,1.8603190710216183E-2,1.456552436166194E-4,3.5200252479321004E-6,1.6375943889390893E-4,1.2699445871389402E-2,1.151876705821549E-4,1.5364888289749596E-4,2.8366259733434789E-3,0.40121919126151639,4.9580584647400894E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5215997511976245E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.017351148180317E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6958711956993762E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK107","v":0.42826165622194567},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46377330378509213},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33987075627156355},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51446061690337452},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39317251845558132},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43500040374830201},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31063118502201459},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48673326158769298},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36373778428719411},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65458801968164693},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55146781220247709},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69312422394465034},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59760350594849676},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58271547686936187},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46835467241344264},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62678454114099191},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51885373276982083},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51827780683149394},0.22195851193673322,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21672105151881232,9.0818000733582566E-2,1.2978392980865465E-2,0.4012191912615175,0.21672105151881271,1.9657969786144656E-3,2.7173739909289751E-3,0.42945847952375316,0.21672105151881399,0.60283020784021446,0.21442901922189761,5.718964202803109E-2,9.0074353223594625E-2,1.9592226375618135E-2,1.2911747047935743E-2,2.9728042627072703E-3,0.99999999999999889]
[105,26.25,76.25,0.30134132253950358,0,7.5272074535142383E-2,0.62338660292535275,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$46*(365.2425/4))","v":60.035849842379136},{"$f":"DZ108*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.6765575942553981},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97952686398289002},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.351350756797907},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":37.299062146997628},13.260953403738814,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.830064978131169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":54.658268308070653},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.25844853195196282},459.6818918738133,9.6952099158485971,5.1216674663723802,2.6053315213643859,685.45418320370436,0.4035973204411113,276.64747162616567,3.8488984886704276E-4,5.3862352683207715E-2,null,4.1048449565551893E-4,6.4478284292122521E-6,null,null,null,2.4563844886168199E-4,9.0427144946481613E-3,6.9024863695296159E-5,6.4021552663364636E-2,2.583892710541346E-2,0.62338660292535275,0.20260042278809662,0,5.3611940858788856E-2,8.6205367969763289E-2,1.8773773922278802E-2,1.2535531781643705E-2,2.886359754074723E-3,0.99999999999999878,2.8002984253084032E-3,0.1979950958920853,1.7689279012888641E-3,3.5248719661955163E-5,8.5184975210329842E-7,null,null,null,null,2.7459042177332433E-3,5.0528608608805814E-2,3.2946588676871388E-4,7.9621454810836984E-6,1.2291627460895263E-3,8.4211739551737483E-2,7.6446567193628014E-4,9.6155789494244267E-4,1.7694055828488445E-2,1.1537202299000437E-4,2.7881758579097272E-6,1.7873838986247548E-4,1.2245628809433015E-2,1.1116458234821412E-4,1.483094274522213E-4,2.7380503266225017E-3,0.37661339707464603,5.5925174785295795E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5327521227053175E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0395740333840744E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7012417621861564E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK110","v":0.41686178540042074},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.44193322738191987},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.3175232866075921},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49343621965126322},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37070836859588252},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41285190792944831},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28856562168965166},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46522107079001762},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34127760641458749},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63740381241834809},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.5311655263314321},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67735650977971995},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57852472348892203},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56329005136297139},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44649166039548249},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60866945099145253},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49783576984657574},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49775882478214778},0.20749663239750132,4.9809030543770415E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20260042278809662,8.6205367969763289E-2,1.2535531781643705E-2,0.37661339707464725,0.20260042278809701,1.8450898591328149E-3,2.8680342999525682E-3,0.41810257685526769,0.20260042278809826,0.62741858847604692,0.20029775934009098,5.2954738684441768E-2,8.5390911063965722E-2,1.8620554708968357E-2,1.2448266307033362E-2,2.8691814194516741E-3,0.99999999999999878]
[106,26.5,76.5,0.2949325508826765,0,7.3616875090581221E-2,0.6314505740267411,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$46*(365.2425/4))","v":58.671267602951474},{"$f":"DZ109*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.6384503512913191},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.95726275070486333},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.34371970169725319},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":36.451274735197337},12.166259252596005,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.096310077054142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":53.651346218502113},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.25351085522954914},449.68082657035313,9.4876594937148582,5.0124943639305339,2.549557828814049,669.95993980203662,0.40014112309888034,268.07852274364518,3.7606618057817333E-4,5.2657668920319672E-2,null,4.0150568550788123E-4,6.3006955372602364E-6,null,null,null,2.3989885908567348E-4,8.8331957228828945E-3,6.291064791734138E-5,6.2577546711828899E-2,2.5039849822043863E-2,0.6314505740267411,0.1979950958920853,0,5.229753651009468E-2,8.4576454158168154E-2,1.8467335495657912E-2,1.2361000832423022E-2,2.852003084828626E-3,0.99999999999999878,2.734166825301189E-3,0.19349510435885012,1.7305082137753305E-3,3.4483145896242185E-5,8.3334826243803639E-7,null,null,null,null,2.6791559974626263E-3,4.931110315928857E-2,3.0002666058375735E-4,7.2506927597289637E-6,1.2059368122415818E-3,8.2620496814946529E-2,7.5002053098004499E-4,9.4606507212430767E-4,1.7412764471760586E-2,1.0594558306914981E-4,2.5603687038682293E-6,1.7624983322297533E-4,1.2075134150160233E-2,1.096168490398143E-4,1.4654408342749926E-4,2.7054590014011265E-3,0.36854942597325779,5.5874445887376556E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5364040940552011E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0468511708090501E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7030004154850388E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK111","v":0.41312185349090863},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43460353124870249},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31012314531727625},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48634911343753168},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36322313827766378},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40543891215000805},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28128688663227702},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45798657812124965},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33381853710138837},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63155168510471726},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52430229807266593},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67197373725484544},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57205299087870065},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55670722348831436},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43915212139658394},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60251165210319679},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49074904185533241},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49084793661752557},0.20278000935762019,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1979950958920853,8.4576454158168154E-2,1.2361000832423022E-2,0.3685494259732589,0.19799509589208564,1.8050284707029226E-3,2.8002984253084032E-3,0.41437757448601126,0.19799509589208694,0.63539463333863122,0.19574510012546772,5.166957394157929E-2,8.3765730389797344E-2,1.8319102269710355E-2,1.2271040282826202E-2,2.8348196519867174E-3,0.99999999999999889]
[109,27.25,77.25,0.27634757125512721,0,6.904501769464659E-2,0.65460741105022491,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$46*(365.2425/4))","v":54.761955301576542},{"$f":"DZ112*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.5292791270245878},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.89347958732916233},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.32179424140515217},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":34.022497881636809},9.151477157750465,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.904632947338605},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":50.643736849387942},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.23881526818749257},422.0109970001804,8.8915589654412592,4.6959503196741688,2.3893715605750865,626.45554620750761,0.38994910187546988,244.28577760852451,3.5057188668628157E-4,4.9172696581312993E-2,null,3.7547735350213803E-4,5.8788063358980956E-6,null,null,null,2.2404465644996707E-4,8.2543958664082432E-3,4.6153176076275078E-5,5.8429218326771788E-2,2.2784421209810404E-2,0.65460741105022491,0.18480155574408511,0,4.8691235510166575E-2,7.9739274029413526E-2,1.7605064911876574E-2,1.1806741481628604E-2,2.7487172726034337E-3,0.99999999999999867,2.545023586674099E-3,0.18060334725256491,1.6201212067491666E-3,3.2283508103117607E-5,7.8018999380416554E-7,null,null,null,null,2.4960101780442121E-3,4.5970297315780749E-2,2.1962048579371506E-4,5.3075305478997671E-6,1.1369656825959756E-3,7.7895183731074499E-2,7.0712461574304656E-4,9.0247086040767886E-4,1.6621267868497692E-2,7.9407163689015895E-5,1.9190192821875179E-6,1.68346903722028E-4,1.153369287808555E-2,1.0470169982102505E-4,1.4123696270097483E-4,2.6074803099024589E-3,0.34539258894977382,5.5721979800154031E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5471718859098535E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0683077195008543E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7081857827435928E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK114","v":0.40207982991304192},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41333581258978802},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28894153550734669},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46569271028197701},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34166213881972041},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.3839890357070822},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26053386030341502},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43695113608193781},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31240532070792854},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61431571154503373},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50424012634335513},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65608071547374913},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55306894324579414},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5374167312665028},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41784949877276428},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58440952484506681},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47008841467880041},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47072150630519138},0.18926762319160223,4.9809030543770415E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18480155574408511,7.9739274029413526E-2,1.1806741481628604E-2,0.34539258894977509,0.18480155574408544,1.6899200337697309E-3,2.6065659429664457E-3,0.4033781110020862,0.18480155574408674,0.65830243813729739,0.18270245149832501,4.8140827016348246E-2,7.8943180877192431E-2,1.7469772558329509E-2,1.1709920761701584E-2,2.7314091508045526E-3,0.99999999999999867]
[110,27.5,77.5,0.27036353501931082,0,6.7638999756318027E-2,0.66199746522436997,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$46*(365.2425/4))","v":53.518005355919001},{"$f":"DZ113*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.4945406543663136},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.87318367426354115},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31479732397467719},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":33.249656879924487},8.2274482030275511,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.179224601307403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":49.648268626274145},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.23396659566633402},413.48749698578985,8.7012986255660554,4.5940433537141079,2.33824412083476,612.86017500062837,0.38660978077186509,236.93773790079982,3.4239341975660065E-4,4.8053366247081022E-2,null,3.671006919693646E-4,5.7444479017647162E-6,null,null,null,2.1916878140263365E-4,8.0763705259536411E-3,4.1043216541988774E-5,5.7105187330607023E-2,2.2077423954822269E-2,0.66199746522436997,0.18060334725256491,0,4.7590418522529918E-2,7.8147087724971351E-2,1.7334480204782444E-2,1.1613100041774568E-2,2.7141010290056711E-3,0.99999999999999878,2.4849393180986098E-3,0.17650116897515986,1.5848941801203302E-3,3.1581553215493666E-5,7.632259706355298E-7,null,null,null,null,2.4401022425310599E-3,4.4950416396900665E-2,1.9518293074463012E-4,4.7169523535648924E-6,1.1142634294028714E-3,7.63398191227527E-2,6.9300517281577938E-4,8.887903349867691E-4,1.6372877722433208E-2,7.1094030150259575E-5,1.718117212208662E-6,1.655858593744045E-4,1.1344529686935653E-2,1.0298449546450925E-4,1.3945828100293524E-4,2.574642748002736E-3,0.33800253477562903,5.5671065854051793E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5507003181347301E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0753386854463995E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7098849442039804E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK115","v":0.3984578587313588},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40648041969433302},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28220751542888367},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45900407744699512},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33476340111447961},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37709428956112462},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25396219410312509},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43015625943280755},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30557729303434678},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60867556053764449},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49772480312909212},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65086701604314878},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54688197461614174},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53113626913100442},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41098078662437543},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57849715924742584},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46339667228413478},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.46420958518841449},0.18496795731674792,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18060334725256491,7.8147087724971351E-2,1.1613100041774568E-2,0.33800253477563003,0.18060334725256524,1.6531849048460885E-3,2.545023586674099E-3,0.39976959915071714,0.18060334725256655,0.66561403495706828,0.17855225811386238,4.7062864549775457E-2,7.7356835665842089E-2,1.7202921639177818E-2,1.1514361879430239E-2,2.6967231948425625E-3,0.99999999999999878]
[113,28.25,78.25,0.25303041766329593,0,6.3726718755641593E-2,0.68324286358106134,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$46*(365.2425/4))","v":49.954292028930247},{"$f":"DZ116*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.3950206066315252},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.8150391997789771},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29469677358818591},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":31.035593695903273},5.6663916246809585,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.025296408066914},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":46.69246162050861},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.21960751655036603},389.73466166687712,8.154260824459449,4.2988999326436304,2.1912421643045428,574.47746406292379,0.37676241727098547,216.44151802805285,3.1878968359563863E-4,4.4819074848786881E-2,null,3.4285198378281712E-4,5.3592502883318588E-6,null,null,null,2.0560194158720683E-4,7.5809709716095821E-3,2.6953462769844354E-5,5.3299602142420306E-2,2.0081286942760072E-2,0.68324286358106134,0.16857616674427833,0,4.4551807066515327E-2,7.3443764142613929E-2,1.6565575748783434E-2,1.1010486776403643E-2,2.6093359403428387E-3,0.99999999999999878,2.3130945875878719E-3,0.1647490977130352,1.4836949547821629E-3,2.9564996677856928E-5,7.1449219524844213E-7,null,null,null,null,2.2857708637822956E-3,4.213495656010717E-2,1.2798661215878294E-4,3.0930304670803152E-6,1.0472008987694446E-3,7.1745266951895398E-2,6.5129629194908252E-4,8.499118864430255E-4,1.5666924879748741E-2,4.75889095897074E-5,1.1500730019596396E-6,1.5699347361539809E-4,1.0755852757076273E-2,9.7640545711970831E-5,1.3407515081806099E-4,2.4752607895247775E-3,0.31675713641893755,5.5518053580211113E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5611105762079348E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.09608279085418E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7148981365181097E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK118","v":0.38776570825688605},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38658893105046921},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26293256105187679},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43950908298350355},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31489177745032021},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35714399452031104},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23522515248750284},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41039907113208279},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28597564730942748},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59206391003415004},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47867960628173917},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63547319469407426},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5287332478002158},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51273183743674078},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39104471395949253},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56111653406182327},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4438875850229303},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44524338879675079},0.17265011800346816,4.9809030543770415E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16857616674427833,7.3443764142613929E-2,1.1010486776403643E-2,0.31675713641893866,0.16857616674427872,1.5476496034842486E-3,2.369008067775946E-3,0.38911570878481866,0.16857616674428003,0.68663638701156937,0.16666263222865677,4.4085229290702334E-2,7.2673291351672983E-2,1.6443802221571793E-2,1.0906964221534811E-2,2.5916936742907733E-3,0.99999999999999889]
[114,28.5,78.5,0.24745535794043322,0,6.251473161748819E-2,0.69002991044207751,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$46*(365.2425/4))","v":48.820312117845802},{"$f":"DZ117*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.3633531506589165},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79653752471248951},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28828312077340384},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":30.331074857775182},4.8766363746592782,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.316102784366379},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":45.719244645143895},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.21489080618080841},382.36532019390523,7.979485211829112,4.2039800311469966,2.1442758359110505,562.41949665490847,0.37353602006943487,210.08394038992935,3.1122543691291296E-4,4.3781366596145309E-2,null,3.3505812348642823E-4,5.2365961317235351E-6,null,null,null,2.0139939802987111E-4,7.4274947952371866E-3,2.2632296879589776E-5,5.2084413242823029E-2,1.9455404430375883E-2,0.69002991044207751,0.1647490977130352,0,4.3618651514889327E-2,7.1902818560732037E-2,1.6322028694360152E-2,1.080344166666598E-2,2.574051408238708E-3,0.999999999999999,2.2585061623592844E-3,0.16100956659042973,1.4514044610412498E-3,2.8921556908044799E-5,6.9894229687867376E-7,null,null,null,null,2.2383735905950946E-3,4.1270253693844142E-2,1.0742803557130132E-4,2.5961948787924117E-6,1.0252292635034735E-3,7.0239958047578058E-2,6.3763124965051288E-4,8.3759576936760327E-4,1.544326203629902E-2,4.0199396778118674E-5,9.7149191540998823E-7,1.5404131249546857E-4,1.0553595876010532E-2,9.5804478159979879E-5,1.3226213054333758E-4,2.4417892776953704E-3,0.30997008955792144,5.5466960660519593E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5645239975338555E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1028845791756747E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7165419130158358E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK119","v":0.38425901628709092},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38017714932079066},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25680470150999346},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43319651931477798},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30853357871729298},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.3507312666796929},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22929186925798334},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40401709650154349},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27972527478256243},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58662805710729016},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47249455239953753},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63042325776528341},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52281851319516581},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50673985262618748},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38461662541271735},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5554398194443908},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43756881332294406},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43910631553379015},0.16873056085246316,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1647490977130352,7.1902818560732037E-2,1.080344166666598E-2,0.30997008955792249,0.16474909771303556,1.5139744436552683E-3,2.3130945875878719E-3,0.38562107932383044,0.16474909771303689,0.6933529145565096,0.16287933215173245,4.3170154834887363E-2,7.1139563100394723E-2,1.6203108558742678E-2,1.0698618469727316E-2,2.5563083280047342E-3,0.99999999999999878]
[117,29.25,79.25,0.23132148351395773,0,5.9119534244953191E-2,0.70955898224108793,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$46*(365.2425/4))","v":45.571635915237401},{"$f":"DZ120*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.2726308110391789},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.7435331011690326},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.2698605050042831},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":28.31273788253964},2.6760954844343372,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.219561778026737},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":42.842189312537684},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.20097496028953576},361.69327503483112,7.4765382375269196,3.929314315565319,2.0091221242227304,528.21746946242388,0.36402165919901974,192.28259965161908,2.8941362279954948E-4,4.0785678450170108E-2,null,3.1252181053225482E-4,4.8850047083938173E-6,null,null,null,1.8962844252143335E-4,6.9975669811717205E-3,1.0658558532247962E-5,4.8590352870435713E-2,1.7687940872961858E-2,0.70955898224108793,0.15378514649517361,0,4.1028328090201606E-2,6.736857729878952E-2,1.5624246189661704E-2,1.0167759719994581E-2,2.4669599650898794E-3,0.99999999999999889,2.1023814684952907E-3,0.15029638436511289,1.3586530483341293E-3,2.7073336558090746E-5,6.5427667321802396E-7,null,null,null,null,2.1067990186529311E-3,3.8869750641505933E-2,5.0556636494549112E-5,1.2217935481935019E-6,9.6057760001406567E-4,6.581057791490029E-2,5.9742178387515771E-4,8.0230289830972551E-4,1.4802225233708407E-2,1.9252779040263093E-5,4.6527860330907704E-7,1.4497741559888302E-4,9.9326150276994422E-3,9.0167276696257058E-5,1.2675946560491017E-4,2.3402004994849692E-3,0.2904410177589109,5.5313421159669307E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.574600965549872E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1229645508003102E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7213946052596189E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK122","v":0.37390863754911263},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36157283511038546},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23926477562289139},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41479763320331331},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29021896265229036},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33217571586920064},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21237497612913459},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38546048671788491},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26178193978490272},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57061811537149543},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45441477879135583},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61551295694325392},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50546835208051699},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48918078248458657},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36595943937896286},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.5387519392005532},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4191470837929907},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.42123029503032627},0.15750164570920006,4.9809030543770415E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15378514649517361,6.736857729878952E-2,1.0167759719994581E-2,0.29044101775891207,0.15378514649517394,1.4172427727571822E-3,2.153179851393881E-3,0.37530487812024116,0.15378514649517527,0.71268088117442585,0.15204076543014325,4.0628365890020834E-2,6.6628392593371222E-2,1.551288463873334E-2,1.0059813763367145E-2,2.4488965099372074E-3,0.99999999999999889]
[118,29.5,79.5,0.22613646005980551,0,5.8060759832429573E-2,0.71580278010776388,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$46*(365.2425/4))","v":44.537896539104686},{"$f":"DZ121*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.2437626663208752},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.72666692051301829},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26398296531865811},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":27.670496466195846},1.9941146391272015,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.531977728913763},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":41.898626868906192},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.19641934528637858},355.23836043437905,7.3157232433758326,3.8410514964632876,1.9659073432116492,517.42498665711639,0.36090436721684538,186.74093739167125,2.8242932088044418E-4,3.9825342149096832E-2,null,3.0528587939028306E-4,4.7730670575613443E-6,null,null,null,1.859585512487951E-4,6.863507724284755E-3,6.9693670723377524E-6,4.747426605903101E-2,1.7133669951118747E-2,0.71580278010776388,0.15029638436511286,0,4.0228403689840056E-2,6.5888207887952924E-2,1.5401523087804977E-2,9.9518678067397059E-3,2.4308330547845353E-3,0.99999999999999889,2.0527871132795324E-3,0.14688741184747162,1.3290616962744696E-3,2.6483681506344891E-5,6.4002658088918658E-7,null,null,null,null,2.0661653968771514E-3,3.8128385103199117E-2,3.3054370471567722E-5,7.9881929222315864E-7,9.3946969254722352E-4,6.4364444266825652E-2,5.8429392858004364E-4,7.910354660993935E-4,1.4597526861746955E-2,1.2654930429150556E-5,3.0582952947909842E-7,1.418991119711094E-4,9.7217159387155312E-3,8.8252756053065946E-5,1.2490316152658474E-4,2.3059298932579506E-3,0.28419721989223501,5.5262155829956416E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5779070363417917E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1295524260009911E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7229866857409548E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK123","v":0.37051450839487771},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35557595855261825},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23368851328219167},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40883999416782862},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28435894987082805},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32621130797262449},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20701806224934213},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37946632342574343},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25606035244047198},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56537916042086778},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44854325250360533},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.6106216387297243},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49981387287716278},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48346402451434672},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35994370870449105},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53330148314948822},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41318049490750502},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41544546239491592},0.15392857126413492,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15029638436511286,6.5888207887952924E-2,9.9518678067397059E-3,0.28419721989223612,0.15029638436511317,1.3863806615654381E-3,2.1023814684952907E-3,0.37192148617976273,0.15029638436511455,0.71886091007891439,0.14859189810629223,3.9842925244656824E-2,6.5156095103378248E-2,1.5292391362002545E-2,9.8431193379421942E-3,2.4126607668125155E-3,0.99999999999999911]
[120,30,80,0.21604809045373119,0,5.6041080943340219E-2,0.72791082860292755,{"$f":"SUM(D123:G123)","v":0.99999999999999889},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$46*(365.2425/4))","v":42.540800700597927},{"$f":"DZ123*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.1879918859738827},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.69408290564687214},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25260644677148852},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":26.429741117690867},0.7000064175346411,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.175084604674037},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":40.036580485331569},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.1874399329957028},340.34770434244757,6.9928726880913405,3.669330964504621,1.8791497860598754,494.09339227832038,0.35474963924864672,175.27945266587423,2.6887680807853467E-4,3.7960324356604222E-2,null,2.912177932347192E-4,4.5567379724300293E-6,null,null,null,2.3140142086419259E-4,6.5029275427681285E-3,0,4.5259304659522222E-2,1.6055722000610104E-2,0.72791082860292755,0.14355640057137189,0,3.8713948754443402E-2,6.2976201807190046E-2,1.4969204601089772E-2,9.5154880751692605E-3,2.3579275878070458E-3,0.999999999999999,1.9570971279262795E-3,0.14030156373609129,1.2717849132072461E-3,2.5342349930307132E-5,6.1244421677952521E-7,null,null,null,null,2.5721531711822821E-3,3.6141795583261117E-2,0,0,8.9794873538228987E-4,6.1519782693867785E-2,5.5847037793997504E-4,9.9455334119979847E-4,1.3974651259889974E-2,0,0,1.3567697381628967E-4,9.2954281428841035E-3,8.438295846886697E-5,1.5666061245431533E-4,2.2012669753527303E-3,0.27208917139707139,5.5159499557084768E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5844424048127606E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1425751936871637E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7261338756336814E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK125","v":0.36380921913487158},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34387893991873936},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22292283792804576},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39718019152883977},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27299150592664662},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31460185246040512},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19670619212015522},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36775618682320016},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24498960292671529},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55504510847248156},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43702681890263995},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60095530343850645},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48869397029101935},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4722301526356516},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34820728596132161},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52256543703096126},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40150091254905285},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40412858087996867},0.14702570344002519,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14355640057137189,6.2976201807190046E-2,9.5154880751692605E-3,0.27208917139707245,0.14355640057137223,1.326642996934486E-3,2.0043682791652129E-3,0.36523671453278278,0.14355640057137362,0.73126787358390821,0.14192898215373159,3.8063764625455881E-2,6.2260663425494071E-2,1.4751469341568251E-2,9.405458109026682E-3,2.3217887608143217E-3,0.99999999999999911]
[123,30.75,80.75,0.20166378838226098,0,5.0845789887690181E-2,0.74749042173004809,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$46*(365.2425/4))","v":39.551058230212988},{"$f":"DZ126*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.1045005144558355},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6453031669770386},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23547474386329223},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":24.572274445707681},0.65253216605648057,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.226616204211442},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":37.362723219952869},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.17492154013042852},309.06774327542115,6.4763870490171076,3.4157542341552789,1.7403579159001097,452.2256467060617,0.34571378753658477,156.34064114393405,3.4699273925508164E-4,3.5115028394288657E-2,null,2.7044073499982613E-4,4.232782930038164E-6,null,null,null,2.0888268119990944E-4,5.8700976671156573E-3,0,4.1815674999789179E-2,1.4456255382575996E-2,0.74749042173004809,0.13401346852776672,0,3.4985598194157058E-2,5.8779861624046296E-2,1.3710689407530931E-2,8.8704582304479605E-3,2.14950228600219E-3,0.99999999999999922,2.9086163043616151E-3,0.12989512488233323,1.1855327942504313E-3,2.3623638410666803E-5,5.7090841077057904E-7,null,null,null,null,2.324441712510191E-3,3.2661156481646865E-2,0,0,8.3811504817097866E-4,5.7420489170785308E-2,5.2125740509000821E-4,9.1093764323455493E-4,1.2799751764296376E-2,0,0,1.2647978953508077E-4,8.6653155806847258E-3,7.8662860228154402E-5,1.4281284393056191E-4,2.0066894420716279E-3,0.25250957826995118,8.8177574068165399E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5940596777408372E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1617391492733308E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7307651958552254E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK128","v":0.35395613461301195},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32705091156401306},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20769706506325952},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38031100448821453},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25678667454058002},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29795773996462566},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18219343316080722},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35086505000375046},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22927443196236552},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53989711181647249},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42030420081881864},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58674195669964258},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47247626011758209},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45586687998177344},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.331316263360523},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50686524931041832},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38459764844108429},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.3877659844695811},0.13725214899726215,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13401346852776672,5.8779861624046296E-2,8.8704582304479605E-3,0.25250957826995191,0.13401346852776708,1.2417968904778567E-3,1.8658897716153581E-3,0.35541207865069474,0.13401346852776846,0.7511161234009196,0.13195429670504999,3.4416143735027174E-2,5.8111987216621135E-2,1.3516134742664042E-2,8.7678869055663432E-3,2.117427294150986E-3,0.99999999999999922]
[126,31.5,81.5,0.18408584627578389,0,4.6227200266639845E-2,0.76968695345757554,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$46*(365.2425/4))","v":36.019706627316346},{"$f":"DZ129*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.0058841983152906},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.58768669664659667},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21501135178210351},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":22.378316947893374},0.59582535605840536,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.862695783680934},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":34.118746674214727},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.15972773728032891},281.03317190019334,5.900495631179357,3.1136042299462878,1.5856023121742679,411.5764754466814,0.33690808860589083,138.66344365789078,3.6149004787108851E-4,3.1848961727557711E-2,null,2.4590820097804099E-4,3.8512619063667521E-6,null,null,null,1.8893480883333148E-4,5.3095152465419551E-3,0,3.7958661293688488E-2,1.2788580022495E-2,0.76968695345757554,0.12204341995052852,0,3.1688055881369859E-2,5.3916017817414855E-2,1.2576166175032528E-2,8.1264085078405282E-3,1.9629782102374574E-3,0.99999999999999922,2.6369624922588653E-3,0.11830185869483437,1.0825067881665761E-3,2.1570680342848026E-5,5.2129492585760985E-7,null,null,null,null,2.1053531361745143E-3,2.9582702745195345E-2,0,0,1.2274056071027229E-3,5.2212554467489083E-2,4.7605774282304803E-4,8.3555996608877412E-4,1.1740606208943754E-2,0,0,1.8499881430243548E-4,7.8696566255611212E-3,7.175306797697152E-5,1.304201919687794E-4,1.832558018268678E-3,0.23031304654242374,8.7779566349063032E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6034633300294577E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1804774315446752E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7352936443381117E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK131","v":0.34434474664636067},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30176863722368996},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18542281914123024},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35474350737851107},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23278555500020556},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27308684207291889},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16112344020098351},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32538402330054206},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20615161819762734},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51646505713847468},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39481436434306921},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56464879723645189},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44758659607669343},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43080317962379877},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30592457574376208},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48266820186045589},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35896559547468548},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36298745234222879},0.12499282231259269,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12204341995052852,5.3916017817414855E-2,8.1264085078405282E-3,0.23031304654242446,0.12204341995052885,1.1385646949195923E-3,2.7245133569336433E-3,0.34586548025843694,0.12204341995053028,0.7732473035615236,0.12017263932268143,3.1176632707365891E-2,5.3075071482623394E-2,1.2396675710862594E-2,7.9980325667008238E-3,1.9336446482415535E-3,0.99999999999999922]
[127,31.75,81.75,0.17840564046822746,0,4.4786705866300229E-2,0.77680765366547166,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$46*(365.2425/4))","v":34.91586394699992},{"$f":"DZ130*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.9750583528678366},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56967673157040366},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20860089836680637},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":21.692521763154147},0.5780611279978517,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.085815472406811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":33.052644157932299},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.15473692971205599},272.28378874925943,5.7181239880843497,3.0175553358624239,1.5365947512774443,398.7890422054918,0.33402298312713508,133.20470551589133,3.4957487656199086E-4,3.083009043996459E-2,null,2.381229491189243E-4,3.7320015181131689E-6,null,null,null,1.8273193525533265E-4,5.1351998197652514E-3,0,3.6739452022184198E-2,1.2271821362906221E-2,0.77680765366547166,0.11830185869483438,0,3.0665209533361923E-2,5.2234125147831933E-2,1.221718524669266E-2,7.8696566255611212E-3,1.9043110862456496E-3,0.99999999999999933,2.552279341397914E-3,0.11467791363682363,1.0502324022805822E-3,2.092756154782633E-5,5.0575278443045592E-7,null,null,null,null,2.0373952666647849E-3,2.8627814266697138E-2,0,0,1.1891170877209322E-3,5.0583800784002014E-2,4.6120727610898636E-4,8.1170928789833568E-4,1.1405475958794323E-2,0,0,1.7915382217020625E-4,7.6210167559857787E-3,6.9486047405136489E-5,1.2652235065125291E-4,1.7777887355943968E-3,0.22319234633452767,8.7646586228975032E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6065521243662989E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1866323486327848E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7367810925762333E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK132","v":0.34119385910590522},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29378323865813055},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17854216077593713},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34660884684016713},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22529447552324383},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.265266746026041},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15465622130808721},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31730841991605824},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19897436261507859},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50888258640063522},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38666602736698097},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55747084794159574},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43958489985245019},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.4227586669744145},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29790073199123696},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47486199451601596},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35080698074644218},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35510849962645341},0.12116083938885754,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11830185869483438,5.2234125147831933E-2,7.8696566255611212E-3,0.22319234633452834,0.11830185869483466,1.1045987634352818E-3,2.6369624922588653E-3,0.34273509779321859,0.11830185869483613,0.7802557422437234,0.116489886165829,3.0171628101169821E-2,5.1419426746690887E-2,1.20421871171902E-2,7.74533669077345E-3,1.8757929346225914E-3,0.99999999999999933]
[130,32.5,82.5,0.1624118743979408,0,4.0736835638921151E-2,0.79685128996313725,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$46*(365.2425/4))","v":31.808049300713591},{"$f":"DZ133*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.88826970474427047},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51897056280108855},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19051496474157961},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":19.761699230658628},0.5279425749420108,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.897885269341586},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":30.050176646414776},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.14068128584257883},247.68312015484446,5.204765824817347,2.7471064749439518,1.3986433076142277,362.81782530242009,0.32551506145496695,118.10266670027474,3.1615571843959068E-4,2.7967269294231309E-2,null,2.162268268833476E-4,3.3962410896446641E-6,null,null,null,1.6534505370361486E-4,4.6465873017294624E-3,0,3.3314980436076967E-2,1.0844527904020615E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79685128996313725},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.1077679010831538},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.7805274702693367E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.7496917350398897E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.119361302325389E-2},7.1470559643881182E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.7379479129738947E-3},0.99999999999999911,2.3144986488419345E-3,0.10447465134640312,9.5917606615057661E-4,1.9113118311698527E-5,4.6190344647650991E-7,null,null,null,null,1.8473813135354365E-3,2.5957893389157931E-2,0,0,1.0812738966256513E-3,4.5996263904240185E-2,4.1937954953305789E-4,7.4370319125468209E-4,1.0449909831999208E-2,0,0,1.6270371811720621E-4,6.921246485349199E-3,6.3105760921713185E-5,1.1546918822617793E-4,1.6224787247477168E-3,0.20314871003686202,8.7246761611069701E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6156860851206375E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2048332273570335E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7411796676671884E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK135","v":0.33189751822083324},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27107268145214836},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15939460086524571},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32330707385647783},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20423684218423435},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24312460548200968},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13677080448695467},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29426439110513175},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17890737524397501},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48679659199866204},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36321621699365986},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53647986170135653},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41642792584479993},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39951526628426853},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27506997128301736},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45219273828051831},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32742695450883436},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33254936651843925},0.11037230943338024,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1077679010831538,4.7496917350398897E-2,7.1470559643881182E-3,0.20314871003686275,0.10776790108315407,{"$f":"BA132+BB132+BC132","v":1.0087721932503378E-3},{"$f":"AY132","v":2.3911380106137973E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.33349710024054602},{"$f":"DX132-(DU133+DV133)","v":0.10776790108315555},0.79998380494143784,0.10612127621477846,2.7361172079000937E-2,4.6756147186475389E-2,1.1031682154116316E-2,7.0341512248686591E-3,1.7117661993216625E-3,0.99999999999999922]
[131,32.75,82.75,0.1574112748543042,0,3.9472405225956679E-2,0.80311631991973831,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$46*(365.2425/4))","v":30.836426433581767},{"$f":"DZ134*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.86113622198490469},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50311785641791218},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18484876177281967},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":19.158049548014979},0.51224076490557147,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.213692149840835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":29.111267530380424},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.13628590429319698},240.00173349396411,5.0443022394528247,2.6625468961733931,1.3555229584304582,351.58117075921319,0.32272751992959914,113.46491929306578,3.0574859958047945E-4,2.7074107462557052E-2,null,2.0938894641273995E-4,3.2912774659474017E-6,null,null,null,1.599333067255049E-4,4.494504404627904E-3,0,3.224697399736963E-2,1.0406985943405372E-2,0.80311631991973831,0.10447465134640312,0,2.6917069455308508E-2,4.6015377022551894E-2,1.0869751284978741E-2,6.9212464853491982E-3,1.68558448566943E-3,0.99999999999999911,2.2403644239211169E-3,0.10128464537107348,9.3064872038034832E-4,1.8544665288247551E-5,4.4816573992282389E-7,null,null,null,null,1.7883689932419791E-3,2.5128700462066528E-2,0,0,1.0475464260304313E-3,4.4561532479425882E-2,4.062981170955838E-4,7.2218583061516787E-4,1.0147565454363574E-2,0,0,1.5756313407689539E-4,6.7025714013783872E-3,6.1111949893915158E-5,1.1199016425862946E-4,1.5735943214108005E-3,0.19688368008026091,8.7113203994152677E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.61868769918679E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2108144238022971E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7426251331360175E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK136","v":0.32885027375696818},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26389955895159561},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15347979599438086},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.3158932854691921},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19766446523015541},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.2361625059835615},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13128105867671541},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28696113605088219},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1726786394767979},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47964969819995873},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35572001523775643},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52966000258919532},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40898326644009581},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39205500191005338},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26785538754053562},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44487941152507482},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31998515393753674},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32537443582948117},0.10699947229604395,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10447465134640312,4.6015377022551894E-2,6.9212464853491982E-3,0.19688368008026169,0.10447465134640337,9.787510879087516E-4,2.3144986488419345E-3,0.33046827026061548,0.10447465134640486,0.80615032940581044,0.10287964835873831,2.648820931887769E-2,4.5297727083633013E-2,1.0712031511088911E-2,6.8119089433637927E-3,1.6601453784870729E-3,0.99999999999999922]
[134,33.5,83.5,0.14332944910217851,0,3.5916131898393246E-2,0.82075441899942747,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$46*(365.2425/4))","v":28.100391975939434},{"$f":"DZ137*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.78472988543519429},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45847754135483293},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16886105335161355},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":17.458206545211503},0.46793667591832216,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.286792313033938},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":26.467008517978719},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.12390713063270757},218.39568072525267,4.5925356698513307,2.4244213587514456,1.2341226283398838,319.96307202105157,0.31450730575359132,100.63072372198323,2.765569686157878E-4,2.4564264923637974E-2,null,1.9015655701252007E-4,2.9957447429656911E-6,null,null,null,1.4475867916822753E-4,4.0680614591829785E-3,0,2.9246794332360455E-2,9.1983304874000919E-3,0.82075441899942747,9.5201250185186881E-2,0,2.443077576431445E-2,4.1842469014438458E-2,9.9480930062193929E-3,6.2857299025531792E-3,1.5372631278593998E-3,0.99999999999999911,2.0321748275277016E-3,9.2301569018209725E-2,8.5015621266046478E-4,1.6940723240955139E-5,4.0940354803394231E-7,null,null,null,null,1.6231797421442889E-3,2.2807596022170161E-2,0,0,9.5254959773299853E-4,4.0520466475640456E-2,3.6945294106500076E-4,6.6095089228599096E-4,9.2871421139334026E-3,0,0,1.4309551111979632E-4,6.0871338090361746E-3,5.550058239720868E-5,1.0213569931461252E-4,1.4351274285447873E-3,0.17924558100057175,8.6711735344666252E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6275678408792374E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.228509527421131E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7469014784262026E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK139","v":0.31986075342364378},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24349912338699853},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13702002214538386},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29465645411829061},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17918933030595846},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21644973204164625},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11609889248066407},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2661210313712703},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15526363167328625},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45883243930280998},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33414696171629055},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50971620486881675},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38743836152253286},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37049969810708466},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24732726659075069},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42364148242098121},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29865929183870887},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30482627642991739},9.750196244219729E-2,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.5201250185186881E-2,4.1842469014438458E-2,6.2857299025531792E-3,0.17924558100057253,9.5201250185187117E-2,8.9404592533112129E-4,2.0992815328810233E-3,0.32153099266337304,9.5201250185188629E-2,0.82351146213449011,9.3751409601698296E-2,2.4044263999572539E-2,4.1189938106659933E-2,9.8025487323829159E-3,6.1864318557946774E-3,1.5139455694006979E-3,0.99999999999999911]
[135,33.75,83.75,0.13892611002612729,0,3.4805384704319063E-2,0.82626850526955287,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$46*(365.2425/4))","v":27.244847650702066},{"$f":"DZ138*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.76083800517590461},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.4445187375384746},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.1638516956310043},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":16.926674118497793},0.45405507235289422,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.684225071700276},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":25.640113508679775},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.12003611761923419},211.64682333934184,4.4512998367267116,2.3499592026030198,1.1961692295811606,310.08341158615019,0.31181402891748705,96.688357867156881,2.6746564497009772E-4,2.3781150465855716E-2,null,1.8415026685820966E-4,2.9033492332671144E-6,null,null,null,1.4003390518847056E-4,3.9352841290716482E-3,0,2.8310987761177409E-2,8.8277631564463947E-3,0.82626850526955287,9.2301569018209725E-2,0,2.3657752234830624E-2,4.0537407198881409E-2,9.6570044585464372E-3,6.0871338090361746E-3,1.4906280109419959E-3,0.99999999999999922,1.9672569948043284E-3,8.9492540745374452E-2,8.2493585247032204E-4,1.6438167198129339E-5,3.9725836248948021E-7,null,null,null,null,1.5718200904752729E-3,2.208593214435535E-2,0,0,9.2283968489308935E-4,3.9256637767834758E-2,3.579297461535627E-4,6.4161098108910213E-4,9.0153934774573358E-3,0,0,1.3857444356697837E-4,5.8948123103509005E-3,5.3747055118295974E-5,9.9037264054794463E-5,1.3915907468872014E-3,0.17373149473044636,8.6577660144866009E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6304873265221096E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2343270698380785E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7483073939071769E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK140","v":0.31691441587070063},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23705565209555313},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13193549174101563},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28789965609428386},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17342298662220085},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21025149238631111},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11143888180835791},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25951625748033136},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14985806281606986},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.4520961006163921},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32725070289315811},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50323657170352609},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38051196090710754},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36358124984814155},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24084032340209541},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.4167899159852041},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29187132628479612},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29828938175286779},9.4532205178642525E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2301569018209725E-2,4.0537407198881409E-2,6.0871338090361746E-3,0.17373149473044713,9.2301569018209961E-2,8.6750633944945377E-4,2.0321748275277016E-3,0.31860109233199746,9.2301569018211474E-2,0.82893907499899466,9.0897054881792089E-2,2.3284310115828148E-2,3.9905241566957149E-2,9.5153624702599138E-3,5.9909730596935376E-3,1.4679829064737466E-3,0.99999999999999933]
[138,34.5,84.5,0.12652471705317547,0,3.1680256748469117E-2,0.84179502619835467,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$46*(365.2425/4))","v":24.835252351576919},{"$f":"DZ141*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.69354778927262817},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40520450557512744},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.1497158333782431},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":15.429641178227174},0.41488269801016864,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.987204498095899},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":23.311314751075134},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.1091341004654863},192.65727149104475,4.0536011474668143,2.1402437801691359,1.0892982138808862,282.27631233823837,0.30387179299863898,85.775809151264326,2.4196280961408126E-4,2.1580332576328246E-2,null,1.6725605277034835E-4,2.6431804321483321E-6,null,null,null,1.2678148262705024E-4,3.5628596929501428E-3,0,2.5681835794722017E-2,7.8039854904388061E-3,0.84179502619835467,8.4134952473240293E-2,0,2.1491668541806595E-2,3.6861558196114905E-2,8.8299314066168158E-3,5.528206383820281E-3,1.3586568000457096E-3,0.99999999999999922,1.7849233626567682E-3,8.1580879374787779E-2,7.5376674107982588E-4,1.5020008745110285E-5,3.6298597080453147E-7,null,null,null,null,1.4279055785406433E-3,2.0063762963265952E-2,0,0,8.3915847364085083E-4,3.5696926312119279E-2,3.2547341035477615E-4,5.8666028136033794E-4,8.243271125256477E-3,0,0,1.258503833814376E-4,5.3535440599529237E-3,4.8811940485919839E-5,9.0269102202725869E-5,1.2683876978429836E-3,0.15820497380164461,8.6174733879985865E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6391281373254591E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2515452683546684E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7524684863606578E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK143","v":0.3082235318264675},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21873035221626855},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1177862133774136},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26854477669766819},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1572136337014737},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19270154251979757},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8551389573221737E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24066929427695075},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13474455867179103},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43247469439380443},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30740420388822337},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48428772085111177},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36046690114439983},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.3435914416340945},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22238260510200941},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39689294063035319},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27241914989986715},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.2795640777460946},8.6168227414710419E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.4134952473240293E-2,3.6861558196114905E-2,5.528206383820281E-3,0.15820497380164533,8.413495247324046E-2,7.9261657266154579E-4,1.8437001989203663E-3,0.30995668471134469,8.4134952473242014E-2,0.84422240978924601,8.2857915924014036E-2,2.1154599123076188E-2,3.6286752258489645E-2,8.699519464099437E-3,5.4408752218866024E-3,1.3379282191873065E-3,0.99999999999999922]
[139,34.75,84.75,0.12264636975560508,0,3.0703836864256741E-2,0.84664979338013746,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$46*(365.2425/4))","v":24.081644803221376},{"$f":"DZ142*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.67250258941952645},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.3929088715422524},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14528620834763978},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":14.961440014183388},0.40260761165222075,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.456522090232802},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":22.583066342460182},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.10572487978468879},186.7237203831084,3.9292478929732648,2.0746574671474405,1.0558815620983719,273.58521071617156,0.30126959315699237,82.422905126231029,2.3401967621305506E-4,2.0893569677607533E-2,null,1.619797154758592E-4,2.5618336166583324E-6,null,null,null,1.2265397314935105E-4,3.4468669087860419E-3,0,2.4861651784848501E-2,7.4900597184321205E-3,0.84664979338013746,8.1580879374787779E-2,0,2.0817529704345777E-2,3.5711946320864392E-2,8.5691075215820582E-3,5.3535440599529228E-3,1.3171996383289034E-3,0.99999999999999922,1.7280594910340803E-3,7.9106426892151846E-2,7.3146513176982025E-4,1.4575613485130457E-5,3.5224634690669438E-7,null,null,null,null,1.3831158217635603E-3,1.9434413882582217E-2,0,0,8.1298740020488577E-4,3.4583636141909381E-2,3.1532277875012606E-4,5.6933115311078855E-4,7.9997763684712692E-3,0,0,1.2187417140691112E-4,5.1844001493394614E-3,4.7269739206550406E-5,8.7514690074568563E-5,1.2296849482543348E-3,0.15335020661986182,8.6040205410462534E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6419701124065749E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2572083585714902E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7538370756437874E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK144","v":0.30537538254400343},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21294231189206028},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11341540994477778},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26238674828462094},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15215447174050645},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18718335438796527},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4595705609584316E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23469619901649569},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13005337000007236},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42612532637795847},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30105987281173086},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47813134059952145},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35402268081444704},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33717545904812712},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21654991489632755},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39047397916539067},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26622757355760091},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27360565142625715},8.3552430470494529E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.1580879374787779E-2,3.5711946320864392E-2,5.3535440599529228E-3,0.15335020661986254,8.1580879374787932E-2,7.6914973579574064E-4,1.7849233626567682E-3,0.30712310490716432,8.15808793747895E-2,0.84900123474393485,8.034365313346982E-2,2.0491704359348908E-2,3.515507903812945E-2,8.4422794575751796E-3,5.2689721046461921E-3,1.2970771628948944E-3,0.99999999999999911]
[142,35.5,85.5,0.11172221911093194,0,2.6254766399890342E-2,0.86202301448917695,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$46*(365.2425/4))","v":21.958760379921969},{"$f":"DZ145*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.61321904448839892},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.35827252797066966},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13278484668840806},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":13.642534756018064},0.36796465815190871,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.961947814339716},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":20.532081946051154},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":9.6123390418686283E-2},157.6804217681179,3.5258100261826408,1.8899175403800947,0.94746829406346122,236.70730699279306,0.29359593526438554,69.496303180463102,2.117359630827606E-4,1.8963338548191287E-2,null,1.4709734036136849E-4,2.3327540834145671E-6,null,null,null,1.5214668986522018E-4,2.8337077842053525E-3,0,2.2310359079789403E-2,6.5502307401150454E-3,0.86202301448917695,7.4386314292138073E-2,0,1.7774384978208196E-2,3.2473929153931484E-2,7.3534056321418739E-3,4.8619756648623736E-3,1.126975789540274E-3,0.999999999999999,1.5683232481298976E-3,7.2135822515512982E-2,6.6852515792528537E-4,1.3321433768726902E-5,3.2193680117688237E-7,null,null,null,null,1.7235900801468307E-3,1.6050794898061365E-2,0,0,7.3927349128736543E-4,3.1447923332634707E-2,2.8673233000940944E-4,7.1306304090940412E-4,6.6403425912324697E-3,0,0,1.1068354886405442E-4,4.7083627370424546E-3,4.2929378955864967E-5,1.0928334757004194E-4,1.0176924419702321E-3,0.1379769855108223,8.5636020770595067E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6503848538890826E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2739760777831451E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7578893015375982E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK147","v":0.29697501253993025},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19648106455239686},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.101252297617272},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24474704722622229},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13793302636613111},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17155893028485972},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3656064061338783E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21765175382534077},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11693721121930684},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40763107677218913},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28280174711983741},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46012780117031088},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33537305472289847},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31863744928092808},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19995378485214579},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37183329031427154},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.248484461257762},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25653335247969272},7.6183995569567092E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4386314292138073E-2,3.2473929153931484E-2,4.8619756648623736E-3,0.13797698551082305,7.4386314292138211E-2,7.0292320077702504E-4,1.6198195834519293E-3,0.29876376782203401,7.4386314292139794E-2,0.8645051228676307,7.3261068403825527E-2,1.7246852517097424E-2,3.1967586960167459E-2,7.1404012450924648E-3,4.7851692009524141E-3,1.0937988052331855E-3,0.99999999999999922]
[143,35.75,85.75,0.10830543001895887,0,2.47073387349558E-2,0.86698723124608446,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$46*(365.2425/4))","v":21.136396800811312},{"$f":"DZ146*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.59025376778428251},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34485509122554359},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12789654430629321},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":13.131616857375715},0.35441851520083145,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.494552042524715},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":19.890680946179604},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":9.312016938200933E-2},148.52259310992778,3.3857706831177081,1.8230611447783474,0.9098364203974959,224.8050520930116,0.29108173251883329,65.436644042220379,2.9760003904114539E-4,1.8176211109931555E-2,null,1.417439525185998E-4,2.2440940777695996E-6,null,null,null,1.4291952870263327E-4,2.6618533821430907E-3,0,2.1422572106414788E-2,6.2357194037448481E-3,0.86698723124608446,7.2135822515512982E-2,0,1.6719320055986649E-2,3.146124476640344E-2,6.9273968580430556E-3,4.7083627370424546E-3,1.0606218209260969E-3,0.99999999999999922,2.5797602704366006E-3,6.8899006868616317E-2,6.4391426893086238E-4,1.2831022414955027E-5,3.1008511424624725E-7,null,null,null,null,1.6212799616205655E-3,1.5098040094366083E-2,0,0,7.1621959105892851E-4,3.0467234459779835E-2,2.7779071556467531E-4,6.7175277909204952E-4,6.2556440789510058E-3,0,0,1.0718652930359397E-4,4.5596031719746244E-3,4.1573035764236113E-5,1.0284897348497591E-4,9.5777284744112104E-4,0.13301276875391466,0.14635893079872186,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6531535510007665E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2794931499174859E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7592226028816036E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK148","v":0.2942223565113195},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19128178464885534},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7495033695646632E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2391347270412528},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13349431768850031},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16664618054436156},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.0298252948765997E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21224992363711659},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11286599286376212},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40164644979939029},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27696517139951604},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45427854754200464},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32937744777396022},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31268743982754776},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1947093617015081},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36581961932751444},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24283687549769409},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25109960174621743},7.3879116544825929E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2135822515512982E-2,3.146124476640344E-2,4.7083627370424546E-3,0.13301276875391554,7.2135822515513121E-2,6.8216852849518916E-4,1.5683232481298976E-3,0.29602391921140897,7.2135822515514703E-2,0.86988675529858284,7.0517414692064642E-2,1.6230637209641796E-2,3.0970655124299116E-2,6.7305708688364914E-3,4.6339829545085391E-3,1.0299838520657269E-3,0.99999999999999911]
[146,36.5,86.5,9.4689950899115721E-2,0,2.0694238225487022E-2,0.88461581087539654,0.99999999999999933,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$46*(365.2425/4))","v":18.424491157437263},{"$f":"DZ149*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.51452125107568492},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30060845463680741},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11173728524007912},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":11.446764600023315},0.30963903631766848,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.648123560878252},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":17.356851703949957},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":8.12488780580614E-2},124.59380417548002,2.9313556454940946,1.5897143004483112,0.78772438449742932,191.09658443353698,0.28366757030375411,54.207903799607635,3.0152695128295121E-4,1.5747482174478019E-2,null,1.2323263682438508E-4,1.953247317340095E-6,null,null,null,1.1905113051851526E-4,2.2173082803681929E-3,0,1.8510554420789402E-2,5.2508439975207438E-3,0.88461581087539654,6.2871941489472338E-2,0,1.3981211525585782E-2,2.7680676807438399E-2,5.8240013750568594E-3,4.1373326022049843E-3,8.8902532484438066E-4,0.99999999999999911,2.2304902187543761E-3,6.0067412430057643E-2,5.6255806384711271E-4,1.1209869815310814E-5,2.7090699789556835E-7,null,null,null,null,1.3557643498483206E-3,1.2625447175737461E-2,0,0,1.0704903710109005E-3,2.6367769819860092E-2,2.4241661656740473E-4,5.6475602442034186E-4,5.2592453506365173E-3,0,0,1.6000239962123133E-4,3.9410970505543551E-3,3.6233152029398067E-5,8.620918432788206E-5,8.0281614051649864E-4,0.11538418912460274,0.14516928451991706,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6613543938875406E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2958346419419503E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7631718231833729E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK151","v":0.28610445726834444},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16665880088538199},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0278737291342148E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21226382766630619},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1128422645463777},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1435361893459576},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.505642948207313E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18653731458400274},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4077926488167679E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37225393135410129},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24882190907967963},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42537600123128155},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30021986524233707},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28382259645148888},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16985461187605755},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33641999441695902},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2157801608430317},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22506240382418016},6.439135689762604E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.2871941489472338E-2,2.7680676807438399E-2,4.1373326022049843E-3,0.11538418912460346,6.2871941489472477E-2,6.0042270128167117E-4,2.3411229942988782E-3,0.28800196555351704,6.2871941489474059E-2,0.88734966714938801,6.1469676959764991E-2,1.3584608382585177E-2,2.70298282485569E-2,5.6629671246293386E-3,4.0392148263796697E-3,8.6403730869513869E-4,0.99999999999999922]
[147,36.75,86.75,9.0387489170287411E-2,0,1.9528987406332285E-2,0.89008352342337949,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$46*(365.2425/4))","v":17.603424616754545},{"$f":"DZ150*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.49159219539004506},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28721217998045201},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10683662140368182},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":10.93665252518554},0.29605863811523736,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.05268078762726},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":16.539733507423691},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.7424086136112721E-2},117.63248954902777,2.7926693361198076,1.5175288475302759,0.75045610288922271,181.08475899358365,0.2812383889070853,50.927985874983293,2.8695273725511502E-4,1.5014092563899302E-2,null,1.1752115760470018E-4,1.8652427397122258E-6,null,null,null,1.1214110378657941E-4,2.0886101367759823E-3,0,1.7621182942061393E-2,4.9557531012623598E-3,0.89008352342337949,6.0067412430057643E-2,0,1.3188005239584574E-2,2.6378979689675407E-2,5.501932874201817E-3,3.9410970505543551E-3,8.3904929254589671E-4,0.99999999999999911,2.1252615559379049E-3,5.7393288691197857E-2,5.3788493926344553E-4,1.071821831781309E-5,2.5902534062457573E-7,null,null,null,null,1.278846780675718E-3,1.1909158458908855E-2,0,0,1.0201500473175336E-3,2.5127812783581033E-2,2.3101685877684191E-4,5.3352489749909561E-4,4.9684079767027215E-3,0,0,1.5241341363099133E-4,3.7541690396392961E-3,3.4514597284067544E-5,8.136298607008737E-5,7.5768630647580929E-4,0.10991647657661971,0.14477208607557301,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6640537023894242E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3012134461653846E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7644717095589027E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK152","v":0.28344462833073014},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15917681062386024},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5244231778068438E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20399543033094214},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10669436036405731},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13656836022934218},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.064824898455471E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17867828671788585},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8537912932851792E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36294243324106612},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24009130781833057},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.4161563919742613},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29108597498277283},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27480574819219389},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16229588683088286},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32715487877839622},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.2074485822979768},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.2170408083884641},6.1519051266269421E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0067412430057643E-2,2.6378979689675407E-2,3.9410970505543551E-3,0.10991647657662051,6.0067412430057768E-2,5.7403884066031905E-4,2.2304902187543761E-3,0.28537242508605887,6.0067412430059364E-2,0.89267930326394518,5.8730350560627753E-2,1.2817524318878436E-2,2.5758755345787126E-2,5.3508083675110028E-3,3.8476330450968256E-3,8.156250981528867E-4,0.99999999999999911]
[150,37.5,87.5,7.8647912265827846E-2,0,1.6462656344509673E-2,0.9048894313896616,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$46*(365.2425/4))","v":15.361841234728987},{"$f":"DZ153*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.42899387035328035},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.25063917990938905},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.3435978843203218E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":9.5440019989856246},0.25892365636273823,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.429408628413771},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":14.312138717808688},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.6997068725704531E-2},99.292492565149075,2.4170374151793492,1.3205549418250968,0.64951494817971456,154.42598020446465,0.27407494715338565,42.324292363648425,2.4739769548559539E-4,1.3017288475704627E-2,null,1.0196157824681918E-4,1.6251332203254876E-6,null,null,null,9.4009665487760941E-5,1.7509149960422896E-3,0,1.5213197544187419E-2,4.1695563129571832E-3,0.9048894313896616,5.2411437282525904E-2,0,1.1106425316633325E-2,2.2829984248021209E-2,4.6492134401298268E-3,3.4064907352807407E-3,7.0701758774652354E-4,0.99999999999999911,1.8393564256693863E-3,5.0092063100421212E-2,4.7041740130659878E-4,9.3738196399526399E-6,2.2653548875345945E-7,null,null,null,null,1.0769950423100707E-3,1.0029430274323254E-2,0,0,8.8290031626935776E-4,2.1747147796656874E-2,1.9993613509497869E-4,4.5083631167647302E-4,4.1983771284533535E-3,0,0,1.3173866941273456E-4,3.2449193430570864E-3,2.9832722810919864E-5,6.8559812461769647E-5,6.3845777528475387E-4,9.5110568610337523E-2,0.14357913069992367,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6720518439561471E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3171510233666168E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7683233164592949E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK155","v":0.2756012500582829},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13868657925808825},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1957124241397384E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18107303528948038},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0188357424329749E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.117629470705616},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9136293610177774E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15703264909442044},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3799583496925475E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.336382277738772},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21569490944628697},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38967929008023566},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26531808043893385},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24943784443250605},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14157873368718776},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30086260188678404},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18433480649581718},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19476709728763467},5.3678055482695317E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.2411437282525904E-2,2.2829984248021209E-2,3.4064907352807407E-3,9.5110568610338397E-2,5.2411437282526029E-2,5.0190468411284402E-4,1.929945405788716E-3,0.27761500492404872,5.2411437282527631E-2,0.90711462467856152,5.1251750191473558E-2,1.0803136496131589E-2,2.229325293215902E-2,4.5238766195834562E-3,3.3257050391689138E-3,6.8765404292109864E-4,0.99999999999999922]
[151,37.75,87.75,7.5093504059775121E-2,0,1.5566677972762611E-2,0.90933981796746144,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$46*(365.2425/4))","v":14.682696156010305},{"$f":"DZ154*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.41002810502612363},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23955845312875257},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.9369295790374267E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":9.1220628648772202},0.24765433100923762,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9384700846635141},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":13.638430285201103},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.3843538603325242E-2},93.92717714304041,2.3041039459093073,1.2609135065810202,0.61916706196991667,146.54347477181059,0.27172791198752205,39.819952415140207,2.3548789668535766E-4,1.2414060554005436E-2,null,9.7258371263772312E-5,1.5524351503617786E-6,null,null,null,8.872768248377401E-5,1.6525389067057602E-3,0,1.4489625846294464E-2,3.9372357766940267E-3,0.90933981796746144,5.0092063100421205E-2,0,1.0499847675629852E-2,2.1756521616296827E-2,4.3985397990370856E-3,3.2449193430570864E-3,6.6829049809567374E-4,0.99999999999999911,1.7531671538646666E-3,4.7879770357135698E-2,4.499430776324209E-4,8.9658359708989752E-6,2.1667581751777856E-7,null,null,null,null,1.0181749365143289E-3,9.481672739115524E-3,0,0,8.4138646821950891E-4,2.0724599981788282E-2,1.9053516628903395E-4,4.2652837631491485E-4,3.9720114227221708E-3,0,0,1.2549024489589728E-4,3.0910113548505689E-3,2.8417743310620282E-5,6.4804429215767134E-5,6.0348606887990664E-4,9.0660182032537728E-2,0.14318117047174717,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6746853464061251E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3223986984991484E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7695915130927149E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK156","v":0.27303161537266735},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13246037560187424},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8071618637990895E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17401962529987283},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5274689819070257E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11191925884413775},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5806850956513281E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15041668612810744},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9453710791056833E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32796806722115723},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20812666010906589},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38123337216363101},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2572460422057164},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24151337604452827},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13527831765275955},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29257674835827718},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17721737775302995},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18789995917942173},5.1302629383215767E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0092063100421205E-2,2.1756521616296827E-2,3.2449193430570864E-3,9.0660182032538561E-2,5.0092063100421316E-2,4.8001775643530492E-4,1.8393564256693863E-3,0.27507242760265094,5.009206310042294E-2,0.91145459377197402,4.8985916728778452E-2,1.0215731746188899E-2,2.1245043717028005E-2,4.2806515319329039E-3,3.1679653489538277E-3,6.5009715514310039E-4,0.99999999999999922]
[154,38.5,88.5,6.5390698174401532E-2,0,1.319675373204999E-2,0.92141254809354767,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$46*(365.2425/4))","v":12.827302729306343},{"$f":"DZ157*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.35821449785575821},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20928641218179661},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.8242069029233127E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":7.969344365656263},0.21681929001280506,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.6000869464436001},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":11.801784909202171},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.5246448190513671E-2},79.719992520068544,1.9976834967878874,1.0980956065824241,0.5368246617727167,125.46892395309004,0.2648067122254934,33.225013238488231,2.0315258101628948E-4,1.0770944091785924E-2,null,8.444052992208016E-5,1.3539654960259741E-6,null,null,null,7.4797358496075283E-5,1.393088848637372E-3,0,1.2527777375353766E-2,3.3174395382603518E-3,0.92141254809354767,4.3756170866436309E-2,0,8.8992585369405963E-3,1.8829778392354932E-2,3.7319705747810997E-3,2.8047489156102874E-3,5.65524620328295E-4,0.99999999999999933,1.5188553393876111E-3,4.183535492365742E-2,3.9392139132345334E-4,7.8495142065941649E-6,1.896978612314133E-7,null,null,null,null,8.6296509014170534E-4,8.0362934467988912E-3,0,0,7.282009973061215E-4,1.7936673509195769E-2,1.6490388585303981E-4,3.6189085979508286E-4,3.3700797149860168E-3,0,0,1.0846760460919266E-4,2.6717184093360373E-3,2.4562901665057359E-5,5.4839175975523007E-5,5.1068544435277201E-4,7.8587451906451514E-2,0.14198699059128561,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.682491112425524E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3379529366319812E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7733504790990489E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK159","v":0.26545491415226447},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.1154092503013867},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7816960926189742E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15446552749670395},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2082387282786722E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6398632578530818E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7112017504909396E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13219474578908821},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7892204129357409E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30396733854528235},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18697828552606927},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35697817619681388},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.2344737705846977},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21921876204726251},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11800997106333566},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.269063393128463},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15747194159600475},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16881819224659769},4.481361873016107E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.3756170866436309E-2,1.8829778392354932E-2,2.8047489156102874E-3,7.8587451906452332E-2,4.375617086643642E-2,4.2014049530805916E-4,1.5931198337255437E-3,0.26757227917396925,4.3756170866438036E-2,0.92323015762715532,4.2795762895046864E-2,8.6647366875314703E-3,1.8387150707878646E-2,3.6335719367406941E-3,2.7382336624731623E-3,5.5038648317306215E-4,0.99999999999999922]
[155,38.75,88.75,6.2451596356395828E-2,0,1.2500636482840461E-2,0.92504776716076276,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$46*(365.2425/4))","v":12.264764751513535},{"$f":"DZ158*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.34250509553694813},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20010821177811544},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.4863066347029106E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":7.6198508705391328},0.20745561939932594,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.1953074575556322},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":11.24631140140373},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.2646343403531283E-2},75.542304775536493,1.9053990664253935,1.0487731812277554,0.51202565923007626,119.2123154998967,0.26253904539857204,31.297887511096274,1.934129614273797E-4,1.0274342406103962E-2,null,8.0564470843338558E-5,1.2938362733776159E-6,null,null,null,7.0718211224337198E-5,1.3171153825890214E-3,0,1.1937447268461417E-2,3.1340460103576515E-3,0.92504776716076276,4.1835354923657427E-2,0,8.4302148381223442E-3,1.7944523023402364E-2,3.535173298700288E-3,2.6717184093360373E-3,5.352483460178294E-4,0.99999999999999889,1.4481765209102772E-3,4.0002577079010039E-2,3.7690929726236488E-4,7.5105210039965923E-6,1.8150547074555051E-7,null,null,null,null,8.1748171238041117E-4,7.6127331257419334E-3,0,0,6.939656585193629E-4,1.7093406201726464E-2,1.5715116315653612E-4,3.4280733970318278E-4,3.1923659589971052E-3,0,0,1.0332293719343706E-4,2.5449975999837066E-3,2.3397872158893456E-5,5.1903272081841094E-5,4.8334507393598829E-4,7.4952232839236285E-2,0.14158898370638795,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6850621162759098E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3430760733017152E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.77458857873613E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK160","v":0.26297287800720448},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11022806045568284},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4818224753531172E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14844857034483724},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8155174265315241E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1719051756835174E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4597331822170098E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12662523175792714},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4483077168378941E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29636394994172072},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.180417637946856},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34924102297638815},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22734013974538533},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21225433307760305},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11275839199813081},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26165330011137067},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15139172622808753},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16293080519629974},4.2846382758502131E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1835354923657427E-2,1.7944523023402364E-2,2.6717184093360373E-3,7.4952232839237243E-2,4.1835354923657524E-2,4.0196060339127892E-4,1.5188553393876111E-3,0.26511425982131964,4.1835354923659147E-2,0.92677659588115702,4.0918966001333733E-2,8.2099286305633221E-3,1.7522719873066413E-2,3.4424359631623374E-3,2.6083580046598717E-3,5.2099564605635556E-4,0.999999999999999]
[158,39.5,89.5,5.4424787935757626E-2,0,1.0650518946309249E-2,0.93492469311793192,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$46*(365.2425/4))","v":10.726871358663894},{"$f":"DZ161*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.2995579755460322},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17501640586226669},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.5611477543441918E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":6.6643887360652041},0.18181822329295849,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.0918026244302617},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":9.7319863988877735},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.5557947023436601E-2},64.427784675970429,1.6546169563832247,0.91406401111284574,0.44463459271803718,102.42371138349979,0.25585189587004198,26.205300739514421,1.6696007478438847E-4,8.9210712091063321E-3,null,6.999659852944054E-5,1.1295773248118032E-6,null,null,null,5.9909230406161291E-5,1.115799842231721E-3,0,1.0334866532382855E-2,2.644195195874E-3,0.93492469311793192,3.6584582809333362E-2,0,7.1860917519097752E-3,1.5530902946869457E-2,3.0098396107017117E-3,2.3093021795548107E-3,4.5458758369776179E-4,0.99999999999999878,1.2559166985710488E-3,3.4991593875454967E-2,3.3033079060119881E-4,6.5823697083017848E-6,1.590749978451308E-7,null,null,null,null,6.9683853893127761E-4,6.4892532129784972E-3,0,0,6.0062411672177375E-4,1.4794265214194293E-2,1.3601361595338976E-4,2.9186549645451838E-4,2.7179741142471935E-3,0,0,8.9307272512340009E-5,2.1997709354649774E-3,2.0223971577493245E-5,4.4081561796933965E-5,4.1050602190082782E-4,6.5075306882066891E-2,0.14039577746560283,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6926850498961612E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.358265988616304E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7782594994729105E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK163","v":0.25565512630156029},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6038817356231862E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6903936072117199E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13176782035321147},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7611322622713318E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8999729466324178E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8030234722453983E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11128546143123404},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5413634334329364E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.274676013027224},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16208486026868574},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32702127499402051},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20721523765456024},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.192660683637914},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8364725461798461E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24062515270357326},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13452376608309288},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14655961207839263},3.7468716136609147E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.6584582809333362E-2,1.5530902946869457E-2,2.3093021795548107E-3,6.5075306882068085E-2,3.6584582809333431E-2,3.5219281722982416E-4,1.3168720582029355E-3,0.25786421664835207,3.6584582809335076E-2,0.9364140099604259,3.5788088342394164E-2,7.0028378777447359E-3,1.5165875265386026E-2,2.9319932079500703E-3,2.2545365575098938E-3,4.426587885880414E-4,0.99999999999999889]
[159,39.75,89.75,5.1992212394822539E-2,0,1.0104460802256446E-2,0.93790332680291988,0.99999999999999889,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$46*(365.2425/4))","v":10.260261252901394},{"$f":"DZ162*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.28652744931168528},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1674033357583164},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.2800159549847537E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":6.3744932922770978},0.17402768325568499,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7580574827299253},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":9.2739923807613192},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.3414117473973619E-2},61.144047340707367,1.5789741962200394,0.87323714499805094,0.42430759937527329,97.421543435319975,0.25366091342857205,24.712037695424574,1.5898925754606028E-4,8.511883881476983E-3,null,6.6799564660041755E-5,1.079780291344104E-6,null,null,null,5.6729022675775556E-5,1.056568981481696E-3,0,9.8520504881319023E-3,2.4990801259639475E-3,0.93790332680291988,3.499159387545496E-2,0,6.8195840035796956E-3,1.4800847583902595E-2,2.8541468051984284E-3,2.1997709354649778E-3,4.3072999347832107E-4,0.99999999999999889,1.1978866665589938E-3,3.3471077831389424E-2,3.1617678995641028E-4,6.3003285914989055E-6,1.5225895863191691E-7,null,null,null,null,6.612981182588793E-4,6.1582858853208161E-3,0,0,5.7239080285457502E-4,1.409883670641692E-2,1.2962007463109964E-4,2.7676789530293463E-4,2.577378909895494E-3,0,0,8.5071388291058878E-5,2.0954348076912687E-3,1.9264739482650075E-5,4.1768080577254576E-5,3.8896191290106649E-4,6.2096673197078962E-2,0.13999847225514017,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6951966151842833E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3632706844373836E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7794689757135864E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK164","v":0.25325813333116903},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1727244895791593E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.458958639640778E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1266350160187488},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4472526244201895E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5164762008371994E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6130924615396275E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10659687917930119},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2739339106957472E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26780531278318503},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15639766700366559},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31993340834087047},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20091092051912163},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18653998651367332},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3987382358201213E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23399825804111646},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12932961237165305},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14150475343664456},3.5837229712851928E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.499159387545496E-2,1.4800847583902595E-2,2.1997709354649778E-3,6.2096673197080121E-2,3.4991593875455036E-2,3.3707223530734571E-4,1.2559166985710488E-3,0.25548838340831143,3.4991593875456681E-2,0.93932091827884168,3.4231335853422189E-2,6.6470233394284612E-3,1.4452992309455506E-2,2.7806490243418272E-3,2.1476028715781232E-3,4.1947832293101882E-4,0.99999999999999878]
[162,40.5,90.5,4.5345659304617932E-2,0,8.646793897837738E-3,0.94600754679754306,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$46*(365.2425/4))","v":8.9837252880415157},{"$f":"DZ165*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.25087898140717635},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14657575900703476},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.5097801784147311E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":5.5814072543315518},0.1526834145917291,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8481996746995666},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":8.0254066146868368},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.756957584631327E-2},52.370309070662373,1.3731342665542494,0.76167904562020139,0.36899355648517956,83.955660303717863,0.24719989939134487,20.753830780412983,1.3733242385508226E-4,7.3963259912856816E-3,null,5.8079383082920174E-5,9.4365973649203267E-7,null,null,null,4.8265674400691426E-5,8.9894047238437682E-4,0,8.5398876047452447E-3,2.1110593567064176E-3,0.94600754679754306,3.0633924369444204E-2,0,5.8427272175131852E-3,1.2810360973741528E-2,2.4371210995040027E-3,1.9013739614322E-3,3.669455808205494E-4,0.99999999999999878,1.0399381347325923E-3,2.9310926930101271E-2,2.7739811851813307E-4,5.527601496519535E-6,1.3358459568726387E-7,null,null,null,null,5.6657187775870966E-4,5.2761553397544757E-3,0,0,4.9541303368272598E-4,1.2202759774073386E-2,1.1218816598541568E-4,2.3632872565614309E-4,2.2007923738478594E-3,0,0,7.3531530011472276E-5,1.8111909367421041E-3,1.6651494678623483E-5,3.5582877485293085E-5,3.3136270333525633E-4,5.3992453202455673E-2,0.13880852301037372,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7026455547050217E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3781138886603529E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7830561073765282E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK167","v":0.24619172884424587},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9919542108600375E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8481536074974431E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11240539401910711},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6045429673650079E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4741138839995924E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.117087971549729E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3683405131105804E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5624799823545342E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24820729915787443},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14050563066402988},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29957829758128879},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1831256204442944},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16932008315887634},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1989844824062477E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21519264824692713},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11491979750656638},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12743827464819243},3.1374249156566322E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.0633924369444204E-2,1.2810360973741528E-2,1.9013739614322E-3,5.3992453202456936E-2,3.0633924369444256E-2,2.9565221362365623E-4,1.0900312440912802E-3,0.24848138321707852,3.0633924369445908E-2,0.94723122988720654,2.9972425649772736E-2,5.6981403378928968E-3,1.2509324174655716E-2,2.3751176119664822E-3,1.8562824490871519E-3,3.5747988941721464E-4,0.99999999999999878]
[163,40.75,90.75,4.3330405242413279E-2,0,8.2146817807154521E-3,0.9484549129768699,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$46*(365.2425/4))","v":8.5961317858560768},{"$f":"DZ166*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.24005506817401451},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14025190003456048},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.2755655616450833E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":5.3406032320058436},0.14619301274670085,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.5730193694142169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.6477803424816138},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.5801926725980253E-2},49.767051028792601,1.3109637568738723,0.72785229054909983,0.35228687452826823,79.930746243799305,0.24508300814354791,19.589667732588929,1.3080423926192612E-4,7.0588595601154235E-3,null,5.5440171343603732E-5,9.023658730710935E-7,null,null,null,4.5764866029285629E-5,8.5236331612066727E-4,0,8.1441345187439774E-3,1.9959889865794798E-3,0.9484549129768699,2.9310926930101268E-2,0,5.5535534582726084E-3,1.2208287375569907E-2,2.3131141244289626E-3,1.8111909367421041E-3,3.4801419801387982E-4,0.99999999999999856,9.9223417654727619E-4,2.8047665984617602E-2,2.6560623355766278E-4,5.2926293153725281E-6,1.2790606335528561E-7,null,null,null,null,5.3853056867955468E-4,5.0150228895930538E-3,0,0,4.7212913806246376E-4,1.1629242798255144E-2,1.0691543925229956E-4,2.2430371368693005E-4,2.0888104107420324E-3,0,0,7.0043896373358223E-5,1.7252853335941274E-3,1.5861706774618444E-5,3.3747092807002223E-5,3.1426710520687762E-4,5.1545087023128724E-2,0.13841269132077905,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7051005183290915E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3830057966065205E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7842383263652514E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK168","v":0.243877266730465},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6331629363607711E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6695378803023483E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10802682198162701},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3536769547008941E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1598341233986498E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9736354952608403E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9736417402886084E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3526944552971435E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24199868293361285},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13557560404041263},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29308523065323411},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17755420590947427},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16394090082391441},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8341202690201062E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20926617299675113},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11048258087104668},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12309174802497759},3.0019279065406648E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9310926930101268E-2,1.2208287375569907E-2,1.8111909367421041E-3,5.1545087023130098E-2,2.9310926930101323E-2,2.8305930461033988E-4,1.0399381347325923E-3,0.24618540028345889,2.9310926930102975E-2,0.94962040726994823,2.8679296457359435E-2,5.4170912907116628E-3,1.1921411401570213E-2,2.2544839402433249E-3,1.7682381351681157E-3,3.3907150499768796E-4,0.99999999999999867]
[166,41.5,91.5,3.7821497783986531E-2,0,7.0566201107490831E-3,0.95512188210526316,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$46*(365.2425/4))","v":7.5350152853261596},{"$f":"DZ169*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.2104223914979306},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12293904245340796},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.6334431362626285E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":4.6813529606699396},0.12839893724484944,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8228156936216751},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.6182858181898911},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":3.0982895200701428E-2},42.784603172455277,1.1415788397469944,0.63537792136213189,0.30676915313133823,69.064876542262922,0.23884048250371492,16.495488437413577,1.130603669884328E-4,6.1384156233843115E-3,null,4.8238417007467804E-5,7.8941579226865177E-7,null,null,null,3.9083726965297786E-5,7.2792816876549211E-4,0,7.0675157189032702E-3,1.6880088644054467E-3,0.95512188210526316,2.5689265557326788E-2,0,4.7793987749240327E-3,1.056672773217677E-2,1.9799767621732191E-3,1.5655044944829707E-3,2.9724457365183133E-4,0.99999999999999889,8.6231119985952936E-4,2.4588915969431347E-2,2.3327762027519188E-4,4.6484299526832444E-6,1.1233780803495803E-7,null,null,null,null,4.6346044195760458E-4,4.3159383329664279E-3,0,0,4.0864536546842724E-4,1.0065543069246697E-2,9.2539297461647114E-5,1.919992343131428E-4,1.7879775278600762E-3,0,0,6.0542504028224069E-5,1.4912519101191516E-3,1.3710080335595192E-5,2.8823939571011663E-5,2.6842063408081965E-4,4.4878117894735614E-2,0.13722833802760981,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7123836655044311E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3975186330456572E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7877456186134683E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK171","v":0.23705473981428946},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6505746183408918E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1981338131651672E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5888150617668894E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.680147403863214E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.305606850320059E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5990096136048782E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8865471590663525E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7945932561233122E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22428920048850567},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12179936001160722},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27443828045543534},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16183651956625147},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14880716718938733},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8340908010611462E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19244819313038478},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8172689060702645E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11098741853916798},2.631009362446211E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5689265557326788E-2,1.056672773217677E-2,1.5655044944829707E-3,4.4878117894736835E-2,2.5689265557326837E-2,2.4854039928231126E-4,9.0352950145819379E-4,0.23941449250973276,2.5689265557328495E-2,0.9561297734478621,2.5139090763379068E-2,4.6643073640828259E-3,1.0318459615688075E-2,1.9303029626514887E-3,1.5283782023010613E-3,2.8968764403412308E-4,0.99999999999999878]
[167,41.75,91.75,3.6150359378749879E-2,0,6.7119758307877938E-3,0.95713766479046114,0.99999999999999878,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$46*(365.2425/4))","v":7.2125930658845823},{"$f":"DZ170*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.20141844765469913},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11767849852311991},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.4380502226727146E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":4.4810385413338585},0.12298433697625606,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.5959198324064277},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.3069196462516075},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.9525393111632981E-2},40.704915614175896,1.0903576025111164,0.60732392857239337,0.29300479886854186,65.808060208496855,0.23679517695028779,15.583031261826205,1.0770959388749618E-4,5.8598416468666863E-3,null,4.6057793124166864E-5,7.5512799947325553E-7,null,null,null,3.7101936772622217E-5,6.9101764313643391E-4,0,6.742483741786879E-3,1.5965876307208625E-3,0.95713766479046114,2.4588915969431347E-2,0,4.5492159532416199E-3,1.0070191499199381E-2,1.8806291631297586E-3,1.4912519101191513E-3,2.8213071441641482E-4,0.99999999999999889,8.2304628487141738E-4,2.3537869407021281E-2,2.2344027198787546E-4,4.4524050430507022E-6,1.0760050772226665E-7,null,null,null,null,4.4113951054093798E-4,4.1080764427006821E-3,0,0,3.8944289943199404E-4,9.5925577737841963E-3,8.819082598319114E-5,1.8236545309327777E-4,1.6982637100364808E-3,0,0,5.7670945751773854E-5,1.4205211593266416E-3,1.3059805040735861E-5,2.7358341864939834E-5,2.5477237255147497E-4,4.2862335209537673E-2,0.13683476521177163,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7147846625772571E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4023030040009426E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7889018493223613E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK172","v":0.2348203415343354},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3520033201940079E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0602826563746485E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2152981334344061E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.47964457181957E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0480511630649649E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4906617831113524E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5542780148001115E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6300266558755364E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21867886761834368},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11752569436021015},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26849009883812774},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15691280471308941},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14407966605586986},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5299659219752948E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18714810754279745},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4382102073034574E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10724433800144691},2.5183152077123468E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4588915969431347E-2,1.0070191499199381E-2,1.4912519101191513E-3,4.286233520953886E-2,2.4588915969431403E-2,2.3803838803591009E-4,8.6231119985952936E-4,0.23719606241322913,2.4588915969433058E-2,0.95809817650823836,2.4063392688226312E-2,4.4403663339650885E-3,9.8336008390133151E-3,1.8335956498285763E-3,1.4558865347228964E-3,2.7498144600431284E-4,0.99999999999999889]
[170,42.5,92.5,3.1579927453679789E-2,0,5.7850692919918963E-3,0.96263500325432694,0.99999999999999867,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$46*(365.2425/4))","v":6.329265420283865},{"$f":"DZ173*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.17675069203308677},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10326639041044541},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9019988959690839E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":3.9322448982701963},0.10812963419189098,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9773451634201398},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.4580578569326068},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.5551859815568862E-2},35.107626093514128,0.95065206864895768,0.5305939081035379,0.2554626276067179,56.993966602190831,0.23076375121131876,13.152141529534175,9.3160384910372871E-5,5.0996770772774244E-3,null,4.0104803279767384E-5,6.61280062088467E-7,null,null,null,3.1789125387230604E-5,5.9206738012292006E-4,0,5.8574600510398044E-3,1.3516894539483879E-3,0.96263500325432694,2.1574594896138603E-2,0,3.9305171882374479E-3,8.7163676448207376E-3,1.6130606969340709E-3,1.2889649127204447E-3,2.4149140682037788E-4,0.99999999999999867,7.1603979065403348E-4,2.0658093914961883E-2,1.9645196671223375E-4,3.9146198647405929E-6,9.4603945713157779E-8,null,null,null,null,3.8114401391657116E-4,3.5493731743208765E-3,0,0,3.3708668682061184E-4,8.302946395521248E-3,7.6334562478878217E-5,1.5641921896701093E-4,1.4566414779670601E-3,0,0,4.9847933171466131E-5,1.2278287254651108E-3,1.1288254083867769E-5,2.3417529987485711E-5,2.1807387683289215E-4,3.7364996745671689E-2,0.13565837217459453,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7219096428058457E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4165006674835256E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7923329742636561E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK175","v":0.22823436131336752},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5343338546681206E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6964647720758105E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1798008975564301E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9413309877118082E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3480026076978644E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2077116202824588E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6391295240747036E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1922232562295675E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20267593107234039},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10558355582709737},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25140796375244634},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14302236356536943},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13077936529332165},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6964124249009013E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17210767812407723},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3866114338208092E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.6812698566431571E-2},2.2095984424333082E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1574594896138603E-2,8.7163676448207376E-3,1.2889649127204447E-3,3.7364996745673063E-2,2.1574594896138645E-2,2.0923150218686096E-4,7.4999908450677874E-4,0.23065441446382626,2.1574594896140314E-2,0.96346698084108551,2.1116344405550245E-2,3.838171164635279E-3,8.5116143301033637E-3,1.5730656706628612E-3,1.2583968190927777E-3,2.3542676886856889E-4,0.99999999999999856]
[171,42.75,92.75,3.0192783655812981E-2,0,5.5082579163415217E-3,0.96429895842784408,0.99999999999999856,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$46*(365.2425/4))","v":6.0606663159137177},{"$f":"DZ174*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.16924980932010339},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.8884008232745638E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.7387683710820088E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.7653696943240038},0.1036062969446091,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7902581865194245},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":5.2013208873595049},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.4350064313408311E-2},33.434859274708877,0.90836018265502583,0.50730461205911759,0.24409780058035072,54.345714816641703,0.22878761057998823,12.433626238160919,8.8771225732696174E-5,4.8695015718808084E-3,null,3.8301470219651917E-5,6.3277171476343343E-7,null,null,null,3.0207850031160447E-5,5.6261637931943572E-4,0,5.5900312688985151E-3,1.2789298970787108E-3,0.96429895842784408,2.0658093914961883E-2,0,3.7458251410331109E-3,8.3068610153859881E-3,1.5330706443916515E-3,1.2278287254651108E-3,2.293621309167599E-4,0.99999999999999867,6.8367938650087576E-4,1.978233913870887E-2,1.8823388195709392E-4,3.750861372672573E-6,9.0646422370160544E-8,null,null,null,null,3.6323434329597372E-4,3.3825907977371372E-3,0,0,3.2124990267242846E-4,7.9128628502467824E-3,7.2748262466776708E-5,1.4866254770994243E-4,1.384408096681709E-3,0,0,4.7483623215014215E-5,1.169592255149496E-3,1.0752847100600409E-5,2.2241348665179986E-5,2.071207822515799E-4,3.5701041572154507E-2,0.13526784697953609,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7242591255021884E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4211823877986182E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7934643975686939E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK176","v":0.22607760698555746},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2858751367086898E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.590074692507237E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8611698585859507E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7810805606786778E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.136932916443789E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1258778821947779E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3594154944564246E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0631287171687138E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19760622893951696},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10187886627989753},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24595894175028485},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13867105066202395},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12662459500004666},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4429155384274099E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16736777690962143},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0627924524337063E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3584388137817165E-2},2.1157334521405294E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0658093914961883E-2,8.3068610153859881E-3,1.2278287254651108E-3,3.5701041572155923E-2,2.0658093914961921E-2,2.0046119052268747E-4,7.1603979065403348E-4,0.22851127996951395,2.0658093914963593E-2,0.96509223400387378,2.0220216526835377E-2,3.6583249103636709E-3,8.1117373635027218E-3,1.4951588249812538E-3,1.1987104903073034E-3,2.2361788013447009E-4,0.99999999999999856]
[174,43.5,93.5,2.6397196019168033E-2,0,4.7614651149314466E-3,0.96884133886589885,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$46*(365.2425/4))","v":5.3242663738934048},{"$f":"DZ177*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.14868514806445682},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.6869128327853221E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.2906470343909033E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.307859268893627},9.1188252372621487E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.280207537825762},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.5013851673874079},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":2.1073620745922898E-2},28.919123723063166,0.79289560596517539,0.44357516647666029,0.21306974612231244,47.163105209482289,0.22296014609789258,10.51549282793645,7.6832054005059131E-5,4.241110629757852E-3,null,3.3376257331410663E-5,5.5469093390335195E-7,null,null,null,2.5955856006155629E-5,4.8342367011409976E-4,0,4.8612531581484807E-3,1.0838657143596271E-3,0.96884133886589885,1.8145606678924269E-2,0,3.2476176645872211E-3,7.1903144910948104E-3,1.3171731090544686E-3,1.0612748491489537E-3,1.9667434128975658E-4,0.99999999999999845,5.9543270746197292E-4,1.7381120355689776E-2,1.656725434570688E-4,3.3012905928762757E-6,7.9781722574107844E-8,null,null,null,null,3.1492294094309821E-4,2.9326947236441229E-3,0,0,2.7806987816095388E-4,6.8492746312707499E-3,6.2969981663106895E-5,1.2772686691471129E-4,1.1894462421397573E-3,0,0,4.1042511890630881E-5,1.0109381043185545E-3,9.2942329397682208E-6,1.9071599050096035E-5,1.7760274223966053E-4,3.1158661134099482E-2,0.13410177362115761,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7312330410300999E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4350790306866859E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7968227753800856E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK179","v":0.21972098634805787},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6054443371641642E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3092891368383635E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.977832223550684E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3508373523821249E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5632354997067003E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.121692235964915E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.589016327223572E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7196931233636838E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18314538973152775},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.152664890875814E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23031030559315557},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12639542999718839},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11493560901375637},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7481245800139203E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15391702248507258},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1644417622506021E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.45805798839699E-2},1.8584128437996568E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8145606678924269E-2,7.1903144910948104E-3,1.0612748491489537E-3,3.1158661134101151E-2,1.8145606678924304E-2,1.7638793298963549E-4,6.2344791480008557E-4,0.22219218238637414,1.8145606678925976E-2,0.96952947211810958,1.7763363517307021E-2,3.1729924658442064E-3,7.0214452064792186E-3,1.2848345572899534E-3,1.036106476733754E-3,1.9178565823459265E-4,0.99999999999999845]
[175,43.75,93.75,2.5244634381871949E-2,0,4.5377602478060587E-3,0.97021760537032042,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$46*(365.2425/4))","v":5.1001781161477249},{"$f":"DZ178*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.14242727262347693},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.321297173239732E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.1540952611161979E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.1686377558474597},8.7404219192165955E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.1259418762796543},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.2896884522517755},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":2.0082649126665558E-2},27.565570685581346,0.75790774459077792,0.42422197828196817,0.20366768274307237,45.000482357009652,0.22105083147824955,9.9473940419392832,7.3228813478532295E-5,4.0507429910529302E-3,null,3.1883570977962271E-5,5.3095598830059568E-7,null,null,null,2.4686537495428293E-5,4.597828157013597E-4,0,4.6408556846945139E-3,1.0258650078722835E-3,0.97021760537032042,1.7381120355689773E-2,0,3.0983672671011917E-3,6.852575921863625E-3,1.2524960055254383E-3,1.0109381043185547E-3,1.8689697517942878E-4,0.99999999999999833,5.6872772288300605E-4,1.6650354224308373E-2,1.5879764032842593E-4,3.1642971445237092E-6,7.647102544416741E-8,null,null,null,null,3.0045006298527966E-4,2.7979172041159121E-3,0,0,2.6500856868517453E-4,6.5275551547302156E-3,6.0012198448234829E-5,1.2145509918874276E-4,1.1310409063366956E-3,0,0,3.9095847037606238E-5,9.6298885400209096E-4,8.8534032788575074E-6,1.812348347488002E-5,1.6877349170454876E-4,2.9782394629678015E-2,0.13371507819254447,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7335332952768745E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.439662655436836E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7979304920984788E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK180","v":0.21763950472266061},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3986872412437233E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2271799308357752E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7060219485822678E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2227583666513319E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3902615885464019E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5036124221929618E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3535447533039501E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6184247007904343E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17856422132131664},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8315184615418887E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22531855472030968},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1225499749805028},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11128418393688132},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5368275902874865E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14967809782026775},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8878124880835112E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1791984078517802E-2},1.7801166905132358E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7381120355689773E-2,6.852575921863625E-3,1.0109381043185547E-3,2.9782394629679576E-2,1.7381120355689811E-2,1.6905361577251919E-4,5.9543270746197292E-4,0.22012212804796349,1.7381120355691483E-2,0.9708740357624478,1.7015737289999073E-2,3.0275410557727648E-3,6.6916476868691824E-3,1.2218127906679064E-3,9.8696347916032274E-4,1.8226193508141751E-4,0.99999999999999833]
[178,44.5,94.5,2.2089354565512545E-2,0,3.9325897811041824E-3,0.97397805565338169,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$46*(365.2425/4))","v":4.4853665206567257},{"$f":"DZ181*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.1252580803464802},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.3181890709096697E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.778957700198037E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":2.7866677167937945},7.7008653146357339E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7053666424324216},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.7125386537773517},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.7380941888217559E-2},23.901870167886685,0.66229836046125068,0.37123698342955624,0.17797518671947385,39.123939375249385,0.21542043101245659,8.4280958831214434,6.3423546722881315E-5,3.5307817575897199E-3,null,2.7804920391367331E-5,4.6590568979660802E-7,null,null,null,2.1264304910182642E-5,3.9604428070751601E-4,0,4.0397847160114639E-3,8.7025216472072411E-4,0.97397805565338169,1.5283850714572392E-2,0,2.6944799718227304E-3,5.9316986027747884E-3,1.0776125980155823E-3,8.7380524816536354E-4,1.6049721126586941E-4,0.99999999999999833,4.9585574422118578E-4,1.4645228869220485E-2,1.3991077910810768E-4,2.7879462056504038E-6,6.737581696403942E-8,null,null,null,null,2.6128493088688247E-4,2.433195040935848E-3,0,0,2.2939562793865241E-4,5.6503554622884707E-3,5.1947512547665018E-5,1.0449657675683749E-4,9.7311602125874476E-4,0,0,3.3792530103470944E-5,8.3236027107612496E-4,7.6524469857675917E-6,1.5563486532346359E-5,1.4493372473352306E-4,2.6021944346616723E-2,0.13256164950082017,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.740362772371654E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4532714816290301E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8012193137434675E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK183","v":0.21150520431027461},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8324607982995196E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0104766524243152E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9524850482079013E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8788896184901142E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9201103062568148E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8894981095075046E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7049998637170957E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3490160868153139E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16549687771233701},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9341213646804756E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21098312110209169},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11170144532587226},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10101130396017949},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9576992228972152E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13764900014275486},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1203772429093764E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.400864182027464E-2},1.565321290892312E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5283850714572392E-2,5.9316986027747884E-3,8.7380524816536354E-4,2.6021944346618309E-2,1.5283850714572422E-2,1.4890811906566521E-4,5.1899798698339052E-4,0.21401899870525901,1.5283850714574105E-2,0.9745482501016014,1.496453979189644E-2,2.633792895933343E-3,5.7924210056344546E-3,1.0513717538194779E-3,8.5308275962074425E-4,1.5654169149258005E-4,0.99999999999999856]
[179,44.75,94.75,2.1130732548790727E-2,0,3.7508229013866203E-3,0.975118444549821,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$46*(365.2425/4))","v":4.2981383676372165},{"$f":"DZ182*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.12002955801145211},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.0127132492830868E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.6645642993265894E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.6703466430773917},7.383865824887699E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5781614876435222},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.5379767120773122},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.6563791204604061E-2},22.800852911168345,0.6333009355443705,0.35513831047746325,0.17018289487328614,37.351303045449939,0.21357568258768075,7.9773300434712899,6.0463088252100377E-5,3.3731842986397449E-3,null,2.6568212840306947E-5,4.461181452694132E-7,null,null,null,2.0240028083398314E-5,3.7696728849814825E-4,0,3.8578690344589681E-3,8.2394701236845099E-4,0.975118444549821,1.4645228869220484E-2,0,2.5731058200439555E-3,5.6531434084941207E-3,1.0251309096233738E-3,8.3236027107612507E-4,1.5258617171929066E-4,0.99999999999999845,4.7378842845817627E-4,1.4034551183254047E-2,1.3415147235809496E-4,2.6731828006916773E-6,6.4602349473526921E-8,null,null,null,null,2.4951522497308482E-4,2.3235905950708706E-3,0,0,2.1862310762251638E-4,5.3850122665272558E-3,4.9508034344348472E-5,9.9407403904270726E-5,9.2572350571910303E-4,0,0,3.2189735157038313E-5,7.9288104794583095E-4,7.2894879732557672E-6,1.4796349480749372E-5,1.3778982223854128E-4,2.4881555450177343E-2,0.13217954972016521,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7426159326631778E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4577612641357966E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8023043517681293E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK184","v":0.20949667394639473},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6604060720071989E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4710681815297799E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7206155297293691E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7765234227205655E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7783563018598877E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4226702887094115E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.506772902417204E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2695759068891969E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16135716625535912},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6557308875300337E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20641026807146137},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10830304015165877},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.780224445727223E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7815770681498918E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13385810208372176},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8840607830205532E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1596161011091078E-2},1.4999157599154126E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4645228869220484E-2,5.6531434084941207E-3,8.3236027107612507E-4,2.4881555450179005E-2,1.4645228869220518E-2,1.427661011307221E-4,4.9585574422118578E-4,0.21201985211689858,1.4645228869222197E-2,0.97566260467461896,1.4339890026237265E-2,2.5154239437364606E-3,5.5204144289110338E-3,1.0002135260181494E-3,8.1262065951097796E-4,1.4883274096554386E-4,0.99999999999999845]
[182,45.5,95.5,1.8505059559430444E-2,0,3.2579282345684812E-3,0.97823701220599935,0.99999999999999822,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$46*(365.2425/4))","v":3.7840844608863589},{"$f":"DZ185*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.10567411899488913},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.173998360562747E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.3500830781563745E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.3509753230220123},6.5123960907347039E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2313572964148007},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":3.062061934008268},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.4335947614105018E-2},19.813784272879509,0.55399527430934892,0.31104117570917994,0.1488715936398293,32.526546172772839,0.20813568213763925,6.7699348752514945,5.2403705338525508E-5,2.9425216178575295E-3,null,2.3187425903973073E-5,3.9185021815900651E-7,null,null,null,1.7472055150102921E-5,3.2541423496476417E-4,0,3.3613908894330542E-3,6.9962538570339462E-4,0.97823701220599935,1.2891983026957108E-2,0,2.243728398403028E-3,4.8936251930454602E-3,8.830083122270848E-4,7.1945133942787672E-4,1.3119152393836861E-4,0.99999999999999833,4.1353162111252846E-4,1.235771829847207E-2,1.1831844522505931E-4,2.3576843937719438E-6,5.6977753678246518E-8,null,null,null,null,2.1757534872641471E-4,2.0261530496766132E-3,0,0,1.8925038159051821E-4,4.661518342651827E-3,4.2856468803115019E-5,8.5625711916768857E-5,7.9738260031031591E-4,0,0,2.7823226166980026E-5,6.8532743785825888E-4,6.3006754026377853E-6,1.272170089354689E-5,1.1846982304482173E-4,2.1762987793998927E-2,0.13104102800270034,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7493071635636602E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4710946126590842E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8055265991981624E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK187","v":0.20357780525749672},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1892157835842434E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7986064068345491E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0778059881624697E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5016888322336412E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.393062204675828E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2035502813570517E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9608085612043376E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0582378784692302E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14954903627485269},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8778090949482604E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19327783563716841},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8715696352046911E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8773911021035989E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2988568170372948E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12310040133564647},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2284628500847599E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.485746984618293E-2},1.3203541365840194E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2891983026957108E-2,4.8936251930454602E-3,7.1945133942787672E-4,2.1762987794000654E-2,1.2891983026957135E-2,1.2588388009010035E-4,4.326743005197525E-4,0.20612623956630391,1.2891983026958818E-2,0.97871027620120277,1.262485066271459E-2,2.1940999466523504E-3,4.7787506100455297E-3,8.6165217954709699E-4,7.023893886430678E-4,1.2798101119291407E-4,0.99999999999999833]
[183,45.75,95.75,1.7706921763375929E-2,0,3.1095380402162412E-3,0.97918354019640619,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$46*(365.2425/4))","v":3.6274230714093418},{"$f":"DZ186*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.10129920229188795},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9183943507177796E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.2541175884206319E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.2536447627404543},6.2464628196901871E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1264632234173919},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.9181171930452132},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.3662111238307732E-2},18.914072911288113,0.52992255252255061,0.29763590241841142,0.14240268565118869,31.068833363611141,0.20635331650983646,6.4111568046726166,4.9969342334143084E-5,2.8119244763428757E-3,null,2.2161823021469576E-5,3.7533115737894595E-7,null,null,null,1.66417213846583E-5,3.0994940127884361E-4,0,3.2110220955193693E-3,6.626050587967867E-4,0.97918354019640619,1.235771829847207E-2,0,2.1444714949016724E-3,4.6638760270455992E-3,8.4029604686710919E-4,6.8532743785825888E-4,1.2477049844745951E-4,0.99999999999999833,3.9527188132108359E-4,1.1846643438370106E-2,1.1348691920526346E-4,2.2614085048071424E-6,5.4651070810479578E-8,null,null,null,null,2.0795036229392922E-4,1.9365211326077432E-3,0,0,1.8036532897198736E-4,4.4426662832339281E-3,4.0844414839683645E-5,8.1483884395574114E-5,7.5881216247153513E-4,0,0,2.6503557998975419E-5,6.5282204833319287E-4,6.0018315260905555E-6,1.2099051172947863E-5,1.1267144727451165E-4,2.0816459803592167E-2,0.13066426436042278,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7515152261592279E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4754945307886178E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8065899198531716E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK188","v":0.20163995542216148},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0460389377896947E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3095338544278514E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8800081911302522E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4198733964184607E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2768932539492345E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8509611667875629E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7939352204774124E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9592089923387153E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14580824147917593},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.636482240002986E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.1890887273718703},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5712369651302698E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.595362505695589E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.15205390501756E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11971017640117136},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0265844719465817E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2767149134477146E-2},1.2656365153452134E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.235771829847207E-2,4.6638760270455992E-3,6.8532743785825888E-4,2.0816459803593812E-2,1.2357718298472098E-2,1.2073310737250949E-4,4.1353162111252846E-4,0.20419587234802494,1.2357718298473781E-2,0.97963537722948346,1.2102180868421089E-2,2.0972397733573394E-3,4.5544018593921673E-3,8.2000363762456928E-4,6.6907474309572587E-4,1.2172188862403085E-4,0.99999999999999833]
[186,46.5,96.5,1.5519695008901904E-2,0,2.7063105305532163E-3,0.98177399446054325,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$46*(365.2425/4))","v":3.1969815323370248},{"$f":"DZ189*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.9278717313173495E-2},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.216098885587462E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":1.9901137597602578E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":1.986220119653709},5.5148727249878356E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8404827949902292},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.5256700555270792},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.1824967942845986E-2},16.468204383962956,0.46403435465102078,0.26089760388398359,0.12469697321272152,27.095502357178098,0.20109727742767078,5.4488317545635514,4.3339422997211476E-5,2.4548696870504956E-3,null,1.9356798921716464E-5,3.299967912572155E-7,null,null,null,1.4393328161944688E-5,2.6807343682110784E-4,0,2.8003626707437329E-3,5.631453088966456E-4,0.98177399446054325,1.0889906885966666E-2,0,1.8744443186100841E-3,4.037424743462136E-3,7.2448385804465057E-4,5.9236337947310023E-4,1.0738235389848178E-4,0.99999999999999845,3.4537839706851357E-4,1.0442288435993667E-2,1.0019525184639576E-4,1.9965507589197477E-6,4.8250299169961487E-8,null,null,null,null,1.8176570594734666E-4,1.6926786126627376E-3,0,0,1.5613867903677665E-4,3.8459278666195672E-3,3.5358197805792256E-5,7.0253524523251608E-5,6.5423033352139898E-4,0,0,2.2908373891169756E-5,5.6426731717281928E-4,5.1876884091112435E-6,1.0412915000387115E-5,9.6969438898094666E-5,1.8226005539455116E-2,0.12954282288881025,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7580740064824009E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4885639503374552E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.809748384021397E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK191","v":0.19592978313098361},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6539338168248824E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0187696314215923E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3316553413571726E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.200213853258395E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9611405443066283E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9301753335623333E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3343262301638928E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3013643674981624E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13513798302353053},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9621293615613559E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17705834264586481},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7239593703022492E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8019062906835968E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7496926083601915E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11008949424464652},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4665259492601903E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.6923869441862666E-2},1.1153081394720578E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0889906885966666E-2,4.037424743462136E-3,5.9236337947310023E-4,1.8226005539456747E-2,1.0889906885966685E-2,1.0656564268340014E-4,3.6123442143316711E-4,0.19850545841405312,1.0889906885968373E-2,0.98216742325827699,1.0666097660980168E-2,1.8336590915596087E-3,3.9426745804203118E-3,7.0706031983550587E-4,5.7831534832295981E-4,1.0476974060284385E-4,0.99999999999999833]
[187,46.75,96.75,1.4854480170544974E-2,0,2.5846677734427006E-3,0.98256085205601063,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$46*(365.2425/4))","v":3.0657036829675373},{"$f":"DZ190*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.5612659850910905E-2},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0019098961071456E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.909494086963719E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.9046598406701967},5.2914647753555311E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7539841931125468},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.4069691748657198},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.1269294986607871E-2},15.730045234987688,0.4440187782483157,0.24972342574751022,0.11931831585791786,25.893333288879219,0.19937518503365842,5.1624881156084816,4.1335969248174054E-5,2.3465387676416456E-3,null,1.8505440100077075E-5,3.161875633555365E-7,null,null,null,1.3717528363643865E-5,2.5548677357719576E-4,0,2.6759006664940918E-3,5.3350819051394948E-4,0.98256085205601063,1.0442288435993667E-2,0,1.7928738645091335E-3,3.8479244173784872E-3,6.8963678162636116E-4,5.6426731717281928E-4,1.0215712730720591E-4,0.99999999999999833,3.3024849916564485E-4,1.0013941636911996E-2,9.6136333917705934E-5,1.9156703227555452E-6,4.6295675564984236E-8,null,null,null,null,1.7385578244260417E-4,1.6190180820665294E-3,0,0,1.4881016334378395E-4,3.6654156264846237E-3,3.3698627550079672E-5,6.6874387899941169E-5,6.2276239372641997E-4,0,0,2.1821819383669744E-5,5.3750386378142024E-4,4.9416340077293069E-6,9.9062224351993876E-6,9.2250904872006513E-5,1.7439147943987675E-2,0.12917210207635321,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7602388411871759E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.492877729975817E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8107908877352361E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK192","v":0.19406039445240422},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5347879519397491E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6413156515146869E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1629226473510125E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1348234625409709E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8659388237603224E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6638692605859119E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1938472980208903E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8125178033751439E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13175766392429158},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7529316493626775E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17322077604557368},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4585415990534277E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5540451054366325E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6273281334967643E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10705759390669152},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2940670372619741E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5109881935203116E-2},1.0694645426570943E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0442288435993667E-2,3.8479244173784872E-3,5.6426731717281928E-4,1.7439147943989375E-2,1.0442288435993687E-2,1.0224005290448548E-4,3.4537839706851357E-4,0.19664178696280937,1.0442288435995374E-2,0.98293661049334602,1.0228115036452832E-2,1.7540141402466844E-3,3.7576278570929334E-3,6.7307204928921294E-4,5.5088559047711976E-4,9.9674833093470858E-5,0.99999999999999822]
[188,47,97,1.4218776797500794E-2,0,2.4688542718160358E-3,0.98331236893068152,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$46*(365.2425/4))","v":2.9400722053122017},{"$f":"DZ191*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.2104282631406664E-2},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7969333568421008E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8322939389782873E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.826607538504271},5.0775327886025887E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6715560310247446},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.2938541045787413},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.0739768662315987E-2},15.027123403624937,0.42490132277932474,0.23904463057889203,0.11418100477605846,24.74725189331712,0.19766783974239879,4.8917358213129836,3.9427495986916198E-5,2.2431375553599565E-3,null,1.7692679546456059E-5,3.0298045803353329E-7,null,null,null,1.3075280253206016E-5,2.4352500515784257E-4,0,2.5571609967624111E-3,5.0546849010354501E-4,0.98331236893068152,1.0013941636911996E-2,0,1.7151544159842353E-3,3.6673312968073793E-3,6.565073169520646E-4,5.3750386378142024E-4,9.7192538879735824E-5,0.99999999999999845,3.1581021969082762E-4,9.603999195714254E-3,9.2249577076774811E-5,1.8382204718145629E-6,4.4423958323698949E-8,null,null,null,null,1.6631929267509711E-4,1.5488351233091382E-3,0,0,1.4182611457983784E-4,3.4933881190867696E-3,3.2117063140771831E-5,6.366180885750452E-5,5.9284550809456007E-4,0,0,2.0786800646599238E-5,5.1200981305722225E-4,4.7072500775987056E-6,9.424804069608108E-6,8.7767734810127718E-5,1.6687631069316831E-2,0.12880299770003312,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7623931472772265E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4971705296641988E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8118283212606089E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK193","v":0.19220778034939734},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4209910287008734E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2875328728120563E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.0007626651104328E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0729956895908463E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7753585810684664E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4156079104233814E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0592869020419598E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3524581895262888E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12846189956648821},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5510742144601125E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16946638495224592},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2011988990313825E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3140582992020628E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.510409018112094E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10410919308630959},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.128267008849229E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3358645655994554E-2},1.0255946843988726E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0013941636911996E-2,3.6673312968073793E-3,5.3750386378142024E-4,1.6687631069318476E-2,1.0013941636912015E-2,9.8098299916026457E-5,3.3024849916564485E-4,0.1947944691922136,1.0013941636913702E-2,0.98367128345094124,9.8089704163131248E-3,1.6781195581850742E-3,3.5812788181829817E-3,6.4075715607286008E-4,5.2475683841932119E-4,9.4833761883731131E-5,0.99999999999999822]
[189,47.25,97.25,1.3611235348330062E-2,0,2.3585666804672948E-3,0.98403019797120095,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$46*(365.2425/4))","v":2.8198332279393208},{"$f":"DZ192*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.8746496056064361E-2},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6007550588022035E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.758361768689333E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.7519054879578537},4.8726568073044998E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5930066115664325},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.1860617812030974},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":1.0235157650247595E-2},14.357615248920689,0.40664002963251,0.22883857864151494,0.10927376469882208,23.654474120614516,0.19597511526738115,4.635688292376714,3.760940186053582E-5,2.1444354533862063E-3,null,1.6916719340452105E-5,2.9034814917497992E-7,null,null,null,1.2464790330372298E-5,2.3215472790734623E-4,0,2.4438714409740878E-3,4.7893798734355774E-4,0.98403019797120095,9.603999195714254E-3,0,1.641084700385913E-3,3.4952263395585841E-3,6.2500699519365556E-4,5.1200981305722236E-4,9.2474984887726424E-5,0.99999999999999833,3.020307420202514E-4,9.2116344215944102E-3,8.852735145759976E-5,1.7640491688048401E-6,4.2631473186991829E-8,null,null,null,null,1.5913671914576902E-4,1.481947981240144E-3,0,0,1.3517032719357822E-4,3.329446177595887E-3,3.060983476911875E-5,6.0607208534016963E-5,5.6439978665963862E-4,0,0,1.9800873315119267E-5,4.8772495665909958E-4,4.4839830830035054E-6,8.967340743976677E-6,8.3507644143749745E-5,1.5969802028797355E-2,0.12843555066333145,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7645370326113134E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5014425643284458E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8128607365382746E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK194","v":0.19037180615972135},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3123029113992822E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.955936807677367E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8449193651788505E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0145364348588867E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6891754709415334E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1841685846293304E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9303956876100667E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9194903345215827E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12524857491183861},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.356299503029488E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.1657933666180261},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9516855942400697E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0816957083862195E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3986929374637558E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10124199217973477},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9688687550671793E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1667826201076066E-2},9.8360973942454247E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.603999195714254E-3,3.4952263395585841E-3,5.1200981305722236E-4,1.5969802028799052E-2,9.6039991957142697E-3,9.4132221506913071E-5,3.1581021969082762E-4,0.19296337842025116,9.603999195715961E-3,0.98437305457667734,9.4078168086543321E-3,1.6057800165418285E-3,3.4132182831616378E-3,6.1002962404779998E-4,4.9986738485816094E-4,9.0233306057239829E-5,0.99999999999999845]
[190,47.5,97.5,1.3030569605018203E-2,0,2.2535192128264412E-3,0.98471591118215374,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$46*(365.2425/4))","v":2.7047447547370314},{"$f":"DZ193*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.5532542155767407E-2},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4129801684118952E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.6875530109545549E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.680403341729467},4.6764362220205503E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5181532693918087},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":2.083341535514752},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":9.7542886434173852E-3},13.71980191925042,0.38919499040053435,0.21908369195065983,0.10458587129610078,22.61236589908383,0.19429688640354667,4.3935122884097231,3.5877312542515586E-5,2.0502129104181723E-3,null,1.6175847249177195E-5,2.7826459625502309E-7,null,null,null,1.188437077697924E-5,2.2134450648214212E-4,0,2.3357732120652414E-3,4.5383346244908754E-4,0.98471591118215374,9.211634421594412E-3,0,1.5704753326977437E-3,3.3312102267646919E-3,5.9505225290194439E-4,4.8772495665909958E-4,8.7991627226753248E-5,0.99999999999999833,2.8887885592132384E-4,8.8360592608649133E-3,8.4962378712011001E-5,1.6930113809898528E-6,4.0914715173636882E-8,null,null,null,null,1.5228969710467011E-4,1.4181856355930736E-3,0,0,1.2882735839054237E-4,3.1732094230185783E-3,2.9173445355571293E-5,5.7702483744346471E-5,5.3734976915759797E-4,0,0,1.8861708961717801E-5,4.645919419547053E-4,4.271305742676471E-6,8.5325875415633318E-6,7.9459039685189921E-5,1.5284088817844644E-2,0.12806980113177602,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7666706033664711E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5056940455432936E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8138881846991359E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK195","v":0.18855233803425742},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2084942449930232E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.645136064871231E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6951466913169966E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5926217378251612E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6071760387207805E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9684114339937934E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.806934805700001E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5120188725102659E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12211562782727833},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1683589982311845E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16219995736785775},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7097634831308659E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.856715116920406E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2919483505383146E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8453754915034219E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8156250943030608E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0035181246738301E-2},9.4342504080403376E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.211634421594412E-3,3.3312102267646919E-3,4.8772495665909958E-4,1.5284088817846264E-2,9.2116344215944293E-3,9.03340320995916E-5,3.020307420202514E-4,0.191148388678474,9.2116344215961172E-3,0.98504345752798583,9.0238468412296626E-3,1.5368116735014141E-3,3.2530563305821301E-3,5.8080819106514367E-4,4.7615844930690241E-4,8.5860986327309819E-5,0.99999999999999845]
[191,47.75,97.75,1.2475553637219187E-2,0,2.1534424889612935E-3,0.98537100387381793,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$46*(365.2425/4))","v":2.5945760905583204},{"$f":"DZ194*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.2455978551475606E-2},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2332322904098725E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.6197297504273216E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.6119577735790718},4.4884888507876405E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.446821945370321},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.9854545084843649},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":9.2960436138691017E-3},13.112062534049773,0.37252824094927506,0.20975940339522942,0.1001071227098462,21.618434150177794,0.19263302901802748,4.1644244529755152,3.4227069355941057E-5,1.9602608809347181E-3,null,1.5468432566542598E-5,2.6670498199970988E-7,null,null,null,1.1332432454080691E-5,2.110647434233179E-4,0,2.2326202637166E-3,4.3007640404675595E-4,0.98537100387381793,8.8360592608649133E-3,0,1.5031480143050846E-3,3.1749024343995682E-3,5.6656412922834274E-4,4.645919419547053E-4,8.3730345427866391E-5,0.99999999999999845,2.7632487689612152E-4,8.4765224295955868E-3,8.1547715285741089E-5,1.6249687469374296E-6,3.9270340526674243E-8,null,null,null,null,1.4576093685520169E-4,1.3573870774498829E-3,0,0,1.2278249222614745E-4,3.0243153797549203E-3,2.7804562418500498E-5,5.4939977619604834E-5,5.1162415160873795E-4,0,0,1.7967089597250052E-5,4.4255613657291653E-4,4.0687157845387301E-6,8.1193691350600175E-6,7.5610976292806367E-5,1.4628996126180479E-2,0.12770578850940062,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7687939640775207E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.509925181611104E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8149107160832673E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK196","v":0.18674924293760667},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1093459711192107E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3538265112140701E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5512081720121581E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0699938063628655E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5291571917028039E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7672738447329466E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6886754702658767E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.128542384742244E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11906104776159675},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9870129031226007E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15868443175261751},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4752016111998651E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6388820037734247E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1899540201629777E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5742306607928027E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6682983889772869E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8458556750087173E-2},9.0495987869278292E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.8360592608649133E-3,3.1749024343995682E-3,4.645919419547053E-4,1.462899612618207E-2,8.8360592608649324E-3,8.6696304808174494E-5,2.8887885592132384E-4,0.18934937471309032,8.8360592608666185E-3,0.98568395124498265,8.6562908452302509E-3,1.4710414035203543E-3,3.1004213914507129E-3,5.5301605679805392E-4,4.5357403926381094E-4,8.1705018752605742E-5,0.99999999999999845]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.194501891467036E-2},0,{"$f":"AS195+AU195+AW195","v":2.0580824691807343E-3},0.98599689861614737,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$46*(365.2425/4))","v":2.4891072954119848},{"$f":"DZ195*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9510663211994311E-2},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0611525773234798E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.5547604055878321E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.5464321392279243},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.3084500635281658E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3788467810413434},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.8921730947528432},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.8593572077812193E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.532867868322779},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.35660366138279298},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.20084610834180902},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_CsA_Aza_ST","v":9.5827812672297674E-2},{"$f":"SUM(I195:Y195)","v":20.670318412037947},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},3.9476881036667368,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.2654718474674987E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.8743803122785432E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4792922157585969E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.5564565314201312E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0807478422369949E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0128755847551206E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.1341786354618282E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.0759273477885996E-4},0.98599689861614737,8.4765224295955868E-3,0,1.4389347927356241E-3,3.0259403485018575E-3,5.3946798436776511E-4,4.4255613657291653E-4,7.9679692077345093E-5,{"$f":"SUM(AP195:AW195)","v":0.99999999999999856},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.643405696599619E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":8.1323076390065422E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.8276736510501533E-5},1.559789259528917E-6,3.7695159052747146E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.3953415197082535E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.2994006407647987E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.1702170538887088E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.8824186327873181E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.6500010325668635E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":5.2312452304429557E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.8715553206333552E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.7114902432796902E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":4.2156549938061693E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.8757347595026814E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":7.7265754636260009E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":7.1953116613719095E-5},{"$f":"SUM(AY195:BW195)","v":1.4003101383851094E-2},0.12734355141645892,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7709072176700609E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5141361776276069E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8159283802558009E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AK197","v":0.18496238864852244},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0146488658343356E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0807857993877721E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4128765471205691E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5758398377242754E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.454925696128209E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5797652050679608E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5753985342764883E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7676478672586953E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11608287445517833},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8120298346966468E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15524510172060665},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2477760505038596E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4279692984856321E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0924985544729102E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3105532465646332E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5266601770348308E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6935883312606702E-2},8.6813730908280595E-3,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":8.4765224295955868E-3},3.0259403485018575E-3,4.4255613657291653E-4,1.4003101383852634E-2,{"$f":"DK195*(1-p_PNF)","v":8.4765224295956006E-3},8.3211954373205193E-5,2.7632487689612152E-4,0.18756621198590018,8.476522429597292E-3,0.98629592379475761,8.3044150343010645E-3,1.4083060850054621E-3,2.9549593852743524E-3,5.2658061095791102E-4,4.3206081797676673E-4,7.7754271725283443E-5,0.99999999999999833]
[193,48.25,98.25,1.1437851560434005E-2,{"$f":"AR196","v":0},1.9671994661965789E-3,0.98659494897336797,0.99999999999999856,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$46*(365.2425/4))","v":2.3881286657491803},{"$f":"DZ196*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6690739968413057E-2},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8963988831514425E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.492519428176986E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.4836961540923743},4.1359719491408722E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3140697321781476},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.8032804123303179},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":8.4432142633182172E-3},11.980774498802138,0.34138688154279995,0.192325118598069,9.1738705111460928E-2,19.765783025240911,0.18934793745640693,{"$f":"Z196*AA196","v":3.7426102480402257},3.1156500672690703E-5,1.792381657205919E-3,null,1.4147836697624298E-5,2.4506406411787143E-7,null,null,null,1.0308097942613657E-5,1.9198667684595331E-4,0,2.0402258334289189E-3,3.8631255350504462E-4,0.98659494897336797,8.1323076390065405E-3,0,1.3776773772753003E-3,2.8839784220468468E-3,5.1369323754805692E-4,{"$f":"AV195+BQ195-BS195-BU195","v":4.2156549938061698E-4},7.5828851373221779E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999856},2.5289907553853133E-4,7.8027319089052213E-3,7.5143121471531695E-5,1.497346964420872E-6,3.61861268348774E-8,null,null,null,null,1.3359399293003186E-4,1.2440833843452685E-3,0,0,1.1153163459409141E-4,2.7471900245423148E-3,2.5256762910440456E-5,4.9813063549701267E-5,4.6388017399835566E-4,0,0,1.6303134889970717E-5,4.015704575791095E-4,3.6919069115367749E-6,7.3531577140954249E-6,6.8475693659126352E-5,1.3405051026630583E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.1269831276680442},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7730104654894528E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5183272355396524E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8169412260208859E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK198","v":0.1831916437601849},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9242030981072186E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8248682389140898E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2799334090532484E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1086085054109403E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.384297698588436E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4049620264168562E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4668940836126935E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4280055243662584E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11317919668201613},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6431865286556157E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15188031580699743},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0272696858841591E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2237571444693413E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9993799687837068E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0541375937496948E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3904908176651392E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5465172698796782E-2},{"$f":"CS196*DJ196","v":8.3288397205332643E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},8.1323076390065405E-3,{"$f":"AT196","v":2.8839784220468468E-3},{"$f":"AV196","v":4.2156549938061698E-4},{"$f":"1-G196","v":1.3405051026632031E-2},8.1323076390065543E-3,7.9874220929083189E-5,2.643405696599619E-4,0.18579877667508429,8.1323076390082474E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98688069600297623},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":7.9675197739558813E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3484519415460502E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.8163328967767912E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":5.0143318029184398E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":4.1156797847986327E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":7.3998225971942457E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999867}]
[194,48.5,98.5,1.0952989737991066E-2,0,1.8805672294230943E-3,0.98716644303258427,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$46*(365.2425/4))","v":2.2914402414701796},{"$f":"DZ197*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.3990624746805627E-2},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7386449590109339E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4328870172732469E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.4236255869971124},3.9707225231694059E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2523402005609456},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.7185697972831901},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":8.046647445444758E-3},11.454419374253483,0.32684519170595927,0.18417861861869245,8.7831010153366848E-2,18.902709838229715,0.1877264602932818,3.5485388078818576,2.9728841593459924E-5,1.7140844106205465E-3,null,1.3531767096563914E-5,2.3493872355456746E-7,null,null,null,9.8329609166581639E-6,1.8313732566909246E-4,0,1.9505502446198757E-3,3.6616989304668419E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98716644303258427},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":7.8027319089052222E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3192265058168003E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.7486873715067356E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.8917312303563092E-4},4.015704575791095E-4,{"$f":"AW196+BR196+BU196-BV196","v":7.2167600570663122E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999856},2.4197484358019753E-4,7.4871439647001565E-3,7.2140838612371085E-5,1.4375216731971092E-6,3.474033930026024E-8,null,null,null,null,1.2792598571935627E-4,1.191300520097444E-3,0,0,1.062995455127934E-4,2.6183158895583722E-3,2.4071936435570072E-5,4.7435337052300833E-5,4.4173778598333006E-4,0,0,1.552986984788467E-5,3.8252378962990119E-4,3.5167981013236243E-6,6.9981245823186271E-6,6.5169475988344496E-5,1.2833556967414162E-2,0.12662455425402896,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7751038073409439E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5224985542251741E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8179493014410096E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK199","v":0.18143687768032496},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8378178081330642E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5849999887885894E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1521688579389515E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6668330027336836E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3170982706654866E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2420033951712731E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.362961048074429E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1083638687107044E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11034815102319412},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4802675545439777E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14858845834084938},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8134720076944794E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0260326698291539E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9104052669611026E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8047837110860463E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2595791507013985E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.404451450308712E-2},7.9912991903859157E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.8027319089052222E-3,2.7486873715067356E-3,4.015704575791095E-4,1.2833556967415727E-2,7.8027319089052369E-3,{"$f":"BA196+BB196+BC196","v":7.6676654562787445E-5},{"$f":"AY196","v":2.5289907553853133E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.18404694567585253},{"$f":"DX196-(DU197+DV197)","v":7.8027319089069283E-3},0.98743952488573172,7.6449379368026893E-3,1.2913339322633078E-3,2.6842203913691525E-3,4.7750879289691563E-4,3.9204712360450534E-4,7.0426937330165626E-5,0.99999999999999845]
[195,48.75,98.75,1.0489421165561626E-2,0,1.7979720955576836E-3,0.98771260673887906,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$46*(365.2425/4))","v":2.1988513373471155},{"$f":"DZ198*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.140499248276908E-2},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5875796886210114E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.37574884727391E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.3661019690575726},3.8123849740018548E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1935146831011663},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.6378443222320425},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":7.6687349921923716E-3},10.952514775695738,0.31294745816514224,0.1763896238428781,8.4096361436764577E-2,18.079091393452345,0.18611886861645172,3.36486003576278,2.836834251261331E-5,1.6393166692743324E-3,null,1.2943371099067237E-5,2.252491434085139E-7,null,null,null,9.3808127330617601E-6,1.7471613800732705E-4,0,1.8649505827698105E-3,3.4710249249070941E-4,0.98771260673887906,7.4871439647001556E-3,0,1.263441358709815E-3,2.619753411231569E-3,4.6584446275820045E-4,3.8252378962990119E-4,6.8686274089668116E-5,0.99999999999999833,2.3154356518920407E-4,7.1849227137561868E-3,6.9264132039669732E-5,1.3801986904701298E-6,3.3355024625171392E-8,null,null,null,null,1.2251647499417423E-4,1.1409248837156408E-3,0,0,1.0131330316290336E-4,2.4954973251804591E-3,2.2942782888206555E-5,4.5173146406233934E-5,4.206713163519665E-4,0,0,1.4793281115560381E-5,3.643805137333713E-4,3.3499947809695082E-6,6.6605387926695297E-6,6.2025735296998585E-5,1.2287393261119307E-2,0.1262678673199531,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7771873415139559E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5266503295415743E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8189526538486946E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK200","v":0.17969796063119559},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7553107045786571E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3601745515978898E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0293811702196152E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2491264379802899E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2531609756766407E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0900867326577237E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2634068287763705E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8075451098947971E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10758792067104762},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3230650408764247E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14536794866931083},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6061789108347396E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8345897654630323E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8253900414201541E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5622971151358543E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1337221691707877E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2672072958529698E-2},7.6680844865533752E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4871439647001556E-3,2.619753411231569E-3,3.8252378962990119E-4,1.2287393261120938E-2,7.4871439647001686E-3,7.3613100624868452E-5,2.4197484358019753E-4,0.18231059660095086,7.4871439647018626E-3,0.98797360689370939,7.3360333392281712E-3,1.2368151872325628E-3,2.5583154675512493E-3,4.5474595851149934E-4,3.7345215168163625E-4,6.7031002083818106E-5,0.99999999999999822]
[196,49,99,1.0046180751360488E-2,0,1.7192122000980767E-3,0.98823460704853983,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$46*(365.2425/4))","v":2.11018009762588},{"$f":"DZ199*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8928764683262913E-2},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.442906361604485E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3209958091008259E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.3110123169630834},3.6606569457170113E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.137456437499532},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.5609163375386663},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":7.3085985671278025E-3},10.473843635294863,0.29966404340211239,0.16894194105803681,8.0526794661639256E-2,17.293024558458427,0.18452504351784066,3.1909961092046286,2.7071771568594299E-5,1.5679147132797782E-3,null,1.2381370051890361E-5,2.1597579062035852E-7,null,null,null,8.9504694845701073E-6,1.6670106377724499E-4,0,1.7832353639526983E-3,3.2905158313592406E-4,0.98823460704853983,7.1849227137561868E-3,0,1.2101890157553104E-3,2.4968775238709291E-3,4.4364745426479823E-4,3.643805137333713E-4,6.5375730077968096E-5,0.99999999999999833,2.21582112097063E-4,6.8954757970736101E-3,6.6507508493803506E-5,1.3252685542497749E-6,3.2027537460501011E-8,null,null,null,null,1.173525714231932E-4,1.0928364443321171E-3,0,0,9.6561343694425417E-5,2.3784494965859732E-3,2.1866683590530448E-5,4.3020692541018969E-5,4.0062676172377928E-4,0,0,1.4091629119081369E-5,3.4709778159694606E-4,3.1911030173438506E-6,6.3395138556350638E-6,5.9036216222333029E-5,1.1765392951458564E-2,0.12591310214910933,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7792611648158551E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5307827543930224E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8199513298627601E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK201","v":0.17797476364940337},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6765076799088965E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1494485502136177E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9113764801552044E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8541774804652166E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1923274564511803E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9484638424011444E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1680469412418912E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5244408146490707E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10489673426323781},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1713784099106345E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14221724039863659},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4051924998991719E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6492288702130584E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7441580909249611E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3264886785981901E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0127247044881046E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1346083881068023E-2},7.3585595065614878E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1849227137561868E-3,2.4968775238709291E-3,3.643805137333713E-4,1.1765392951460174E-2,7.1849227137561998E-3,7.0677685754765026E-5,2.3154356518920407E-4,0.18058960778103855,7.1849227137578938E-3,0.98848408097990503,7.0401992554148989E-3,1.1847664842906155E-3,2.4383261445055761E-3,4.3308646355828421E-4,3.5573914766515868E-4,6.3801524658822485E-5,0.99999999999999845]
[197,49.25,99.25,9.6223483438107795E-3,0,1.6440967449173679E-3,0.98873355491127024,0.99999999999999833,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$46*(365.2425/4))","v":2.0252530726340896},{"$f":"DZ200*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6557097602987889E-2},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3043419826941978E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.2685237639694227E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.2582488699319339},3.515249855745247E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0840351636589913},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.4876070341132672},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.9654012130194636E-3},10.017255185396714,0.28696673057847782,0.16182013068957596,7.7114727298150512E-2,16.5427045691413,0.18294486710763955,3.0264028890024965,2.5836055437294988E-5,1.4997226083375821E-3,null,1.184454583003623E-5,2.0710004115954663E-7,null,null,null,8.5408135275293957E-6,1.5907128704440449E-4,0,1.7052224102180069E-3,3.119616872263021E-4,0.98873355491127024,6.8954757970736092E-3,0,1.1593439528259208E-3,2.3797747651402232E-3,4.225254728517702E-4,3.4709778159694611E-4,6.2227319239676875E-5,0.99999999999999833,2.1206847749856428E-4,6.6182382124811596E-3,6.3865724952007522E-5,1.2726267889158202E-6,3.0755352961884765E-8,null,null,null,null,1.1242210287550612E-4,1.0469218499504147E-3,0,0,9.2032647502779288E-5,2.266900974526277E-3,2.0841143111166935E-5,4.0972484533755986E-5,3.8155298831801419E-4,0,0,1.3423256793306725E-5,3.3063477724189721E-4,3.0397475617421617E-6,6.0342110451153963E-6,5.619310819456148E-5,1.1266445088728148E-2,0.12556029314584194,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7813253726028506E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5348960187920293E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8209453754032034E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK202","v":0.17626715858559899},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6012424429828739E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9519377693417222E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7979684737350005E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4807462437923595E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1344470431180897E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8164372252232131E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0767046735338558E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2580078225642219E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10227286474598991},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0250141217262343E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13913482065165544},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.210320900252559E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4697567628417647E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6665410553967239E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0971744827992811E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8963991238044842E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0064851743456566E-2},7.0621175759723711E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.8954757970736092E-3,2.3797747651402232E-3,3.4709778159694611E-4,1.126644508872976E-2,6.895475797073624E-3,6.7864804585513787E-5,2.21582112097063E-4,0.17888385826493489,6.8954757970753171E-3,0.98897203150139479,6.756857004777384E-3,1.1350657638641716E-3,2.3239741832277081E-3,4.1247517981695661E-4,3.3886627941942163E-4,6.0730087497990261E-5,0.99999999999999822]
[198,49.5,99.5,9.2170465910382492E-3,0,1.5724453174408687E-3,0.98921050809151934,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$46*(365.2425/4))","v":1.9439048162826025},{"$f":"DZ201*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4285371004237443E-2},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1716166150286253E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2182333090985334E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.2077088396471927},3.3758882456189437E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0331267001102555},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.4177460268232662},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":6.638345401934068E-3},9.5816609116275036,0.27482865208992024,0.15500947092168818,7.3852939387469049E-2,15.826419454993532,0.1813782225055863,2.8705678293745569,2.4658271427876459E-5,1.434591827638945E-3,null,1.1331737913824637E-5,1.9860413633790261E-7,null,null,null,8.1507893559392041E-6,1.5180714917822788E-4,0,1.6307383796511511E-3,2.9578042867276573E-4,0.98921050809151934,6.6182382124811588E-3,0,1.1107875749024221E-3,2.268173601315193E-3,4.0242488678214302E-4,3.3063477724189726E-4,5.923285575630364E-5,0.99999999999999845,2.0298172018758372E-4,6.3526710057296085E-3,6.1333776832687157E-5,1.2221736701699903E-6,2.9536061109339513E-8,null,null,null,null,1.07713569138929E-4,1.003074005763493E-3,0,0,8.7716713607832004E-5,2.1605931042441408E-3,1.9863783463220087E-5,3.9023321690865917E-5,3.6340156509127712E-4,0,0,1.2786585668442663E-5,3.149526206097793E-4,2.8955709636752764E-6,5.7438365786215175E-6,5.3489019177682123E-5,1.0789491908479117E-2,0.12520947381980641,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7833800588078503E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5389903099149489E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8219348357046117E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK203","v":0.17457501810403234},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5293561681441775E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7668134453173107E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6889780945120532E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1276603934069642E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0793763799333158E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6933566440271216E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.989210758788721E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0072644023357185E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9714628265765368E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8837854272834128E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13611920934133023},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0213780748542396E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.295986360617181E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5923780669732358E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8741756742451735E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7845650390418832E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8826746873170136E-2},6.7781800383043571E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.6182382124811588E-3,2.268173601315193E-3,3.3063477724189726E-4,1.0789491908480664E-2,6.6182382124811735E-3,6.5169107093885232E-5,2.1206847749856428E-4,0.17719322781974073,6.6182382124828675E-3,0.98943849096495551,6.4854546091053832E-3,1.0875976787493012E-3,2.2149944396147518E-3,3.9285988569887477E-4,3.2279369892583825E-4,5.780872294883052E-5,0.99999999999999856]
[199,49.75,99.75,8.8294389042536999E-3,0,1.5040872573531441E-3,0.98966647383839157,0.99999999999999845,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$46*(365.2425/4))","v":1.8659775034053681},{"$f":"DZ202*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2109177470752749E-2},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0444727558150787E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.1700295547704393E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.1592941725176749},3.2423091631759167E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.98461273474263999},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.351170957533083},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":6.3266711772201317E-3},9.1660307862294541,0.26322422194553308,0.14849592355881736,7.0734555370510224E-2,15.142544818688668,0.17982499383232048,2.7230080286263263,2.3535639978249642E-5,1.3723808924549126E-3,null,1.0841840609381167E-5,1.904711412780541E-7,null,null,null,7.7793997652164316E-6,1.4489007740271808E-4,0,1.559618321351756E-3,2.8045835501785352E-4,0.98966647383839157,6.3526710057296093E-3,0,1.0644077825961802E-3,2.161815277914311E-3,3.8329488461560652E-4,3.1495262060977935E-4,5.63845901413574E-5,0.99999999999999833,1.943019115376797E-4,6.0982600260580796E-3,5.8906886771172797E-5,1.1738140013749107E-6,2.8367361302085262E-8,null,null,null,null,1.0321609988548833E-4,9.6119168271069182E-4,0,0,8.3603535239053375E-5,2.0592794040998189E-3,1.8932338575438469E-5,3.7168276804201509E-5,3.4612660781140503E-4,0,0,1.2180112142229758E-5,3.0001427574085759E-4,2.7582327266919768E-6,5.4676389849740582E-6,5.0916951156383343E-5,1.0333526161606845E-2,0.12486067677157742,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7854253159670941E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5430658121550492E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.82291975532899E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK204","v":0.17289821568197766},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4606971600650095E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5932987885770231E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5842332608964534E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7938114662172266E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0269790702223849E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5786159213503389E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9054030615472055E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7712866343577144E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7220383088659254E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7475121301462459E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13316895846006491},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8381836466551769E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1277365242968123E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5215154165966813E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6573183251251176E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6770490271622281E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7630202768897975E-2},6.5061949144934747E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.3526710057296093E-3,2.161815277914311E-3,3.1495262060977935E-4,1.0333526161608431E-2,6.3526710057296232E-3,6.2585486563966484E-5,2.0298172018758372E-4,0.17551759693084018,6.3526710057313172E-3,0.98988444262568842,6.2254655158938445E-3,1.0422531760390225E-3,2.1111342480077521E-3,3.7419109918187605E-4,3.0748344817531847E-4,5.5029887012216361E-5,0.99999999999999856]
[200,50,100,8.4587275199001326E-3,0,1.4388610671130858E-3,0.99010241141298527,{"$f":"SUM(D203:G203)","v":0.99999999999999845},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$46*(365.2425/4))","v":1.7912490680341311},{"$f":"DZ203*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0022315601429598E-2},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9225480889007026E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1231723564352324E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.1128669034379906},3.1124615683834917E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.93838039652237537},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.2877269348246054},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":6.029649795558225E-3},8.7692042444866551,0.2521224303876432,0.14226199811098422,6.7751242194164646E-2,14.489197003532732,0.17828506620081225,2.5832074469714437,2.250687212991609E-5,1.3128777283488793E-3,null,1.0369408361614438E-5,1.8257931571830852E-7,null,null,null,7.4257022828938056E-6,1.3830251831878845E-4,0,1.4916648087578103E-3,2.6594155917880814E-4,0.99010241141298527,6.0982600260580796E-3,0,1.0200985694818648E-3,2.0604532181011936E-3,3.6508731374814557E-4,3.0001427574085759E-4,5.3675183883075321E-5,0.99999999999999856,1.865205327095037E-4,5.8540376657120353E-3,5.654779108380959E-5,1.1268052439919755E-6,2.7231308738832637E-8,null,null,null,null,9.8919415624593884E-5,9.2117915385727083E-4,0,0,7.9683576570029258E-5,1.9627249925075071E-3,1.804464902365714E-5,3.5402680494163125E-5,3.2968463325398246E-4,0,0,1.1602403928942012E-5,2.8578446330767426E-4,2.6274085042413197E-6,5.2049066453972934E-6,4.8470277237678027E-5,9.8975885870132164E-3,{"$f":"BY202","v":0.12486067677157742},{"$f":"BZ202","v":3.7854253159670941E-2},{"$f":"CA202","v":7.5430658121550492E-4},{"$f":"CB202","v":1.82291975532899E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AK205","v":0.17123662560903263},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3951205336367676E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4306657242168313E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4835685944609279E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4781513907311025E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7712533855891359E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4716499539129994E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8251262773001518E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5492050063367963E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4788528546826276E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6160203565665322E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13028265138441331},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6605627263983181E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9648318693070383E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4538062354386131E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4464332976566142E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5736843612373047E-2},{"$f":"p_NODAT_Bas_CsA_Aza_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_CsA_Aza_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6473713530455643E-2},6.2456356283857404E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0982600260580796E-3,2.0604532181011936E-3,3.0001427574085759E-4,9.8975885870147273E-3,6.0982600260580926E-3,6.0109068133849789E-5,1.943019115376797E-4,0.17385684680178623,6.0982600260597875E-3,0.99031107817097164,5.976148845885057E-3,9.9891275721147258E-4,2.0121525079263461E-3,3.5642191366726201E-4,2.9289936952426595E-4,5.2386434812497337E-5,0.99999999999999845]

{"sheet":"Bas+Srl+MMF+ST","index":30,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: Srl","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"c_Rapamune*DZ3*(Costs!$C$92*(365.2425/4))","v":1315.8348221304248},{"$f":"DZ3*(c_MMF*(Costs!$C$76*(365.2425/4)))","v":66.244055367098042},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7008060611606002},{"$f":"AQ3*p_AR_Bas_Srl_MMF_ST*ru_AR*c_AR","v":546.75204759282087},{"$f":"BA3*Costs!$C$123*c_Explant","v":46.328037966452044},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":361.00739904570321},{"$f":"AQ3*p_CMV_Bas_Srl_MMF_ST*ru_CMV*c_CMV","v":150.61811155128848},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3085.2874714104846},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":66.685660289553127},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.49141175875531762},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.67435781926382632},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.6995487887274431E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":267.40491158023519},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.533800954442029},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_Srl_MMF_ST","v":10.575743202690346},{"$f":"SUM(I3:Y3)","v":8136.4030070171611},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":8101.4901426145789},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":5.8003223550906382E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19259766597290667},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":4.0104444584159243E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.720355507512005E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20105632671312304},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20019360491016383},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":5.6984649453091733E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.94607763233343933},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.2755651879662005E-2},1.827511830013954E-3,4.4165164417120342E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":0.99999999999999989},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":2.3714928738203161E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":9.4700707628598807E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6054364171670398E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8379927522853422E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AL5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.9680034777079746E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96124052924314041},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.4555183909440707E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.2071113178814606E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.9172051829396072E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":0.99999999999999989}]
[1,0.25,50.25,0.94849185496920241,{"$f":"AR4","v":0},4.5572138075381789E-2,{"$f":"AP4","v":5.9360069554159492E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"c_Rapamune*DZ4*(Costs!$C$93*(365.2425/4))","v":1099.2536631585444},{"$f":"DZ4*(c_MMF*(Costs!$C$77*(365.2425/4)))","v":56.050648365987449},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5889382414001361},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":12.951432351042481},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":339.30920879799089},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1615.2094354672868},56.455155856286055,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3936262248670694},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.9124547289031797},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":2.0664272930536975E-2},335.32218670988777,16.667796543485341,16.178902078696698,10.525090638711138,3565.8392034360199,0.98718232020793617,{"$f":"Z4*AA4","v":3520.1334183363892},3.2018609882086986E-4,0.18933170453763806,null,1.9949051977293619E-3,1.848044594923785E-4,null,null,null,3.3848923043015061E-5,6.4899555388363605E-3,1.985696086446316E-4,0.19855397436420466,0.19600897309936263,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":5.9360069554159492E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.94607763233343944},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.5513793971722998E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.4142226357629212E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.8344103658792144E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1.0000000000000002,3.1517068413323317E-3,0.93065302468008826,1.1340160350305455E-2,9.1073098252838222E-4,2.200947918505372E-5,null,null,null,null,4.5817830069981564E-4,4.3896601136524625E-2,1.1316657624453315E-3,2.7348772053225119E-5,4.0979609114853674E-6,2.3885792453173745E-3,2.154542953406121E-5,5.8733847340539112E-7,5.6271025187863301E-5,1.4506816239542104E-6,3.5058373569239028E-8,0,0,0,0,0,0.99406399304458415,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":1.3435184417964083E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.8341153954290846E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.8822896041466664E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":9.3822625859940598E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.9292008893437786E-3,{"$f":"'Survival curves'!$AL6","v":0.97470298434953218},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99308798520126951},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99308798520126951},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99401826209748456},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99401826209748456},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99251397528349861},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99251397528349861},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99352125498875499},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99352125498875499},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99618210438117238},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99618210438117238},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.9966966412946231},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.9966966412946231},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.995136753166456},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.995136753166456},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99579187402670577},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B4-$B3))","v":0.99579187402670577},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.9940888080671697},{"$f":"CS4*DJ4","v":0.96894132793153964},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_Srl_MMF_ST","v":3.2153348155729643E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.94607763233343944,2.4142226357629212E-3,0,{"$f":"1-G4","v":0.99406399304458404},0.94607763233343933,{"$f":"BA3+BB3+BC3","v":2.462732887409308E-2},{"$f":"AY3","v":5.6984649453091733E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97477750670014751},{"$f":"DX3-(DU4+DV4)","v":0.94607763233343933},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":7.743292176124468E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.93836532850676391},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":5.0375277729276538E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.4225993130270046E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":9.2759404809497742E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":7.2534081197710522E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.7529186784619514E-8},{"$f":"SUM(DY4:EE4)","v":1.0000000000000002}]
[2,0.5,50.5,0.93508545135200316,0,5.5363971251163852E-2,9.5505773968329877E-3,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ5*(Costs!$C$94*(365.2425/4))","v":852.72806147329311},{"$f":"DZ5*(c_MMF*(Costs!$C$77*(365.2425/4)))","v":55.282190182203578},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5260235874347314},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":8.2981816294887008},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":63.693845022764393},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":705.12044190363497},54.14192197175403,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1938217769246391},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":3.0105524399488801},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.5321342374989772E-2},371.25691240339984,33.224366127822108,15.991661590768746,10.489972804645527,2179.9832742564581,0.97872860473809353,2133.6119883654042,2.4772945167688451E-4,0.18703872435184662,null,1.2778748528152093E-3,1.1802404118209234E-4,null,null,null,4.0938939496664303E-5,7.8493457215134659E-3,2.4033143867716657E-4,0.19681296879720811,0.19262648234525342,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":9.5505773968329877E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.93065302468008815},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":5.5236761486830079E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":4.430975990291088E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.2717470596020335E-4},1.4506816239542104E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.5058373569239028E-8},1,2.442060660076181E-3,0.92034752796920061,7.2658149109497061E-3,5.8351932850229558E-4,1.4101811359368749E-5,null,null,null,null,5.5605747852882723E-4,5.3274092873188218E-2,1.3734199315891063E-3,3.3191203523930085E-5,7.521247684021041E-6,4.3839110486859944E-3,3.9543693921072449E-5,1.2802424404576361E-6,1.2265594350710886E-4,3.1621020360031759E-6,7.6417976633686096E-8,2.4624226870840494E-9,1.4352727736086906E-6,1.2946427658435827E-8,3.5751294514598929E-10,3.4700860624093038E-8,0.99044942260316715,1.055466305304395E-2,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1403080785251405E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.5219889079610607E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.0948472644034025E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,3.8584017786875572E-3,{"$f":"'Survival curves'!$AL7","v":0.96203754368696759},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98919247660808796},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98919247660808796},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99064456905647802},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99064456905647802},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98829687459841997},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98829687459841997},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98986868239119497},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.98986868239119497},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99402514358376159},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99402514358376159},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99482961837057127},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99482961837057127},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99239146948811952},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.99239146948811952},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.9934151781895707},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B5-$B4))","v":0.9934151781895707},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99075546759037902},0.95314395643508121,{"$f":"p_NODAT_6m*p_NODAT_Bas_Srl_MMF_ST","v":6.4306696311459285E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93065302468008815,4.430975990291088E-3,1.4506816239542104E-6,0.99044942260316704,0.93065302468008804,{"$f":"BA4+BB4+BC4","v":1.2272900812018891E-2},{"$f":"AY4","v":3.1517068413323317E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.96213229953674473},{"$f":"DX4-(DU5+DV5)","v":0.93065302468008815},1.1054038621165548E-2,0.92550027632464438,5.7888334635484005E-2,5.3859131495342417E-3,1.6833367913584175E-4,3.0240282167830388E-6,7.9561819242726992E-8,1]
[3,0.75,50.75,0.92669297565278763,0,6.0749524501714322E-2,1.2557499845498105E-2,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ6*(Costs!$C$95*(365.2425/4))","v":783.25301694170457},{"$f":"DZ6*(c_MMF*(Costs!$C$77*(365.2425/4)))","v":54.684147430003321},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4770610627259311},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":6.2199562076301067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":697.49244872321174},53.804017964984972,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9659813727255324},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":4.0701767811873228},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":3.0208405003049252E-2},393.40218053107475,38.615684845668859,15.852249281601487,10.450440816462363,2065.3175703639845,0.97034728248658753,2004.0752918744938,3.8722675618034025E-4,0.18514852571786058,null,9.6070178840661571E-4,8.8319099335279266E-5,null,null,null,4.4818809473082873E-5,8.5932449879517481E-3,2.6320315717949977E-4,0.19548604031638714,0.18968934798506976,1.2557499845498105E-2,0.92034752796920061,0,6.0539907784137925E-2,6.3408503087773972E-3,2.0949265231148012E-4,4.5973748096118668E-6,1.2406526491621497E-7,1,3.8245380761703219E-3,0.91062890007174491,5.4461389948676775E-3,4.3738072166222728E-4,1.057010475546061E-5,null,null,null,null,6.0944319628227612E-4,5.8388808159859085E-2,1.5052786182463997E-3,3.6377809750167439E-5,1.0763115350684418E-5,6.2734990637778407E-3,5.6588129648872009E-5,2.1089208143097283E-6,2.0204897454303668E-4,5.2088749677088494E-6,1.2588198642485793E-7,7.8036971347024545E-9,4.5485424129964892E-6,4.1028699480675233E-8,1.2651738724534377E-9,1.2280009104376153E-7,0.98744250015450186,1.6710532961002708E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3795784842876682E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9110451563767641E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6183899963742934E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.8260152381210866E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,4.5014687418021499E-3,{"$f":"'Survival curves'!$AL8","v":0.9538982142180612},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98614244704101539},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98614244704101539},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98800184870408114},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98800184870408114},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98499601696495809},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98499601696495809},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98700823084438738},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.98700823084438738},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99233366796629863},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99233366796629863},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99336512769526997},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99336512769526997},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.9902397779932407},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.9902397779932407},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99155175713449184},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B6-$B5))","v":0.99155175713449184},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.98814464112232769},0.94258940855573536,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_Srl_MMF_ST","v":7.502447903003584E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92034752796920061,6.3408503087773972E-3,4.5973748096118668E-6,0.98744250015450186,0.92034752796920061,7.8634360508113704E-3,2.442060660076181E-3,0.95400288329976635,0.92034752796920061,1.4780931034242405E-2,0.91548821402047276,6.2187427469432344E-2,7.2785043562319327E-3,2.5753883550450843E-4,7.1773960951586027E-6,2.0688802093275484E-7,0.99999999999999989]
[4,1,51,0.91885481589281215,0,6.4140821884201255E-2,1.7004362222986708E-2,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ7*(Costs!$C$96*(365.2425/4))","v":692.54868205185346},{"$f":"DZ7*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":45.856542560204758},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4363582709991505},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.5824367280594858},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":454.84548109186858},51.906588709749819,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7102468806151965},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":5.0915224366616822},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.4592628519848213E-2},403.15944296420872,43.948155940049503,15.74067480032396,10.406856797172704,1733.2675818602866,0.96203773351558419,1667.4688160289074,3.1501170231703723E-4,0.18381627840338105,null,6.2976494247794182E-4,5.7326693768807912E-5,null,null,null,4.721248579755005E-5,9.0521920238152906E-3,2.7736059767581546E-4,0.1941951468492335,0.18682305893456264,1.7004362222986708E-2,0.91062890007174491,0,6.3834947154726762E-2,8.2161584036864691E-3,3.0558501869753672E-4,9.7574173807053386E-6,2.8971077694929468E-7,1.0000000000000002,3.0953893823319253E-3,0.90370137301105935,3.5408952147987748E-3,2.8437013925617662E-4,6.8723242987010113E-6,null,null,null,null,6.4261370148105932E-4,6.1566768429876267E-2,1.5872072582521414E-3,3.8357765117294688E-5,2.9818116979688599E-5,8.113087361967258E-3,7.3252924739522068E-5,3.0762635317360331E-6,2.9472699391743049E-4,7.5981383444120548E-6,1.8362290395812253E-7,3.5411660606126398E-8,9.6350113699513113E-6,8.6994350147900109E-8,2.9543684593102283E-9,2.8675640848998447E-7,0.98299563777701326,1.364869217389901E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.561308864166612E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2538908727639201E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0302565295198234E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL9","v":0.94777650343458375},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98133195164342746},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98133195164342746},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98383151542063918},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98383151542063918},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.97979164677458364},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.97979164677458364},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98249560561869931},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98249560561869931},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98966110274135466},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98966110274135466},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.99105051602180005},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.99105051602180005},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98684211433828584},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98684211433828584},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98860817793928568},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Srl_MMF_ST*($B7-$B6))","v":0.98860817793928568},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98402514608443103},0.93263591224760756,{"$f":"p_NODAT_Bas_Srl_MMF_ST","v":8.5742261748612381E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91062890007174491,8.2161584036864691E-3,9.7574173807053386E-6,0.98299563777701326,0.91062890007174491,5.894089821285366E-3,3.8245380761703219E-3,0.94789325784519318,0.91062890007174491,1.8889830138163446E-2,0.90716513654140218,6.4471305399700904E-2,9.1004115815810221E-3,3.5939751338524248E-4,1.3495283547534351E-5,4.235422197726509E-7,1.0000000000000002]
[5,1.25,51.25,0.91370327092024928,0,6.5521431026410601E-2,2.0775298053340184E-2,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ8*(Costs!$C$96*(365.2425/4))","v":687.27992297189053},{"$f":"DZ8*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":45.507676002154334},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4026074264331854},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.8084145248665957},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":451.38511603654456},53.976311927539648,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.4439613711223043},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":6.0983890713426927},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.9732564810369173E-2},414.30325187490166,43.79220574304555,15.653075988877889,10.369928026602103,1739.060593530131,0.95379934319607373,1658.7148518872132,2.5503591112500636E-4,0.18262509549978342,null,7.1990493170589521E-4,6.5456286526383841E-5,null,null,null,4.8171007582648034E-5,9.235972756528224E-3,2.830444664787767E-4,0.19323268085973036,0.18430520408802734,2.0775298053340184E-2,0.90370137301105935,0,6.510766364467506E-2,9.9846647594755769E-3,4.132100080729483E-4,1.7233149714363366E-5,5.5737366259600702E-7,1,2.4961202391199618E-3,0.89682587170984696,4.0465481013734518E-3,3.2497924318265363E-4,7.8537175363749306E-6,null,null,null,null,6.5542588494788771E-4,6.2794262849564672E-2,1.618852382758108E-3,3.9122527404385107E-5,3.6236387758472707E-5,9.8594079487604267E-3,8.9020422956676638E-5,4.159702868291852E-6,3.9852785995532486E-4,1.0274151592953046E-5,2.4829365637853382E-7,6.2542620147246968E-8,1.7016961246968973E-5,1.5364584724714722E-7,5.6839002889839621E-9,5.5168976230702305E-7,0.97922470194666011,1.1090673042073007E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7979479208572451E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4439362636111885E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4895359604727503E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL10","v":0.94378123628856481},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.97755209607671634},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97600656679439424},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9805527324088632},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97921159192303131},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97570379457937306},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9740327090346077},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97894882630373459},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97749835034435806},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98755700493830523},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98669561843910869},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98922763969949168},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98848122990949405},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98416892094723663},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98307500585427188},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9862912847996288},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98534292883449204},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98067320396233681},0.92554096883064207,{"$f":"$DL$7","v":8.5742261748612381E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90370137301105935,9.9846647594755769E-3,1.7233149714363366E-5,0.97922470194665978,0.90370137301105924,3.8321376783536525E-3,3.0953893823319253E-3,0.94390430310395912,0.90370137301105935,2.237130327394771E-2,0.90026362236045321,6.597423729780659E-2,1.0893952167088381E-2,4.7386726796285492E-4,2.2262131277142692E-5,7.5550146426435562E-7,1]
[6,1.5,51.5,0.90865640239738799,0,6.7376289108056805E-2,2.3967308494555233E-2,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ9*(Costs!$C$96*(365.2425/4))","v":682.00302858548798},{"$f":"DZ9*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":45.158270771465219},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3688044683697225},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.8959964627287709},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":447.91940795268386},55.684693999762629,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1963126211878867},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":7.130830683240017},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.4917150218776999E-2},426.56084676331284,43.651762716407958,15.566080556277536,10.336671330499255,1745.5176240616424,0.94563150216240932,1650.6164528923707,2.4151998608826935E-4,0.18143113544899261,null,7.56088693370345E-4,6.8566621750718477E-5,null,null,null,4.9475243046492806E-5,9.4860384373062889E-3,2.9076191037997941E-4,0.19232358634093469,0.18186724185283989,2.3967308494555233E-2,0.89682587170984684,0,6.684081095093812E-2,1.180323957470119E-2,5.3452452785276148E-4,2.7291112839922017E-5,9.5362926593270401E-7,0.99999999999999989,2.3573643236455724E-3,0.88987703187630329,4.2425233711457051E-3,3.4071806384105305E-4,8.2340749111911972E-6,null,null,null,null,6.7287313375644509E-4,6.4465828091107458E-2,1.6619457682269356E-3,4.0163957847276729E-5,4.2836367202927219E-5,1.1655168890221689E-2,1.0523431727657437E-4,5.380951981417035E-6,5.1553184099351317E-4,1.3290544570598595E-5,3.2119030723268761E-7,9.9045022647269039E-8,2.6948748039746648E-5,2.4331977752809891E-7,9.7247753598059778E-9,9.43904490572898E-7,0.97603269150544469,1.0555201784195514E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8996083807426387E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5255800214203257E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6868430272754072E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL11","v":0.93920128791441793},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97449079787144388},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9716997290620869},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97789599764497159},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97547279836146383},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97239401576779128},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.96937715559873594},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97607566411450442},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97345562935606533},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9858502241886351},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98429200886733781},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98774859221069511},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98639798541850399},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9820016548988808},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98002393591641446},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98441226221725486},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98269708864551109},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.97795788856971444},0.91849930847074057,{"$f":"$DL$7","v":8.5742261748612381E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89682587170984684,1.180323957470119E-2,2.7291112839922017E-5,0.9760326915054448,0.89682587170984684,4.3793810620924804E-3,2.4961202391199618E-3,0.93933009667593537,0.89682587170984696,2.5506590267747417E-2,0.89335145179307507,6.7774581206595644E-2,1.2730536148495434E-2,6.0184435944065848E-4,3.3765202725133629E-5,1.2310219206331942E-6,0.99999999999999989]
[7,1.75,51.75,0.90357510389120332,0,6.9379024067857051E-2,2.7045872040939604E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ10*(Costs!$C$96*(365.2425/4))","v":676.51110076338443},{"$f":"DZ10*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":44.79462727832373},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3336240398327206},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":1.9492236815913249},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":444.31247227133122},57.323999666082052,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9638950541371312},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":8.1841738447873773},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":5.0185181194557886E-2},439.27628621753746,43.505169505731395,15.474889057732483,10.301958280126225,1751.981604841792,0.93753360626723448,1642.5416321011821,2.7829353477544098E-4,0.18014790865394492,null,7.7890186980570264E-4,7.0430014353822779E-5,null,null,null,5.0884558075192493E-5,9.7562516180983317E-3,2.9909950739193922E-4,0.19138176975644536,0.17942684077356577,2.7045872040939604E-2,0.88987703187630329,0,6.8708351462253167E-2,1.3657832722289676E-2,6.6916419102855547E-4,4.0239292610345241E-5,1.5084145753336847E-6,1,2.7184689688251398E-3,0.88243818870147417,4.3616257663476824E-3,3.502832056074002E-4,8.4652340489028064E-6,null,null,null,null,6.9167329219838925E-4,6.6267011288061548E-2,1.7083807382043434E-3,4.1286143788880512E-5,4.9567064532193643E-5,1.3486496316983579E-2,1.2176934077390338E-4,6.7363426596586071E-6,6.453874973964002E-4,1.6638257072392682E-5,4.02093900104016E-7,1.4603661167204784E-7,3.9734493943667695E-5,3.5876205500549519E-7,1.5382280534595486E-8,1.4930322947990892E-6,0.97295412795906033,1.227088680872597E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9687926069652965E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5811420385143167E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8211187993936225E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL12","v":0.93438652158551272},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97158572315212999},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96761780320915314},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97537379874584829},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97192718697216407},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9692539422005364},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96496631196216109},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97334859956847108},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.96962298735011587},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98422831829332758},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98200950647620555},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98634277450929331},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98441907055504585},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97994311679748658},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97712848813434705},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98262698846481866},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98018517306838349},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97538065475550617},0.91138253721879725,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88987703187630329,1.3657832722289676E-2,4.0239292610345241E-5,0.97295412795906044,0.88987703187630329,4.5914755098979496E-3,2.3573643236455724E-3,0.93452101247057584,0.8898770318763034,2.8779175584493399E-2,0.88615761028888873,6.9668494258331201E-2,1.46014964915425E-2,7.4303620351832121E-4,4.8306021813202809E-5,1.8811514126211426E-6,1]
[8,2,52,0.89803972171328572,0,7.1447799158667238E-2,3.0512479128047193E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ11*(Costs!$C$96*(365.2425/4))","v":670.75844203011911},{"$f":"DZ11*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":44.413719701899289},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2967734099593891},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.88212076749000701},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":572.65368128131877},58.920775149703488,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7456951584805198},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":9.2570277276505024},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.5535660807253709E-2},452.16805814851938,43.346868220907012,15.378430415049291,10.264472775518863,1889.1416004474229,0.92950505653679638,1755.9666701298959,2.8948860530561338E-4,0.17883471891748304,null,7.948558613034832E-4,7.1651707348715959E-5,null,null,null,5.2338602742866129E-5,1.0035041282632435E-2,3.0770268310901844E-4,0.19038579765992517,0.17696456161769181,3.0512479128047193E-2,0.88243818870147428,0,7.0628637054409235E-2,1.5545160260795325E-2,8.1690821600808694E-4,5.6372751016060378E-5,2.2538882499086001E-6,1.0000000000000002,2.8254395763739853E-3,0.87480628932640137,4.4411688539978001E-3,3.5667132994877959E-4,8.6196147523381836E-6,null,null,null,null,7.1100442486597205E-4,6.81190654314595E-2,1.7561271743751054E-3,4.2440023708660374E-5,5.6416561652027489E-5,1.5350147484379848E-2,1.385962147634494E-4,8.2236523386919457E-6,7.8788189236730802E-4,2.0311799532489073E-5,4.9087176959785736E-7,2.0458822745062209E-7,5.5665559420387635E-5,5.0260336822211893E-7,2.2984358491797931E-8,2.2309038914168024E-6,0.96948752087195267,1.2863126909988504E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0218913572016991E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6237857714775153E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9241751761977646E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL13","v":0.92942244604498225},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.96821873902130129},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96289310517373361},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97244929381734513},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96782073325514806},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96561557341858584},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.95986283887874346},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97018728764374407},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96518555733983702},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98234580421758622},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97936218430857669},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98471067749897889},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98212308135060766},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9775549796774079},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97377256462462536},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98055523439961145},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97727251888458888},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97239304327632403},0.90376392079900536,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88243818870147428,1.5545160260795325E-2,5.6372751016060378E-5,0.96948752087195278,0.88243818870147417,4.720374206003985E-3,2.7184689688251398E-3,0.9295638231913631,0.88243818870147428,3.23131350219555E-2,0.87862223901393777,7.1594435669933273E-2,1.6504053124749528E-2,8.9722298079992146E-4,6.6175054984468539E-5,2.7391336395726895E-6,1.0000000000000002]
[9,2.25,52.25,0.89234521267405809,0,7.3540996410078274E-2,3.4113790915863806E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ12*(Costs!$C$96*(365.2425/4))","v":665.12540159778746},{"$f":"DZ12*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":44.040732553092283},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2606890361666219},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.89346629939986277},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":567.8445262438986},60.484429156227847,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.5409770917833594},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":10.34838254504521},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":6.0965817819689475E-2},465.08275801631055,43.197647682203375,15.2852324019813,10.229137577846311,1894.3943460195624,0.9215452591266412,1745.7701284906416,2.3291252655486717E-4,0.17763165683905491,null,8.0693934661358951E-4,7.2509609137085966E-5,null,null,null,5.3806742434098703E-5,1.0316533823803379E-2,3.1639132046898003E-4,0.18943075020806688,0.17456900978704704,3.4113790915863806E-2,0.87480628932640148,0,7.2560234285457284E-2,1.7462945988703734E-2,9.775377455917562E-4,7.5977358952876708E-5,3.2243790292367784E-6,1.0000000000000002,2.2571898432334598E-3,0.86768082066259666,4.4982896302079127E-3,3.6125871311036063E-4,8.7304772530608247E-6,null,null,null,null,7.3044942954978093E-4,6.9982029289414535E-2,1.8041548658167233E-3,4.3600700676249459E-5,6.337659776222375E-5,1.7243874745659735E-2,1.5569464528177672E-4,9.8406778266699627E-6,9.4280394512482246E-4,2.4305730233596398E-5,5.8739240666735456E-7,2.7573735385240032E-7,7.5024229138481483E-5,6.7739246054281824E-7,3.2881081626127136E-8,3.1914979476106512E-6,0.96588620908413636,1.0363129400415241E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.065238670913562E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6585981025092433E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0083055385028746E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL14","v":0.92435193596120202},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96470109644209301},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95796418702299824},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96939246270333634},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96353388224902625},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96181552928035929},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95454099793008007},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96688378166826627},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96055486439012505},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98037591672759017},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97659421779222855},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98300237758448661},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97972156266487131},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97505734617986828},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97026636595814109},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.978387759067746},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97422799088746259},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.96927106199142798},0.89594758262294671,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87480628932640148,1.7462945988703734E-2,7.5977358952876708E-5,0.96588620908413625,0.87480628932640125,4.8064597986989177E-3,2.8254395763739853E-3,0.9245006797285118,0.87480628932640137,3.5644373499267613E-2,0.87124355499449901,7.3520276602539875E-2,1.8436117156645278E-2,1.0641837569638328E-3,8.7653659162477296E-5,3.8403309220288013E-6,1.0000000000000002]
[10,2.5,52.5,0.88718943894655566,0,7.5635604970773193E-2,3.717495608267142E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ13*(Costs!$C$96*(365.2425/4))","v":659.49403989926464},{"$f":"DZ13*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":43.667856560266578},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2246154160794216},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.90166877880784757},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":563.03680440960386},62.013769693731803,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.3490747922896471},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":11.457324269284397},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.6471128792459047E-2},477.91955214049779,43.049649413237972,15.192612971292776,10.194091811797483,1899.5675312849471,0.91365362527769012,1735.5467614182839,2.7928126835229762E-4,0.17633588547092541,null,8.1630424209191282E-4,7.3110931880738451E-5,null,null,null,5.5272087329660019E-5,1.0597490968862143E-2,3.2506599598781851E-4,0.18848241096542998,0.17220763807964454,3.717495608267142E-2,0.86768082066259677,0,7.4480318919622451E-2,1.9409288324586819E-2,1.1508297683359096E-3,9.9329959372077898E-5,4.4562828148208238E-6,1.0000000000000002,2.7145293295638131E-3,0.86005331921311179,4.539586238807158E-3,3.6457525359681581E-4,8.8106275171930174E-6,null,null,null,null,7.4977853921328621E-4,7.1833889615246366E-2,1.8518963053203621E-3,4.475445984243341E-5,7.0440271635385947E-5,1.9165800374580152E-2,1.7304767837128209E-4,1.158517411179792E-5,1.1099385682517742E-3,2.8614504166314366E-5,6.9152180602300105E-7,3.6048871049216918E-7,9.8083873076831537E-5,8.8559758475419354E-7,4.5443602521479816E-8,4.4108392122993437E-6,0.96282504391732893,1.2569280897877178E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1019973508583732E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6881190860477898E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0796483922301225E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL15","v":0.91920127649183936},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96187591327967847},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95401087344586299},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9669362892655835},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96009339663823912},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95876437227342626},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95027418333659086},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96423003317165223},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95683966423064604},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97879147420563795},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97436950905995279},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98162800195169009},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97779071447873833},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97304942009031781},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96745029106152736},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97664471404913167},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97178164076794682},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.96676314177206935},0.88864991398214721,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86768082066259677,1.9409288324586819E-2,9.9329959372077898E-5,0.96282504391732859,0.86768082066259655,4.8682788205713342E-3,2.2571898432334598E-3,0.91935585265806219,0.86768082066259655,3.8948325706090067E-2,0.86386706993785423,7.5426897386837985E-2,2.0395780129042074E-2,1.2436905511592961E-3,1.1301416830761191E-4,5.2221207089486808E-6,1]
[11,2.75,52.75,0.88156228952385218,0,7.771601514663927E-2,4.0721695329508714E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ14*(Costs!$C$96*(365.2425/4))","v":653.55143883632172},{"$f":"DZ14*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":43.274372108381137},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.186548045423649},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.90714193915997643},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":557.9633649091171},63.502670466321888,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1692766249084823},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":12.582876332999733},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":7.2045753590457562E-2},490.59671272020057,42.883793817634356,15.093500639467811,10.154817457833435,1903.93855965136,0.90582957127269037,1724.643849218535,3.0816602416826571E-4,0.17498513792623371,null,8.2331659958000906E-4,7.3489863118835736E-5,null,null,null,5.6723231259955635E-5,1.0875725844802734E-2,3.3365945991996993E-4,0.18745621894908351,0.1698033864430479,4.0721695329508714E-2,0.86005331921311179,0,7.6373475854053519E-2,2.1382271933497329E-2,1.3365513339826829E-3,1.2669837724314591E-4,5.9879586030765379E-6,1.0000000000000002,2.9980555831354261E-3,0.85211246960111275,4.5671416826699911E-3,3.6678823786581927E-4,8.8641083278164404E-6,null,null,null,null,7.6883657308571187E-4,7.3659779034423264E-2,1.898968208114549E-3,4.5892038429990947E-5,7.7600632129787482E-5,2.1114033063915634E-2,1.9063823745190856E-4,1.3454796130217549E-5,1.2890610886620115E-3,3.3232329200210125E-5,8.0311999024375297E-7,4.5981428888685369E-7,1.2510895636236966E-4,1.1296065918894022E-6,6.1063092712222027E-8,5.9268955103643156E-6,0.95927830467049158,1.4008349421077343E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1339870049873717E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7138100535788274E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.141735312074275E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL16","v":0.91398841193221692},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.95845978916572838},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94923700442836878},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96396505901652918},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95593623207562783},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95507600539994153},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.94512370726086259},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96102054765443445},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95235204075631985},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97687282488474392},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97167751806672509},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97996332683949883},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97545351106326328},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97061915580642877},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96404508143793932},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97453439505701112},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96882221939279312},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96373003039880245},0.88083808001558861,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86005331921311179,2.1382271933497329E-2,1.2669837724314591E-4,0.95927830467049124,0.86005331921311157,4.9129721199211674E-3,2.7145293295638131E-3,0.91415028678080079,0.86005331921311157,4.2650929560440087E-2,0.85608289440711227,7.7300198285573385E-2,2.2381030721696667E-2,1.4355034034272051E-3,1.4251983140286286E-4,6.9237903477870041E-6,1.0000000000000004]
[12,3,53,0.87565060039657139,0,7.9769235812057485E-2,4.4580163791371467E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ15*(Costs!$C$96*(365.2425/4))","v":647.71919529828574},{"$f":"DZ15*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":42.888194889429471},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1491876077692309},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.91099904006108856},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":157.99546917218626},64.95461500161295,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.000860407190855},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":13.724047694823678},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":7.768577889497634E-2},503.06771600285742,42.724292625573902,14.997351934400369,10.117047817009011,1513.326663270095,0.89807251839304003,1359.0770876343104,2.4622576343667118E-4,0.17376253419645354,null,8.2894944628036308E-4,7.3737094470744801E-5,null,null,null,5.8150732623570964E-5,1.1149428254109408E-2,3.4211596183661614E-4,0.18646114144921094,0.16745562688373372,4.4580163791371467E-2,0.85211246960111275,0,7.8226920717093251E-2,2.3379789509896005E-2,1.5344554728717276E-3,1.5834128556257979E-4,7.8596220924974703E-6,1.0000000000000002,2.3745777762453958E-3,0.84477408139881194,4.5865608336752304E-3,3.6834779451480371E-4,8.9017978654101234E-6,null,null,null,null,7.8749483344335081E-4,7.5447367428656958E-2,1.945052700551839E-3,4.7005754441097107E-5,8.4850031403213745E-5,2.3086491944104233E-2,2.0844753438855856E-4,1.5447057687537469E-5,1.4799333120032927E-3,3.8153064623104142E-5,9.2203855779338286E-7,5.7465286617415283E-7,1.5635490695980464E-4,1.4117257366010065E-6,8.0149657726527713E-8,7.7794724347709418E-6,0.95541983620862869,1.1195056397341085E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1623552496990783E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7365926585692431E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.196793642134132E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL17","v":0.90872645436604527},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95466606634992601},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94394362946726196},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96066373008116368},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95132337155765834},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95098123185166461},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.93941526612605664},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95745546080818655},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94737440139856866},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97473850124647765},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96868546792314403},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97811100782447902},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97285476843264329},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96791724580776572},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96026335215944236},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97218735505378795},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96553391546963452},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96036086664180265},0.87270532525530775,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85211246960111275,2.3379789509896005E-2,1.5834128556257979E-4,0.95541983620862858,0.85211246960111253,4.9427940288636263E-3,2.9980555831354261E-3,0.90889659322710548,0.85211246960111253,4.621167604202317E-2,0.84844327549996235,7.913042448971272E-2,2.4389840974533439E-2,1.6393719357850431E-3,1.7642462857274429E-4,8.9864294108313999E-6,1.0000000000000002]
[13,3.25,53.25,0.87036848180956572,0,8.1788329897759721E-2,4.7843188292674858E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ16*(Costs!$C$96*(365.2425/4))","v":641.89925827943057},{"$f":"DZ16*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":42.502832536544567},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1119060037471202},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.91346706088673879},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":156.57583596304053},66.367345121803226,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.843122046105098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":14.879872137255457},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":8.3386215822146323E-2},515.2974019887431,42.56503515755773,14.901930747236644,10.079335889669318,1521.0207291478425,0.89038189287598191,1354.2893159222622,3.0243279487363137E-4,0.17243286486768022,null,8.3340164564545561E-4,7.3871327358925488E-5,null,null,null,5.9549604286572694E-5,1.1417642070404157E-2,3.5040591504281363E-4,0.1854701682252918,0.16513927945646212,4.7843188292674858E-2,0.84477408139881194,0,8.0033928262332188E-2,2.5399892439170874E-2,1.7442883986983585E-3,1.9450797158290876E-4,1.0113236729165331E-5,1.0000000000000002,2.9313510823203389E-3,0.8368654722500245,4.5989864534155796E-3,3.6934569899984464E-4,8.9259140516534044E-6,null,null,null,null,8.0568561856980518E-4,7.7190168512506957E-2,1.9899825645112745E-3,4.8091566744151898E-5,9.2181397535237534E-5,2.5081252845746457E-2,2.2645819588917719E-4,1.7559403967565168E-5,1.6823104694875532E-3,4.3370400232156187E-5,1.0481250110839871E-6,7.0590915670988112E-7,1.9206788483327333E-4,1.7341775929255356E-6,1.0313122600687061E-7,1.001010550315846E-5,0.95215681170732536,1.3945308018241842E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1878744941679178E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7570872246693266E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2463225079177711E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL18","v":0.90342544652102785},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95164444666328807},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93973373285705375},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95803302470114005},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94765220494644697},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9477208016643468},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93487716538742327},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95461530751261681},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94341436088620401},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97303583493275647},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96630047155799437},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97663291936223096},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97078250575884495},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96576294886017178},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9572511888225087},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97031537067171103},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96291351680806991},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.95767680091128415},0.86518959148610641,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84477408139881194,2.5399892439170874E-2,1.9450797158290876E-4,0.95215681170732513,0.84477408139881172,4.9638104260554443E-3,2.3745777762453958E-3,0.90360199826855625,0.84477408139881172,4.9766981564062687E-2,0.84081977682441822,8.0911541614127364E-2,2.6420236774214224E-2,1.8550372724354472E-3,2.1497312832416914E-4,1.1452822418166656E-5,1.0000000000000002]
[14,3.5,53.5,0.86454149164434757,0,8.3767733520202239E-2,5.1690774835450523E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ17*(Costs!$C$96*(365.2425/4))","v":635.9027530052216},{"$f":"DZ17*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":42.105778861552999},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0734933311657358},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.91453612497478143},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":155.11313318833609},67.736899295833737,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.695320447896711},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":16.04933266719458},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.914148441489067E-2},527.25218103323709,42.394611171929348,14.802955641810229,10.03897974786311,1528.1691160014309,0.88275712587216437,1349.0021766880293,2.9158113655073086E-4,0.17113153497793929,null,8.3666549279077824E-4,7.3892061819751497E-5,null,null,null,6.0915882779120402E-5,1.1679607440016561E-2,3.5850572822593502E-4,0.18443270272012216,0.16280928257005034,5.1690774835450523E-2,0.8368654722500245,0,8.1789154965922539E-2,2.7440581109257577E-2,1.9657861461725361E-3,2.3543828506542952E-4,1.2792408107167982E-5,1.0000000000000002,2.8178763486294022E-3,0.82906451276680726,4.604368816359207E-3,3.6977795785162008E-4,8.9363603770592833E-6,null,null,null,null,8.2335513627456087E-4,7.8883028627828297E-2,2.0336249373492112E-3,4.9146264470473055E-5,9.9587473525260839E-5,2.7096341241749346E-2,2.4465239398297053E-4,1.9789177684289526E-5,1.8959379750203456E-3,4.8877772731821252E-5,1.1812207360797463E-6,8.5445362426658313E-7,2.3248473084824329E-4,2.0991005929196524E-6,1.3045247204268199E-7,1.2661955635125301E-5,0.94830922516454963,1.3531886551106959E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2110905076701666E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7757320604865957E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2913811623065428E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL19","v":0.8980933503132601},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.94789316142421387},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93451484533940854},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95476548268962125},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94309808121393024},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94367423840307152},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.92925376561502737},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95108852008870881},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93850366316702738},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97091862869314582},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96333719770291115},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97479448071301567},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96820683024569998},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9630855986643978},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95351152427775643},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96798809132365993},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95965868681244715},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.9543438396908458},0.85708985633877255,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8368654722500245,2.7440581109257577E-2,2.3543828506542952E-4,0.94830922516454952,0.83686547225002428,4.9772580664670784E-3,2.9313510823203389E-3,0.8982781366186926,0.83686547225002428,5.3571571356555436E-2,0.83296499250841594,8.2638276205055025E-2,2.8470162623103878E-2,2.0822295700116925E-3,2.5840039432274703E-4,1.4367342535646342E-5,1.0000000000000004]
[15,3.75,53.75,0.8588456194073375,0,8.5702012715002468E-2,5.5452367877660336E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ18*(Costs!$C$96*(365.2425/4))","v":629.90333785811879},{"$f":"DZ18*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":41.708532511716093},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0350620183948394},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.91463989688378999},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":153.64972062035017},69.06435786197595,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.556702584041101},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":17.231395913614328},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":9.4946974541689322E-2},538.91164513376577,42.222936838328962,14.704302596970749,9.9983275255499287,1534.9959083342521,0.87519765340356559,1343.4248169582122,3.0353468745156605E-4,0.16981360163296697,null,8.3911793041652042E-4,7.3834606767058173E-5,null,null,null,6.2245719260362178E-5,1.193458648974916E-2,3.6639245989255665E-4,0.18339331352650418,0.16050539764830085,5.5452367877660336E-2,0.82906451276680726,0,8.3487397444187497E-2,2.9499744136950175E-2,2.198672993850848E-3,2.8136250358006454E-4,1.5942276964124697E-5,1.0000000000000004,2.9325838346916894E-3,0.82114828036983656,4.604891271545836E-3,3.6981991635227164E-4,8.9373743809357757E-6,null,null,null,null,8.4045100513029949E-4,8.052092927719659E-2,2.0758504409004374E-3,5.0166720960169962E-5,1.0706059673238377E-4,2.9129672236038264E-2,2.630113041795282E-4,2.2133603204844441E-5,2.1205499040726408E-3,5.4668326518770022E-5,1.3211600545928412E-6,1.0211219931792067E-6,2.7783283376117321E-4,2.5085478257121103E-6,1.6257372517640715E-7,1.5779703238948291E-5,0.94454763212233972,1.4216863872187319E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.232403779197448E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.792848799685449E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3327468918513164E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL20","v":0.89273664658273377},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94426645392879494},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92947731783802867},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95160479361910311},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93869895910299028},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93976332777506599},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92382826516524819},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94767802041433602},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93376197967622687},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96886815774406931},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96046985179157607},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97301347455160059},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96571351689537877},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9604941667408996},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94989592557140345},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96573466428766197},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95651019915600966},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95112077638821546},0.84910037240798164,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82906451276680726,2.9499744136950175E-2,2.8136250358006454E-4,0.94454763212233961,0.82906451276680704,4.9830831345878861E-3,2.8178763486294022E-3,0.8929293741458918,0.82906451276680704,5.7404074245399124E-2,0.82510639656832196,8.4306608996464957E-2,3.0537543365120573E-2,2.3206691487220616E-3,3.0693183193000387E-4,1.777584404168897E-5,1.0000000000000004]
[16,4,54,0.85305612412340748,0,8.7588095263454957E-2,5.9355780613137905E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ19*(Costs!$C$97*(365.2425/4))","v":559.1601777251567},{"$f":"DZ19*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":41.296370561152756},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9951877065456154},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.91359743777154478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":152.13136059325964},70.345558020171666,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.426502157797593},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":18.42501029769155},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.10079690267158255},550.25229625588645,42.036725102981734,14.600935766226083,9.9542328685100507,1476.638751395823,0.86770291632177787,1281.2837509399044,3.5196127051449072E-4,0.16840703206097035,null,8.406018419449407E-4,7.3684577319082034E-5,null,null,null,6.3536997996570228E-5,1.2182173642336603E-2,3.7405334976999032E-4,0.18229304374085201,0.1581762056791107,5.9355780613137905E-2,0.82114828036983656,0,8.5125820548742431E-2,3.1575342593290971E-2,2.4426653035932748E-3,3.3250116027994326E-4,1.9609411119253246E-5,1.0000000000000004,3.4131320262928725E-3,0.81275717988539486,4.5996428553294914E-3,3.6939841479411236E-4,8.9271880251965454E-6,null,null,null,null,8.569446842627992E-4,8.2101136050514542E-2,2.11658858136344E-3,5.1151232601652747E-5,1.1459336746697206E-4,3.117923247785415E-2,2.8151674796985006E-4,2.4589825200555516E-5,2.3558726967142936E-3,6.073500914705208E-5,1.467772531373645E-6,1.2067146233038811E-6,3.2832996015464831E-4,2.964485501991048E-6,1.9996986762597583E-7,1.9409441251627271E-5,0.9406442193868626,1.6711674531123433E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2521172273890205E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8086807169475794E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.371007614295718E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL21","v":0.88736072124462062},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94047029730543275},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92421291496728408},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94829467304244841},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93409827271139001},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93567103040935096},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.91816103500584301},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94410729083991929},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92880501735284715},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96671809638429962},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95746591134451975},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97114541916616615},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96310034913180664},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95777848651129915},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94611126356213959},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96337231396120271},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9532127564620414},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.94774628811961692},0.84099282978273526,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82114828036983656,3.1575342593290971E-2,3.3250116027994326E-4,0.94064421938686205,0.82114828036983623,4.983648562279043E-3,2.9325838346916894E-3,0.88756182298050912,0.82114828036983634,6.1561113906994973E-2,0.81695273012761571,8.5913299727293238E-2,3.262028103365134E-2,2.570066584452134E-3,3.6078306479082184E-4,2.1725555202122605E-5,1.0000000000000002]
[17,4.25,54.25,0.84681146432870824,0,8.9422088470440003E-2,6.3766447200852033E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ20*(Costs!$C$97*(365.2425/4))","v":553.59123883104837},{"$f":"DZ20*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":40.885080606386786},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9553977553034487},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.91186844457463057},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":150.61621290433061},71.582927507998093,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.303949699747198},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":19.629119886778867},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.1066868327785693},561.26365685632004,41.849761748773247,14.49818801177506,9.9099602292616353,1483.1040493150767,0.86027236026664922,1275.873421025306,3.0260418276194674E-4,0.16710784332251996,null,8.4151518914279445E-4,7.3479264648272188E-5,null,null,null,6.4787020287694825E-5,1.2421851548533661E-2,3.8147218836063308E-4,0.18119355271625495,0.15587580526031217,6.3766447200852033E-2,0.81275717988539486,0,8.6700778905844017E-2,3.3665219474011708E-2,2.6974678653109928E-3,3.8906496930170037E-4,2.3841699284991963E-5,1.0000000000000002,2.9131839777226947E-3,0.80487544830956825,4.5909379806480357E-3,3.6869932423220375E-4,8.9102932236953596E-6,null,null,null,null,8.7279947642049317E-4,8.3620133101194982E-2,2.1557487193013219E-3,5.2097608927222393E-5,1.2217795751997266E-4,3.3242892022372586E-2,3.0014949411914706E-4,2.7154871850244087E-5,2.6016216322400027E-3,6.7070480443038821E-5,1.6208807777071663E-6,1.4119962392803641E-6,3.8418418077352569E-4,3.4687922888943242E-6,2.4312925161312662E-7,2.3598570033378837E-5,0.93623355279914844,1.4407261477877936E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2704657317119601E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8234164445332188E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4066191939822198E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL22","v":0.88197012580039569},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.93602642899622102},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9180613450556574},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9444174769553525},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92871778453965492},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93088224239414141},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91154216211220007},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93992616061276779},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92301044753775108},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96419623371449725},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95394600114070949},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96895361367482469},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96003692360645887},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95459530694445283},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94168067727723237},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96060213785825699},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94935027908714775},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94379494119386897},0.83239894301453365,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81275717988539486,3.3665219474011708E-2,3.8906496930170037E-4,0.93623355279914799,0.81275717988539464,4.9779684581488003E-3,3.4131320262928725E-3,0.88218124207316784,0.81275717988539464,6.5734932905354176E-2,0.80881631409748156,8.7455924993843526E-2,3.4716279769958912E-2,2.8301234469105302E-3,4.2015981525913242E-4,2.6264971192486144E-5,1.0000000000000002]
[18,4.5,54.5,0.84109404303669089,0,9.1202538353453058E-2,6.770341860985632E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ21*(Costs!$C$97*(365.2425/4))","v":548.16054604299575},{"$f":"DZ21*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":40.48400071780889},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9165955695807053},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.90975073423957442},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":149.13867799443841},72.778760179259862,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.188320187172449},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":20.842729741846107},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.11261258639166091},571.94529002025229,41.670211258958275,14.39920223344348,9.8674429450798939,1489.4141402114672,0.85290543562527976,1270.3294160835128,3.1475697510239024E-4,0.16579298661284514,null,8.4211447400022311E-4,7.3242794992595261E-5,null,null,null,6.5994866573044895E-5,1.2653443980516739E-2,3.8864322873785498E-4,0.180131182932768,0.15363486504896945,6.770341860985632E-2,0.80487544830956825,0,8.8211071081843007E-2,3.5767340065906109E-2,2.9627790285100676E-3,4.5125466121656452E-4,2.8688243099980325E-5,1.0000000000000002,3.0301269024872071E-3,0.79688831269340865,4.5802760514332842E-3,3.6784306215393989E-4,8.8896000851615433E-6,null,null,null,null,8.8800328701007754E-4,8.5076761684842184E-2,2.1933009819830266E-3,5.3005128007719779E-5,1.2980698250157418E-4,3.5318641681699681E-2,3.188914017048563E-4,2.9825706498455723E-5,2.8575057783793646E-3,7.3667240097342206E-5,1.7803035349050281E-6,1.6376953333504323E-6,4.455937080402757E-4,4.0232578429383628E-6,2.9255259835377174E-7,2.8395690501626555E-5,0.93229658139014415,1.513407702757355E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2876352311529773E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8372053104860862E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4399425094285205E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL23","v":0.87656875983481819},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93221127663646508},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91278963802129365},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94108684182229907},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92410299810702157},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92677248070502527},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.90587293068235597},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93633557847452353},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91804273603092235},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96202687557608013},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95092112021340314},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96706755831047708},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95740310960426012},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95185889793937983},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93787677757537313},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95821976902666506},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94603217444226795},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94040168068639107},0.82432673498584852,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80487544830956825,3.5767340065906109E-2,4.5125466121656452E-4,0.93229658139014371,0.80487544830956792,4.9685475981039347E-3,2.9131839777226947E-3,0.87678829126341551,0.80487544830956803,6.9743265173070834E-2,0.80088188050148845,8.8934054409059243E-2,3.6823562895871381E-2,3.100535468343585E-3,4.8525780467709119E-4,3.1443747489725136E-5,1.0000000000000002]
[19,4.75,54.75,0.83528735936738285,0,9.2929528896332034E-2,7.1783111736285335E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ22*(Costs!$C$97*(365.2425/4))","v":542.40738700998156},{"$f":"DZ22*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":40.05910531790547},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8754893693215764},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.90655202880087016},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":147.57340931782664},73.925347515934163,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.078857791630142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":22.064802649575487},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.11856771126758339},582.27824364407229,41.467763819316964,14.292383120583111,9.8195036978410482,1494.8674129940571,0.84560159749136787,1264.062272465563,4.0023523601462216E-4,0.16431666173366294,null,8.4179995958097128E-4,7.2919569319889027E-5,null,null,null,6.7160734516804395E-5,1.2876988920835442E-2,3.955672974126198E-4,0.17897133345134328,0.15133844547161615,7.1783111736285335E-2,0.79688831269340865,0,8.9657037736275452E-2,3.787978572583664E-2,3.2382919081771024E-3,5.1926094813761802E-4,3.4199251879469948E-5,1.0000000000000002,3.8844209256199921E-3,0.78806431201584759,4.5641716907935184E-3,3.6654971710983303E-4,8.8583440376859916E-6,null,null,null,null,9.0255954538326594E-4,8.6471350356702212E-2,2.2292538396480113E-3,5.3873994541966662E-5,1.3747347926395181E-4,3.7404586881920651E-2,3.3772536465203977E-4,3.2599239794870915E-5,3.1232291543350802E-3,8.0517657648241462E-5,1.9458563989097895E-6,1.8845040387250009E-6,5.1274686159996858E-4,4.6295824989244352E-6,3.4875192475976006E-7,3.3850499954710189E-5,0.92821688826371473,1.9606698643144627E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3037755333551339E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8501676256816374E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4712683138603135E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL24","v":0.87116000289744777},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.92821949144366922},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90728332492961028},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93760003536912295},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.919278996981166},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92247394719260289},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.89995431596530429},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93257777110687923},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91285202009538025},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95975281407642432},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94775324543915818},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96508985661756297},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95464357570106373},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94899223476635686},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93389661677165337},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9557230066293616},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94255837335181003},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.93685037527092818},0.81614657563549686,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79688831269340865,3.787978572583664E-2,5.1926094813761802E-4,0.92821688826371462,0.79688831269340843,4.9570087136723857E-3,3.0301269024872071E-3,0.8713883909322937,0.79688831269340843,7.4262754959298113E-2,0.79247631235462812,9.0346279891885595E-2,3.8940088082257567E-2,3.3809893828719373E-3,5.5626273369291401E-4,3.7312595366007184E-5,1.0000000000000002]
[20,5,55,0.82865796697377447,0,9.4599634843915051E-2,7.6742398182310892E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ23*(Costs!$C$97*(365.2425/4))","v":536.71876959013673},{"$f":"DZ23*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":39.638976592168483},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8348443175307532},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.92447740177250781},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":146.02570055305677},72.012132571129442,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.952574336170176},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":23.263792240551304},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.12377978160356104},592.16080946574402,41.261390603547376,14.186474113101008,9.7706348327579278,1496.87435639927,0.83836030562490627,1254.9200429129769,3.006929331336562E-4,0.16304907386020456,null,8.5919179755428263E-4,5.1560428002783823E-5,null,null,null,8.8118846689546503E-5,1.3050311520658119E-2,4.0159865466111565E-4,0.17780054804090403,0.14906092179584812,7.6742398182310892E-2,0.7880643120158477,0,9.1035522047495723E-2,4.0000390438678486E-2,3.5236868575667731E-3,5.9326451924821E-4,4.0425938852544414E-5,1.0000000000000004,2.878435123108437E-3,0.78026577154357002,4.6544196603141227E-3,2.5941641687793685E-4,6.2692719772034706E-6,null,null,null,null,1.1828972630066081E-3,8.7537846608735911E-2,2.2601573415892556E-3,5.4620834163951166E-5,1.4516958689581364E-4,3.9498588780394993E-2,3.5663207138768169E-4,4.5786078288576717E-5,3.3883032985076848E-3,8.7483287198990666E-5,2.1141935715207276E-6,2.1530781133558215E-6,5.8582206390478289E-4,5.2893772300712638E-6,5.3211067172880411E-7,3.9893828180815612E-5,0.92325760181768957,1.4682923589005525E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3742236771262047E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3232854880672108E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1979613040771101E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL25","v":0.86574681232757023},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92307202437395908},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90019717408087763},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93310075559050287},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9130651008617251},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91693319871505075},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89234197579138197},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92773052086500563},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9061690979502196},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95681389263359518},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94366374649356177},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96253300330203628},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95107937320148561},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94529021577155603},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92876391317679607},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95249717161140013},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93807570433486775},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93226947573697816},0.80710932684958392,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7880643120158477,4.0000390438678486E-2,5.9326451924821E-4,0.92325760181768912,0.78806431201584737,4.9395797519410376E-3,3.8844209256199921E-3,0.86598701613062601,0.78806431201584737,7.8869884802353157E-2,0.78416504177970892,9.1613894158272882E-2,4.1009276488770334E-2,3.6647561668016471E-3,6.3328493517599178E-4,4.3861668917476008E-5,1.0000000000000004]
[21,5.25,55.25,0.82295723943353583,0,9.6045389144068946E-2,8.0997371422395409E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ24*(Costs!$C$97*(365.2425/4))","v":530.75984071319988},{"$f":"DZ24*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":39.198884209247588},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7922678960656691},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.9198972742426772},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":144.4044478354277},72.963384899418088,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.808241400928907},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":24.438012770536396},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12947049961637344},600.75989124108185,41.028996547314655,14.073018898814304,9.7156042720439117,1499.9919584579379,0.83118102441222164,1246.7648526411635,4.8383701678601982E-4,0.16140380082710629,null,8.5753881685208611E-4,5.1258557371606229E-5,null,null,null,8.9353403735891205E-5,1.3233159050516367E-2,4.0728102396605522E-4,0.17652622869633433,0.14672525160344529,8.0997371422395409E-2,0.78026577154356991,0,9.2192266269050027E-2,4.2018162538862189E-2,3.8058254760365206E-3,6.7330535110377357E-4,4.729739898240761E-5,1.0000000000000002,4.7181400831688104E-3,0.77065190173135645,4.6313603236762379E-3,2.5813119317170599E-4,6.2382121967050681E-6,null,null,null,null,1.1979277647591153E-3,8.8650147565049783E-2,2.2888760646314864E-3,5.5314874609642928E-5,1.5249249397299877E-4,4.1491048093008215E-2,3.7462195188097221E-4,4.9452130748870274E-5,3.6596018702137923E-3,9.4487999815979403E-5,2.2834752578787435E-6,2.4435626403276868E-6,6.6485879000750174E-4,6.0029984559441232E-6,6.2255698835724453E-7,4.6674841994050363E-5,0.91900262857760495,2.4337593661284407E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3889957413244955E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3315187722226683E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2178585404422436E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL26","v":0.86033179744972854},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.91923490866472246},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89492541550254157},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92974462000803326},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90843797570404039},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91280459068945807},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.88668199471695763},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92411609256466143},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90119517717249853},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95461832539796476},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94061198058759898},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96062217424064111},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94841824844735612},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94252660006797995},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92493763605944279},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95008792314244428},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93473183319144071},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.92885363851293579},0.79912232038955444,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78026577154356991,4.2018162538862189E-2,6.7330535110377357E-4,0.91900262857760462,0.78026577154356969,4.9201053491692631E-3,2.878435123108437E-3,0.86058041760127935,0.78026577154356969,8.4057910718534648E-2,0.77545883663746318,9.2736887078888025E-2,4.3028108944836795E-2,3.9508011924688164E-3,7.1632607046362732E-4,5.1129357345140421E-5,1.0000000000000002]
[22,5.5,55.5,0.81544930387199122,0,9.7432246113334994E-2,8.7118450014673915E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ25*(Costs!$C$97*(365.2425/4))","v":524.59012761927727},{"$f":"DZ25*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":38.743224510412844},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7481854258045821},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.91454805774018033},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":142.72584681046371},73.867742154586821,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.666848321379266},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":25.616267625378065},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.13517035804308802},608.98658758953934,40.780457818972444,13.954397270670325,9.6567506774144309,1502.3861542396824,0.82406322282635724,1238.0611761924492,3.6800220317138041E-4,0.16000054358267154,null,8.5523637785062459E-4,5.0914254773310244E-5,null,null,null,9.0529674914449537E-5,1.3407375896977342E-2,4.1269683675115051E-4,0.17518529882710979,0.14436376194326656,8.7118450014673915E-2,0.77065190173135634,0,9.3281507888726009E-2,4.40380553508114E-2,4.095776908901113E-3,7.5934678982348129E-4,5.4961315707873233E-5,1,3.5472058277091017E-3,0.76223743491670204,4.604428893650191E-3,2.5663015639620294E-4,6.2019368988397024E-6,null,null,null,null,1.2120811512799875E-3,8.9697539436689747E-2,2.315918886906848E-3,5.5968413849432815E-5,1.5982309754633171E-4,4.3485601513229617E-2,3.9263074003544941E-4,5.3219701347975837E-5,3.9384130802032459E-3,1.0168668275813165E-4,2.4574445917595785E-6,2.7558245952205974E-6,7.4982084584726398E-4,6.7701193809967589E-6,7.2343409826769137E-7,5.4237881609605539E-5,0.91288154998532645,1.8512707327164535E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.403030685477222E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3393412188194508E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.236762912737793E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL27","v":0.85491727693825303},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91290790818971468},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88625253704013929},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92420656971460513},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9008176004939642},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90600008939900012},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.87737648159991444},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91815420584067253},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89300827365879298},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95098906887112367},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93557374283359707},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95746228603267058},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94402237705103198},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93796218910732043},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9186281946610434},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94610669800146818},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92921378426444523},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92321928112621676},0.78927611383731677,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77065190173135634,4.40380553508114E-2,7.5934678982348129E-4,0.91288154998532611,0.77065190173135634,4.895729729044649E-3,4.7181400831688104E-3,0.8551807585513258,0.77065190173135623,8.9606354532962354E-2,0.76644466832402924,9.3791738109532979E-2,4.504810295367203E-2,4.24449553994404E-3,8.0542715921443845E-4,5.9213380645117555E-5,1.0000000000000002]
[23,5.75,55.75,0.80914709300184018,0,9.875864794690925E-2,9.2094259051250807E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ26*(Costs!$C$97*(365.2425/4))","v":519.05931407682976},{"$f":"DZ26*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":38.334750275922879},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7086678793979719},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.90994244014391179},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":141.22107193035103},74.735828084383371,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.527745357683798},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":26.797665175740878},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.14087739059865093},616.87393495135723,40.571413397955318,13.851908017044643,9.6072492749724105,1505.3403682523819,0.817006374387795,1229.8726764854669,3.0470156178352399E-4,0.15873287323339394,null,8.5358424587611299E-4,5.0611775204978504E-5,null,null,null,9.1646413766127802E-5,1.3572777539358013E-2,4.1784006540743993E-4,0.17402403483479015,0.14217874575670725,9.2094259051250807E-2,0.76223743491670204,0,9.4301968330339922E-2,4.6058150556532673E-2,4.3932141709869688E-3,8.5150752860539561E-4,6.3465445582361877E-5,1.0000000000000002,2.9042105725361482E-3,0.75449047463648844,4.5812412234628392E-3,2.5533777995515294E-4,6.1707042594278147E-6,null,null,null,null,1.2253408090074605E-3,9.0678792771642619E-2,2.3412540649455022E-3,5.6580684744338938E-5,1.6715443564800197E-4,4.5480354788209602E-2,4.1064133267506724E-4,5.7084541306316208E-5,4.2244225063985483E-3,1.0907121789832474E-4,2.6359053837798088E-6,3.090294739893153E-6,8.4082543562557556E-4,7.5917982399268937E-6,8.3537060211708394E-7,6.2630074980244793E-5,0.9079057409487491,1.5318427570472304E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4164023273007335E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3467939705324248E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2547738497592491E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL28","v":0.84950532391754086},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.90812278093843324},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87970955499648207},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92001468699260103},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89506198612882926},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90085643576458996},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87036124597621756},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91364348995283062},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88682858767400918},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94823675460050982},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93175815247414673},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95506484067514075},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94069114146451827},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93450386843344979},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91385608747338898},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94308849889621749},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92503684427524935},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.91895633149038514},0.78065829604881465,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76223743491670204,4.6058150556532673E-2,8.5150752860539561E-4,0.90790574094874921,0.76223743491670193,4.8672609869452339E-3,3.5472058277091017E-3,0.8497796326557927,0.76223743491670193,9.4273117063170778E-2,0.75836395477659524,9.4781001162722686E-2,4.7067548594821464E-2,4.5455146995321757E-3,9.0070209106464798E-4,6.8161612093156691E-5,1]
[24,6,56,0.80351731792312253,0,0.10003070700178679,9.6451975075090762E-2,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ27*(Costs!$C$97*(365.2425/4))","v":514.15936634677394},{"$f":"DZ27*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":37.972868179787412},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6736578559490969},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.9061185606576988},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":139.88793744634339},75.572097108291928,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.390402033112498},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":27.981477455465217},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.14658911620276974},624.4593933942781,40.401551813487508,13.765327113840405,9.5670263089096537,1508.8838127330994,0.81000995712551338,1222.2109124593189,1.9076260707966494E-4,0.15770084271105947,null,8.5261100315872944E-4,5.0353126279774361E-5,null,null,null,9.2709490563948509E-5,1.3730233432035516E-2,4.227371511550954E-4,0.17304024952133221,0.14016432509576243,9.6451975075090762E-2,0.75449047463648844,0,9.526003399510545E-2,4.8076946633110261E-2,4.6978152280773809E-3,9.4989665352390024E-4,7.2857778603951492E-5,1,1.7486335650424996E-3,0.74791944220185136,4.5619893306364945E-3,2.5426476604157916E-4,6.1447729165294858E-6,null,null,null,null,1.2377897215543724E-3,9.1600048599225894E-2,2.3650401552236977E-3,5.7155519101481761E-5,1.7448105894466549E-4,4.747382523151579E-2,4.2864034264980522E-4,6.1042466176052041E-5,4.5173204874583801E-3,1.1663361002784494E-4,2.8186644151040792E-6,3.4473689699898878E-6,9.3798027694085245E-4,8.4690076130578737E-6,9.5899817330221467E-7,7.1898780430649272E-5,0.90354802492490927,9.3111457553277654E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4291737526366288E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.353912188572176E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2719763250001412E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL29","v":0.84409780194629325},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.90418123908624115},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87433065994407899},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9165595650922308},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89032604703162221},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89662126938177134},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86459737296879768},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90992686010002832},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88174618894228596},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94596476552448849},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92861186575725718},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95308508212796084},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93794286214369194},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93165115775075491},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90992510126710413},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94059770224516104},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92159391070248875},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91544382005114444},0.77272411631048898,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75449047463648844,4.8076946633110261E-2,9.4989665352390024E-4,0.90354802492490927,0.75449047463648833,4.8427497076774196E-3,2.9042105725361482E-3,0.84438069804680993,0.75449047463648833,9.8065151664521205E-2,0.7512049584191699,9.5711035962483912E-2,4.9085038392945667E-2,4.8535381751017891E-3,1.0022552702462987E-3,7.8022115531381356E-5,1.0000000000000002]
[25,6.25,56.25,0.79906718624160111,0,0.10125448550444739,9.9678328253951634E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ28*(Costs!$C$97*(365.2425/4))","v":509.44586464846458},{"$f":"DZ28*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":37.624755920495431},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6399799854747013},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.90232904115480916},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":138.60552955127523},76.374880641545431,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.254315054753228},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":29.167013802383092},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.15230195745601757},631.75810820475135,40.241913971424644,13.683478834138628,9.5292243095715214,1512.3796959228885,0.80307345353837845,1214.5519854661168,2.5577927808475925E-4,0.1565460486329365,null,8.5167150005357138E-4,5.0096696090586223E-5,null,null,null,9.3724701131195798E-5,1.388060200333067E-2,4.2741421653070026E-4,0.17210533702815797,0.13821322737958938,9.9678328253951634E-2,0.74791944220185136,0,9.6162037929862387E-2,5.0093130152781072E-2,5.0092611221261973E-3,1.0546138869686973E-3,8.3186452458811235E-5,1,2.3999209342517032E-3,0.74071729037089573,4.5429104282819583E-3,2.532013938388149E-4,6.1190745831997797E-6,null,null,null,null,1.249510179257559E-3,9.2467396644311348E-2,2.3874343895778395E-3,5.7696716715638184E-5,1.8179820073870517E-4,4.9464715892229998E-2,4.4661605981237158E-4,6.5089331480485435E-5,4.8168003200224413E-3,1.243659403106878E-4,3.0055303125831819E-6,3.8274091984311157E-6,1.0413838411734949E-3,9.4026365967713427E-6,1.0949504291799093E-6,8.2091502029631324E-5,0.90032167174604871,1.2897382454924833E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4413993151106751E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3607261672049502E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2884435500932299E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL30","v":0.83869639410589281},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90179332146596758},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87107661642763823},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91446534823595715},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88745906093476667},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89405621229657994},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86111186479493251},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90767470628804814},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8786705613777559},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94458615763112952},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92670425687426827},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95188348236032694},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.936275955137718},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92992109318593552},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9075435040117783},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93908662387911201},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91950702488909331},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91331534062520137},0.76599428286395166,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74791944220185136,5.0093130152781072E-2,1.0546138869686973E-3,0.90032167174604838,0.74791944220185125,4.8223988695946032E-3,1.7486335650424996E-3,0.83898375711693229,0.74791944220185125,0.10162894875662967,0.7443183662863736,9.6586172501227849E-2,5.1099240914213861E-2,5.1682466466299246E-3,1.1101818342264401E-3,8.8843060698898534E-5,1.0000000000000002]
[26,6.5,56.5,0.79398839182802661,0,0.10243203891266595,0.10357956925930771,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ29*(Costs!$C$97*(365.2425/4))","v":504.51388820743824},{"$f":"DZ29*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":37.26050836707325},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6047411175597439},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.89788562122405424},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":137.2636809785823},77.140220525424212,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.118945979557239},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":30.353535318261631},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.15801163609557412},638.76298228447877,40.065952544490088,13.596177352991944,9.4875569100466794,1515.2240868432234,0.79619635055686699,1206.4158882204358,2.5936317151139398E-4,0.15539190636177311,null,8.5017391334322881E-4,4.9804303645221969E-5,null,null,null,9.4694109313581853E-5,1.4024188982134931E-2,4.3188036878515269E-4,0.17110201121050664,0.13623079689874554,0.10357956925930771,0.74071729037089573,0,9.701030707259331E-2,5.2105351675646651E-2,5.327232171133651E-3,1.1657497814841827E-3,9.4499668938985846E-5,1.0000000000000002,2.4308481955469725E-3,0.73350785933551232,4.5205393664852237E-3,2.5195453147645701E-4,6.0889418747080182E-6,null,null,null,null,1.2605324178811355E-3,9.328307444160637E-2,2.4084945393684529E-3,5.8205673737352525E-5,1.8910096363710931E-4,5.1451694259067995E-2,4.6455645294154763E-4,6.9220983336010808E-5,5.1225546045918346E-3,1.3226027193710596E-4,3.1963112686995476E-6,4.2307440588956115E-6,1.1511255448935632E-3,1.0393492531723809E-5,1.2438618309073227E-6,9.3255807108078519E-5,0.89642043074069244,1.3191296183748646E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4531261887451646E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3672621991089454E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3042390661021896E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL31","v":0.83330262679041389},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.89849552968342761},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86658848309162617},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91157193526286961},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88350240170419025},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89051471623068335},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.856306265640711},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90456379184364133},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87442732161813885},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94267956055936497},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92406793882091254},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95022129503598007},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93397152465513822},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9275295779680095},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90425434798235083},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93699719410169313},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91662367020680247},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91037523881210247},0.75861807786707536,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74071729037089573,5.2105351675646651E-2,1.1657497814841827E-3,0.89642043074069233,0.74071729037089551,4.8022308967039726E-3,2.3999209342517032E-3,0.83359682171597727,0.74071729037089562,0.10555715784245323,0.73711257485320403,9.7406960440342458E-2,5.3108747502779781E-2,5.489318922139547E-3,1.224567799157426E-3,1.0067263992374385E-4,1.0000000000000002]
[27,6.75,56.75,0.78890338848225594,0,0.10356186509214553,0.10753474642559874,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ30*(Costs!$C$97*(365.2425/4))","v":499.55539417281574},{"$f":"DZ30*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":36.894302375952606},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5693127819964037},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.89314493426432318},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":135.91461773332475},77.869817844350791,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.983746486646147},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":31.540289549653771},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.16371498502609791},645.47499070030074,39.886144044031539,13.508217463089121,9.4449785293351187,1517.6986716007868,0.78937813950511604,1198.0381537176152,2.6931007506028479E-4,0.15422572519617445,null,8.4842321881448276E-4,4.9495813630202667E-5,null,null,null,9.5616485214593616E-5,1.4160812299622828E-2,4.3612968371262265E-4,0.17008551277222944,0.13426178562891614,0.10753474642559874,0.73350785933551244,0,9.7803613808091591E-2,5.4112143329912897E-2,5.651405673145443E-3,1.2833858168306692E-3,1.0684561090850188E-4,1.0000000000000002,2.5262853928752441E-3,0.72622822122657082,4.4966716693987819E-3,2.5062425339472623E-4,6.0567932728575543E-6,null,null,null,null,1.2708404860400245E-3,9.4045901542103405E-2,2.4281901263441962E-3,5.8681653603960969E-5,1.9638402043332747E-4,5.3433310874568457E-2,4.8244843491111484E-4,7.3433228618340852E-5,5.434273037742794E-3,1.4030859312032926E-4,3.3908136639787808E-6,4.6576692580756167E-6,1.2672858457043767E-3,1.1442301868216828E-5,1.4063665904995797E-6,1.054392443180023E-4,0.89246525357440143,1.3845277208658302E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4643955886666093E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3735432557418757E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3194183877542134E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL32","v":0.82791788936848154},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89513437874237811},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86202106574493298},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90862145670885819},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8794730059923308},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88690629362617801},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85141790393231531},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90139236964763569},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87010770480791433},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94073310043405056},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92137875499452848},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94852388654085495},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93161996912966771},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92508943020181011},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90090188747044064},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9348645250894243},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91368336392569427},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.90737792647953841},0.75123441775048871,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73350785933551244,5.4112143329912897E-2,1.2833858168306692E-3,0.89246525357440132,0.73350785933551221,4.7785828398363888E-3,2.4308481955469725E-3,0.82821904598510487,0.73350785933551221,0.10957125000750649,0.72986804028104157,9.8173093509796888E-2,5.5112134292110142E-2,5.8164327963380847E-3,1.3454901278276876E-3,1.1355898537934989E-4,1.0000000000000002]
[28,7,57,0.7837479409197029,0,0.1046443054908831,0.11160775358941426,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ31*(Costs!$C$97*(365.2425/4))","v":494.69643957112038},{"$f":"DZ31*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":36.535447797667423},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5345956535872736},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.88835163033899833},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":134.59263629747912},78.565770058683057,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.848203125551162},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":32.72657189531165},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.16940914328453666},651.90296833734976,39.710724305855905,13.422741401923084,9.4034394008883719,1519.9972986190405,0.78261831606329801,1189.5777262659954,2.3671827838290743E-4,0.15313238695962869,null,8.4662745930912488E-4,4.9184818109077081E-5,null,null,null,9.6492306522129385E-5,1.4290542776493729E-2,4.4016403124530593E-4,0.16909211662969095,0.13233458757630753,0.11160775358941426,0.72622822122657082,0,9.8542573211502185E-2,5.6112125254307373E-2,5.9814599195307273E-3,1.4075944388247062E-3,1.2027235985019791E-4,1.0000000000000002,2.1907272320917854E-3,0.71930965143175762,4.4725390643344312E-3,2.4927921053382918E-4,6.0242878531256683E-6,null,null,null,null,1.2804423758969459E-3,9.4756469389147668E-2,2.4465364211002528E-3,5.9125025357313729E-5,2.0364236332896831E-4,5.5408203187706839E-2,5.002797032715616E-4,7.7721887110233359E-5,5.7516462712105289E-3,1.4850291673503005E-4,3.5888444749353315E-6,5.1084477166362911E-6,1.3899362805955837E-3,1.2549710512486212E-5,1.5830975855312563E-6,1.1868926226466666E-4,0.88839224641058601,1.2124173301207186E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4752437418068193E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3795895283660905E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3340303109261224E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL33","v":0.82254345058806899},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.89161937705964089},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85725209918397016},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90553432489140318},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87526272564633456},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88313390990796981},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8463161342349983},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89807497996577434},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86559593722230233},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93869403478021163},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91856407523680228},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94674521292367109},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92915768112621722},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92253467488715546},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8973958534209634},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9326308761096932},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91060678398549122},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90424263100788416},0.74377885387805909,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72622822122657082,5.6112125254307373E-2,1.4075944388247062E-3,0.88839224641058578,0.7262282212265706,4.7533527160663657E-3,2.5262853928752441E-3,0.82285193614214069,0.7262282212265706,0.11348736629127931,0.72276893632916417,9.8885790832492146E-2,5.7108072036824144E-2,6.1492676036116285E-3,1.47301681807766E-3,1.2755008855114307E-4,1.0000000000000002]
[29,7.25,57.25,0.77895210944842919,0,0.10568091155842672,0.11536697899314435,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ32*(Costs!$C$97*(365.2425/4))","v":489.94407273676046},{"$f":"DZ32*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":36.184465181858322},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5006400925334207},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.88353492411417589},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":133.2996543195944},79.229334709246672,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.711833610259788},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":33.911720520556202},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.17509127565387408},658.05693103527506,39.540172812632846,13.339905723822538,9.3630530654767679,1522.1404100077846,0.77591638023031739,1181.0536771355314,2.4467537548032177E-4,0.15203050695032014,null,8.448099050582617E-4,4.8872942382897821E-5,null,null,null,9.732316415633733E-5,1.4413616100360757E-2,4.4399036896102445E-4,0.16812379480671974,0.13045000629701461,0.11536697899314435,0.71930965143175762,0,9.9229008453482107E-2,5.8104018819340929E-2,6.3170752876925296E-3,1.5384391973306138E-3,1.348278172520882E-4,1.0000000000000004,2.2659732769099556E-3,0.71234147029343609,4.4482886368953324E-3,2.4792760078371379E-4,5.9916237325102768E-6,null,null,null,null,1.2893617773647125E-3,9.5416531105363439E-2,2.4635786878637374E-3,5.9536882890210784E-5,2.1087135191645828E-4,5.7375108609297391E-2,5.1803885812708064E-4,8.2082805699950745E-5,6.0743669626166195E-3,1.5683530744626612E-4,3.7902119296929929E-6,5.5833100700151753E-6,1.5191396022036035E-3,1.3716285056995192E-5,1.7746853243761231E-6,1.3305313192771208E-4,0.8846330210068557,1.2662253457643491E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4857026667999139E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3854188627280904E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.348117963126881E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL34","v":0.817180472382116},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.88855204197581827},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85309679523044979},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90283902417869599},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87159163910647197},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87984298525785376},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.8418727796051011},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89517941727951844},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86166344956458485},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93691171451376065},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91610585315134685},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94519007066933081},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92700638981614492},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92030284424658171},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89433624275411971},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93067888010979538},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90792061907955068},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90150598196280884},0.73669308419567148,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71930965143175762,5.8104018819340929E-2,1.5384391973306138E-3,0.88463302100685559,0.7193096514317574,4.7278425627213854E-3,2.1907272320917854E-3,0.8174950603105462,0.7193096514317574,0.11729480259678708,0.71582556086259685,9.9546914097870434E-2,5.9095316858642888E-2,6.4875048075294754E-3,1.6072070534902418E-3,1.4269372308324424E-4,1.0000000000000002]
[30,7.5,57.5,0.77410406010103094,0,0.10667331369853961,0.11922262620042982,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ33*(Costs!$C$97*(365.2425/4))","v":485.18903939170673},{"$f":"DZ33*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":35.83328563283024},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4666654793167564},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.87851445357550439},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":132.00594686104048},79.860199233740943,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.574168668617869},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":35.095091449453022},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.18075830458797817},663.94149233976816,39.367338747789617,13.256948453896605,9.3221262205609001,1523.9715752368845,0.76927183628682816,1172.3484121314082,2.4371946246002176E-4,0.15093789974742344,null,8.4281499220807395E-4,4.8550223746516602E-5,null,null,null,9.8110714845509807E-5,1.4530277704014228E-2,4.4761596221134321E-4,0.16714898880690912,0.12858300955297747,0.11922262620042982,0.7123414702934362,0,9.986481974225879E-2,6.0086614897944847E-2,6.6579343273664212E-3,1.6759749096498695E-3,1.5055962891440027E-4,1.0000000000000002,2.2508728086978319E-3,0.70541510876638569,4.4230123275616285E-3,2.4651881299107955E-4,5.9575777999649043E-6,null,null,null,null,1.2976233813668323E-3,9.602791389108524E-2,2.4793641034891261E-3,5.9918366317588945E-5,2.1806659802670346E-4,5.933283318067252E-2,5.3571511924561997E-4,8.651185950260754E-5,6.4021298584520147E-3,1.6529788385203519E-4,3.9947255597636562E-6,6.0824552613956483E-6,1.6549499401513064E-3,1.494251423716759E-5,1.9817569498905677E-6,1.4857787196450971E-4,0.88077737379957044,1.2701140659942933E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.495800806511202E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3910471116016748E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3617196554825706E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL35","v":0.81183002157839546},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88535922439048609},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84877774350711199},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90003212609522332},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86777332687146591},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87641843700567446},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.83725623789549464},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89216473136735852},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.857574717630186},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93505354718684053},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91354506151333459},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94356832368293908},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92476450676610067},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91797727798764162},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89115136512220694},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92864422139813307},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90512315873418803},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.89865671979280204},0.72955650422096052,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7123414702934362,6.0086614897944847E-2,1.6759749096498695E-3,0.88077737379957022,0.71234147029343586,4.7022078614115566E-3,2.2659732769099556E-3,0.81215100341987889,0.71234147029343586,0.12115319563033246,0.70887828952991094,0.10015787298045283,6.1072665497548785E-2,6.8308276245908047E-3,1.7481113668266057E-3,1.5903737033792062E-4,1.0000000000000002]
[31,7.75,57.75,0.7692940726875418,0,0.10762216225222349,0.12308376506023509,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ34*(Costs!$C$97*(365.2425/4))","v":480.3347842325947},{"$f":"DZ34*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":35.474778128478583},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4319819283260196},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.87312626466497389},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":130.68524400801016},80.457506368533132,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.43473629491519},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":36.276036954845097},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.18640702193825123},669.55588055794522,39.18586087404784,13.171426233370914,9.2791525347829946,1525.3469214024531,0.76268419275856636,1163.3579854265943,2.7970783907741575E-4,0.14978082035073004,null,8.4050182000103204E-4,4.8207642458369559E-5,null,null,null,9.8855707891384984E-5,1.4640638631006838E-2,4.5104393726334781E-4,0.16613977592842841,0.12671218088906253,0.12308376506023509,0.70541510876638569,0,0.10045092621864686,6.205871609715273E-2,7.0037209218151899E-3,1.8202478240033416E-3,1.6751511176144097E-4,1.0000000000000004,2.6113017106098174E-3,0.69815699449222179,4.3958846851221535E-3,2.4500684021819041E-4,5.9210382137295895E-6,null,null,null,null,1.3052391310341782E-3,9.6591501572822022E-2,2.49391548767156E-3,6.0270027119100121E-5,2.2522375607606388E-4,6.1280194530063628E-2,5.5329781101303745E-4,9.10049409609027E-5,6.734630987499433E-3,1.7388279765808538E-4,4.2021956967685247E-6,6.6060511350173401E-6,1.7974129624793755E-3,1.6228810388948758E-5,2.2049352760670836E-6,1.653101764853739E-4,0.87691623493976512,1.4883880813650829E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5055635454943957E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3964884231953173E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3748695797255332E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL36","v":0.80649307990349595},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.88216749613629875},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84446654336051963},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8972248195923852},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86395933929632729},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87299608591702949},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8326500410261638},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88915039058674117},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85349211350524723},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9331930075281345},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91098309009016054},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94194407025760385},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92252074176991483},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91565001320362416},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88796747131940179},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92660737992446018},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90232521320417991},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89580775397518653},0.7224627545048814,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70541510876638569,6.205871609715273E-2,1.8202478240033416E-3,0.87691623493976489,0.70541510876638547,4.6754887183526727E-3,2.2508728086978319E-3,0.80682040985984893,0.70541510876638536,0.1252045553227811,0.70178605162930374,0.10071915623829551,6.3038916477553053E-2,7.178920392830245E-3,1.8957717920704011E-3,1.7662814716626609E-4,1.0000000000000004]
[32,8,58,0.76414740711031248,0,0.10852724730436056,0.1273253455853271,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ35*(Costs!$C$97*(365.2425/4))","v":475.36759049315475},{"$f":"DZ35*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":35.107929626949968},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3964914335547793},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.86735607932637671},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":129.33381382393375},81.020969315366173,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.29306197403487},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":37.453905865950041},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.19203432184669603},674.89838896487026,38.994778225786121,13.082974761390535,9.2339044529386314,1526.2431993391028,0.75615296237999818,1154.0733164925887,2.8304810578719573E-4,0.14862478757728403,null,8.3785751640911242E-4,4.784446891238914E-5,null,null,null,9.9558100871230081E-5,1.4744692670801432E-2,4.5427380610572947E-4,0.16509206224617112,0.12483485193286535,0.1273253455853271,0.69815699449222168,0,0.10098738625794418,6.4019116857953376E-2,7.3541198638453001E-3,1.9712957601374609E-3,1.8574118257109118E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.6402726123332665E-3,0.69090061847125328,4.3668338245687966E-3,2.4338767591802418E-4,5.8819081482707904E-6,null,null,null,null,1.3122097848836296E-3,9.7107350283034549E-2,2.5072342897063797E-3,6.0591900319615833E-5,2.3233845084465505E-4,6.3216002222099651E-2,5.7077618500906444E-4,9.5557954335962842E-5,7.0715672531396975E-3,1.8258222315158974E-4,4.4124332180502201E-6,7.1542349464646513E-6,1.9465660144885862E-3,1.7575510702410117E-5,2.444837849928749E-6,1.8329634472116242E-4,0.87267465441467307,1.5206261312804226E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5150136366904718E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4017554789749211E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3875983829365398E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL37","v":0.80117055258616743},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.87844109517061042},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83944122547054634},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89394550231633951},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85951027362771915},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86900173463272135},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.82728333671838217},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88563022462513064},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84873160166870043},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93101696920741506},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90798933172929641},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94004383133218961},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91989773971290167},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91292972090558744},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88425008667443361},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92422567135857436},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89905673153535093},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89248067383647856},0.71502923463004653,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69815699449222168,6.4019116857953376E-2,1.9712957601374609E-3,0.87267465441467285,0.69815699449222146,4.6468125635540734E-3,2.6113017106098174E-3,0.80150560561129092,0.69815699449222146,0.12947033452292406,0.69452880648173743,0.10123078518277376,6.4992870522838711E-2,7.5314685552309744E-3,2.0502219988888185E-3,1.9551273560635698E-4,1]
[33,8.25,58.25,0.75899639089661752,0,0.10938828564286164,0.13161532346052102,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ36*(Costs!$C$97*(365.2425/4))","v":470.40921516042937},{"$f":"DZ36*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":34.741732402472095},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3610639461139971},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.86143427130022854},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":127.98478287403957},81.552147622343881,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.148686522605256},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":38.628068051535465},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.19763758009454091},679.97373349238069,38.802022153088409,12.994630638782128,9.1882601067210814,1526.8434148219069,0.74967766205827768,1144.6404015527642,2.8426933313547122E-4,0.14747396013036981,null,8.3507735724806776E-4,4.7473459339510599E-5,null,null,null,1.0021778571926288E-4,1.4842423889993853E-2,4.573047823988083E-4,0.16404072673820475,0.12297766850343814,0.13161532346052102,0.69090061847125328,0,0.10147418410760337,6.5966624187724074E-2,7.7088172466166487E-3,2.1291482376401757E-3,2.0528428864162275E-4,1,2.6477589562769899E-3,0.6836682722032088,4.33701959693201E-3,2.4172596497015571E-4,5.8417498652867717E-6,null,null,null,null,1.3185351382297547E-3,9.7575444874404019E-2,2.519320118501903E-3,6.0883976467690539E-5,2.3940635271858289E-4,6.5139078230153719E-2,5.8813960485176741E-4,1.0016682078544542E-4,7.4126368091461878E-3,1.9138836690385936E-4,4.6252497811565802E-6,7.7271138283515575E-6,2.1024382454460466E-3,1.898287836577762E-5,2.7020760389239148E-6,2.0258221260269883E-4,0.86838467653947926,1.5410116774633387E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5241715558794998E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4068596912193215E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3999336449737819E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL38","v":0.79586327580143701},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87464934736479161},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83433674656386458},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89060675014606172},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85498744182549191},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86493878727595486},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82183483485695641},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88204736430660258},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84389426494166819},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92879851766864951},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90494017384413661},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93810593749619475},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91722499860663897},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91015820322382923},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88046736835487693},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92179812774538328},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89572890105599934},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.8890942911066233},0.70759749501647362,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69090061847125328,6.5966624187724074E-2,2.1291482376401757E-3,0.86838467653947893,0.69090061847125306,4.6161034086350918E-3,2.6402726123332665E-3,0.79620617756388834,0.69090061847125306,0.13377347168946005,0.68728444533723099,0.1016933242894697,6.6933374250674929E-2,7.888159693473791E-3,2.2114874249950407E-3,2.1573731469562787E-4,1]
[34,8.5,58.5,0.75386222312918449,0,0.11020615695241659,0.13593161991839905,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ37*(Costs!$C$97*(365.2425/4))","v":465.59474503909564},{"$f":"DZ37*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":34.386163193314424},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3266646583812101},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.85561942522690881},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":126.67490438255994},82.053617355344926,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.001186993330332},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":39.797943106653541},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.20321461607383035},684.79436045182808,38.616454682780933,12.90976656047312,9.1443180106673179,1527.3589584757303,0.74325781283751513,1135.2214788944564,2.488905657581732E-4,0.14640119787659345,null,8.3237984981424356E-4,4.7108875881479918E-5,null,null,null,1.0083572022208409E-4,1.4933974204618847E-2,4.6014095549951485E-4,0.16302452804838777,0.12116925415611284,0.13593161991839905,0.6836682722032088,0,0.10191246447133602,6.7900124313625784E-2,8.0675021403309333E-3,2.2938266123499061E-3,2.2619034074963302E-4,1.0000000000000002,2.2822343772767595E-3,0.67683239735528267,4.3077438852342793E-3,2.4009426847855395E-4,5.8023169365106668E-6,null,null,null,null,1.3242300651223409E-3,9.7996886069985162E-2,2.5302013938489913E-3,6.1146942379527333E-5,2.464234195887289E-4,6.7048322753576847E-2,6.0537814046020754E-4,1.0482750015009035E-4,7.7575406719531731E-3,2.0029350939782502E-4,4.8404588298448596E-6,8.3247652853775697E-6,2.2650507432829137E-3,2.0451103781615041E-5,2.9772541484779633E-6,2.2321308660115506E-4,0.86406838008160092,1.3420080617748964E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5330557981271134E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4118113682462185E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4119002777715412E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL39","v":0.79057202314818997},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87082255050072077},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82919427525278788},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88723515450234924},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85042716798090667},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86083977242862242},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.81634858913637209},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87843039525548716},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83901904174802211},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92655518211054277},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90185984901504435},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93614567110897495},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91452370339033118},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90735744491103931},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87664953555493119},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.919343958614808},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89236822117353831},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88567561888980084},0.70019036587873507,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6836682722032088,6.7900124313625784E-2,2.2938266123499061E-3,0.86406838008160092,0.68366827220320858,4.5845873117674523E-3,2.6477589562769899E-3,0.79092281749498705,0.68366827220320858,0.13791612860918495,0.68025033477924568,0.10210854721327774,6.8859371364765082E-2,8.2486851060301764E-3,2.3795854325153226E-3,2.3734749498112399E-4,1.0000000000000002]
[35,8.75,58.75,0.74911636002386783,0,0.11098300267616146,0.13990063729997079,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ38*(Costs!$C$97*(365.2425/4))","v":460.54071475605093},{"$f":"DZ38*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":34.012901441654975},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2905537183327325},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.84921150792649069},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":125.29984847895973},82.521390054913226,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.850135336716811},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":40.962943624678992},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.20876185394677738},689.3533688425415,38.412947308787444,12.818739868918035,9.09612777257842,1527.2176445660061,0.73689293986334925,1125.3958999154238,3.6021252129078273E-4,0.14511344207586252,null,8.2916917956424221E-4,4.6712197062389135E-5,null,null,null,1.014140114040975E-4,1.5019655729274184E-2,4.6279167733663323E-4,0.16193339739179485,0.11932757726609972,0.13990063729997079,0.67683239735528267,0,0.10230462995521943,6.9818618415904393E-2,8.4298680717294194E-3,2.4653442526807383E-3,2.4850464921261496E-4,1,3.4128206686493798E-3,0.66890003940566323,4.2754822677977151E-3,2.3829615103129404E-4,5.7588621410914116E-6,null,null,null,null,1.329325784541507E-3,9.8373984165336506E-2,2.539937765735282E-3,6.1382239606129103E-5,2.5338602653419848E-4,6.8942749502727829E-2,6.2248288664236201E-4,1.0953601017801632E-4,8.1059841433098034E-3,2.0929004175982782E-4,5.0578764817725974E-6,8.9472378342478769E-6,2.4344167087076013E-3,2.1980306138889151E-5,3.270968580410166E-6,2.4523368063220481E-4,0.86009936270002929,2.0288491839406175E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5416831272903725E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4166198534755201E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4235208614121834E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL40","v":0.78529751131535253},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.86750283445414311},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82474071950775107},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88430870167122932},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84647472987201555},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8572851252575614},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.81159960357939798},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87529189355648451},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83479539575430084},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92460552225886983},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89918525253703496},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9344415033659268},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91217720194400775},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90492484574359666},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87333747409619389},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91721155968341261},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88945115023395083},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88270913842160892},0.69318928961780846,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67683239735528267,6.9818618415904393E-2,2.4653442526807383E-3,0.86009936270002918,0.67683239735528256,4.5536404706493444E-3,2.2822343772767595E-3,0.78565479746635736,0.67683239735528244,0.14245928064812968,0.672866218380473,0.10247704819417683,7.0769800917699396E-2,8.6127381017144025E-3,2.5545255015740837E-3,2.6038825623274077E-4,1]
[36,9,59,0.74326472957562506,0,0.11171734642808646,0.14501792399628854,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ39*(Costs!$C$97*(365.2425/4))","v":455.31940217512204},{"$f":"DZ39*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":33.627285176857889},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2532475497850637},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.84235494349555651},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":123.87927988580456},82.95554205750372,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.695080044382362},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":42.12245000666519},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.21427641092498673},693.64595035982165,38.196131878136164,12.723345612679429,9.0447862068189124,1526.5191323079976,0.73058257234782431,1115.2482744197457,3.0468260455511682E-4,0.14394483623257018,null,8.2556780643114704E-4,4.6291453231772155E-5,null,null,null,1.0195145505899167E-4,1.5099290189740922E-2,4.6525116282825562E-4,0.16078787090441637,0.11746881632767842,0.14501792399628854,0.66890003940566323,0,0.10264946643313422,7.1720983419494413E-2,8.7956081316993857E-3,2.6437067504674291E-3,2.7227186325286658E-4,1.0000000000000002,2.8416391422982903E-3,0.66157535388987276,4.2409618693235469E-3,2.3637213928870811E-4,5.7123648798664985E-6,null,null,null,null,1.3338065203766618E-3,9.8705571682273605E-2,2.5484990908057328E-3,6.1589139678213477E-5,2.6029009768619349E-4,7.082124949142693E-2,6.3944383038129417E-4,1.1428836295394296E-4,8.4576721058571818E-3,2.1837034429517374E-4,5.2773185930872396E-6,9.5945517688729318E-6,2.6105416634057527E-3,2.3570535292803626E-5,3.5838070348047649E-6,2.6868805621806184E-4,0.85498207600371134,1.7086631534775076E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5500687872547532E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4212936431633404E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4348159286518875E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL41","v":0.78004040506256922},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86250678250071511},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81805144572728683},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87990164414912719},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84053271719143019},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85193764876110201},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80447061117250662},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87056713776356809},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82844874996308382},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92166503632643215},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89515578648053518},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93187035172623922},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90864025353204803},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90125865139276407},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86835272795284102},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91399633713689998},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8850580580637567},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.87824326443897738},0.68506523173645306,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66890003940566323,7.1720983419494413E-2,2.6437067504674291E-3,0.85498207600371146,0.66890003940566312,4.519537280970101E-3,3.4128206686493798E-3,0.78040860038566662,0.668900039405663,0.14729952523734793,0.665237696647768,0.10279799999236568,7.2663552070507897E-2,8.9800127862479703E-3,2.7363093790841778E-3,2.8490388667840966E-4,1]
[37,9.25,59.25,0.73801038661909513,0,0.11240848690249766,0.14958112647840729,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ40*(Costs!$C$97*(365.2425/4))","v":450.53735444619389},{"$f":"DZ40*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":33.274110500044614},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.219079919363931},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.83617581171796862},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":122.57822259237669},83.364290514930829,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.535636387433573},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":43.275934294269767},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.21975752257173692},697.6994443846412,38.005758318986111,12.638791279065259,8.9997060362027597,1526.1842620077985,0.72432624353456787,1105.4553134416853,2.4222619241623947E-4,0.14290818869578711,null,8.2252894589190679E-4,4.5908540919027839E-5,null,null,null,1.0244756091429345E-4,1.5172805042440451E-2,4.6751689190498017E-4,0.15976162187027398,0.11571953543028562,0.14958112647840729,0.66157535388987276,0,0.10294653355159715,7.3606120721521368E-2,9.1644174407965566E-3,2.8289120077009261E-3,2.9753591010395268E-4,1,2.1986342943564312E-3,0.65492655880608919,4.2098521067981086E-3,2.3463822105329737E-4,5.6704615757701438E-6,null,null,null,null,1.3376665507632149E-3,9.8991225186132681E-2,2.5558744363152418E-3,6.1767378386007782E-5,2.6713164599049508E-4,7.2682737898683736E-2,6.5625117684714202E-4,1.1908059693569341E-4,8.8123113939229791E-3,2.275268477001582E-4,5.4986022377266142E-6,1.0266699475149368E-5,2.7934235356876684E-3,2.5221772538108193E-5,3.9163477084933687E-6,2.9361956239545931E-4,0.85041887352159251,1.3360576031082871E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5582266817572079E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4258404866272841E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4458042071333702E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL42","v":0.77480132161829685},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.85832029451680703},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81245832376747595},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87620605568463072},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83555936963337896},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84745866862161712},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.79851355335825291},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86660665972716466},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82313960577173584},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91919514121681412},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89177525988630069},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92970982749678599},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90567126737145465},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89818166855741288},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86417551473569876},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91129648549119158},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88137402856266811},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87449971095691037},0.67756353180423279,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66157535388987276,7.3606120721521368E-2,2.8289120077009261E-3,0.85041887352159273,0.66157535388987276,4.4830463734921219E-3,2.8416391422982903E-3,0.7751782105819679,0.66157535388987254,0.15154947454602202,0.65825095634798103,0.10307380542226396,7.4539685638786823E-2,9.3502089257642279E-3,2.9249311955443762E-3,3.1093792363762342E-4,1]
[38,9.5,59.5,0.73342075974552923,0,0.11306141764083398,0.15351782261363678,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ41*(Costs!$C$97*(365.2425/4))","v":445.76478501441864},{"$f":"DZ41*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":32.921635836013195},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1849800111765556},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.82988520320478765},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":121.27974407029092},83.744915477265337,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.371464972673259},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":44.422930742723203},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.22520244549302909},701.52147840081329,37.813791685537339,12.554275336707386,8.9542486280042919,1525.5893378243213,0.71812349066426595,1095.5615405985877,3.093514327832588E-4,0.14174416138210541,null,8.1938228338399824E-4,4.5520083850800047E-5,null,null,null,1.029070257422514E-4,1.5240895933934991E-2,4.6961008550199521E-4,0.15873182822730272,0.11398905456611129,0.15351782261363678,0.65492655880608919,0,0.10320107729293079,7.5473250556052265E-2,9.5360004107318957E-3,3.0209503833878268E-3,3.2433993717129411E-4,1,2.8803073415271121E-3,0.64762956954280204,4.1781810979849661E-3,2.3287302147422456E-4,5.6278023008158554E-6,null,null,null,null,1.3409740409403123E-3,9.9235989103369879E-2,2.5621940453292996E-3,6.1920103291299196E-5,2.7390784151726689E-4,7.4526444740665734E-2,6.7289797386926853E-4,1.2390887130849329E-4,9.1696177760146602E-3,2.3675221334446933E-4,5.721550064272801E-6,1.0963645963942977E-5,2.9830528055054283E-3,2.6933931918455675E-5,4.2691585337376259E-6,3.2007077863755649E-4,0.84648217738636344,1.7690369944488471E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5661695282571756E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4302674720072274E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4565028266424925E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL43","v":0.76958083458003879},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85506013290678273},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8081105052933435},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87332648921963651},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8316901408908135},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84397199392053224},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.79388518877177772},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86352165863056685},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81901095035378968},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91726800504617434},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88914018815728224},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92802353375707458},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90335593182750462},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89578242733698499},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86092244939312146},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90919044159397511},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8785033723150476},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87158362876590911},0.67075405643196706,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65492655880608919,7.5473250556052265E-2,3.0209503833878268E-3,0.84648217738636322,0.65492655880608908,4.4501607894271763E-3,2.1986342943564312E-3,0.76996388744059463,0.65492655880608897,0.15583498806353221,0.65127806417444556,0.10330762374714282,7.639738118176076E-2,9.7230320331039705E-3,3.1203777011188623E-3,3.3853309889578953E-4,1]
[39,9.75,59.75,0.7281708863691212,0,0.11367696011745118,0.15815215351342765,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ42*(Costs!$C$97*(365.2425/4))","v":440.84627661923844},{"$f":"DZ42*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":32.558382955377375},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1498373721658357},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.82320397887300101},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":119.94155976451241},84.095787673436021,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.202198614820411},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":45.562935468549043},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.23060848424444144},705.10908497749494,37.610024557137329,12.46588147428387,8.9059968804651533,1524.5017788205985,0.71197385494043408,1085.4054083304504,2.9160315797252295E-4,0.14062284396594138,null,8.1589103557548474E-4,4.5110804436667886E-5,null,null,null,1.033307305687572E-4,1.5303693403849969E-2,4.7153451923945093E-4,0.15765400761758422,0.1122455315503,0.15815215351342765,0.64762956954280204,0,0.10341417020135485,7.7321511807469254E-2,9.9100636554760452E-3,3.2198050188498974E-3,3.5272626062028499E-4,1,2.6941148423542767E-3,0.64055433051921318,4.1445434754479368E-3,2.3099821169176072E-4,5.582494094907984E-6,null,null,null,null,1.3437429273318181E-3,9.9440894769987603E-2,2.5674845461204523E-3,6.2047957914975339E-5,2.8061555910205069E-4,7.6351519704380755E-2,6.8937654398645073E-4,1.2876937387328738E-4,9.529309138286363E-3,2.4603915727374229E-4,5.9459860426520962E-6,1.1685330051667099E-5,3.1794128256715506E-3,2.870686312667974E-5,4.6427965015149153E-6,3.4808346411877006E-4,0.84184784648657252,1.6731411926417472E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5739089902369713E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4345811000036038E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4669274973103047E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL44","v":0.76437947738691125},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85076144378768193},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80238806877458968},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86952736704781186},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82659331861747398},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83937633000782608},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.78779667278835674},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85945279624289506},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81357483717980861},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91472193321808026},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88566229343858971},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92579492177466716},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90029862146567063},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89261474626730242},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85663294722556971},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90640869747317188},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87471587601161638},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.86773748079985213},0.66328072208282596,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64762956954280204,7.7321511807469254E-2,3.2198050188498974E-3,0.8418478464865724,0.64762956954280204,4.4166819217600064E-3,2.8803073415271121E-3,0.76477141885561883,0.64762956954280182,0.16038393892803496,0.64409195003100761,0.10349980422339519,7.8235757134831108E-2,1.0098189894879371E-2,3.3226285008975953E-3,3.6773128695419342E-4,1]
[40,10,60,0.72312978496435143,0,0.11425449069300633,0.16261572434264226,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ43*(Costs!$C$97*(365.2425/4))","v":436.1709660416056},{"$f":"DZ43*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":32.213091273684505},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1164323764452315},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.81686265801269364},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":118.6695425721133},84.170519497251362,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.025647079462757},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":46.692942842200125},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.23591043975862938},706.31448775000933,37.403789587762077,12.383284208218537,8.8571607519189346,1521.0706370784428,0.70587688149548244,1073.688597835278,2.4764684708564926E-4,0.13959606534977809,null,8.1267153737727413E-4,4.4720759041051115E-5,null,null,null,1.5410079096323632E-4,1.5261640722446131E-2,4.717631061491016E-4,0.1565886091128405,0.11053227907828694,0.16261572434264226,0.64055433051921318,0,0.10358543824543553,7.9150002462192962E-2,1.0286316134282698E-2,3.4254519829452928E-3,3.827363132881019E-4,1,2.2389726744550735E-3,0.63396798242431074,4.1126171477432411E-3,2.292187817860646E-4,5.5394909180950536E-6,null,null,null,null,1.9997909239495236E-3,9.8960245855097578E-2,2.5634509868083543E-3,6.1950479580072487E-5,2.8725152515333274E-4,7.8157072091936716E-2,7.0567884510290655E-4,1.9858468520907689E-4,9.8270219331405666E-3,2.545576645876825E-4,6.1518513453712252E-6,1.2431664887320094E-5,3.3824799652584269E-3,3.0540352799545846E-5,7.4848856455050693E-6,3.7525142764259685E-4,0.83738427565735751,1.4053846418921823E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.581455791472527E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4387873475667763E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4770926635300603E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL45","v":0.75919774642304971},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.84671457448528209},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.7970116776709103},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86594843113128461},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82180023756723908},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8350516512213868},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.7820796361279817},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85562110869738839},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80846523338559184},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91231973384776777},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88238456301131096},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92369147550267505},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89741578565357694},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88962828114943637},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85259454935740631},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.9037848700681077},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.871147756625132},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86411544299785614},0.65603449697332761,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64055433051921318,7.9150002462192962E-2,3.4254519829452928E-3,0.83738427565735774,0.64055433051921307,4.3811241812346056E-3,2.6941148423542767E-3,0.75959784631687444,0.64055433051921296,0.16498798252229219,0.63726115647176196,0.10332915062413817,8.0049872161362043E-2,1.0443253441512168E-2,3.5312448063957013E-3,3.9733997253780791E-4,1]
[41,10.25,60.25,0.71855476191468803,0,0.11408499738336997,0.16736024070194211,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ44*(Costs!$C$97*(365.2425/4))","v":431.37839914937899},{"$f":"DZ44*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":31.859139711672906},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0821895868236271},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.81018960968654141},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":117.36562331767915},83.982971566521911,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.837934099242766},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":47.807633513547913},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.24108630362922523},705.22158927279304,37.171752723675411,12.297272930186795,8.8022147737643763,1514.8579965586027,0.69983211935707046,1060.1462822566127,3.3262137275726495E-4,0.13840430368665632,null,8.0914203152002671E-4,4.4313161449221262E-5,null,null,null,1.5366795381554837E-4,1.5218824172845567E-2,4.7041689063461177E-4,0.15543328926967859,0.10877720824823976,0.16736024070194211,0.63396798242431074,0,0.10307286300284083,8.0949741860531152E-2,1.0600190748741641E-2,3.6370376298461094E-3,4.1194363178751392E-4,1,3.1060090484859074E-3,0.62655011218287704,4.0790206885286413E-3,2.2734626626204574E-4,5.4942381571368552E-6,null,null,null,null,1.9898952925234792E-3,9.8470557604648498E-2,2.5507661776913658E-3,6.1643927977477785E-5,2.9378314702280933E-4,7.9934233905289864E-2,7.2172480821847498E-4,2.0464425898590369E-4,1.0126881735258069E-2,2.6232518677803558E-4,6.3395677196329188E-6,1.3199552415837175E-5,3.5914112873559247E-3,3.2426790074347448E-5,8.0560711625045615E-6,4.0388756062500938E-4,0.83263975929805811,1.9712814385522304E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5888198151537145E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4428917231422464E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4870116374673654E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL46","v":0.75403610380089825},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84332939747129132},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.79252244852317932},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86295290331593311},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81779472217499682},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.83143541144168953},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.77730843286328966},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85241504515570454},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80419710848781023},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91030635334730192},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87964008854661224},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92192791612265435},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89500084818269721},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8871268656902086},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84921632591593021},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90158627910019595},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86816118062622216},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86108473382467909},0.64928897773559457,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63396798242431074,8.0949741860531152E-2,3.6370376298461094E-3,0.83263975929805789,0.63396798242431063,4.3473754204474005E-3,2.2389726744550735E-3,0.75444253497298563,0.63396798242431052,0.17016803438724032,0.63025904730359394,0.10281122064800897,8.1831044104887216E-2,1.07579677291764E-2,3.7453870519900349E-3,4.2729877510325182E-4,1]
[42,10.5,60.5,0.71311619500625434,0,0.11390797692120729,0.1729758280725385,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ45*(Costs!$C$97*(365.2425/4))","v":426.52998335815192},{"$f":"DZ45*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":31.501063469613563},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0475477579935828},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.80331000710223877},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":116.04650918826816},83.787649941447555,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.637209648950439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":48.904468717607692},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.24617702191335963},704.07667155501269,36.934270432538305,12.209310836092804,8.7459793267276549,1508.4701512614199,0.69383912141474968,1046.635604431598,2.7149656141408116E-4,0.13733833318284236,null,8.0539527335889421E-4,4.3894905068316893E-5,null,null,null,1.532252914613483E-4,1.5175037007397248E-2,4.6903432343998178E-4,0.15425641654498226,0.10702913652815815,0.1729758280725385,0.62655011218287704,0,0.10254957829317714,8.2712346349243293E-2,1.0915744709611158E-2,3.8537364741339604E-3,4.4265391841898978E-4,1.0000000000000002,2.4742948396385663E-3,0.61980056966773334,4.0443843010278405E-3,2.2541578981281915E-4,5.4475846644572373E-6,null,null,null,null,1.9797929071809807E-3,9.7970638075439834E-2,2.5378163391031393E-3,6.1330971453185483E-5,3.0017999872052748E-4,8.1674726663450534E-2,7.3743968707222756E-4,2.1073625374551451E-4,1.0428345899305984E-2,2.7013426811305509E-4,6.5282884466036283E-6,1.3985996782031388E-5,3.8053916621933722E-3,3.4358815158556763E-5,8.6566490946127486E-6,4.3399726932437702E-4,0.82702417192746169,1.5882008580769935E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5960101902099204E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4468993147846454E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4966967153364309E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL47","v":0.74889497986571374},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.83860267681429412},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78626649457127296},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85876753166691466},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81220773184537975},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.82638808295087074},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77066329353533758},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84793706561474469},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79824673563263648},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.9074889971307819},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87580387730942399},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.9194592543312301},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8916235562712711},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88362914310380891},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84449911127599153},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89851059109989784},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86398816097747244},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85685157245083887},0.6416918410984761,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62655011218287704,8.2712346349243293E-2,3.8537364741339604E-3,0.82702417192746147,0.62655011218287682,4.3118611929478246E-3,3.1060090484859074E-3,0.74931127980072998,0.62655011218287682,0.17546965139511961,0.62317534092530513,0.10228230033482241,8.3575152570804889E-2,1.1074154426053506E-2,3.9646312022201934E-3,4.587691456742636E-4,1]
[43,10.75,60.75,0.70831405439040629,0,0.11372247089189309,0.17796347471770074,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ46*(Costs!$C$97*(365.2425/4))","v":421.01277450462624},{"$f":"DZ46*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":31.093593999585497},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0081274168031111},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.79505725423172913},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":114.54543575171058},83.574845467892899,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.423450839017704},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":49.983417043329695},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.25118043251722083},702.84133418777083,36.651051731887335,12.10401267913581,8.6789135671545665,1500.9631948756632,0.68789744438689293,1032.5087458737546,5.3129814678424842E-4,0.1357576039357814,null,8.0045089308575766E-4,4.3402339319318603E-5,null,null,null,1.5277155880220373E-4,1.5130155939279842E-2,4.6761150567461524E-4,0.15288329431872738,0.10516802745130176,0.17796347471770074,0.61980056966773334,0,0.10201502237646769,8.4437958792366499E-2,1.1232564142495858E-2,4.0755259303064274E-3,4.7488437292953742E-4,1.0000000000000002,5.1408045217095303E-3,0.61042843894817267,4.0028345831671693E-3,2.2309999542461452E-4,5.3916192593465507E-6,null,null,null,null,1.9694729231302666E-3,9.7459950609740997E-2,2.5245875695443687E-3,6.1011274052050295E-5,3.0644259872925745E-4,8.3378691438238076E-2,7.5282475539916848E-4,2.1685267934688589E-4,1.0731019030790505E-2,2.7797466635459206E-4,6.7177660038736873E-6,1.4790916018501419E-5,4.024398787601649E-3,3.6336226686276527E-5,9.2869558043199874E-6,4.6559741712521744E-4,0.82203652528229942,3.343054954101532E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6030353667787349E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4508148322205908E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5061592790526561E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4608641903742938E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL48","v":0.74377477545629023},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.8348127223361369},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78126080716852042},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8554093385113527},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80773299264518417},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82234277243089748},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76534937188868091},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84434540910053713},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79348341462152949},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90522485078429771},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87272447231497841},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91747458373537061},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88891109031859472},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88082038445620403},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84071660694365002},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89603954701406563},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86063974698507695},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.85345618659837186},0.63477918354898577,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61980056966773334,8.4437958792366499E-2,4.0755259303064274E-3,0.8220365252822992,0.61980056966773323,4.2752476755051165E-3,2.4742948396385663E-3,0.74419837463176108,0.61980056966773311,0.18179230001507013,0.615114504307953,0.10173890378468792,8.5282168897786781E-2,1.1391405410998463E-2,4.188949692131334E-3,4.9176789137245257E-4,1]
[44,11,61,0.70085719140533598,0,0.1135216832822246,0.18562112531243949,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ47*(Costs!$C$97*(365.2425/4))","v":415.13065524585448},{"$f":"DZ47*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":30.659174335468201},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9660997984439383},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.78602191739102867},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":112.94508071632642},83.344478855550676,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.135002552204263},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":50.95986999352629},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.25569880168597814},701.48413861487086,36.33493881872139,11.986403852212883,8.6040585078537219,1492.5916220101103,0.68200664878790584,1017.95741013602,4.1442177888096016E-4,0.13441697105626926,null,7.9458160597583552E-4,4.2867890103221274E-5,null,null,null,1.5229768665771763E-4,1.508328284138343E-2,4.6612048305266042E-4,0.15137054334232311,0.10323571699010224,0.18562112531243949,0.61042843894817267,0,0.10146278519290818,8.6126379003207049E-2,1.1550246679501072E-2,4.3023734539562423E-3,5.0865140981536767E-4,1,3.6325966682429793E-3,0.60261260250261872,3.9573448293362097E-3,2.2056460115320696E-4,5.3303468215872386E-6,null,null,null,null,1.9588115895851689E-3,9.6932371363265366E-2,2.5109212378946083E-3,6.0681002163038253E-5,6.0191519193843635E-4,8.4757883965937822E-2,7.6657984533079699E-4,2.229857677902152E-4,1.1034516727941895E-2,2.8583642401833084E-4,6.9077597506304077E-6,3.0068185535031895E-5,4.234011393593775E-3,3.8293874827435761E-5,9.9473122975585611E-6,4.9870409751780914E-4,0.81437887468756087,2.3957289581186925E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6099031824217592E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.454642643754395E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5154098854220236E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL49","v":0.73867586395169493},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.82688794407144328},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77082404838529828},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84838070574825397},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.7983907646737417},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81388899966795147},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75427909551534777},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83683195087550621},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78354579575442795},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90047558131653693},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86627537727408055},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91330936244820549},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88322627006383092},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87493500355160292},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83280690914873379},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8908583472802768},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85363120026938266},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84635303340221735},0.62518055815652063,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61042843894817267,8.6126379003207049E-2,4.3023734539562423E-3,0.81437887468756054,0.61042843894817256,4.2313261978511301E-3,5.1408045217095303E-3,0.73911779511460174,0.61042843894817245,0.18884928767013417,0.60652052072539575,0.10117625069275488,8.6807874404096347E-2,1.1708677300879195E-2,4.4111106357841746E-3,5.2627857095562146E-4,1]
[45,11.25,61.25,0.69462182012521645,0,0.11330072984695477,0.19207745002782886,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ48*(Costs!$C$97*(365.2425/4))","v":409.48985264285136},{"$f":"DZ48*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":30.242576938451073},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9257963825135467},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.77733428381901659},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":111.41038098444625},83.102005917901721,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.771507213444991},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":51.833336872692442},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.25973473001948244},700.00775697119684,36.025481250205246,11.871684954575631,8.5307794240909853,1484.2482285662086,0.67616629889572033,1003.5986313521424,5.0221696323298631E-4,0.13290669538999503,null,7.8873989948001933E-4,4.235326681543685E-5,null,null,null,1.5179721513192235E-4,1.503377788023302E-2,4.6454157485922913E-4,0.14989012218974765,0.10135064916206896,0.19207745002782886,0.60261260250261872,0,0.10088971619260158,8.7489369804985631E-2,1.1867107922257317E-2,4.5198478176121052E-3,5.4390573209587526E-4,1,4.5299825911771013E-3,0.5939456160641029,3.9136056395824631E-3,2.1812677544964863E-4,5.2714323066442E-6,null,null,null,null,1.9477480829280399E-3,9.6384890461288536E-2,2.4967393768219695E-3,6.0338271563034921E-5,6.1144078536936805E-4,8.6099217684605919E-2,7.7871133501035037E-4,2.291030005610408E-4,1.1337229802445796E-2,2.9367785693769794E-4,7.0972623127818219E-6,3.1588058132215319E-5,4.4480302237552448E-3,4.0229535724644941E-5,1.0636754510429413E-5,5.332689775854458E-4,0.80792254997217117,3.0287280602126376E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6166209204194324E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4583868087589826E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5244583446613366E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL50","v":0.73359859312948095},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82125259699792619},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.76342730788333379},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84337708184102989},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79175940664372746},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80788158588623393},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.74644092057524658},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83148634222349915},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77649768699695065},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8970859235191343},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86168103354521675},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91033473942370913},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87917291299146771},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87073968278537273},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82718187326663961},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88716212188729027},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84864155887807946},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84129910214463566},0.61717583773440021,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60261260250261872,8.7489369804985631E-2,4.5198478176121052E-3,0.80792254997217117,0.60261260250261861,4.1832397773110038E-3,3.6325966682429793E-3,0.73405265272711817,0.6026126025026185,0.19575769966416795,0.59827910928336081,0.10059410614673629,8.8151726820931586E-2,1.2024329381791571E-2,4.6307779491525239E-3,5.6225075385937394E-4,1]
[46,11.5,61.5,0.68750140798167336,0,0.1130606427178197,0.19943794930050707,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ49*(Costs!$C$97*(365.2425/4))","v":403.95405292632438},{"$f":"DZ49*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":29.8337344536803},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8862432099980353},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.76875545595383787},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":109.90424951014627},82.846315745450397,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.394227205965251},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":52.687887234351656},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.26367941981858162},698.4190979760225,35.720547048611955,11.759019830766928,8.4585714667680314,1475.896381483858,0.67037596271956501,989.40545761156375,3.9489628651212088E-4,0.13161703107619371,null,7.8294894643180662E-4,4.1845413067350232E-5,null,null,null,1.5127163531233683E-4,1.4981788625129005E-2,4.6287954733775853E-4,0.14843266152998408,9.9505688372190412E-2,0.19943794930050707,0.5939456160641029,0,0.10029849610087099,8.8814083836877528E-2,1.2181550841325826E-2,4.7417080806929426E-3,5.8059577562287251E-4,1.0000000000000002,3.4176636228910851E-3,0.58643660545556398,3.8704142484228946E-3,2.1571948157580133E-4,5.2132556491842153E-6,null,null,null,null,1.9363341564773158E-3,9.5820068932093425E-2,2.4821083268091607E-3,5.9984685491088196E-5,6.2069887226444171E-4,8.7402882827650671E-2,7.9050213696241461E-4,2.3517354586455606E-4,1.1637632533809299E-2,3.0145944308372733E-4,7.2853185682440657E-6,3.3138582656540684E-5,4.6663652641051687E-3,4.2204233931233018E-5,1.1354274041745636E-5,5.6924150158112685E-4,0.80056205069949293,2.3163410390938277E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6231953612601472E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4620511063736053E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5333137897514976E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL51","v":0.72854328685724001},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81418020199380814},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75417376868720298},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83709093732953843},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.78345115133001575},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80034710845255319},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.73664405076100181},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82477430379020611},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76767424228682934},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8928170854555606},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85590516867758404},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90658642430041358},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87407301658207559},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86546240416832243},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82012192950094176},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88250923676120563},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84237260495963684},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83495299276962409},0.60829939772367125,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5939456160641029,8.8814083836877528E-2,4.7417080806929426E-3,0.80056205069949293,0.59394561606410268,4.1370038473387558E-3,4.5299825911771013E-3,0.72901329803080128,0.59394561606410268,0.20256513082760491,0.59019111075983344,9.9994489640693657E-2,8.9457397236456584E-2,1.2337441726618907E-2,4.8547663939409189E-3,5.996634148517382E-4,1.0000000000000002]
[47,11.75,61.75,0.68150514079878843,0,0.11280254684650891,0.20569231235470276,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ50*(Costs!$C$97*(365.2425/4))","v":398.59576655198066},{"$f":"DZ50*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":29.438002088425137},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8479583665779962},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.76041762327226892},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":108.44641429753585},82.579195412672576,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.003199931098173},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":53.523572403855844},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.26753348210352512},696.72855997150975,35.424950078388513,11.650229998444733,8.388574551698607,1467.6543747575636,0.66463521196801245,975.45477646277402,4.6178115224150562E-4,0.13019906918462265,null,7.7731941811541236E-4,4.1351502344237311E-5,null,null,null,1.5072255623622098E-4,1.4927474428889087E-2,4.6113927804571054E-4,0.14701885752049482,9.7713909531429097E-2,0.20569231235470276,0.58643660545556386,0,9.9690483180516321E-2,9.0100710636035627E-2,1.2493332611911984E-2,4.967824707188896E-3,6.187310540806039E-4,1,4.1013072280484796E-3,0.57828832551764586,3.8284361835366162E-3,2.1337981305103986E-4,5.1567132819170964E-6,null,null,null,null,1.9245960324671789E-3,9.5239204390700952E-2,2.4670617010760878E-3,5.9621056272108545E-5,6.2969077725024824E-4,8.8669065920596535E-2,8.019539381888466E-4,2.4119271579453979E-4,1.1935492939605316E-2,3.0917517321931093E-4,7.4717832928163713E-6,3.4718853814030262E-5,4.8888890368809831E-3,4.4216816493882438E-5,1.2100056943460402E-5,6.0663099713714351E-4,0.79430768764529736,2.8170593967386304E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6296328282574881E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4656390609288404E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5419847378816612E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL52","v":0.72351024663633756},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.80881017647522147},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74716957778275039},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83231298453482816},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77715331728483639},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79462986689542814},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.72923525517676291},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81967544691695859},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76099107451497328},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88956466467743778},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85151213719658481},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90372896543715442},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87019100592954668},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86144629824374197},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81476099159788162},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8789657396928835},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83760743652949221},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83013187572413483},0.60060891814585426,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58643660545556386,9.0100710636035627E-2,4.967824707188896E-3,0.79430768764529724,0.58643660545556364,4.0913469856478802E-3,3.4176636228910851E-3,0.7239915480949054,0.58643660545556375,0.20916411518686173,0.58236246548660486,9.937906187737694E-2,9.0725109035379642E-2,1.2647778629630086E-2,5.0829444586445952E-3,6.3852532550222308E-4,1]
[48,12,62,0.67483589716246983,0,0.1125281848185096,0.21263591801902068,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ51*(Costs!$C$97*(365.2425/4))","v":393.1433483236483},{"$f":"DZ51*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":29.035317683166447},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8090009530415014},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.75181527098746759},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":106.96296852181143},82.297912373710403,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.59845522864147},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":54.340433329962437},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.27129654129696107},694.93233620493561,35.120934800444452,11.538498696091338,8.3165841941047098,1459.1189021218427,0.65894362201730039,961.4770943180738,4.3150912862879143E-4,0.1288474965602269,null,7.7142817318431227E-4,4.0844035473421778E-5,null,null,null,1.5015240316165762E-4,1.4871075474160887E-2,4.5932816675021325E-4,0.14557183394158618,9.5923631521169783E-2,0.21263591801902068,0.57828832551764586,0,9.9067640574237559E-2,9.134950743472367E-2,1.280222464734819E-2,5.1980642101002944E-3,6.5831959692384226E-4,1,3.7828798719292843E-3,0.57050425499543089,3.7851263551702762E-3,2.1096591802000262E-4,5.0983770954254255E-6,null,null,null,null,1.9125716107706258E-3,9.4644172323545578E-2,2.4516480819348667E-3,5.9248557986486124E-5,6.3841829805715933E-4,8.9898020108445234E-2,8.1306902822127713E-4,2.471560973219895E-4,1.223059263978731E-2,3.1681939046131387E-4,7.6565197775759057E-6,3.6327938698250972E-5,5.1154701761091034E-3,4.6266095292939887E-5,1.2874260241569635E-5,6.4544533668227258E-4,0.7873640819809794,2.6343747906661941E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6359392280837383E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4691539645381448E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5504791450458587E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL53","v":0.71849975301413505},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80232441228133566},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.73873550786308584},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8265365939333531},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.76955921349978984},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.78772896432635298},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72032166655514407},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81351435207242095},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75293832969926222},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88562354282149647},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84619769936025957},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90026454787064536},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86549115540694765},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85658517970323367},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.80828577803079182},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87467368439103033},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83184617460086308},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82430608729096433},0.59226372012660589,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57828832551764586,9.134950743472367E-2,5.1980642101002944E-3,0.78736408198097929,0.57828832551764564,4.0469727098695731E-3,4.1013072280484796E-3,0.71899531489585367,0.57828832551764575,0.21595103205753013,0.57439629025653838,9.8748469626476709E-2,9.1955070771561884E-2,1.2955116625219344E-2,5.3151768883353554E-3,6.788437743383153E-4,1]
[49,12.25,62.25,0.66849717867040137,0,0.11223667523355915,0.21926614609603959,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ52*(Costs!$C$97*(365.2425/4))","v":388.18244939082678},{"$f":"DZ52*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":28.66893408002845},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7735554345311226},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.74407179775036869},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":105.61325097310082},82.010567090238496,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.180062020841305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":55.138564593752974},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.274970721130889},693.05668633949119,34.846925607935923,11.438528085873232,8.2516992321182503,1451.18026536762,0.65330077187992308,948.0571875015778,3.3237606970865698E-4,0.12769904360802162,null,7.6621478904054957E-4,4.0384028280402967E-5,null,null,null,1.4956009267502965E-4,1.4812484468311739E-2,4.5744282620062919E-4,0.14425750588223862,9.4243539942339041E-2,0.21926614609603959,0.57050425499543089,0,9.842929867871586E-2,9.2560634108400097E-2,1.31080086030905E-2,5.4322895665704172E-3,6.9936795175278834E-4,1,2.752046325180823E-3,0.56379222909123761,3.7461406817457374E-3,2.0879303193592217E-4,5.0458653307479001E-6,null,null,null,null,1.9002479642169826E-3,9.4034333025759725E-2,2.4358508985690059E-3,5.8866790170145747E-5,6.4688255201378472E-4,9.10899027263328E-2,8.238488300535159E-4,2.5305947514942082E-4,1.2522723039111432E-2,3.24386691390625E-4,7.8393974390213592E-6,3.7964879691570942E-5,5.3459738361414828E-3,4.8350850737363392E-5,1.3677011982556133E-5,6.856909397702322E-4,0.78073385390396033,1.9409940772477596E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6421200868875651E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4725988972282261E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5588044546917166E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL54","v":0.71351206687885871},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.79630372698250418},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73093119962430853},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82116877115702813},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76252172147326258},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78132706905399374},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.71208119577576234},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80779225142568822},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74548172280506153},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88195222118279737},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84125579082712743},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8970354237213507},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8611171767615875},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85206218033133008},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80227446736822761},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87067721290696143},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82649208729545531},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.81889509712894348},0.58429153330943617,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57050425499543089,9.2560634108400097E-2,5.4322895665704172E-3,0.78073385390396044,0.57050425499543067,4.0011906502857046E-3,3.7828798719292843E-3,0.7140205692462932,0.57050425499543078,0.22206808520015717,0.56714824204333425,9.8104886193110655E-2,9.3147590382618911E-2,1.325924656387817E-2,5.5513250470512624E-3,7.2062456984970269E-4,1.0000000000000002]
[50,12.5,62.5,0.6631971362756075,0,0.11193283942011793,0.22487002430427472,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ53*(Costs!$C$97*(365.2425/4))","v":383.0558366312909},{"$f":"DZ53*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":28.290311802056806},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7369258942150649},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.7359244729505352},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":104.21844747061266},81.710664408290356,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.748099964447825},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":55.918075507125991},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.27855518490968706},691.09488611468623,34.559986637944974,11.333825640050627,8.1837525183972577,1442.8652922469792,0.64770624417349276,934.55285928957983,4.8755208071547649E-4,0.12624532404236496,null,7.6062367257453338E-4,3.990287949916997E-5,null,null,null,1.4895213616905874E-4,1.4752346249184371E-2,4.5550325429737413E-4,0.14289020431480495,9.2550877565925324E-2,0.22487002430427472,0.56379222909123772,0,9.7780473707505478E-2,9.3734546656837725E-2,1.3410484524665842E-2,5.6703605275321076E-3,7.4188118794661704E-4,1.0000000000000004,4.3516788130173352E-3,0.55552393108449405,3.7051217572651569E-3,2.0650682158328265E-4,4.9906148779419809E-6,null,null,null,null,1.8877219343942963E-3,9.3414478731995265E-2,2.4197942882877971E-3,5.8478752828113438E-5,6.5508672598568079E-4,9.2245162528476921E-2,8.3429740237512368E-4,2.5889898901281167E-4,1.2811693111269834E-2,3.3187212769114903E-4,8.0202966920478095E-6,3.9628696629200337E-5,5.5802619963821317E-3,5.0469834520775103E-5,1.4508411304448088E-5,7.2737277664216898E-4,0.7751299756957255,3.1102976067065358E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6481805825618102E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4759767449236587E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5669676411835729E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL55","v":0.70854743064945214},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.7918950502070301},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72523177000185268},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81723468234680641},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.75737588567210479},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.77664180599036836},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7060678676191432},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80360048999090727},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74003305568363453},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87925597607830497},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83763178352821066},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89466277613660194},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85790744058840507},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.848743745437191},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.79787239726786841},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86774326006011271},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82256786634240631},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81493104632265601},0.57741729902838757,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56379222909123772,9.3734546656837725E-2,5.6703605275321076E-3,0.77512997569572528,0.5637922290912375,3.9599795790124072E-3,2.752046325180823E-3,0.70906441537285225,0.56379222909123761,0.2284737860894466,0.55965808008786588,9.7450037098382944E-2,9.4303005147592864E-2,1.3559972203008428E-2,5.7912473258026941E-3,7.6387204790080449E-4,1.0000000000000002]
[51,12.75,62.75,0.65630752884691534,0,0.11161492327846644,0.23207754787461854,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ54*(Costs!$C$97*(365.2425/4))","v":377.88517809927657},{"$f":"DZ54*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":27.908436555411104},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.699981647781259},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.72762436345393733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":102.81166038352303},81.398948832556968,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.302605073537798},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":56.679015491719959},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.28205031836076794},689.04355024415668,34.268036072184159,11.227446623933044,8.1146190663845967,1434.3491527722799,0.64215962508986724,921.08111419221598,3.5448087132057256E-4,0.12506325505071644,null,7.5486556866377803E-4,3.9414255240397942E-5,null,null,null,1.4832627277718639E-4,1.4690436912904186E-2,4.5350245964116817E-4,0.14150428139126375,9.0868336286825002E-2,0.23207754787461854,0.55552393108449405,0,9.7119600489260424E-2,9.4871463638348003E-2,1.3709459881351011E-2,5.9121341240732806E-3,7.8586290785499194E-4,1.0000000000000002,2.9682850743813697E-3,0.54868320032788009,3.6633336153920771E-3,2.0417773851302734E-4,4.9343283275352599E-6,null,null,null,null,1.8749633045510132E-3,9.2783114157356697E-2,2.4034395174613084E-3,5.8083509891409341E-5,6.6303234742087845E-4,9.3364014600432296E-2,8.4441669049482566E-4,2.6467092196893755E-4,1.3097318922226748E-2,3.3927093476391587E-4,8.1991023914105364E-6,4.1318390338050063E-5,5.8181939596067926E-3,5.2621774128438181E-5,1.5368528655683109E-5,7.7049437919930882E-4,0.76792245212538202,2.1505552463700339E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6541255736452662E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4792902155554353E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5749752487317329E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL56","v":0.70360606937120063},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78487851669178554},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7161877823197359},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81096736172880768},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.74919912344042938},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.76918956506813618},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.69653387235966757},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79692615274856005},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73138144643180991},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87495090257690444},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83185480243666143},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89087235032422174},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85278696258257247},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84345101659610988},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79086592539299927},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8630605516029336},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81631591628461098},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.8086189236439123},0.56894918248426418,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55552393108449405,9.4871463638348003E-2,5.9121341240732806E-3,0.76792245212538146,0.55552393108449383,3.9166191937263809E-3,4.3516788130173352E-3,0.70413860200484235,0.55552393108449394,0.23499136715827651,0.55210356570618713,9.6783024131004605E-2,9.5421547747377322E-2,1.3857106666145765E-2,6.0347995092219948E-3,8.0858908178707469E-4,1.0000000000000004]
[52,13,63,0.65081229707865751,0,0.11128251647940844,0.23790518644193448,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ55*(Costs!$C$97*(365.2425/4))","v":373.04222374896801},{"$f":"DZ55*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":27.550763664121281},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.665378840831683},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.71987648658171277},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":101.49403215470159},81.080602980687956,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.843656467366863},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":57.421493121836846},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.28545770507644402},686.92001190272345,33.995473841944253,11.128724925510856,8.0500767428729105,1426.1977725832237,0.63666050436454147,908.00379321642083,4.0433503553594834E-4,0.1237861263844169,null,7.4952828188292082E-4,3.8956334153251819E-5,null,null,null,1.4768203777490015E-4,1.462671042963294E-2,4.5143898263671009E-4,0.14020477748603358,8.9262844348576439E-2,0.23790518644193448,0.54868320032788009,0,9.6446447772748772E-2,9.5971631856406628E-2,1.4004753450940518E-2,6.1574648943707073E-3,8.3131525571915755E-4,1.0000000000000004,3.4795121099278443E-3,0.54137247704331348,3.6243257712082894E-3,2.0200361673054751E-4,4.8817866999468191E-6,null,null,null,null,1.8619676102168119E-3,9.2140018376208568E-2,2.3867808632658614E-3,5.7680923057536842E-5,6.7072114116562258E-4,9.4446701824119642E-2,8.5420889112137045E-4,2.7037177539359134E-4,1.3379427341527609E-2,3.4657862786426085E-4,8.3757061550557353E-6,4.3032944222713916E-5,6.0596265752908812E-3,5.4805374857112542E-5,1.6257405969571298E-5,8.1505784974958623E-4,0.76209481355806596,2.5536782045321171E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6599596252736123E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4825418535248493E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5828334263470883E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL57","v":0.69868819172658891},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78006145316816788},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.70999795495227525},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80666027896608217},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7435948074133516},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76407658622994101},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69001445207531464},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79234184659847595},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72545621175404162},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87198533931557087},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.82788208127506058},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.88825983959621069},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84926292157351113},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83980925733744805},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78605544508678105},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85983622512112345},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81201914598095426},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.8042831403434374},0.56194313296273857,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54868320032788009,9.5971631856406628E-2,6.1574648943707073E-3,0.76209481355806552,0.54868320032787976,3.8724456822326397E-3,2.9682850743813697E-3,0.69923019331810254,0.54868320032787998,0.24107611793538256,0.54502783868559679,9.6105395960082815E-2,9.6503559080261342E-2,1.415047619667349E-2,6.2818350487629246E-3,8.5477709324045608E-4,1.0000000000000004]
[53,13.25,63.25,0.64481416855058471,0,0.11093878202058506,0.24424704942883066,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ56*(Costs!$C$97*(365.2425/4))","v":368.32093921015644},{"$f":"DZ56*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":27.202076608772288},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6316453621256306},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.71229808454768373},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":100.20950677315632},80.754821751567405,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.371364266290442},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":58.145659514175478},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.28877788491114925},684.73235871160057,33.728923326864496,11.032493936610273,7.9869579844105143,1418.1178234151887,0.63120847524630253,895.1279890375065,3.2918408288920163E-4,0.12266387703384209,null,7.4429251303561564E-4,3.8508337540000106E-5,null,null,null,1.4702370479512073E-4,1.4561590018696545E-2,4.4932596625862101E-4,0.13893380165705721,8.7696193104123299E-2,0.24424704942883066,0.54137247704331348,0,9.5764344147416844E-2,9.7035486304116056E-2,1.4296198942406463E-2,6.4062052031551419E-3,8.782389307617545E-4,1.0000000000000004,2.6943243708191784E-3,0.53488727405364789,3.5861711734287006E-3,1.9987705106484395E-4,4.8303943528620494E-6,null,null,null,null,1.8487991121900929E-3,9.1488371353182371E-2,2.3699006990161369E-3,5.7272983028239515E-5,6.7815614727523429E-4,9.5493652280869298E-2,8.6367787597151969E-4,2.7599833891962133E-4,1.3657859503203584E-2,3.5379109175256361E-4,8.5500085306945337E-6,4.4771326498128442E-5,6.304414553998515E-3,5.701932265849876E-5,1.7175056920282897E-5,8.6106387384147164E-4,0.75575295057116987,2.0027559169360831E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6656870325328624E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4857340527196575E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.590547959297051E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL58","v":0.69379399096971395},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77437769394644074},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70271457537122184},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80157363580009477},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.73699192457871676},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.75804705516853477},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.682349318666292},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78693043196904877},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71848000662056055},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86847562252588506},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82318755570957691},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88516640677905167},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8450956523474904},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83550365974368235},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78037911132059634},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85602171569603425},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80694441711493814},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.79916479517158123},0.55445573268458537,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54137247704331348,9.7035486304116056E-2,6.4062052031551419E-3,0.75575295057116931,0.54137247704331326,3.8312111746387836E-3,3.4795121099278443E-3,0.6943477793337044,0.54137247704331337,0.24702666160514192,0.53812987554848069,9.5419443337013951E-2,9.754945816753316E-2,1.4439919849481335E-2,6.5322054244531108E-3,9.0243606789620976E-4,1.0000000000000004]
[54,13.5,63.5,0.63960890973034923,0,0.11058481648819796,0.2498062737814532,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ57*(Costs!$C$97*(365.2425/4))","v":363.51815037195342},{"$f":"DZ57*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":26.847370112332744},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5973295369150686},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.70449001471118267},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":98.902806421978795},80.41926148922478,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.885813637486351},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":58.85163154252097},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.29201091819476371},682.47593148252088,33.455099971419621,10.933657785696898,7.9221170283594029,1409.805670313315,0.62580313446714286,882.26080747162393,4.3608309051295453E-4,0.1213324935442277,null,7.3882676119285434E-4,3.8048683064040841E-5,null,null,null,1.4635279003059724E-4,1.4495225820687541E-2,4.4716807409973087E-4,0.13763419876381541,8.6131912996269447E-2,0.2498062737814532,0.53488727405364789,0,9.5074542526611086E-2,9.8063430030950277E-2,1.4583640756556205E-2,6.658205645751078E-3,9.2663320503066492E-4,1.0000000000000004,3.7995608315508217E-3,0.52733838946018452,3.5468602787692561E-3,1.9768603861193353E-4,4.7774445313432432E-6,null,null,null,null,1.8354819988585401E-3,9.0829370057802991E-2,2.352830030826591E-3,5.6860439122958395E-5,6.8534018255920104E-4,9.6505262615947759E-2,8.7282723244331553E-4,2.8154760859339784E-4,1.3932466755720055E-2,3.6090447578233687E-4,8.7219164604148304E-6,4.6532493013303252E-5,6.5524108650023248E-3,5.926228773545029E-5,1.8121467271806922E-5,9.08511737758858E-4,0.75019372621854707,2.8616328369816979E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6713118415239146E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4888690682545115E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5981242974784572E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL59","v":0.68892364579159815},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.76994752183302728},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.69705276099445057},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79760538746544729},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73185272061226658},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75334992954335167},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.67639531364373529},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.7827108055955545},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71305383785456899},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86573197546847713},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.81952312096054636},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88274700574333786},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84184055204585251},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83214117303889235},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77595446834984805},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85304090250859443},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80298526335657328},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79517346552826207},0.54781380290847004,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53488727405364789,9.8063430030950277E-2,6.658205645751078E-3,0.75019372621854674,0.53488727405364767,3.7908786188464065E-3,2.6943243708191784E-3,0.68948571437411277,0.53488727405364778,0.25313956607237675,0.53111283175691615,9.472538643159166E-2,9.8559604358168282E-2,1.4725286314186939E-2,6.7857604932678702E-3,9.5156457349269399E-4,1.0000000000000002]
[55,13.75,63.75,0.63330748348635546,0,0.11021965815034465,0.25647285836330025,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ58*(Costs!$C$97*(365.2425/4))","v":358.89784155250032},{"$f":"DZ58*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":26.506140545714928},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5643175275995618},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.69697903531699013},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":97.645753621967117},80.077349135014458,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.387096377691741},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":59.539535178314551},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.29515810551374061},680.15978980351656,33.191307991212526,10.838846086852543,7.8596514867789384,1401.6597664479939,0.62044408221243208,869.65150736791747,2.8680732068127833E-4,0.12030421406912978,null,7.3356920443116318E-4,3.7605830916815439E-5,null,null,null,1.4566808180308021E-4,1.4427497825822776E-2,4.4496157161386319E-4,0.13638032390439875,8.4616364896698895E-2,0.25647285836330025,0.52733838946018452,0,9.4376230336572262E-2,9.9055778685386286E-2,1.4866931871817674E-2,6.9133153407846615E-3,9.7649594195472306E-4,1.0000000000000004,2.2426334779081401E-3,0.52138640595019647,3.5090451303475463E-3,1.9557839232663802E-4,4.7265094056743167E-6,null,null,null,null,1.8220005829049373E-3,9.0162238198534167E-2,2.3355487497606761E-3,5.6442805372478776E-5,6.9227545300383985E-4,9.7481843462372403E-2,8.8165977001004002E-4,2.8701674605838685E-4,1.4203108642163733E-2,3.679151415793032E-4,8.8913420162505683E-6,4.8315389296981655E-5,6.8034670243404191E-3,6.153292714726103E-5,1.9096595240831232E-5,9.5739934671389181E-4,0.74352714163670008,1.7107691681408688E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6768378684032704E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4919490270833998E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6055675810644662E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL60","v":0.68407732112289854},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76365900082757987},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.68903887390812713},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79196725618776154},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72456890011923691},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.74668634514888155},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.66797474805011015},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77671852446378065},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70536874499013358},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8618252472689012},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81431348042812146},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.87930018974008073},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8372094669267095},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82735831492121137},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.76967340403546081},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84879813941519222},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79735975020422656},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.78950502968210012},0.54008248571798556,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52733838946018452,9.9055778685386286E-2,6.9133153407846615E-3,0.74352714163669975,0.52733838946018419,3.7493237619125328E-3,3.7995608315508217E-3,0.68465272376506192,0.52733838946018441,0.25902852748550681,0.52436239770519044,9.4023756832726985E-2,9.9534374644922999E-2,1.5006434799384799E-2,7.0423487533521918E-3,1.0021597789160632E-3,1.0000000000000002]
[56,14,64,0.62857075872057599,0,0.10984504467171104,0.26158419660771343,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ59*(Costs!$C$97*(365.2425/4))","v":354.23244062443496},{"$f":"DZ59*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":26.161580734024561},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5309833361166434},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.68930925400643772},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":96.376432559463808},79.726741300241585,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.875310809833152},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":60.20950534880032},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.29821959171114998},677.78149618203622,32.92268920527205,10.742351158066151,7.7960429649077083,1393.3431030689148,0.61513092209134446,857.08842778039684,4.5728851899404612E-4,0.11893939779911671,null,7.2814175008786017E-4,3.715516193646772E-5,null,null,null,1.4497193785610178E-4,1.4358639510947763E-2,4.4271373079471968E-4,0.13510830840973365,8.3109298334281212E-2,0.26158419660771343,0.52138640595019659,0,9.3671283328881708E-2,0.10001297060445972,1.5145937726951926E-2,7.1713821659197211E-3,1.0278236158774035E-3,1.0000000000000004,4.012115761676093E-3,0.51370575903636206,3.470430469941894E-3,1.9342618483946086E-4,4.6744973770954318E-6,null,null,null,null,1.8083910770542722E-3,8.9488767772791716E-2,2.3181032754438112E-3,5.6021203591912952E-5,6.9896502203436366E-4,9.8423826192273758E-2,8.9017939015159837E-4,2.9240315351369194E-4,1.4469656609588237E-2,3.7481975912771357E-4,9.0582047222832579E-6,5.0118952205139312E-5,7.0574333268067155E-3,6.3829886907866744E-5,2.010037187874812E-5,1.0077232439986553E-3,0.73841580339228696,3.1009330652893685E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6822687166271616E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4949759376107472E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.612882663731548E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL61","v":0.67925516887977355},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.75992273708930458},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68429028405823278},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.78861444915728407},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72024751726430125},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74272940435713175},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66298902731676668},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77315680054079605},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70081233184886527},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85949726796632486},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81121370697945283},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87724526487793575},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83445204126267525},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82451108532227213},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76594135152399745},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8462708563214888},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79401427687355253},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78613558808209349},0.53398666164510256,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52138640595019659,0.10001297060445972,7.1713821659197211E-3,0.73841580339228652,0.52138640595019625,3.7093500320798584E-3,2.2426334779081401E-3,0.67983680925244472,0.52138640595019636,0.26502524377689457,0.51754608249327938,9.3315240785807663E-2,0.10047416312850838,1.5283234713830385E-2,7.3018176259270753E-3,1.0542174757531043E-3,1.0000000000000004]
[57,14.25,64.25,0.62207336777485367,0,0.10946034127907125,0.26846629094607577,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ60*(Costs!$C$97*(365.2425/4))","v":349.32803144308701},{"$f":"DZ60*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":25.799369140630269},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4959414356921434},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.68112159108069892},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":95.042084243208578},79.364224200456604,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.35051274331019},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":60.861618640474902},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.30119506804838742},675.32721799566525,32.636490388495524,10.639308254571826,7.7282715183474355,1384.5553866630689,0.60986326110753875,844.3894632943485,3.6295553546508567E-4,0.11776852876131508,null,7.2224807038862569E-4,3.667736764644334E-5,null,null,null,1.4426357694573516E-4,1.4288573488724867E-2,4.4042215600983585E-4,0.13376366895649566,8.1577547367517683E-2,0.26846629094607577,0.51370575903636218,0,9.2959198242733604E-2,0.10093535565255703,1.5420531700708843E-2,7.4322530859344286E-3,1.0806113356288053E-3,1.0000000000000007,3.0254263904569327E-3,0.50705537656013666,3.4292084571371281E-3,1.9112865525709678E-4,4.6189733744094773E-6,null,null,null,null,1.7946437654969786E-3,8.8808477990863124E-2,2.3004811535732375E-3,5.5595332800265894E-5,7.0541133476331231E-4,9.9331555110908965E-2,8.983892068847451E-4,2.9770438644557572E-4,1.473198969050765E-2,3.8161519490441951E-4,9.2224288511973254E-6,5.194211221382797E-5,7.3141591688146634E-3,6.6151804905937133E-5,2.1132701532633865E-5,1.0594786340961714E-3,0.7315337090539249,2.3711476407959231E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6876077926027718E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4979516984147021E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6200741337408926E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL62","v":0.67445732865803487},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75319436701200948},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67576302326571924},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78257099655532236},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71247722364914112},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73560772669551644},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.65404318951668561},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76673996509392339},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6926251691912243},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85529199133574052},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8056229807912153},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87353132911157827},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82947516951540068},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.81937319775442086},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.75922015022385902},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.841707334178325},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7879837212460391},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78006476540733549},0.52612039785688813,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51370575903636218,0.10093535565255703,7.4322530859344286E-3,0.73153370905392423,0.51370575903636173,3.6685311521584504E-3,4.012115761676093E-3,0.67505340392260793,0.51370575903636184,0.27141442129153037,0.51038056779824947,9.2598442345366933E-2,0.10137926028614816,1.5555562452137957E-2,7.5640137248267555E-3,1.1077321017410556E-3,1.0000000000000007]
[58,14.5,64.5,0.61657431584359501,0,0.10906313251942062,0.27436255163698503,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ61*(Costs!$C$97*(365.2425/4))","v":344.91658025613424},{"$f":"DZ61*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":25.473564603422354},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4644217097670205},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.67383488415788662},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":93.841855582447693},78.999148345112815,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.812802322743998},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":61.49601248046968},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.30408711814914385},672.8223797465364,32.380681277438747,10.548093217611308,7.6676963080971721,1376.4011578520883,0.60464070963008976,832.22817281936386,3.2776398533909511E-4,0.11667218252199149,null,7.1706317322553059E-4,3.6248859494165959E-5,null,null,null,1.4353987938758056E-4,1.4216990787896273E-2,4.3807724176159906E-4,0.13255186644909572,8.0146254592574129E-2,0.27436255163698503,0.50705537656013666,0,9.2237686448000247E-2,0.10182316491973929,1.5690593203567069E-2,7.6957743637190833E-3,1.1348528678533059E-3,1.0000000000000004,2.6540129576294374E-3,0.50081518765959554,3.3925224419944552E-3,1.890839417820769E-4,4.5695591351542014E-6,null,null,null,null,1.7807144645926223E-3,8.811918241222215E-2,2.2826257469298755E-3,5.5163824255594747E-5,7.1161600621990327E-4,0.1002052576364606,9.062912770587911E-4,3.0291811678713601E-4,1.4989992679842155E-2,3.8829846465475405E-4,9.3839422830229574E-6,5.3783794893784892E-5,7.5734932560424075E-3,6.8497312782890969E-5,2.2193462301450064E-5,1.1126594055518558E-3,0.72563744836301569,2.1066569186556139E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6928583199177923E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5008781061780503E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6271463331049219E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL63","v":0.66968392838015078},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.74808747626329497},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.66931156103675304},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77797910002472537},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70658966671331225},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73020584861258131},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.64728128852207412},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76186712650557853},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68642670043951748},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85208889199420945},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80137215638507242},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87070082342506661},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82568796042211812},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81546438945934363},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75411834198693062},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83823290534667438},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78340134537167416},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77545432213978793},0.51930929672994008,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50705537656013666,0.10182316491973929,7.6957743637190833E-3,0.72563744836301503,0.50705537656013611,3.6249560857686343E-3,3.0254263904569327E-3,0.67028990088273854,0.50705537656013633,0.27712517103819717,0.50393528210986616,9.1874695651108423E-2,0.10225006612245592,1.5823305271929381E-2,7.828783042208123E-3,1.1626967642355377E-3,1.0000000000000009]
[59,14.75,64.75,0.61145394670546505,0,0.10865826285512609,0.27988779043940931,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ62*(Costs!$C$97*(365.2425/4))","v":339.71270435642919},{"$f":"DZ62*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":25.089236112107471},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.427240125939873},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.66493186643207658},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":92.426031007454924},78.615319143584102,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.262227666959006},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":62.112752901607294},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.30689268971731659},670.2252234653298,32.071071989041563,10.436446266934299,7.5943812972962794,1366.944458888833,0.59946288136466874,819.43246399096779,5.9373291151462867E-4,0.1150496469959281,null,7.1050619549839662E-4,3.5734213564937199E-5,null,null,null,1.4280728370000525E-4,1.4144529008243175E-2,4.3569886742762765E-4,0.13111265547587686,7.8597170234942254E-2,0.27988779043940931,0.50081518765959543,0,9.1511704854216613E-2,0.10267696732517255,1.5956017340291697E-2,7.9617917206971627E-3,1.1905406606177698E-3,1.0000000000000004,5.4271096230995904E-3,0.49184928430655389,3.347698868525071E-3,1.86585677407629E-4,4.509184009235547E-6,null,null,null,null,1.7666988710227714E-3,8.7425616615484605E-2,2.2646597252137745E-3,5.4729642495465119E-5,7.1758301243439557E-4,0.10104549364832005,9.1389066441810083E-4,3.0804231946088821E-4,1.5243565366032955E-2,3.9486697251391235E-4,9.542682283941397E-6,5.5642922031574511E-5,7.8352837613048423E-3,7.086503736074615E-5,2.3282506497731596E-5,1.1672581541200381E-3,0.72011220956059097,4.3738905659332472E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6980233523022971E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5037568629125823E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6341033750462884E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL64","v":0.66493508489918418},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74357768370296207},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66362939477691407},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77392056951278332},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70139781711197213},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72543811318214946},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64133019793874979},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75756228144320048},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68096424807597034},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.84925213582164305},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79761297074896331},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.86819284738336111},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82233650978070982},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81200600269807111},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.74961277845311036},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83515696869590161},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77935102807404599},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77138101734263798},0.51291830225634605,8.5742261748612381E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50081518765959543,0.10267696732517255,7.9617917206971627E-3,0.72011220956059074,0.5008151876595951,3.5861759429116863E-3,2.6540129576294374E-3,0.66554924014144135,0.50081518765959521,0.28403697006668277,0.49633223598307463,9.114251016911315E-2,0.10308685318805701,1.6086356098623727E-2,8.0959712272579594E-3,1.2191032671912477E-3,1.0000000000000004]
[61,15.25,65.25,0.59844750015629877,0,0.10719640153452287,0.29435609830917892,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ64*(Costs!$C$97*(365.2425/4))","v":330.70431221650483},{"$f":"DZ64*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":24.423927825161925},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3628753536136538},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.67308211173611454},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":89.975107269323601},72.816195650674786,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.035126343552903},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":63.173391473585944},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.31065095397883691},659.91340665520659,31.488767603498982,10.242959892697495,7.456492500301616,1339.5762958498372,0.58923986580438525,789.33175680129352,2.4526734861479759E-4,0.11303978404273998,null,7.1797278987956301E-4,1.2906411501722344E-5,null,null,null,1.8963818177983329E-4,1.382200354100164E-2,4.1979830348176081E-4,0.1284473706189993,7.5686311426465286E-2,0.29435609830917892,0.48578916321625454,0,8.9537280888237397E-2,0.10415903089561662,1.6361468817805321E-2,8.4993060444275691E-3,1.2976518284801496E-3,1.0000000000000004,1.7791210905018181E-3,0.48055215182297661,3.388732496720595E-3,6.7525918777825781E-5,1.6318872776965922E-6,null,null,null,null,2.3336295673673287E-3,8.497938326839731E-2,2.1717829471167038E-3,5.2485105356048507E-5,7.2794077493170881E-4,0.10250400814280687,9.2708197787804705E-4,4.2643250967659246E-4,1.5528587820728275E-2,3.9685769565244149E-4,9.5907917480106013E-6,5.9399471895650402E-5,8.3642573139846178E-3,7.5649258547300384E-5,3.4252023171012123E-5,1.2633998053091374E-3,0.70564390169082158,1.4728862200511728E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8054399582501433E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5902881369418889E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3509953295636434E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.82309115929565302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL66","v":0.65551148374427559},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.72987548105782707},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.64645193070393048},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76156895632877653},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68566584831761435},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71096703718067222},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6233657207631248},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74447265579052557},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66443298746656843},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84058546653123056},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78616006858691467},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86052362017061301},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81211263445140858},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80145983353359662},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73592191748401703},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82576610242440374},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76702323625989299},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.75899379156559277},0.49752914646185514,8.5742261748612381E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.48578916321625454,0.10415903089561662,8.4993060444275691E-3,0.70564390169082114,0.48578916321625426,3.4918423569956793E-3,2.5682787333035791E-3,0.65615480129214521,0.48578916321625443,0.29703648602795096,0.48317065751961558,8.8952698326677654E-2,0.10445117395215901,1.6435627804522693E-2,8.6302105270323146E-3,1.3231458420422989E-3,1.0000000000000004]
[62,15.5,65.5,0.59405658384131499,0,0.10622654241196243,0.29971687374672307,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ65*(Costs!$C$97*(365.2425/4))","v":325.99307429221403},{"$f":"DZ65*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":24.075982755263009},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.329213657756998},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.66468879810124737},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":88.693315281888445},70.93281108024199,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.362954066471431},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":63.623265096637844},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.31236465415693587},654.10292368728938,31.174346125453862,10.138546417382939,7.3820379702768637,1325.7855238831348,0.5841939223479129,774.51584538937107,5.6404187561068979E-4,0.11145640752220261,null,7.1145594295121011E-4,1.2732646102507993E-5,null,null,null,1.8769729362016897E-4,1.3683439733318687E-2,4.0831144957402093E-4,0.1270240864633799,7.4206699303702328E-2,0.29971687374672307,0.48055215182297656,0,8.8368115765117924E-2,0.10474331700870139,1.6509786791240065E-2,8.7611150096370584E-3,1.3486398556044484E-3,1.0000000000000004,5.1147874500535578E-3,0.47202259385794115,3.3464751046822319E-3,6.6683872607080016E-5,1.6115376925573768E-6,null,null,null,null,2.3036507469127508E-3,8.3905986035473612E-2,2.1075462740179911E-3,5.0932708713564512E-5,7.3202420084575177E-4,0.10307901030995828,9.3228249789736384E-4,4.3039033189415756E-4,1.5676128521699809E-2,3.9375219597524036E-4,9.5157416708574192E-6,6.122918766182009E-5,8.6219062962278152E-3,7.7979525747423048E-5,3.5597871917321192E-5,1.3130419836871272E-3,0.70028312625327738,4.2956621955708263E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.810542321842105E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6004554130493751E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3534524377124753E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.82232198758970299,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL67","v":0.6508369093325066},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.72679231893785334},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64260489359454731},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7587853972151517},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6821348534844841},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7077139741411772},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.61934783928738513},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74152521070111643},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66072691103264447},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.83862533143847962},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78357646149161986},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.85878759924973957},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80980350744667051},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.79907873762524384},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73284099169905825},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82364354730110023},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76424479935120837},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75620415200292024},0.49216557311398962,8.5742261748612381E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.48055215182297656,0.10474331700870139,8.7611150096370584E-3,0.70028312625327693,0.48055215182297634,3.457890302776117E-3,1.7791210905018181E-3,0.65148423328382166,0.4805521518229765,0.30405571364136574,0.47628737284045886,8.7810288452636887E-2,0.10499827873264238,1.6585371028621679E-2,8.8883867509200569E-3,1.374588553354928E-3,1.0000000000000004]
[65,16.25,66.25,0.57444817090019784,{"$f":"AR68","v":0},0.10363421397300793,{"$f":"AP68","v":0.32191761512679473},{"$f":"SUM(D68:G68)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Rapamune*DZ68*(Costs!$C$97*(365.2425/4))","v":312.06954055497499},{"$f":"DZ68*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":23.047670240103244},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2297303021199784},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.63966990859009698},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":84.905123246593874},65.612661968960069,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.156390817599735},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":64.71208779508099},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.31635418127000042},638.51996036153184,30.237608701533023,9.8225616182141238,7.1602199663407085,1286.4295796629126,0.56931388000423711,{"$f":"Z68*AA68","v":732.38221535011257},3.2326446012373227E-4,0.10788502621653835,null,6.9141978601939245E-4,1.2216251850164519E-5,null,null,null,1.8245464222548229E-4,1.3309692793084114E-2,3.7594280558857197E-4,0.1227800169554298,6.9900367839881752E-2,0.32191761512679473,0.4588820465234027,0,8.5158123690332668E-2,0.10606295867110954,1.6969387816894301E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.5031657056856116E-3},1.50670246578096E-3,1.0000000000000007,2.5886560223468357E-3,0.45300715196444391,3.2205137658797281E-3,6.4173891326068519E-5,1.5508794061708416E-6,null,null,null,null,2.2213973079276464E-3,8.0962976466974673E-2,1.9271761797950717E-3,4.6573735635274832E-5,7.4124683825035908E-4,0.10437768368034162,9.4402815251757319E-4,4.426559766711782E-4,1.6133424351553054E-2,3.8402677946902561E-4,9.2807092010437092E-6,6.6415189817135162E-5,9.3521662644331979E-3,8.458425143527912E-5,3.976999580094993E-5,1.46693246998001E-3,0.67808238487320582,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2710582319636297E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8253944270751771E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6300506098558138E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.360604658078148E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.82000718997185307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL70","v":0.6369630007909729},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.70651182022452397},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.61746715940632868},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7404355339885107},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6589910659070134},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.68634477176748987},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59314360808466748},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72211766814997913},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63647549338577647},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82563779055830078},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76652057779106275},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.8472710930145374},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79453364883823041},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78334068043575722},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71257226287547282},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.80959272442614527},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74592640294426271},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73783213392160241},{"$f":"CS68*DJ68","v":0.46997177010271085},8.5742261748612381E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.4588820465234027,0.10606295867110954,9.5031657056856116E-3,{"$f":"1-G68","v":0.67808238487320527},0.45888204652340248,3.3245224077622796E-3,3.020821793736785E-3,0.6376528009101935,0.4588820465234027,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32496768579220181},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.45594459924392333},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.4670806961593528E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.10621599621128615},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.7047482468003188E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.6196793747939172E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.5337499481986464E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000007}]
[66,16.5,66.5,0.56911237875980891,0,0.10286986478258282,0.32801775645760889,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ69*(Costs!$C$97*(365.2425/4))","v":307.31248398631169},{"$f":"DZ69*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":22.696341267358616},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1957412330131878},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.63098265559595079},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":83.610865327236894},63.938875116544835,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.36178009405932},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":64.993940766862295},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.31732534932064776},633.89614539416698,29.915537809005524,9.7118314180660121,7.083954066546335,1273.6658044840881,0.56443857231682404,718.90610829175785,5.3203179419096611E-4,0.10635004361427118,null,6.8426751766751629E-4,1.2038095492058567E-5,null,null,null,1.8088880193722749E-4,1.3198257673687727E-2,3.6579225862150473E-4,0.12132331975586819,6.8479561391739774E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32801775645760889},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.45300715196444391},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.4183490232854416E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10636903375146275},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.7125577119112077E-2},9.7361930439022228E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.5607974306163328E-3},1.0000000000000009,4.7839514429252441E-3,0.44498159185600628,3.176776492202132E-3,6.3302356145060584E-5,1.5298171651870302E-6,null,null,null,null,2.1964440082039268E-3,8.0070950992500042E-2,1.8708819495068165E-3,4.5213282643626049E-5,7.4338591855154662E-4,0.10467889541646344,9.4675241644776866E-4,4.4682598863818291E-4,1.6288956925280096E-2,3.8059639744574832E-4,9.1978077480498775E-6,6.8043758167887872E-5,9.5814909419831423E-3,8.6658343751191828E-5,4.1197853372843004E-5,1.5195995772434897E-3,0.67198224354239156,4.2620390102535266E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8302012464287925E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.639628966765544E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3629194431362611E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81923316326590301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL71","v":0.63238850697731575},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70190667878919821},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61179987418076831},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73625894331289754},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65375590232825775},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68149948340268529},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.58724802966933143},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7177059034980523},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63099953374745654},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8226654816501473},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76263257601543744},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8446320160782016},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79104639550001632},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.77974839912470195},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.70796907349230775},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80638024380812645},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74175641002568049},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.7336548543456286},0.46395489797629214,8.5742261748612381E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45300715196444391,0.10636903375146275,9.7361930439022228E-3,0.67198224354239111,0.45300715196444369,{"$f":"BA68+BB68+BC68","v":3.2862385366119675E-3},{"$f":"AY68","v":2.5886560223468357E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.63308631324041975},{"$f":"DX68-(DU69+DV69)","v":0.45300715196444391},0.33215768094253872,0.44899437191022507,8.3715608858778295E-2,0.10649105673678903,1.7204014780324378E-2,9.849140191665556E-3,1.5881265796795321E-3,1.0000000000000007]
[69,17.25,67.25,0.54953271674646909,0,0.10080813173853725,0.34965915151499427,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ72*(Costs!$C$97*(365.2425/4))","v":294.36606840746225},{"$f":"DZ72*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":21.740193107169642},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1032393660617945},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.60740560532344601},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":80.088518966970454},59.164284983080485,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.816349879113659},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":65.617740835726963},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.31925263849637564},621.43613031550854,29.028476542341949,9.4060716107122584,6.8738993014481293,1238.5676315594158,0.55006171981085716,681.2886415176323,1.8680353827807078E-4,0.10302046242427927,null,6.6433679740524152E-4,1.1552798633286794E-5,null,null,null,1.7661298230254059E-4,1.2894439287909377E-2,3.3688143252949711E-4,0.11729108926133727,6.4517338277579939E-2,0.34965915151499427,0.432214816195441,0,8.1485346448572554E-2,0.10692544057380879,1.759664563477064E-2,1.0392459977219305E-2,1.7261396551940559E-3,1.0000000000000004,1.1507436292725612E-3,0.42794358857784454,3.0580743085574479E-3,6.0937025149091322E-5,1.4726546173872187E-6,null,null,null,null,2.1274135531494896E-3,7.7605161441928222E-2,1.7114120524552611E-3,4.1359401039582261E-5,7.4727450324701841E-4,0.10522646127760925,9.517047929525227E-4,4.5941195619762435E-4,1.675872515538282E-2,3.6957701887095905E-4,8.9315043192363146E-6,7.2630239588588146E-5,1.0227330198533101E-2,9.249953909761633E-5,4.5562125501227319E-5,1.6805775296928286E-3,0.65034084848500617,1.0702708535262673E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8442197871958026E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6675631529585471E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.369670249920713E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81690380064805301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL74","v":0.61881609798101678},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68173648153331934},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.58715772485739437},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.71792179489536101},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63091559886386051},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66030888634618412},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56166665291669671},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69836106089417305},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.60715177614228055},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.80954265221679178},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74553590040210183},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83296495270359916},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77568324874298811},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76393106413672418},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.68780421570180472},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7922113107369384},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72344570581621759},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.71533381055416911},0.44266007740102281,8.5742261748612381E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.432214816195441,0.10692544057380879,1.0392459977219305E-2,0.65034084848500573,0.43221481619544072,3.1557099037438302E-3,3.7054369666240858E-3,0.61955554197030893,0.43221481619544089,0.35196066951847255,0.43007920238664277,8.1074291099529114E-2,0.1069621254645112,1.7674953819381476E-2,1.0494683597311682E-2,1.7540741141518685E-3,1.0000000000000007]
[70,17.5,67.5,0.5455393061504622,0,0.10019850632758767,0.35426218752195082,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ73*(Costs!$C$97*(365.2425/4))","v":291.42886382440531},{"$f":"DZ73*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":21.523267986769781},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0822531011071277},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.6023056799656058},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":79.289390296221555},57.656563011042827,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.917439386270821},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":65.756464621599775},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.31958868640274102},617.8113765204705,28.821098396482576,9.336616564284796,6.8247924704410288,1229.3700205454645,0.54535127760079627,670.43851134858619,1.9308937971462955E-4,0.10214987363837416,null,6.5978391364846997E-4,1.1444032466644207E-5,null,null,null,1.7532837035464017E-4,1.2803345829258166E-2,3.2773321776200301E-4,0.11632059838157871,6.3435586938683064E-2,0.35426218752195082,0.42794358857784454,0,8.0663235750485673E-2,0.10699881035521359,1.7753262003992312E-2,1.0596907217404061E-2,1.7820085731096813E-3,1.0000000000000007,1.2172076028462669E-3,0.42363209733003848,3.0323979720605749E-3,6.0425383048548458E-5,1.4602898506469547E-6,null,null,null,null,2.1064013462864075E-3,7.6855403481231835E-2,1.6612829825477877E-3,4.0147940419639799E-5,7.4778726584737241E-4,0.105298665258444,9.523578309222155E-4,4.6360023421152636E-4,1.6915191930130778E-2,3.656336344251735E-4,8.8362052248349929E-6,7.4059068958188257E-5,1.0428528898179936E-2,9.4319250265936802E-5,4.7036807252515466E-5,1.7349717658571657E-3,0.64573781247804973,1.1434971886528977E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8487651143647721E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6766204448376642E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3718591100881026E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81612491894210304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL75","v":0.61434242643899017},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.67963473259036566},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58460700087126749},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7160068709491052},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.62854407713580562},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.6581037899515827},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.55902375385968239},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69634326107037714},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60467972765464328},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.80816528695870715},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74374799099874533},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83173890987011811},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77407389565338824},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76227494268727047},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.68570271846144537},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79072550418831122},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72153330370974911},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.71342236657806879},0.43828562775941748,{"$f":"$DL$7","v":8.5742261748612381E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42794358857784454,0.10699881035521359,1.0596907217404061E-2,0.64573781247804918,0.4279435885778442,3.1204839883239265E-3,1.1507436292725612E-3,0.61508250431367872,0.42794358857784442,0.35659023368465198,0.42578784295394151,8.0275518601889043E-2,0.10700959198962696,1.7831209997657797E-2,1.0695534875004586E-2,1.8100678972288093E-3,1.0000000000000007]
[73,18.25,68.25,0.52724019557965718,0,9.8587206205531547E-2,0.37417259821481208,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ76*(Costs!$C$97*(365.2425/4))","v":276.50892304091718},{"$f":"DZ76*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":20.421366549775406},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9756504380865161},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.57410738454080801},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":75.230104635720579},53.300499410141967,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.08228627168161},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":65.982681809482358},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.31974286859543732},607.84131427700197,27.791898190641486,8.9690973810012995,6.5810794197178177,1193.5787516773044,0.53146059885106978,634.34007814233246,7.7513105579475746E-4,9.7240106019301512E-2,null,6.3520927268686004E-4,1.087450387350309E-5,null,null,null,1.7186645225641879E-4,1.2558449887157524E-2,3.0159461938069276E-4,0.11169323181045127,5.9360551865593789E-2,0.37417259821481208,0.40915681997796716,0,7.8418626587086121E-2,0.10691640620348941,1.8217760798972991E-2,1.116696939820057E-2,1.9508188194724255E-3,1.0000000000000007,7.385655082366549E-3,0.39882174710074153,2.8904294389618919E-3,5.7596432801131185E-5,1.3919230960503052E-6,null,null,null,null,2.0491039634856299E-3,7.4813682221790856E-2,1.5191278988739394E-3,3.671250293569361E-5,7.4721136434802171E-4,0.10521757045786161,9.5162438127978962E-4,4.7603595578854692E-4,1.7380281018992125E-2,3.5291498830316621E-4,8.52883588915341E-6,7.8043087454521379E-5,1.0989533142553437E-2,9.9393168192611194E-5,5.1492619160624241E-5,1.8993262003118012E-3,0.6258274017851887,7.3131226279092632E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8620433392448817E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7030794331359644E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3782534083318308E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81378099132425308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL78","v":0.60107308120426739},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66177518174965855},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56306331898653239},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.69970230839300285},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.6084575200404978},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.63938914635533484},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53674027706419991},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67918109702906182},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58377316753603903},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79638314633141383},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.72850517288301408},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82123961411678859},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76033200275726165},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.74814003864751955},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.6678429396759249},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.77802638336669527},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70524834551960036},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.69716121991507518},0.41904484255048008,8.5742261748612381E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40915681997796716,0.10691640620348941,1.116696939820057E-2,0.62582740178518792,0.40915681997796682,3.006622500989241E-3,3.5606828711163305E-3,0.6018476576874805,0.40915681997796699,0.37956636925111403,0.40398928353935432,7.8061369123919436E-2,0.10685535049651304,1.8293885312638324E-2,1.1254708764528587E-2,1.9790335119329958E-3,1.0000000000000009]
[74,18.5,68.5,0.51695849002113481,0,9.8081369691449968E-2,0.38496014028741593,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ77*(Costs!$C$97*(365.2425/4))","v":271.31584887465101},{"$f":"DZ77*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":20.037835812672224},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.938546032417549},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.56419768237379087},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":73.817218900921176},51.889158710727521,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.093439080991132},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":65.99798666133141},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.31952154195018917},604.68122461809821,27.43089890103251,8.839227084194345,6.4955953344249897,1181.4206992357861,0.52690944695729103,622.50172725822404,2.609008501996398E-4,9.6236333844923305E-2,null,6.2648126927685203E-4,1.0675708090045127E-5,null,null,null,1.7077052373385408E-4,1.2480984274627002E-2,2.9316619980700967E-4,0.11007931267065771,5.8001829760734973E-2,0.38496014028741593,0.39882174710074153,0,7.770411166075275E-2,0.10679429478953668,1.8370009826303657E-2,1.1342448130856605E-2,2.0072482043935655E-3,1.0000000000000007,1.9409482331885434E-3,0.39398229115101757,2.8405375622047231E-3,5.6602257303112909E-5,1.367897027595736E-6,null,null,null,null,2.0308687982052887E-3,7.4164056428793895E-2,1.473574804620365E-3,3.5611629133195527E-5,7.4635795896841684E-4,0.10509739931895494,9.5053751161332505E-4,4.8011719047562237E-4,1.7533106244152701E-2,3.4836745523650407E-4,8.4189364388281596E-6,7.9269463348529835E-5,1.1162223626387619E-2,1.0095504112045479E-4,5.2982094655841347E-5,1.9542661097377242E-3,0.6150398597125849,1.9585897625980397E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8663555753209672E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7116722537054951E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3803300205158253E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81299725461830308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL79","v":0.59670054955418195},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.64792943754249299},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54652437776864393},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.68702122015868494},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59296684913202469},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.62490937316874851},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.51968142533363393},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66585598739467244},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.56768926695037558},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78715050439243905},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7166250772021141},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81299757547077345},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74959480560503744},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73710373991400191},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65399405424031687},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7680886090117216},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69258015939270812},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68453096624067444},0.40846000374266561,8.5742261748612381E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39882174710074153,0.10679429478953668,1.1342448130856605E-2,0.61503985971258412,0.3988217471007412,2.9494177948590737E-3,7.385655082366549E-3,0.59750922287543629,0.39882174710074136,0.38762541215683705,0.39640201912587958,7.7354352825875689E-2,0.10671093558520756,1.8445316554115236E-2,1.1426519606240363E-2,2.0354441458452863E-3,1.0000000000000007]
[77,19.25,69.25,0.50355269594745211,0,9.6713414769569794E-2,0.39973388928297893,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ80*(Costs!$C$97*(365.2425/4))","v":262.02198685485041},{"$f":"DZ80*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":19.351444354190072},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8721415838051705},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.54726691950791595},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":71.288627040194555},47.837434805433652,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.005602935346104},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":65.877450287151518},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.31811670730414909},596.42642636315941,26.753783407843201,8.6022539553822668,6.335255410666174,1155.2377906248348,0.51348850130538137,593.20132175928643,3.2766221877770515E-4,9.3296371514036372E-2,null,6.103085349559226E-4,1.0322972913513539E-5,null,null,null,1.6775222566558373E-4,1.2268075950923248E-2,2.6884791396278432E-4,0.10694934133123513,5.4917256995773607E-2,0.39973388928297893,0.38555951328183613,0,7.5721055017627992E-2,0.10616847860459735,1.8816319472586135E-2,1.1824704061018638E-2,2.1760402793556651E-3,1.0000000000000007,2.6607806944251343E-3,0.3800872049283035,2.7552971059253643E-3,5.4903704781521114E-5,1.3268484006291777E-6,null,null,null,null,1.9803131991886652E-3,7.2365099487326931E-2,1.3431818852590286E-3,3.2460445853370869E-5,7.4198429002476007E-4,0.10448152696717386,9.4496734739873023E-4,4.9209834441739256E-4,1.7982380598131252E-2,3.3377426472651025E-4,8.0662653109814434E-6,8.2639826460580818E-5,1.1636816807287946E-2,1.0524742727011174E-4,5.743742692278424E-5,2.118602852432881E-3,0.60026611071702207,2.7802127955228295E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8789716812853455E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7368118640898334E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3864054669658667E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.81063876200045304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL82","v":0.58373467165712745},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.6391017071598738},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.53605473100839673},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.67891697834742082},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58312814682686342},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61569082220200921},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.50890480122185888},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65735087232084854},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.55749189860255599},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78121773761875113},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.70902114789698245},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80769447467840194},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74270979775874757},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73003067037711344},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64516294110102179},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76170902328012657},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68448306876645792},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67646703711569434},0.39487726379759969,8.5742261748612381E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38555951328183613,0.10616847860459735,1.1824704061018638E-2,0.60026611071702107,0.3855595132818358,2.8478815931028104E-3,2.700304692338317E-3,0.58455115220171927,0.38555951328183596,0.40274151617369858,0.38282335910506982,7.5420725805440139E-2,0.10602404558090588,1.8888727356185058E-2,1.1897647566516548E-2,2.2039784121848198E-3,1.0000000000000009]
[78,19.5,69.5,0.49793740855753232,0,9.6313448378050254E-2,0.40574914306441823,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ81*(Costs!$C$97*(365.2425/4))","v":258.30212910067991},{"$f":"DZ81*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":19.076716949824537},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.845563278407919},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.54026639223679462},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":70.276561009924578},46.53230515199121,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.938241386578909},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":65.785010929892479},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.31741337581059531},593.96277502428825,26.485451503289212,8.5060467152411903,6.2717148218729761,1145.8401956400385,0.50909125309883196,583.33722104939795,3.2356550029648495E-4,9.2158368800876245E-2,null,6.0370800860471308E-4,1.0180237849644661E-5,null,null,null,1.6684610805903853E-4,1.2204351760004237E-2,2.6106406223778018E-4,0.10572808447792813,5.3825243014607595E-2,0.40574914306441823,0.38008720492830345,0,7.51203965932523E-2,0.10587961255721443,1.8961135239783978E-2,1.1970591072014456E-2,2.2319165450139741E-3,1.0000000000000009,2.6218150867399711E-3,0.37468982667318163,2.7200519050142335E-3,5.4201387742233915E-5,1.3098756254035158E-6,null,null,null,null,1.9650256823975161E-3,7.1822092904868629E-2,1.3018172130591121E-3,3.1460792927044452E-5,7.3996547924498125E-4,0.10419725082310342,9.4239625486602463E-4,4.9599202617807946E-4,1.8128610584250693E-2,3.285916123146471E-4,7.9410170405584978E-6,8.3659393395138723E-5,1.1780385763666114E-2,1.0654591495320339E-4,5.8912302620589572E-5,2.1730042423933845E-3,0.59425085693558277,2.7789502522888254E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8830747698064822E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7449879246813571E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3883813614819979E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.107,0.80985017029450301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL83","v":0.5794632446059772},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63397687181210483},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53000379515850005},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67420523158027634},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57743005789441038},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61034395886190829},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50268442175047401},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65240994344819692},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55159262781162499},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77775667212145916},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70459606852469303},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80459823534445718},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73869850837895545},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72591117049617215},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64003564175896555},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.75798958080782508},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67977508242179585},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.67178153356899084},0.38927270710826661,8.5742261748612381E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38008720492830345,0.10587961255721443,1.1970591072014456E-2,0.59425085693558177,0.38008720492830311,2.8115276591075145E-3,2.6607806944251343E-3,0.58028856322138478,0.38008720492830333,0.40873182804970637,0.37738851580074256,7.4831270701567587E-2,0.1057164409905596,1.903245637372657E-2,1.2039784223997608E-2,2.2597038597005604E-3,1.0000000000000009]
[81,20.25,70.25,0.48126513403037735,0,9.4272433071471734E-2,0.42446243289815183,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ84*(Costs!$C$97*(365.2425/4))","v":247.44578701051759},{"$f":"DZ84*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":18.274929655675795},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7679949425633923},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.51971699936030924},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":67.322863377232878},42.102365145936957,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.622415524672348},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":65.351607301045917},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.31446638584260406},578.69014831064817,25.629718968926859,8.2202360790782034,6.0690786531577565,1109.3313283546588,0.49612415585061009,550.3660688385911,3.1144835798987562E-4,8.878886133124296E-2,null,5.8396299600831948E-4,9.7620930188982538E-6,null,null,null,2.253641722946959E-4,1.1782951099604288E-2,2.3484092951249499E-4,0.10193719097967154,5.0573502824571966E-2,0.42446243289815183,0.36411611190771626,0,7.2709136203761182E-2,0.10478758024992679,1.9189674207813815E-2,1.2361441872734307E-2,2.3736226598967372E-3,1.0000000000000009,2.5081964059457283E-3,0.35893792273128894,2.6165929150719688E-3,5.2139801778031056E-5,1.2600536316009636E-6,null,null,null,null,2.6364515340804758E-3,6.8879836682416581E-2,1.164700861644209E-3,2.8147125619912106E-5,7.3233354529569103E-4,0.10312257023558337,9.3267646904772591E-4,6.9582240479262013E-4,1.8179030785330976E-2,3.0739232029765534E-4,7.4286973925648435E-6,8.6390949481176196E-5,1.2165026186249926E-2,1.1002473700320604E-4,8.6790927633021938E-5,2.2868317322637154E-3,0.57553756710184911,2.7751610995441434E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8950949989550629E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7689401551381245E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3941698558649418E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL86","v":0.5668002690402919},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.6188476207712108},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51225772674718439},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.660265284846968},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.5606676964282471},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59458036296236993},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48447577014702736},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6378088710878943},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53426672976832046},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76746520651828232},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69148584648789035},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79538055079779024},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72679415989062635},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71369162278076492},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62489693987713868},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74693987181250776},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6658445277910684},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65793130983867409},0.37291564342659211,8.5742261748612381E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.36411611190771626,0.10478758024992679,1.2361441872734307E-2,0.57553756710184811,0.36411611190771592,2.7047972256956025E-3,2.5455300910862499E-3,0.56765110462990209,0.36411611190771614,0.4278354257817662,0.3615270173195026,7.210278290062487E-2,0.1045634955744662,1.9165394320722017E-2,1.2416930189640945E-2,2.3889539132781116E-3,1.0000000000000011]
[82,20.5,70.5,0.47574975213684206,0,9.3041829197778259E-2,0.43120841866538051,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ85*(Costs!$C$97*(365.2425/4))","v":243.92596999575395},{"$f":"DZ85*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":18.014976115456811},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7428459240408576},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.51301691442105046},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":66.365222663844122},40.505788182792834,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.474470551175528},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":65.148584382035878},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.31318523186466002},571.31063475879876,25.329397687433744,8.125649157493033,5.9979630283314123,1094.7677045934427,0.49187560685877491,538.48952906628767,3.0745628616263819E-4,8.767757002149755E-2,null,5.7738148831666409E-4,9.6260329137193598E-6,null,null,null,2.2213521484073986E-4,1.1616536923703893E-2,2.2544658818685217E-4,0.10063615255562205,4.9500468610228852E-2,0.43120841866538051,0.35893792273128888,0,7.1496429597488559E-2,0.10433941089900561,1.9141114433630212E-2,1.2472418506547581E-2,2.4042851666594865E-3,1.0000000000000009,2.4713925173386843E-3,0.35383095844253437,2.5828603359875379E-3,5.1467626149643101E-5,1.2438092786740066E-6,null,null,null,null,2.5930336768726662E-3,6.776027425304805E-2,1.1161479127227865E-3,2.6973754845051351E-5,7.2920140455086076E-4,0.1026815220192053,9.2868747524945685E-4,6.9421025103916624E-4,1.8140866205958339E-2,2.988165289170583E-4,7.2214477156486083E-6,8.7166536735807084E-5,1.227423946980531E-2,1.1101250000646364E-4,8.791209463671434E-5,2.3163730720227723E-3,0.5687915813346206,2.7738975423723611E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8990093188442846E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7767400640175014E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3960548464430524E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.8179449624666713E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL87","v":0.56262961604351569},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61388519909985428},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.5064754092637993},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65568298256177826},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55518908179922233},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.58941682985317512},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.47855398845471397},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63301482821203214},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.52861322319470205},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76406506950302577},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68717020687037045},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79233151601540497},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72286882902295513},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7096643227310897},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6199307003978265},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74329254744248618},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66126474037549698},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65338244443490767},0.36761231384198584,8.5742261748612381E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35893792273128888,0.10433941089900561,1.2472418506547581E-2,0.56879158133461949,0.35893792273128866,2.6699927704816008E-3,2.5081964059457283E-3,0.56348862926571974,0.35893792273128883,0.43453987690596746,0.35638444058691165,7.0919782093262065E-2,0.10409427422854167,1.9119442839480867E-2,1.2522737252634975E-2,2.4194460932021856E-3,1.0000000000000009]
[85,21.25,71.25,0.45469120237233379,0,8.9686681833348242E-2,0.45562211579431872,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ88*(Costs!$C$97*(365.2425/4))","v":230.30178203787517},{"$f":"DZ88*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":17.008771566355492},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6455013876998976},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.48627310423573844},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":62.658473983273431},36.000306370649035,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.503762879062322},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":63.81649515696941},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.30601280053030139},550.89735087024758,24.183438421207622,7.7427333261724147,5.7266016088607845,1047.2775035131392,0.47934701048368128,502.00934045583631,5.3556713553017934E-4,8.3043006655497437E-2,null,5.5055268962370303E-4,9.0951035434713402E-6,null,null,null,2.1329045518923544E-4,1.1160921306714956E-2,1.9913655553047092E-4,9.5711569901629462E-2,4.5879054901045969E-2,0.45562211579431872,0.3398659867937916,0,6.8171552230092761E-2,0.10215404941398547,1.9021533704647955E-2,1.2671166164556703E-2,2.4935958986075217E-3,1.0000000000000007,4.2757519455538795E-3,0.33309205665820907,2.4482146262280943E-3,4.8784594877685929E-5,1.17896892288744E-6,null,null,null,null,2.4740359922255108E-3,6.4692958829626682E-2,9.8085329517330405E-4,2.3704113067258493E-5,1.3074544845038073E-3,9.9940026026503204E-2,9.0656890297845607E-4,6.9031667129703658E-4,1.8050920898467448E-2,2.7368210643761992E-4,6.6140284458508932E-6,1.6217637108641584E-4,1.2396539183091573E-2,1.1245061037871327E-4,9.1177719541766161E-5,2.4024181790657556E-3,0.54437788420568189,5.0831060340227774E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.910490294485683E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7996177455518663E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4015836564340664E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL90","v":0.55026816585109883},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59121581142138457},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48030530293167906},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.63468571995289857},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53028617604907968},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56587335720544185},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45182401189666221},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6110833030550753},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50297457897460007},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.74837321957319003},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66735550911502306},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.778236139628813},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70480307748977333},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69114202179906348},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.5972392548553983},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72648155239151135},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64027530459175874},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.63256334148823612},0.34807946970537396,8.5742261748612381E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3398659867937916,0.10215404941398547,1.2671166164556703E-2,0.54437788420568123,0.33986598679379137,2.5456694003702812E-3,4.3663700615473458E-3,0.55117431248978088,0.33986598679379154,0.4601225723864229,0.33647902172600036,6.7656362842973772E-2,0.10156185666526983,1.9001953294042001E-2,1.2670693727042947E-2,2.5075393582489206E-3,1.0000000000000007]
[86,21.5,71.5,0.44673194186429249,0,8.8645029157181129E-2,0.46462302897852714,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ89*(Costs!$C$97*(365.2425/4))","v":225.7117211408744},{"$f":"DZ89*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":16.669775938176166},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6127054991539738},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.47719428287683768},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":61.409650770741514},34.579273052296877,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.015975568599529},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":63.147111119881188},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.30258640676288373},544.51731788944664,23.783407457386168,7.6069435128879181,5.6318748822012212,1031.4655375212851,0.47524213223070039,490.19588137410102,5.2531818971738166E-4,8.1501818889291075E-2,null,5.4094296635756806E-4,8.9157416138290599E-6,null,null,null,2.1053695176444085E-4,1.1019108400761158E-2,1.9087469689668478E-4,9.3997515836402132E-2,4.4671579850480779E-2,0.46462302897852714,0.33309205665820907,0,6.7141173455854769E-2,0.10096966391655419,1.8982372883436051E-2,1.2670221289529195E-2,2.5214828178903199E-3,1.0000000000000007,4.187014729353484E-3,0.32645350525223249,2.4025059430906499E-3,4.7873776207883159E-5,1.1569573245790917E-6,null,null,null,null,2.4371641483200901E-3,6.3742697225096442E-2,9.386284108948115E-4,2.2683671543419349E-5,1.2922957106824948E-3,9.8781310164354624E-2,8.9605804151707128E-4,6.8904304557577858E-4,1.8021544531364356E-2,2.6537210444061202E-4,6.4132020553034523E-6,1.6216427777147535E-4,1.2395614786698258E-2,1.1244222505946204E-4,9.2197397873235482E-5,2.4292854200170843E-3,0.53537697102147375,5.0788377656233008E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9142333391760759E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8070763611844023E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4033861672595781E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL91","v":0.54619770842102977},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58253732959317817},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4703942098447344},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62661878505063118},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52080759497074047},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55687999732524762},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44173219362496779},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60267339570031087},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49324205225071471},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7422946989296012},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6597253933927375},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77276535729216889},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69782721731595598},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68399554944739926},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.58855028214453975},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.71997916529662775},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63220973425107296},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.62457573494806129},0.34114183516401153,8.5742261748612381E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33309205665820907,0.10096966391655419,1.2670221289529195E-2,0.53537697102147286,0.33309205665820879,2.4981781900286675E-3,4.2757519455538795E-3,0.54712291664592005,0.33309205665820901,0.46905296863331541,0.32977278095522078,6.6643188312020929E-2,0.10036873813400575,1.8961908042592738E-2,1.2665604090334032E-2,2.5348118325110849E-3,1.0000000000000007]
[89,22.25,72.25,0.42350863361689756,0,8.5701335473162735E-2,0.4907900309099405,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ92*(Costs!$C$97*(365.2425/4))","v":212.48476583968682},{"$f":"DZ92*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":15.692908719670253},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5181991817883129},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.45092437095641125},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":57.810977641581438},30.527614085439364,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.494922418883498},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":61.059790117174757},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.29198074941720858},526.45644709993428,22.620403624687842,7.2107740482850708,5.3564773351923165,985.97618523269762,0.4631372081967936,456.64225777719622,4.9552813337900301E-4,7.701531591610182E-2,null,5.1280529501617779E-4,8.3977554738074757E-6,null,null,null,2.0274024969835382E-4,1.0617584160635126E-2,1.6740186428985284E-4,8.9019773374594144E-2,4.1228369315020795E-2,0.4907900309099405,0.31357187497714206,0,6.4249637907086432E-2,9.731837456556662E-2,1.8854038697551277E-2,1.2618384074188846E-2,2.5976588685250154E-3,1.0000000000000007,3.9317062388465728E-3,0.30732359103933726,2.2702461449790666E-3,4.5238288044241673E-5,1.0932659349229642E-6,null,null,null,null,2.3337033359469728E-3,6.1076652310482052E-2,8.1947807481519441E-4,1.9804185842212559E-5,1.2455634013559874E-3,9.520915658981377E-2,8.6365457439686768E-4,6.848246066098961E-4,1.7922926940755625E-2,2.404756172587921E-4,5.8115329269643974E-6,1.6150082096237455E-4,1.2344901058951047E-2,1.119821942754242E-4,9.4982756392812852E-5,2.5026761121322025E-3,0.50920996909006033,5.0660237473766578E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9252238555412254E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8289767241111797E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4086787903417955E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL94","v":0.5341357238895672},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.55725878240419013},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44187122857709032},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60302797465286173},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4933763397023635},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53074845005581139},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41278916129840709},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.57813176183338766},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46515990908683125},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72435376604881485},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63735449509755171},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75658267920053379},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67731117578210098},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66299645506672344},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56323450669572728},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70081912344673769},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60861753342754998},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60125151387993414},0.32114991260595677,8.5742261748612381E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.31357187497714206,9.731837456556662E-2,1.2618384074188846E-2,0.50920996909005956,0.31357187497714184,2.3607495828357116E-3,4.0150293406940995E-3,0.53511616080773228,0.31357187497714206,0.49501617148999782,0.31044773300823969,6.3798268181273779E-2,9.6696123759119915E-2,1.8830758832240453E-2,1.2601880375199343E-2,2.6090643539298033E-3,1.0000000000000009]
[90,22.5,72.5,0.41598284066822028,0,8.4774847261725322E-2,0.49924231207005515,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ93*(Costs!$C$97*(365.2425/4))","v":208.25091829792058},{"$f":"DZ93*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":15.380220971240957},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4879484301717214},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.44248142218941849},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":56.659069811353369},29.242109893815137,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.971014812206647},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":60.340838678102166},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.28835060307008181},520.76264438921817,22.244722407554743,7.0824006077236108,5.2675165916875164,971.420236916254,0.45917114225188449,446.04813979143262,4.8591124135048853E-4,7.5564789744107033E-2,null,5.0365707448457662E-4,8.2316055793214042E-6,null,null,null,2.0028166687178543E-4,1.0490974768142664E-2,1.5998191024393639E-4,8.7413828010779807E-2,4.0137907256319542E-2,0.49924231207005515,0.30732359103933721,0,6.3346898455461112E-2,9.6073872952673209E-2,1.8807478966929629E-2,1.2585376676209839E-2,2.6204698393345912E-3,1.0000000000000007,3.8501141508576336E-3,0.3012002739727152,2.227738857449083E-3,4.4391262305859239E-5,1.0727960094281961E-6,null,null,null,null,2.3014066759513545E-3,6.02445234832985E-2,7.8206818866047344E-4,1.8900107550781529E-5,1.2296352103142825E-3,9.399162753153284E-2,8.526102108260856E-4,6.832798243901247E-4,1.7886394376221509E-2,2.3219338858836546E-4,5.6113777296287993E-6,1.6107836418501701E-4,1.231260904280472E-2,1.1168926922010176E-4,9.5816833919212512E-5,2.5246530054153786E-3,0.50075768792994579,5.0617493622618692E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9288107570699003E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8361241995027536E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4104061084398335E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL95","v":0.53016467482259488},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.54907875723694022},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43275322206719152},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.5953634136538658},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48455750215912335},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52231332626631288},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40356921483548808},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57017534323782493},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45615909386611586},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.71847033889638423},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63006739176613258},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75126411463277265},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67060741950276193},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65614101047510087},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55504025419355751},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69454642841525849},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6009507571342424},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.5936846463205927},0.31475062746372429,8.5742261748612381E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30732359103933721,9.6073872952673209E-2,1.2585376676209839E-2,0.50075768792994491,0.3073235910393371,2.3165776989582314E-3,3.9317062388465728E-3,0.53116287843963184,0.30732359103933726,0.50340297759986397,0.30426193250602623,6.2909580398104348E-2,9.5445979967586192E-2,1.8783228228768715E-2,1.2565089553801463E-2,2.6312117458498503E-3,1.0000000000000007]
[93,23.25,73.25,0.39403819731508166,0,8.2139045711115938E-2,0.52382275697380332,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ96*(Costs!$C$97*(365.2425/4))","v":196.0507915675062},{"$f":"DZ96*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":14.479189434263624},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4007787813423871},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.41805862086648654},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":53.339767126997288},25.5610178679832,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.35741884963246},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":58.126522404412327},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.27722775937962724},504.54018093699153,21.152148033618623,6.7080983345157525,5.0087966338962442,929.41999635140564,0.44747556347516287,415.89273657242904,4.5797449374089348E-4,7.1344937330501179E-2,null,4.7690430740432541E-4,7.7519210743325759E-6,null,null,null,1.9327516942878813E-4,1.0130166423478219E-2,1.3881414498547316E-4,8.27498237906132E-2,3.702852402817508E-2,0.52382275697380332,0.28931866955742441,0,6.0802077779229011E-2,9.22778735524305E-2,1.865609922286017E-2,1.2441654205226752E-2,2.6808687090267565E-3,1.0000000000000009,3.6153712419565724E-3,0.28355556503615448,2.1047786137271137E-3,4.1941082647681285E-5,1.0135829385863584E-6,null,null,null,null,2.2103732860598432E-3,5.7899347488610239E-2,6.7601975137225752E-4,1.6337253186672179E-5,1.1810507785908974E-3,9.0277900263420169E-2,8.1892251041943114E-4,6.7821602238697079E-4,1.7765445049566682E-2,2.0742533839069769E-4,5.0128125158194132E-6,1.592388816555552E-4,1.2172001523347185E-2,1.1041380022401267E-4,9.8025303705558882E-5,2.5828434053211976E-3,0.47617724302619763,5.0489171877028394E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9393531695531008E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8571316437242102E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4154829413926305E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL98","v":0.51839952111630927},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.5252521068745023},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40651265237436007},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57294929881346524},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.45903556149948138},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.49780381714344712},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37712668472434779},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54695707176023645},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43018822434880161},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70110523020631343},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.60870217878285393},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73553169959349074},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65089163695654928},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63599706799312095},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53116587189096764},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.67606320101569151},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57852504905153723},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57158730297369187},0.29631058413772465,8.5742261748612381E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28931866955742441,9.22778735524305E-2,1.2441654205226752E-2,0.47617724302619668,0.28931866955742419,2.1887933662616999E-3,3.6919812192584729E-3,0.51944913489990618,0.28931866955742441,0.52779389473098104,0.28643711729678945,6.0403101940783181E-2,9.1636867324935298E-2,1.862890880948577E-2,1.2410540533482319E-2,2.6895693635438931E-3,1.0000000000000009]
[94,23.5,73.5,0.38693085299533247,0,8.1304114516509748E-2,0.53176503248815865,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ97*(Costs!$C$97*(365.2425/4))","v":192.14572556578477},{"$f":"DZ97*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":14.19078360871123},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3728771669126929},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.41021153072218258},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":52.27731127317508},24.388391871406235,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.807471516241115},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":57.371836994777262},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.2734538735709281},499.39427128042655,20.799110783717566,6.5868781410178769,4.9251979475531877,915.94352155401668,0.44364361570230387,406.35249568132508,4.4896063896144271E-4,6.9981428824695491E-2,null,4.682164286650449E-4,7.5981019131537989E-6,null,null,null,1.9105215445016998E-4,1.0015688339348424E-2,1.3209729940764263E-4,8.1245041787441366E-2,3.6043844096465258E-2,0.53176503248815865,0.28355556503615448,0,6.0004126102337352E-2,9.0995861097440109E-2,1.8601718396111373E-2,1.2379426861737883E-2,2.6982700180610297E-3,1.0000000000000009,3.5403539852902357E-3,0.27790779139219518,2.0652712654956932E-3,4.1153835501326731E-5,9.9455767205476381E-7,null,null,null,null,2.181832439510934E-3,5.7164188276255273E-2,6.4257635421770753E-4,1.5529032353438786E-5,1.1646424918603916E-3,8.9023673349724275E-2,8.0754525585544079E-4,6.7638402995926882E-4,1.7721316878169996E-2,1.9920337426082604E-4,4.8141137212815549E-6,1.5844244314166362E-4,1.2111122856632418E-2,1.0986156196380092E-4,9.8661578282234499E-5,2.5996084397787952E-3,0.46823496751184235,5.0446368205968373E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9427971083479373E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.863994242986942E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4171414139660477E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL99","v":0.51452691732142009},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.51754190904711661},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.39812426958093516},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56566704154734815},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45083054695444663},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.48989227859811885},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.3687032856410008},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.53942968837806937},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42186410904597488},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69541063491124466},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60174266769605822},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.7303611175229936},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64444937075094855},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.62942079955798669},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52343817193106268},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6700120843436459},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57123734883334942},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.5644179028989732},0.29040820365962927,8.5742261748612381E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28355556503615448,9.0995861097440109E-2,1.2379426861737883E-2,0.46823496751184135,0.2835555650361542,2.1477332793133816E-3,3.6153712419565724E-3,0.51559304709319231,0.28355556503615448,0.53567519097218097,0.28073167821417483,5.9616792822044157E-2,9.0351632318441705E-2,1.8573552060081152E-2,1.2344876546315563E-2,2.7062770667624536E-3,1.0000000000000007]
[97,24.25,74.25,0.36621652954230716,0,7.8915010100175251E-2,0.55486846035751847,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ100*(Costs!$C$97*(365.2425/4))","v":180.89325424316345},{"$f":"DZ100*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":13.35974047656579},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2924784960357929},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.3875182115280244},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":49.215838298988352},21.018816933171362,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.128462906382609},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":55.06775581540699},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.26197575550114732},484.65138346417285,19.772125491700503,6.2336007458216436,4.6820093850705335,876.96496022350902,0.43234353958952942,379.15013499902278,4.2278752398371074E-4,6.6016758980144724E-2,null,4.4283579432756985E-4,7.1541365025401854E-6,null,null,null,1.8468208075904833E-4,9.687636961504752E-3,1.1287243442140485E-4,7.6874727911643737E-2,3.3236291970302048E-2,0.55486846035751847,0.2669491051052828,0,5.7745968168087684E-2,8.7115239885600743E-2,1.8426928377483588E-2,1.2152184551423596E-2,2.7421135546039812E-3,1.0000000000000009,3.3245332299176029E-3,0.26163373681612467,1.9510183580557065E-3,3.8877163454952733E-5,9.3953772985761708E-7,null,null,null,null,2.1010733675677824E-3,5.5084273290503374E-2,5.4739276315511815E-4,1.3228746861410474E-5,1.1149749981566584E-3,8.5227158310574688E-2,7.7310657686940258E-4,6.7045942233254804E-4,1.7577572787337539E-2,1.7467483117871561E-4,4.2213366347849076E-6,1.5553400261097679E-4,1.1888805654941308E-2,1.0784489387131009E-4,1.0026470639167065E-4,2.6418488482123107E-3,0.44513153964248253,5.0317869334967291E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9529284269840968E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.884182516921213E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4220202794429301E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL102","v":0.50305547492545655},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49508376446904684},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37398347267954568},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54437092939148279},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42708502569916607},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46690412442377976},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34454522953998568},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51746341941121121},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.39784578325263548},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.678602869015141},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58133792937050421},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71506643752215004},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62550263188964872},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61009718438862404},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5009231148085701},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65218176341947443},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5499204574262001},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.54347965958470623},0.27340041826470984,8.5742261748612381E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.2669491051052828,8.7115239885600743E-2,1.2152184551423596E-2,0.44513153964248153,0.26694910510528264,2.0289826617085186E-3,3.3949668549347399E-3,0.50416932936697989,0.26694910510528286,0.5586018802210071,0.26429142096070374,5.739062990832338E-2,8.6464334061392756E-2,1.8395888013140897E-2,1.2107832518771809E-2,2.7480143166611934E-3,1.0000000000000007]
[98,24.5,74.5,0.35951064553942946,0,7.8154054376075699E-2,0.56233530008449562,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ101*(Costs!$C$97*(365.2425/4))","v":177.29158940945922},{"$f":"DZ101*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":13.093742124868379},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2667446765687964},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.38022860915335954},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":48.235929154203646},19.941953602027468,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.560586605494542},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":54.288466722186158},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.25810664661624516},479.95019859353971,19.440203728529735,6.1192390397767751,4.6034108140202417,864.43039972644419,0.42864117459159801,370.53046189142759,4.1434620141967419E-4,6.4736308776933302E-2,null,4.3460133429058014E-4,7.0118082187559671E-6,null,null,null,1.8265046585558235E-4,9.5830047198217465E-3,1.0675360767437456E-4,7.5464676914214004E-2,3.2347267752684143E-2,0.56233530008449562,0.26163373681612467,0,5.7035291648559083E-2,8.5813428237184741E-2,1.836484764879821E-2,1.2063480486120026E-2,2.7539150787184055E-3,1.0000000000000007,3.2555647984369293E-3,0.25642478654286338,1.9143177653279009E-3,3.8145845404314582E-5,9.2186409217320595E-7,null,null,null,null,2.0756605026371502E-3,5.4429870485177258E-2,5.1726012419209646E-4,1.250053655258122E-5,1.0983133044943434E-3,8.3953561318868067E-2,7.6155361382232542E-4,6.6834389374990076E-4,1.7525925617483049E-2,1.6655307794549135E-4,4.0250596197694218E-6,1.5439869247261048E-4,1.1802024106427562E-2,1.0705768721985282E-4,1.0069622621269347E-4,2.653218852505712E-3,0.43766469991550522,5.0275007455144127E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9562409560879636E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8907832613421234E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4236154700066087E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL103","v":0.49928020512112281},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.48781640901206941},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36626632904594114},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53745190677598464},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.41945110985094425},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.45948367112442884},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33684956098022811},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51034193630903668},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39014749216725875},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67309104491424709},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57469128359585142},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71003972051850517},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.61931165594505211},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6037887231425374},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49363540349451124},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6463443980135436},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5429930902462633},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53668579614190548},0.26795659438332364,8.5742261748612381E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26163373681612467,8.5813428237184741E-2,1.2063480486120026E-2,0.43766469991550438,0.26163373681612445,1.9908350592405168E-3,3.3245332299176029E-3,0.50040936929405999,0.26163373681612473,0.56601178879349745,0.25902926167949403,5.6689739949532122E-2,8.5161197762824603E-2,1.8332874640374169E-2,1.201602883524654E-2,2.75910833903187E-3,1.0000000000000007]
[101,25.25,75.25,0.33996917100669455,0,7.4839008751561076E-2,0.5851918202417451,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ104*(Costs!$C$97*(365.2425/4))","v":166.91354108912347},{"$f":"DZ104*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":12.327278871205149},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1925937396476023},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.35915228672203536},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":45.41236146435412},16.484349777195451,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.833585197840506},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":51.918525664851764},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.24630215791410034},456.74280214970196,18.399939728461121,5.7858835551255634,4.3570778735725035,817.97339355571546,0.41772322665655015,341.68648527530161,3.8983880253118906E-4,6.1013843466648579E-2,null,4.104150800057405E-4,6.6011069260650921E-6,null,null,null,2.4455993615599359E-4,8.9957624544851345E-3,8.7168392839065547E-5,7.1148189239591764E-2,2.9720251179933113E-2,0.5851918202417451,0.24631769666684766,0,5.4199738062559726E-2,8.1891789630079398E-2,1.7899571924121855E-2,1.1759684709767536E-2,2.7396987648794888E-3,1.0000000000000007,3.057150791525336E-3,0.24141543784493258,1.8082058697819518E-3,3.603139604989341E-5,8.7076455790153344E-7,null,null,null,null,2.7736358825016035E-3,5.0994376816214992E-2,4.2153812441351291E-4,1.0187239429615719E-5,1.0481208352493487E-3,8.0116917869988882E-2,7.2675092484116087E-4,9.159987989768144E-4,1.6840994960050256E-2,1.3921380889313385E-4,3.3643562016514447E-6,1.5051045551632786E-4,1.1504812610950096E-2,1.043616433011116E-4,1.4077356595525612E-4,2.5989251989242327E-3,0.41480817975825568,5.0146336687405757E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9659937153766549E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9102171951868623E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4283120354100611E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL106","v":0.48809894642255197},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46664816881811344},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34405728092480398},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51721803199732275},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39735836278266928},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4379224383109091},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31477861420899111},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.48956015792427965},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36793491381941362},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65682273358603982},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55520384172198856},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69517059611871534},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60110396306566094},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58525202887091365},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47240227625359732},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.62914392012154929},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52273019118468789},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.51684277536785517},0.25227041412315782,8.5742261748612381E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24631769666684766,8.1891789630079398E-2,1.1759684709767536E-2,0.4148081797582549,0.2463176966668475,1.8805334933653644E-3,3.1219029592426143E-3,0.48927228324686134,0.24631769666684769,0.58923491540660744,0.24386656725589012,5.3501160374278336E-2,8.123313851026584E-2,1.7739187906500396E-2,1.1701855564805382E-2,2.7231749816532423E-3,1.0000000000000009]
[102,25.5,75.5,0.33363395165522808,0,7.3088037773302889E-2,0.59327801057146967,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ105*(Costs!$C$97*(365.2425/4))","v":163.59180756117388},{"$f":"DZ105*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":12.081954643657889},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1688600234711837},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.35238357252194746},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":44.508613555854794},15.303804419087299,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.247852935178749},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":51.11473307282769},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.2422968994157782},446.22647306934238,18.04154503021741,5.6777943473737436,4.2722105515720985,799.83032968169482,0.41414606240734109,331.2465816316394,3.8192415584376672E-4,5.9810066203395747E-2,null,4.026081298646145E-4,6.4694729788357798E-6,null,null,null,2.385052473571786E-4,8.7748189277213531E-3,8.0524127365787666E-5,6.9694916264527285E-2,2.8863875140763329E-2,0.59327801057146967,0.24141543784493258,0,5.2802582685996947E-2,8.0574487390452282E-2,1.757880388887894E-2,1.1644026419843231E-2,2.7066511984269958E-3,1.0000000000000004,2.9937462743206749E-3,0.23661135711507528,1.7741277664259016E-3,3.5352335297370174E-5,8.5435381336251018E-7,null,null,null,null,2.7027153820813566E-3,4.9701322331858346E-2,3.8914067619268242E-4,9.4042958645624656E-6,1.0312608798141256E-3,7.8828166020519064E-2,7.1506049011908583E-4,8.9977613314100823E-4,1.6546345914276585E-2,1.2955100459112611E-4,3.1308368702196084E-6,1.4903016226609406E-4,1.1391661026930429E-2,1.0333523064670841E-4,1.3907548737986743E-4,2.5675757110471282E-3,0.40672198942853094,5.0103418473284922E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9691850197452574E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9165763799203311E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4298488486590913E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1758342455236001E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL107","v":0.48441977467030806},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.4597982206688625},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.33695766383194031},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51064412610463794},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39025579509581509},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43096258760015665},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30774780467525725},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48282268767735331},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36081539619150832},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.6514878145364803},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.54885599637728766},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69028374131393255},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59515447542833666},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.57920046882802378},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46552950214582578},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62351275537475581},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51614534073681928},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51040377825783545},0.24724968325453453,8.5742261748612381E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24141543784493258,8.0574487390452282E-2,1.1644026419843231E-2,0.40672198942853033,0.24141543784493238,1.8451080303897467E-3,3.057150791525336E-3,0.48560725945408478,0.24141543784493261,0.59723581273097126,0.23901339748000394,5.2139016392140594E-2,7.9913573211230701E-2,1.7425234471476269E-2,1.1582619225682394E-2,2.6903464884955259E-3,1.0000000000000007]
[105,26.25,76.25,0.31425729772466282,0,6.8311050090909195E-2,0.61743165218442864,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ108*(Costs!$C$97*(365.2425/4))","v":153.39316378630244},{"$f":"DZ108*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":11.328741182960945},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0959909282531193},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.33145976751735884},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":41.733856669573463},12.071168335924229,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.379029164530351},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":48.550171073426363},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.22962718805351423},417.43316053186584,16.959200150146916,5.3429570401445634,4.0159129224426326,747.86443874114184,0.4035973204411113,301.83608352912046,4.0436784428612483E-4,5.6054589188412982E-2,null,3.7842763137703158E-4,6.0648746724793035E-6,null,null,null,2.2197912016466709E-4,8.1717374732325349E-3,6.2433178843362337E-5,6.5299599310989179E-2,2.6354743307793471E-2,0.61743165218442864,0.22654708173379026,0,4.9007735902272448E-2,7.6472972382471374E-2,1.6693564097206487E-2,1.1237243608401176E-2,2.6097500914302593E-3,1.0000000000000007,3.1656840711288942E-3,0.22167855710892509,1.6687837426615419E-3,3.325318701720187E-5,8.036240575234789E-7,null,null,null,null,2.5100853757572188E-3,4.6189200885901061E-2,3.0117128589128811E-4,7.2783547228817312E-6,1.1060211070259929E-3,7.4688862431945571E-2,6.7808884349980991E-4,8.550134042760541E-4,1.5733483120402271E-2,1.0258833779405817E-4,2.4792347341024134E-6,1.6252315332434283E-4,1.0975079375553514E-2,9.9641079523318693E-5,1.3409643108659554E-4,2.4756536603436638E-3,0.38256834781557209,5.6503837342286811E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9785879777060396E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9353132786323299E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4343769627795674E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL110","v":0.47352482923274436},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.438145339428195},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31480173828796604},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.48977569690144085},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36795829399099483},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.40901968136996514},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.2858870611250684},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46148333284287724},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.33853567071971713},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63438499368138257},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.52864986449810258},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67458064459658873},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57615387945874386},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.55989221976463466},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44379837037835063},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60549222514208589},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49523709058951848},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48998910260246498},0.2320220061357379,8.5742261748612381E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22654708173379026,7.6472972382471374E-2,1.1237243608401176E-2,0.38256834781557136,0.22654708173379012,1.7384286718814224E-3,3.2383649816910072E-3,0.47475892569156053,0.22654708173379032,0.62139836395572823,0.22411281942135766,4.8432860265417529E-2,7.5748129643662718E-2,1.6556609019944487E-2,1.1157455660874374E-2,2.5937620330156721E-3,1.0000000000000007]
[106,26.5,76.5,0.30777951172712675,0,6.6855412545846177E-2,0.62536507572702782,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ109*(Costs!$C$97*(365.2425/4))","v":150.09716295059422},{"$f":"DZ109*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":11.085317424790206},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0724410716214152},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.3246728907893271},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":40.837109884613263},11.085477587492404,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.724281598276185},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":47.651669698396582},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.22521934030103741},408.63702727446315,16.607594334796122,5.2326013523588513,3.9326531976341497,731.51322860612697,0.40014112309888034,292.70852485614364,3.9532123801778345E-4,5.4837401581820176E-2,null,3.7044168401824238E-4,5.9339937043196604E-6,null,null,null,2.1694170876236204E-4,7.9878977080993264E-3,5.6944676698336982E-5,6.3870882591120545E-2,2.5557366693327699E-2,0.62536507572702782,0.22167855710892512,0,4.7857984628562604E-2,7.5023286904854061E-2,1.6419653942682487E-2,1.1077667713347573E-2,2.5777739746010849E-3,1.0000000000000009,3.0946485152571648E-3,0.21691593492290895,1.6346141973438157E-3,3.2572304137236316E-5,7.8716927794361069E-7,null,null,null,null,2.4517217272622075E-3,4.5125070404782336E-2,2.7455731700870578E-4,6.6351795093552614E-6,1.0850544479980861E-3,7.3272998031307116E-2,6.6523442554885658E-4,8.4116417851359706E-4,1.5482015089776731E-2,9.4198202613483549E-5,2.2764717786751349E-6,1.6021522278884419E-4,1.0819226376751482E-2,9.8226113807246346E-5,1.3245340666027955E-4,2.4453205679408055E-3,0.3746349242729729,5.6448864987916458E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9816670836211159E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9414488899894077E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4358597454348393E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL111","v":0.46994041505766743},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43087846741854929},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30746502491913846},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48274116589903876},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36052859234046664},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40167549544404785},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.27867588966924328},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45430696444980134},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33113653000428112},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.6285605827247005},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.5218191412881924},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.66921993113606926},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.56970866856488289},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55334910027911888},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.4365031043387691},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.59936656967382784},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48818735498441274},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.4831161939643962},0.22703582471270892,8.5742261748612381E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22167855710892512,7.5023286904854061E-2,1.1077667713347573E-2,0.37463492427297218,0.22167855710892498,1.7028405537362673E-3,3.1656840711288942E-3,0.47119040145488184,0.22167855710892514,0.62924770447626788,0.21929724601591702,4.7308834615344381E-2,7.4301707278653553E-2,1.6287162903397687E-2,1.0995546146356269E-2,2.5617985640639059E-3,1.0000000000000007]
[109,27.25,77.25,0.28898916245732126,0,6.2835901116869722E-2,0.6481749364258097,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ112*(Costs!$C$97*(365.2425/4))","v":140.63307785562603},{"$f":"DZ112*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":10.386354264190821},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0048203827180227},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.30512753703322926},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":38.262205233632201},8.3649559247859244,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.768543427395841},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":44.967836223783742},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.21209949002788922},384.30639358643845,15.596528646521522,4.912533067521081,3.6932343732183561,685.41371001289303,0.38994910187546988,267.27646063266138,3.6917883728822959E-4,5.1315144684901962E-2,null,3.4725384976909288E-4,5.5578255182141121E-6,null,null,null,2.0302833732990208E-4,7.4800938939121866E-3,4.1869654793369016E-5,5.9762127083512959E-2,2.3304187782383572E-2,0.6481749364258097,0.20769918720186853,0,4.4705054145931053E-2,7.0717551826742026E-2,1.5648989484425849E-2,1.0572423428710721E-2,2.4818574865128175E-3,1.0000000000000007,2.8910448190914879E-3,0.2032405809619339,1.536210192426276E-3,3.0611446840325146E-5,7.3978157653763381E-7,null,null,null,null,2.2916705437668159E-3,4.22068696568077E-2,2.0164092379446223E-4,4.8730215620735325E-6,1.0227810234235014E-3,6.9067715499472049E-2,6.2705530384647094E-4,8.0219851930185993E-4,1.4774500826547658E-2,7.0584338982992989E-5,1.7057995933377016E-6,1.5290792420212553E-4,1.0325769411576447E-2,9.3746092932147973E-5,1.2752494290536591E-4,2.3543325436074518E-3,0.35182506357419102,5.6283835121410331E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9907457889055432E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9595396633460324E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4402317115507693E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL114","v":0.45932762558282469},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.40979303814255486},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28646496643793529},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46223800085343442},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.33912754167809506},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38042472377603864},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25811549972442022},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43344052801853672},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.30989535438134835},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61140624074443028},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50185198634218398},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65339204032393816},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55080241919049799},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53417497056692409},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41532898163094029},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58135893466688504},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4676345753080674},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46310869611847766},0.21271861777485826,8.5742261748612381E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20769918720186853,7.0717551826742026E-2,1.0572423428710721E-2,0.3518250635741903,0.20769918720186836,1.6003477671182797E-3,2.9573649716533724E-3,0.46062338532628427,0.20769918720186856,0.65181900031215523,0.2054698840819012,4.4224066997582516E-2,7.0008759848424432E-2,1.5528079208979294E-2,1.0484388589635079E-2,2.4658209613228777E-3,1.0000000000000007]
[110,27.5,77.5,0.28293690258260012,0,6.1600033218899661E-2,0.65546306419850076,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ113*(Costs!$C$97*(365.2425/4))","v":137.61457657436657},{"$f":"DZ113*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":10.163425034936093},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98325325456497381},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.29887538944095587},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":37.440958075548252},7.5291375717410141,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.12118003262303},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":44.079468049045801},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.20777015265123541},376.81279228963109,15.273434444419637,4.8094539401589049,3.6167261552658716,670.9510509643934,0.38660978077186509,259.39623872199661,3.6079063232328867E-4,5.0183403933599886E-2,null,3.3977912014193407E-4,5.4377416653034761E-6,null,null,null,1.9874946883864254E-4,7.3239133274606814E-3,3.726193036913363E-5,5.8449336154398866E-2,2.2597085036913194E-2,0.65546306419850076,0.2032405809619339,0,4.3743079849233979E-2,6.9299967870106838E-2,1.5407168933532741E-2,1.039635375055944E-2,2.4497844361329375E-3,1.0000000000000007,2.826225655107437E-3,0.19887891365287935,1.5047328208681733E-3,2.9984209831434986E-5,7.2462324750732325E-7,null,null,null,null,2.2428377507291747E-3,4.131650266481865E-2,1.794038125705473E-4,4.3356211156104881E-6,1.0022786455483696E-3,6.7683203693218175E-2,6.1448553134029642E-4,7.8997135627143378E-4,1.4552480952270307E-2,6.3189534370261576E-5,1.5270906207390026E-6,1.5036144569768563E-4,1.0153807428666886E-2,9.2184876194869016E-5,1.2587693775570599E-4,2.3239074983772315E-3,0.34453693580149997,5.6228788440610966E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9937207346249179E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9654677188419837E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4416643345376777E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL115","v":0.45583654126939144},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40299640403362647},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.27978866483809056},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45559898718235375},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33227998178532397},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37359397692085322},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25160483388108423},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42670024362649073},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30312218531100299},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60579280214950026},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49536752045794225},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64819970708162389},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54464080528994352},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52793239291499594},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40850170235913286},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57547743133903129},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46097776349333974},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.45663794434796601},0.20815226116394167,8.5742261748612381E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.2032405809619339,6.9299967870106838E-2,1.039635375055944E-2,0.34453693580149924,0.20324058096193373,1.5675614208431389E-3,2.8910448190914879E-3,0.4571469372086811,0.20324058096193393,0.65903184009405569,0.20105974730740664,4.3282157667460401E-2,6.8596279792863493E-2,1.5289597830753232E-2,1.0306675356798294E-2,2.4337019506628886E-3,1.0000000000000007]
[113,28.25,78.25,0.26539875184986828,0,5.8161672028847311E-2,0.67643957612128502,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ116*(Costs!$C$97*(365.2425/4))","v":128.94710491666868},{"$f":"DZ116*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":9.5232951836638247},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.92132435191216755},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.28087221719483607},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":35.082788969955722},5.2068332219262325,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.198733248295955},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":41.44131990132297},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19494667323821646},355.93169643356123,14.343408690057794,4.5107846976560824,3.3964974645210528,629.97960596997473,0.37676241727098547,237.35263917667064,3.3657444309357699E-4,4.6911748561197342E-2,null,3.181064617290412E-4,5.0926539062129922E-6,null,null,null,1.8684301124956485E-4,6.8892852962118833E-3,2.4525871972657565E-5,5.4672176299360276E-2,2.0598421300012458E-2,0.67643957612128502,0.19043796034616656,0,4.1088713264399779E-2,6.511119961584956E-2,1.4720018061286156E-2,9.8495918878521889E-3,2.3529407031613737E-3,1.0000000000000007,2.6404371170484905E-3,0.18635457102577974,1.4140931592715759E-3,2.8178069502286996E-5,6.8097456447986299E-7,null,null,null,null,2.1080936957248355E-3,3.885972898745535E-2,1.1803797769241637E-4,2.8526035271739647E-6,9.4169690068721568E-4,6.3592159156112757E-2,5.7734355904958572E-4,7.5522387562423866E-4,1.3921485174558532E-2,4.2287066824637956E-5,1.021944278748461E-6,1.4245368244707502E-4,9.6198014880773883E-3,8.7336717327724704E-5,1.2090082950410216E-4,2.2320398736572714E-3,0.32356042387871564,5.6063542109390685E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0024979905615898E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9829578061252231E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4458911338822715E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL118","v":0.44550151181801417},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38327540886150752},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26067891950844541},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43624861499809353},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31255577439828736},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35382886704948302},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23304171561944537},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40710179102601057},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28367802560649974},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.58925982635866825},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47641252388233524},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63286897093524719},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52656645351605091},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.50963897890941501},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.38868588642075086},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.55818753219779971},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44157051274823256},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43779928157685516},0.19504024181532945,8.5742261748612381E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19043796034616656,6.511119961584956E-2,9.8495918878521889E-3,0.32356042387871498,0.19043796034616639,1.4731497790493667E-3,2.700954739444063E-3,0.44685399571506601,0.19043796034616658,0.67979397917180295,0.18839626568597315,4.0681267705563351E-2,6.4424787409578507E-2,1.4611190186492963E-2,9.7558402213771076E-3,2.3366696192125593E-3,1.0000000000000004]
[114,28.5,78.5,0.2597550347839892,0,5.7096582993690435E-2,0.68314838222232099,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ117*(Costs!$C$97*(365.2425/4))","v":126.18261025637341},{"$f":"DZ117*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":9.3191254297118604},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.90157209572225794},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27511406096165025},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":34.330649688981673},4.488802440187925,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.565646461506599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":40.572543325798271},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19073343413318847},349.45343186015646,14.04593300110529,4.4146833324791634,3.3260556717006211,617.0669010588183,0.37353602006943487,230.49671433809073,3.2881120734392451E-4,4.5861508475932483E-2,null,3.1112925011121217E-4,4.9825066410866286E-6,null,null,null,1.8315431667148725E-4,6.7546221034819505E-3,2.0609580517033158E-5,5.3464817440699176E-2,1.9971035120537679E-2,0.68314838222232099,0.18635457102577974,0,4.0273822146726923E-2,6.3738375203307454E-2,1.450236231169977E-2,9.6620885549020263E-3,2.3203985352637448E-3,1.0000000000000007,2.581288708235244E-3,0.18235991205116961,1.3851028610473955E-3,2.7600391410220008E-5,6.670139172778626E-7,null,null,null,null,2.0667273460937964E-3,3.8105507609487041E-2,9.9190081488281892E-5,2.3971096578040131E-6,9.2184187571292596E-4,6.2251362656419278E-2,5.6517067117525007E-4,7.4421614773371688E-4,1.3721565224445065E-2,3.5717754680182378E-5,8.6318484080542437E-7,1.3974184011350649E-4,9.436672596863321E-3,8.5674117925198029E-5,1.1922871975335539E-4,2.2011698155103895E-3,0.31685161777767962,5.6008425544283202E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0053759665335633E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9886926338791416E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4472770598527412E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL119","v":0.44210225734820879},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.37691858364849473},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25460358293587654},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.42998288064995455},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30624474352644104},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34747566424793469},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22716350706716579},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40077109126295252},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.2774778706128555},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58384971826474996},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47025676313610948},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62783972908193764},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52067595800167255},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50368313845340307},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38229657285735824},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5525404497631432},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43528472473873503},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43170593851201888},0.19085816992679058,8.5742261748612381E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18635457102577974,6.3738375203307454E-2,9.6620885549020263E-3,0.31685161777767901,0.18635457102577957,1.4429522033383426E-3,2.6404371170484905E-3,0.44346817412510814,0.18635457102577976,0.68643490454114231,0.18435724153847469,3.9882216308630682E-2,6.3058264166312619E-2,1.4396081165447583E-2,9.5672394532227648E-3,2.3040528267700691E-3,1.0000000000000007]
[117,29.25,79.25,0.24341364804573934,0,5.4112862940955637E-2,0.70247348901330564,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ120*(Costs!$C$97*(365.2425/4))","v":118.24429749320818},{"$f":"DZ120*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":8.7328470812935404},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.84485301803124846},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.25853511714013605},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":32.170863692796573},2.4826427248398941,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.693671662292495},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":38.003657211814527},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.17829958499699394},331.27972207495048,13.188961660936487,4.1364450873397889,3.1231261556457577,580.33792256528602,0.36402165919901974,211.25557346832767,3.0641641021035088E-4,4.282789319532896E-2,null,2.9092195291378106E-4,4.6660128875724254E-6,null,null,null,1.728203808411053E-4,6.3773222551352917E-3,9.7282585488760723E-6,4.998976846586594E-2,1.8197358459919356E-2,0.70247348901330564,0.17462906119758809,0,3.8012303483375864E-2,5.9697239439260842E-2,1.3878709757769749E-2,9.0873474088904033E-3,2.2218496998100226E-3,1.0000000000000007,2.4117512221750238E-3,0.17088911233221607,1.3016336903330554E-3,2.5937134588513524E-5,6.268182754263933E-7,null,null,null,null,1.9519265688683865E-3,3.6012404757505362E-2,4.684017845680812E-5,1.1319785453079085E-6,8.63395325093198E-4,5.8304506352205902E-2,5.2933776196174365E-4,7.1266984200658151E-4,1.3148524754026713E-2,1.7101863929095561E-5,4.1329780735917756E-7,1.3142941522977246E-4,8.8753401280042953E-3,8.0577865656336216E-5,1.1416499845472259E-4,2.1076847013553001E-3,0.29752651098669497,5.5842976785588583E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0138722138619414E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0056227665339801E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.451368535924329E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL122","v":0.43204039507441666},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.35847373030981983},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23721399485969352},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4117204854130958},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28806599318448484},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.32909235213436022},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.2104036420782073},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38236357133982168},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.25967869822589851},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56791560147877218},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45226261744270507},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61299053195393682},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50339689933819154},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48622998668053624},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36375192915608084},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53593967946772747},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41695915576876585},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41396428147950531},0.17884929171710251,8.5742261748612381E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17462906119758809,5.9697239439260842E-2,9.0873474088904033E-3,0.29752651098669436,0.17462906119758792,1.3560048327463893E-3,2.4669758177134344E-3,0.43344486468496574,0.17462906119758814,0.70556615769921949,0.17275908676490209,3.7663170965607139E-2,5.9037261552256033E-2,1.377916553528947E-2,8.9898947004118969E-3,2.2052627823145091E-3,1.0000000000000007]
[118,29.5,79.5,0.23815883798940068,0,5.3182335625466599E-2,0.70865882638513333,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ121*(Costs!$C$97*(365.2425/4))","v":115.71229727369773},{"$f":"DZ121*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":8.5458480361340339},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.82676192972965779},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.253233027394351},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":31.481979445024027},1.8590999381648556,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.07957456583345},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":37.160939935709287},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17422786472061627},325.60416455560539,12.914650985797776,4.0469804354701315,3.0581698030288589,568.71792779631005,0.36090436721684538,205.25278385620283,2.9924214181364066E-4,4.1854787703390454E-2,null,2.8442328895799941E-4,4.5650044243144088E-6,null,null,null,1.6959760440417499E-4,6.2596428905491623E-3,6.365947441457197E-6,4.887862458098121E-2,1.7640509074828767E-2,0.70865882638513333,0.17088911233221607,0,3.7314038447838413E-2,5.8377283665251224E-2,1.3679621312809191E-2,8.8924419919333888E-3,2.1886758648189957E-3,1.0000000000000007,2.3577755817030303E-3,0.16723037804948479,1.2749395270076824E-3,2.5405210659346624E-5,6.1396336121832649E-7,null,null,null,null,1.9164810926399921E-3,3.5366156675366148E-2,3.0659731371758951E-5,7.4094846051318719E-7,8.443049340581283E-4,5.7015345068815615E-2,5.176336623774801E-4,7.0259711065910103E-4,1.2965512464827132E-2,1.1240099763107117E-5,2.7163755985025321E-7,1.286105172804419E-4,8.6849818429681532E-3,7.8849631684793574E-5,1.1246043184033295E-4,2.0762154329786627E-3,0.29134117361486728,5.5787795250971772E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0166596788105151E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0111772365871799E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4527108751591327E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL123","v":0.42873141108236862},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35252825404301447},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23168552765101472},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40580704271415091},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28224945250589317},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32318330782437249},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20509645282667191},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37641756711227364},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25400307998191896},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56270145882932465},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44641889938770551},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60811925878276307},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49776559267650883},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48054771286428477},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35777248607398415},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53051767454038501},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41102371219607453},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40822518627268128},0.17501896015004942,8.5742261748612381E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17088911233221607,5.8377283665251224E-2,8.8924419919333888E-3,0.29134117361486667,0.1708891123322159,1.3281976431969954E-3,2.4117512221750238E-3,0.43014815997967604,0.17088911233221613,0.7116899412192238,0.16905974519085043,3.6977567325106118E-2,5.7724346838048973E-2,1.3582061175917768E-2,8.7943319673323243E-3,2.1720062835211512E-3,1.0000000000000007]
[120,30,80,0.2279298396689825,0,5.140710042795401E-2,0.72066305990306401,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ123*(Costs!$C$97*(365.2425/4))","v":110.81202964450183},{"$f":"DZ123*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":8.1839423140789087},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79174962060815635},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.24295190913662557},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":30.14875792568489},0.67325239605534215,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.867424878948455},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":35.497523045687117},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16620013475951065},312.41208365059583,12.364916393692733,3.8728377149237527,2.9279934838155235,543.96166311248874,0.35474963924864672,192.97020375424927,2.8531577279445442E-4,3.9964021704373326E-2,null,2.7177335513971755E-4,4.3694434774237588E-6,null,null,null,2.1134659977014406E-4,5.9393396098560191E-3,0,4.6676166485411091E-2,1.655835322220936E-2,0.72066305990306401,0.16365108084373786,0,3.5992145614366283E-2,5.5779878154888517E-2,1.3293121830574661E-2,8.4988806703561216E-3,2.1218329830130656E-3,1.0000000000000004,2.2534582778265893E-3,0.16014948205527199,1.2231777004264987E-3,2.4373773418167091E-5,5.8903679461859764E-7,null,null,null,null,2.3913166819238794E-3,3.3600828932442407E-2,0,0,8.0673891264602927E-4,5.4478536876331592E-2,4.9460236591089232E-4,8.831944705072393E-4,1.2409927360067421E-2,0,0,1.2291847844616644E-4,8.3006022838893589E-3,7.5359908020596668E-5,1.4097449657211243E-4,1.9808584864409533E-3,0.27933694009693644,5.5677386266327566E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0221698785871744E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0221571915682352E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4553643820151029E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL125","v":0.42218029626072423},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34093149262726841},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22101212680681973},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39423373752127294},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.2709663371648986},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31168161507865749},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19488030085168997},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36480151356979296},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24302127648363525},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55241635015526902},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43495700895836897},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59849253696420834},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4866912604067099},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.46938160501719062},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34610685880812114},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.51983767007663839},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39940509670710894},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.3970010203759578},0.1676060083981317,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16365108084373786,5.5779878154888517E-2,8.4988806703561216E-3,0.27933694009693599,0.16365108084373772,1.274276692233414E-3,2.3050205135134974E-3,0.42362076460552156,0.16365108084373794,0.72396236056202501,0.16190028144950494,3.5408076123617599E-2,5.5141394402319133E-2,1.3099120296673797E-2,8.3997414771227411E-3,2.0890256887373081E-3,1.0000000000000007]
[123,30.75,80.75,0.21332660680214804,0,4.674672442516372E-2,0.73992666877268864,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ126*(Costs!$C$97*(365.2425/4))","v":103.42521374357194},{"$f":"DZ126*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":7.6383943675980772},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.73897097639573417},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.22735678558810063},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":28.139018322925207},0.63003621251871045,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.127043061470999},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":33.109220229952328},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.15501848361094156},284.34723749654501,11.48553648062485,3.6139945163377263,2.7197576516206183,500.35679832876019,0.34571378753658477,172.9802438699148,3.7768712531176929E-4,3.7048978458254445E-2,null,2.530023150805477E-4,4.0745642081214439E-6,null,null,null,1.9120603680337393E-4,5.3733421274104291E-3,0,4.3248290627068683E-2,1.4951530357166893E-2,0.73992666877268864,0.15337261433627619,0,3.2642318487729527E-2,5.2036177405793249E-2,1.2171744667150106E-2,7.9178150600785948E-3,1.9326612702840903E-3,1.0000000000000004,3.3614404453680938E-3,0.1488431517277167,1.1446617199275574E-3,2.2809216839250441E-5,5.5122642457726475E-7,null,null,null,null,2.1687543046953815E-3,3.0473564183034145E-2,0,0,7.5259413550594965E-4,5.0822176445654274E-2,4.6140682463302694E-4,8.0869021765282571E-4,1.1363054449497281E-2,0,0,1.1451458345540245E-4,7.7330929001439928E-3,7.0207576479199528E-5,1.2840593571875929E-4,1.804255334565331E-3,0.2600733312273118,8.8987870130785129E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0302785407652921E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0383149987768676E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4592692115230133E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.8537128493924513E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL128","v":0.41251923050259109},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32424770028364136},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20591685673758553},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37748969338762128},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25488172020895161},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29519199868363544},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18050225407186007},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34804608565740808},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22743236633279396},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53734009617673006},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.4183135911426023},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58433743774165015},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47054001180317057},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45311703754147253},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3293177248350061},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50421943659609281},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38259006684118263},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38078017299973416},0.15707914395649386,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15337261433627619,5.2036177405793249E-2,7.9178150600785948E-3,0.26007333122731136,0.15337261433627603,1.1974622261810394E-3,2.1538044742500026E-3,0.41399322563339908,0.15337261433627625,0.74359386858388687,0.15110788303199643,3.2130272195345616E-2,5.1440581534143388E-2,1.1998378583852495E-2,7.8254539801112938E-3,1.9035620906643104E-3,1.0000000000000002]
[126,31.5,81.5,0.19513498975986304,0,4.2598534435939785E-2,0.76226647580419749,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ129*(Costs!$C$97*(365.2425/4))","v":94.542154764901269},{"$f":"DZ129*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":6.9823424706404387},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.67550170686998334},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.20837326644073795},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":25.72219412390367},0.57743032933407956,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.013770082294634},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":30.209203833608569},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14143521668944425},259.15205954648047,10.488816961786084,3.3018616635072018,2.4837359784097668,456.49887994486636,0.33690808860589083,153.79816509295495,3.8507257651578057E-4,3.3687486086805586E-2,null,2.3057281304009737E-4,3.7210935686405286E-6,null,null,null,1.733413698247115E-4,4.8713027081879138E-3,0,3.9351496647942727E-2,1.3257837519439505E-2,0.76226647580419749,0.14019367038427305,0,2.9674347921788042E-2,4.7693999996672148E-2,1.1160704693805796E-2,7.2473193789178462E-3,1.763481820345946E-3,1.0000000000000002,3.0580030173229943E-3,0.13606517108600641,1.0490863553247814E-3,2.0904724727945186E-5,5.0520089092790765E-7,null,null,null,null,1.9715624617350105E-3,2.7702785460053031E-2,0,0,1.1012535568057785E-3,4.6171696665445974E-2,4.2104977442039462E-4,7.4151676319266456E-4,1.0419187930613132E-2,0,0,1.6734046722643539E-4,7.0159984908867217E-3,6.3980420804688885E-5,1.171656599872033E-4,1.6463161603587427E-3,0.23773352419580282,8.8561312488282695E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0382070918440265E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0541139057925897E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4630873062379178E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL131","v":0.40305442050145279},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.29918212479392026},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18383352732189412},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35211186700150648},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23105865132760833},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27055196060782927},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.15962783968410527},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32276978184063077},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20449532880193605},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51401901844039677},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39294447750292005},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56233481794443119},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44575234774432004},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42820452436111883},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30407920285344603},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48014869659348319},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35709181198330486},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.35623404539664733},0.1435817067302339,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14019367038427305,4.7693999996672148E-2,7.2473193789178462E-3,0.23773352419580251,0.14019367038427291,1.1020409690395484E-3,3.1558953915292588E-3,0.404598374936045,0.14019367038427313,0.76584489676733258,0.13812942073513973,2.9213109868582929E-2,4.6943300693423035E-2,1.1000723799865126E-2,7.131658934902284E-3,1.7368892007546888E-3,1.0000000000000004]
[127,31.75,81.75,0.18927377096706705,0,4.1302911302465696E-2,0.76942331773046757,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ130*(Costs!$C$97*(365.2425/4))","v":91.759333438993579},{"$f":"DZ130*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":6.7768192140528614},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.65561850703981916},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20241324271123834},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":24.965068685678407},0.56091430247636997,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.319520238094753},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":29.256494008054734},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.13697511581571606},251.2776575588899,10.17317798472307,3.2027193260912665,2.408993146460646,442.69570476908234,0.33402298312713508,147.87053992453835,3.7263191411283605E-4,3.2637419766536051E-2,null,2.2344817987232215E-4,3.6103551282116139E-6,null,null,null,1.6777833419943586E-4,4.7149682420731332E-3,0,3.8119856791921987E-2,1.2732908282016963E-2,0.76942331773046757,0.13606517108600641,0,2.8751871815377812E-2,4.6192601390173921E-2,1.0840742905924454E-2,7.0159984908867217E-3,1.7102965811634314E-3,1.0000000000000004,2.9632235352586699E-3,0.13206207028032182,1.019079725017394E-3,2.0306794592446516E-5,4.9075081607173111E-7,null,null,null,null,1.9102731869701721E-3,2.684159862840764E-2,0,0,1.0665862914117086E-3,4.4718219896083031E-2,4.0779520267918438E-4,7.2025851509774017E-4,1.0120484390826714E-2,0,0,1.6199927230201047E-4,6.7920609332211895E-3,6.1938285363521715E-5,1.1363203487210337E-4,1.5966645462913282E-3,0.23057668226953276,8.8419027255158156E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0408113633461121E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0593033335829341E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4643414263362243E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL132","v":0.39994261047392143},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29126517049359835},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17701184429794387},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34403755288439553},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22362314390992011},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26280445325242396},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15322065163406406},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31475906048989705},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19737573763364452},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50647245916761285},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38483473200033619},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55518628450259511},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43778344315879908},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42020853715472284},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29610375986670129},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47238323728349757},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34897578483945135},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.34843357784158052},0.13935343469873002,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13606517108600641,4.6192601390173921E-2,7.0159984908867217E-3,0.23057668226953243,0.13606517108600627,1.0704962809436544E-3,3.0580030173229943E-3,0.40150892692845885,0.13606517108600649,0.77289130414842377,0.1340636206831641,2.8306275084401422E-2,4.5465564040424698E-2,1.0684756625123212E-2,6.9040297120539556E-3,1.6844497064091408E-3,1.0000000000000004]
[130,32.5,82.5,0.17274837412686997,0,3.7655290547660113E-2,0.78959633532547002,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ133*(Costs!$C$97*(365.2425/4))","v":83.907362124698281},{"$f":"DZ133*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":6.1969175509017669},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.59951633718458197},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18556131133199733},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":22.828773708016147},0.51421533550980902,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.3655381074026},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.575070324031451},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12442201501117683},229.10654903064642,9.2834637636680188,2.9231875751007657,2.1983101657786235,403.80888734928163,0.32551506145496695,131.44587478156325,3.3770156803440628E-4,2.9682957834563612E-2,null,2.0338468946296608E-4,3.2979000325467982E-6,null,null,null,1.52163260571603E-4,4.2761477197204136E-3,0,3.4655652972385549E-2,1.128093700706809E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.78959633532547002},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.12441654911614267},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.6167399428492204E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.1966424328264501E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":9.9283367982330572E-3},6.3654006824627948E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5595543209348528E-3},1,2.6965684107352092E-3,0.12076667850373358,9.3423615764038953E-4,1.8616150717468219E-5,4.4989331600912199E-7,null,null,null,null,1.7385609473346355E-3,2.442883848115757E-2,0,0,9.6900394307767299E-4,4.0626934506504411E-2,3.7048587868241821E-4,6.5963829063574576E-4,9.268698507597312E-3,0,0,1.469769812250011E-4,6.1622289907577879E-3,5.6194710480005731E-5,1.0361672527045439E-4,1.4559375956643985E-3,0.21040366467453012,8.7991912060351396E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0485125279755394E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0746491367044447E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4680500202114775E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL135","v":0.39073508871523471},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.26874926949523503},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15802840151408318},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32090864250527601},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20272172517945583},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24086784330531349},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13550125310678687},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2919001749288137},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17746997498964623},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48449106660897068},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36149598266172195},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53428132112774895},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41472136842053864},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39710534338129172},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27341071698247088},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.44983231349721353},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32571780123697169},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32611174722497849},0.12742330248303216,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12441654911614267,4.1966424328264501E-2,6.3654006824627948E-3,0.21040366467452998,0.12441654911614249,{"$f":"BA132+BB132+BC132","v":9.8130662209574941E-4},{"$f":"AY132","v":2.7826023422011887E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.3923656919938131},{"$f":"DX132-(DU133+DV133)","v":0.12441654911614268},0.79275351797460936,0.12259161380993812,2.5765237033645083E-2,4.1305987492743189E-2,9.7839855389143977E-3,6.263814836610291E-3,1.5358433135396286E-3,1]
[131,32.75,82.75,0.16757445815171329,0,3.6514841224538103E-2,0.79591070062374869,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ134*(Costs!$C$97*(365.2425/4))","v":81.447034364765557},{"$f":"DZ134*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":6.0152118234134022},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.5819373470988688},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18026984674352212},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":22.15938946977036},0.49955197589476058,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.754896857965235},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":25.737095460820743},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12049901633620139},222.17402018933629,9.0049671434941416,2.8356676614294671,2.1323625877141485,391.6429037447827,0.32272751992959914,126.39394302358043,3.2681179813469704E-4,2.8759917507637438E-2,null,1.9711092496678273E-4,3.2000008175629827E-6,null,null,null,1.4729610554090633E-4,4.1393691451298295E-3,0,3.3573705482227219E-2,1.0835158705125976E-2,0.79591070062374869,0.1207666785037336,0,2.5363074638797958E-2,4.0645550657221877E-2,9.63963427959574E-3,6.1622289907577879E-3,1.5121323061444041E-3,1,2.6132627107197429E-3,0.11722729794785301,9.0759548825762875E-4,1.8085292740726737E-5,4.3706416249018229E-7,null,null,null,null,1.6851216412179966E-3,2.3677952997579962E-2,0,0,9.3850499502491419E-4,3.934822065409091E-2,3.5882500810605338E-4,6.4045690711035533E-4,8.9991773724853851E-3,0,0,1.4228575071072259E-4,5.9655421596875565E-3,5.4401080359508988E-5,1.0046600854814883E-4,1.4116662975962554E-3,0.20408929937625134,8.784946348925704E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.051043294715031E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0796920944906343E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4692687431555252E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL136","v":0.38770819821469737},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26163762909792082},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15216429348321772},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31354985279861652},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19619810495299977},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23397036829350396},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13006246491426657},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28465559660970763},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17129128291889961},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.4773780213321781},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35403528379092197},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.527489410384268},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40730721786980351},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.3896900801960046},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26623965245455672},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44255716196277778},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31831484651394598},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31901627730377102},0.12368522607460532,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1207666785037336,4.0645550657221877E-2,6.1622289907577879E-3,0.20408929937625131,0.1207666785037334,9.5330220167386679E-4,2.6965684107352092E-3,0.3893593147819695,0.1207666785037336,0.79897074963041459,0.11899698822579331,2.4974311562317775E-2,4.0005928302026754E-2,9.4990368621748339E-3,6.0638855752226722E-3,1.4890998420500842E-3,0.99999999999999989]
[134,33.5,83.5,0.15298466814461603,0,3.3302855827185333E-2,0.81371247602819863,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ137*(Costs!$C$97*(365.2425/4))","v":74.503561228838038},{"$f":"DZ137*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":5.5024066362321111},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.53232637761559021},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16530632614967797},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":20.270270649276291},0.45808604904104833,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.036221543637389},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.378580190595425},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10945753209620665},202.647527063517,8.2197970718958366,2.5888679021571264,1.9464355033628542,357.35884407441455,0.31450730575359132,112.39196723706186,2.9623267089953016E-4,2.6162513689292601E-2,null,1.7944226138341075E-4,2.9237419270570034E-6,null,null,null,1.336296589696925E-4,3.7553096545363237E-3,0,3.0530051677008611E-2,9.6019242974538909E-3,0.81371247602819863,0.11046637426532359,0,2.3106932138993629E-2,3.6927492131798911E-2,8.818046209027328E-3,5.5908017474935569E-3,1.3778774791643777E-3,1,2.3788458058555972E-3,0.10723828416636662,8.3225940723934784E-4,1.658410074849862E-5,4.0078511352888895E-7,null,null,null,null,1.5352236258458301E-3,2.15717085131478E-2,0,0,8.5265509407679086E-4,3.5748835607079067E-2,3.2600143064305184E-4,5.8587062931880036E-4,8.2321755797085273E-3,0,0,1.2909150648410364E-4,5.4123538059279849E-3,4.9356435081468554E-5,9.1546123336915517E-5,1.286331355827462E-3,0.18628752397180137,8.7421929784716745E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.05853045553659E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0946114607729354E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.472874280772494E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL139","v":0.37875288762266435},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24141204927925547},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13584559927073736},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29247056542442001},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17786002654999591},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21444057477243783},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11502122455483975},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26398292813403007},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15401619297294844},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45665935539915442},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33256440276500021},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50762734406074184},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38585060582397213},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36826480051150962},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24583535953590588},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42143009384772606},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29710030441024859},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29870662336979958},0.11313599615332723,{"$f":"$DL$7","v":8.5742261748612381E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11046637426532359,3.6927492131798911E-2,5.5908017474935569E-3,0.18628752397180137,0.11046637426532341,8.7411225162235427E-4,2.4544854538760862E-3,0.38046286944342811,0.11046637426532357,0.81649909242065766,0.1088523292158451,2.2755450029690389E-2,3.6346455919813239E-2,8.6883120022462172E-3,5.5015777767107709E-3,1.3567826350366541E-3,1]
[135,33.75,83.75,0.14841605768012217,0,3.2298233506761184E-2,0.81928570881311669,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ138*(Costs!$C$97*(365.2425/4))","v":72.327436105871399},{"$f":"DZ138*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":5.3416904889716452},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51677800939210272},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16060718010471062},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":19.678209753371767},0.44506408372523304,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.499112578507866},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.641512702936581},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.10600690782292937},196.53968503202029,7.9739766753495793,2.5115841429584087,1.8882256055876028,346.62988926662013,0.31181402891748705,108.08406231544723,2.8669836079641434E-4,2.5350916355915635E-2,null,1.7391692431655725E-4,2.8371737515987035E-6,null,null,null,1.2936846625907962E-4,3.6355600551630754E-3,0,2.9579297336202362E-2,9.2232398749495514E-3,0.81928570881311669,0.10723828416636663,0,2.2403967920387149E-2,3.5765419707827567E-2,8.5585777954651082E-3,5.4123538059279849E-3,1.3356877909089307E-3,1,2.3055980154114693E-3,0.1041075832386109,8.0860085409737987E-4,1.6112666210832568E-5,3.8939203605273854E-7,null,null,null,null,1.4885187119248805E-3,2.0915449208462267E-2,0,0,8.2582286381190128E-4,3.4623854362758437E-2,3.1574248125722899E-4,5.6863155853842428E-4,7.9899462369266844E-3,0,0,1.249711468923842E-4,5.2396015891058743E-3,4.7781069929725973E-5,8.8743042175503786E-5,1.2469447487334269E-3,0.18071429118688342,8.7279366468382413E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.060991976904404E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0995164360731031E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4740596577262079E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL140","v":0.375809214838081},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23502380612132162},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13080464927688307},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28576389224309368},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17213646009133257},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20829986920662247},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11040446962708239},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2574312191525599},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.14865405422049749},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.44995492079779048},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32570080542732588},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50117426498896522},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37895259019346272},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36138808514319509},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.23938754634872975},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41461429226584945},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29034777171663034},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29224906952554908},0.10982989335555635,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10723828416636663,3.5765419707827567E-2,5.4123538059279849E-3,0.18071429118688331,0.10723828416636642,8.4924429310137539E-4,2.3788458058555972E-3,0.37753794389245682,0.1072382841663666,0.82198685148249395,0.10567293370248877,2.2064008991473399E-2,3.5202693368398416E-2,8.4323279528425374E-3,5.3259776975169296E-3,1.3152068047860418E-3,1.0000000000000002]
[138,34.5,84.5,0.13553116664276527,0,2.9467814030490883E-2,0.83500101932674398,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ141*(Costs!$C$97*(365.2425/4))","v":66.184735306555154},{"$f":"DZ141*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":4.8880257636207292},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.47288854140770903},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.1473168197852219},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":18.006957994852197},0.40823470888585778,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.987386466494396},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.566991069991314},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.6294877253527214E-2},179.33021498591904,7.280800412169028,2.2936159155615963,1.7240825158079143,316.38754537830368,0.30387179299863898,96.141250696543395,2.5992250209013905E-4,2.3066802817696068E-2,null,1.5835481478445107E-4,2.5928606531141513E-6,null,null,null,1.1739985325981853E-4,3.2992137059014355E-3,0,2.6904286554385027E-2,8.1754537946301525E-3,0.83500101932674398,9.8126366604866636E-2,0,2.0430027241911949E-2,3.2494337093139661E-2,7.8214264393838256E-3,4.9104629447589698E-3,1.2163603491951096E-3,1,2.0994455528519302E-3,9.5270096002456936E-2,7.4168854856661792E-4,1.4779331427730086E-5,3.5716956342538653E-7,null,null,null,null,1.357370174014938E-3,1.9072657067897011E-2,0,0,7.5029362817886664E-4,3.1457178590889395E-2,2.8686487407140018E-4,5.196552526024877E-4,7.3017711867813381E-3,0,0,1.1338249641162649E-4,4.7537301461010499E-3,4.3350302246293752E-5,8.0814931830571678E-5,1.1355454173645379E-3,0.16499898067325613,8.6851566585189666E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0682773494078556E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1140337068346737E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.477568021609509E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL143","v":0.36710098723673817},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21685557563252475},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11677664688382734},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26655259569169643},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15604735514341972},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19091282371987395},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.7636603313687273E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23873567860386261},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13366197690208964},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43042644384169976},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30594830175453691},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48230306815564145},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35898967680815846},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34151885779477847},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22104116716837699},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39482117818466467},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27099713477570653},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27376055402168331},0.10049776964783634,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.8126366604866636E-2,3.2494337093139661E-2,4.9104629447589698E-3,0.16499898067325602,9.8126366604866455E-2,7.7891396632367234E-4,2.1659714040718546E-3,0.36888340504229045,9.8126366604866608E-2,0.83746150034468914,9.6698231303661786E-2,2.012218642918779E-2,3.1983147507728391E-2,7.7052098348999948E-3,4.8320965454300103E-3,1.1976280344029706E-3,1.0000000000000002]
[139,34.75,84.75,0.13149578407087512,0,2.8582234566490623E-2,0.8399219813626343,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ142*(Costs!$C$97*(365.2425/4))","v":64.259159622213204},{"$f":"DZ142*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":4.7458137639614542},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.45913034365227545},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.1431425115424575},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":17.483064376433209},0.39666713966484679,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.51494848822426},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":19.918670717278118},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.3259704287251291E-2},173.94534303009752,7.0637398863940666,2.2253497156986213,1.6726829118941464,306.92097221134139,0.30126959315699237,92.465956429459382,2.515730738445668E-4,2.2352999034180761E-2,null,1.5348783469985343E-4,2.5162934681046839E-6,null,null,null,1.1366693503253903E-4,3.1943098696828854E-3,0,2.6068553040908712E-2,7.8536623688260435E-3,0.8399219813626343,9.5270096002456936E-2,0,1.9814345616463627E-2,3.147195792231712E-2,7.5889932304161632E-3,4.7537301461010491E-3,1.1788957196108315E-3,1.0000000000000002,2.0350173316686271E-3,9.2499698701617866E-2,7.206723697870366E-4,1.4360550428443884E-5,3.4704895496502992E-7,null,null,null,null,1.3164643120120649E-3,1.8497881304451562E-2,0,0,7.2668691248399888E-4,3.0467431852188882E-2,2.7783915764424005E-4,5.0421239970917166E-4,7.0847808307069916E-3,0,0,1.0976353905845412E-4,4.6019999654144878E-3,4.1966641628107E-5,7.8325783373936662E-5,1.1005699362368949E-3,0.1600780186373657,8.6708941438603304E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0706735188857356E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1188084580343573E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4787219275285926E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL144","v":0.36423881644847511},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21111714562693776},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11244330638143704},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26044025019004136},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15102572422844307},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18544585721670043},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.3717637303522311E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23281057314055703},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12900847877152746},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42410714717271542},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.29963401816937418},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47617191727934721},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35257186544687735},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33514157716761944},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21524366043351306},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38843572339604238},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26483787817015603},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26788048840013523},9.7572472044504727E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.5270096002456936E-2,3.147195792231712E-2,4.7537301461010491E-3,0.1600780186373657,9.5270096002456769E-2,7.5682504955777339E-4,2.0994455528519302E-3,0.36603829611834171,9.5270096002456908E-2,0.84230721650178741,9.3884897352037408E-2,1.9516449645351111E-2,3.0976875162467225E-2,7.4759801338611801E-3,4.677865055757768E-3,1.1607161487379167E-3,1]
[142,35.5,85.5,0.12011297342162951,0,2.4501032238529334E-2,0.8553859943398413,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ145*(Costs!$C$97*(365.2425/4))","v":58.822539001573098},{"$f":"DZ145*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":4.3442960795946099},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.42028580369040086},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.131334801983126},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":16.003916674227053},0.3639463893690546,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.185233258052397},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.093920196183895},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.4716928564577729E-2},147.26263272906283,6.3661377434410724,2.0327839818443789,1.507491780484312,268.61923536807075,0.29359593526438554,78.865515637892841,2.2812218110191594E-4,2.0343835316023351E-2,null,1.3974014608698291E-4,2.3001779859538888E-6,null,null,null,1.4134348233622835E-4,2.6324997704364772E-3,0,2.3487841073970908E-2,6.8959346674537384E-3,0.8553859943398413,8.7205989184126934E-2,0,1.6984828764424587E-2,2.8594070379904062E-2,6.5084899723869888E-3,4.3129138575985111E-3,1.0077135017177597E-3,1,1.8536533283289955E-3,8.4677616783227314E-2,6.6122469111921836E-4,1.317596028297264E-5,3.1842116843998265E-7,null,null,null,null,1.64702646011361E-3,1.5337802304310977E-2,0,0,6.6023654362438208E-4,2.7681401100840011E-2,2.5243273543966855E-4,6.3113119058098616E-4,5.8773587818060028E-3,0,0,9.9585099304078011E-5,4.1752537088759912E-3,3.8075049418441633E-5,9.771843005089728E-5,9.0999507166686247E-4,0.14461400566015886,8.628104032966899E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0777682843673819E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1329459137976852E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4821385021738161E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL147","v":0.35577251063436977},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19479699055334035},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10038444624365257},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.2429314080440062},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13690977967110352},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.16996646413288902},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.2879541089299014E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21590306858597033},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11599769949197913},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40570048848834989},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28146236508851119},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45824215790178324},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33399866712563658},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31671539084769207},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19874764019055677},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.36989233806224503},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24718738408034138},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25104098454068624},8.931348134216395E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.7205989184126934E-2,2.8594070379904062E-2,4.3129138575985111E-3,0.1446140056601587,8.7205989184126767E-2,6.9434527877828048E-4,1.9121855412452783E-3,0.35762074153679019,8.7205989184126906E-2,0.85788066986584277,8.5941802983677124E-2,1.6491927879927391E-2,2.8144323720513523E-2,6.3192999554005499E-3,4.2440837832372512E-3,9.7789181140153195E-4,1.0000000000000002]
[143,35.75,85.75,0.11654744755322627,0,2.3077207054929612E-2,0.86037534539184424,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ146*(Costs!$C$97*(365.2425/4))","v":56.689928384981236},{"$f":"DZ146*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":4.1867936647343109},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.40504834569952725},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12665729244764876},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":15.423694820736582},0.35098438172925944,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.769653637858658},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.523625811869255},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.2046463166100508E-2},138.83297452332101,6.1194194190257711,1.9617207531849947,1.4490692547489683,255.92161675350332,0.29108173251883329,74.494107593630616,3.3027142640552171E-4,1.9497809083253059E-2,null,1.3473861661691071E-4,2.2155010682706442E-6,null,null,null,1.3288694946051049E-4,2.4749981970631878E-3,0,2.2572919773867457E-2,6.5705645957859701E-3,0.86037534539184424,8.46776167832273E-2,0,1.5999026995430196E-2,2.7694577061122983E-2,6.1301099384141111E-3,4.1752537088759912E-3,9.4807012108530408E-4,1,3.0525773232400748E-3,8.0974350612825721E-2,6.3767507021827454E-4,1.2706696394558718E-5,3.0708054867137636E-7,null,null,null,null,1.5514328206086094E-3,1.4447594174821587E-2,0,0,6.3946725992622703E-4,2.6810617927479564E-2,2.4449187371719083E-4,5.944395090470906E-4,5.5356704293670206E-3,0,0,9.6406529076760835E-5,4.0419874147891071E-3,3.6859765010123209E-5,9.1934784690984219E-5,8.561353363943199E-4,0.13962465460815587,0.14744580750690339,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0801026706035142E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1375975519995689E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.483262655586238E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.3866037262755456E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL148","v":0.35299011786257911},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.18964227459859112},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.6659386496472294E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23736072247136997},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13250399924933884},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1650993161437066},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9552898278677078E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21054463846482446},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11195919063369078},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.39974420540632682},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27565343207098036},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45241687501747918},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32802763068918472},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31080127254857975},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1935348520149256},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36391005815463207},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24156927845178686},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24568394924190279},8.6724006199843176E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.46776167832273E-2,2.7694577061122983E-2,4.1752537088759912E-3,0.13962465460815576,8.4677616783227147E-2,6.7471907257063098E-4,1.8536533283289955E-3,0.35485380388354876,8.4677616783227286E-2,0.86338847450513911,8.2825983698026517E-2,1.5542148120235029E-2,2.7258950842498551E-2,5.9552896610234971E-3,4.1086205618325487E-3,9.2053261124487367E-4,1.0000000000000002]
[146,36.5,86.5,0.1020665617586609,0,1.938057930540206E-2,0.87855285893593726,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ149*(Costs!$C$97*(365.2425/4))","v":49.594540444636515},{"$f":"DZ149*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":3.662768919532168},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.35435194813458692},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11105368075049382},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":13.493244362527772},0.30774467639185837,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.126781665054317},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.26913445880086},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.1483103111395316E-2},116.77792847868776,5.3141523047492001,1.7143068753263044,1.2583832211146906,219.0558741388179,0.28366757030375411,62.139047577723439,3.2533787215213641E-4,1.6937066160231263E-2,null,1.1738530188660651E-4,1.9352922867457097E-6,null,null,null,1.1098734826573705E-4,2.0671216245817495E-3,0,1.9559833599404237E-2,5.5484904726887333E-3,0.87855285893593726,7.4068531290952408E-2,0,1.3436676123861443E-2,2.4334570162254546E-2,5.1500524006939212E-3,3.6634603054539494E-3,7.9385078084669386E-4,1.0000000000000002,2.6477920815688749E-3,7.0850212316662775E-2,5.5911635486633685E-4,1.114128825529754E-5,2.6924959911750097E-7,null,null,null,null,1.3029605078109432E-3,1.21337156160505E-2,0,0,9.5440334618467635E-4,2.31671145497644E-2,2.1305226630547049E-4,4.9940289022406702E-4,4.6506495104698545E-3,0,0,1.4368113966374045E-4,3.4877051034421613E-3,3.2074062348047757E-5,7.6980066126716162E-5,7.1687071471997774E-4,0.12144714106406297,0.14619102691415176,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0870170906310612E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1513756405807063E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4865923825819582E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL151","v":0.34476055550674894},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16523033878943197},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9590654017478335E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21068916302031404},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11200515194689033},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14220383944883033},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4452554406924087E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18503861290633739},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3322073716439247E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37049089335372098},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24764345952123196},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42363277382516779},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29898953843632214},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2821105452902597},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16883002895299823},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33466389790059153},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2146537985725181},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.2200325169150732},7.5858532761188771E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4068531290952408E-2,2.4334570162254546E-2,3.6634603054539494E-3,0.12144714106406274,7.4068531290952297E-2,5.9602979645385131E-4,2.7761217111389796E-3,0.34672963839882648,7.4068531290952394E-2,0.88136546895172674,7.2459371803807585E-2,1.3064754047389141E-2,2.3756413000137123E-2,5.0070117135341818E-3,3.5755827044480553E-3,7.7139777895735972E-4,1]
[147,36.75,86.75,9.751617325812463E-2,0,1.8305747774359307E-2,0.88417807896751632,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ150*(Costs!$C$97*(365.2425/4))","v":47.441919175792648},{"$f":"DZ150*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":3.5037886324207888},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33897151445434576},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10631185984936391},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.907578187580363},0.2946044533135711,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.597410964323229},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.542686088433456},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.8082515706362909E-2},110.35294590742346,5.0684151142510396,1.6379395826019563,1.2001930264056693,208.06084702255623,0.2812383889070853,58.51469741126725,3.0980052021076747E-4,1.616287831753703E-2,null,1.1203093529057509E-4,1.850332288129312E-6,null,null,null,1.0463851485711385E-4,1.9488756169520353E-3,0,1.8640074237135647E-2,5.2423044475604962E-3,0.88417807896751632,7.0850212316662775E-2,0,1.2692831970916836E-2,2.3178255838019697E-2,4.8639710263744425E-3,3.4877051034421613E-3,7.4894477706802546E-4,1.0000000000000004,2.5256258593804714E-3,6.7778420183014512E-2,5.3524294878243284E-4,1.0665572428884027E-5,2.5775305647174495E-7,null,null,null,null,1.23082960681142E-3,1.1462002364105417E-2,0,0,9.0905262690208161E-4,2.2066274624240097E-2,2.0292858687751672E-4,4.7166145109712326E-4,4.3923095752773193E-3,0,0,1.3678800977523313E-4,3.3203817905348401E-3,3.0535303132088053E-5,7.2625510807539567E-5,6.7631926626048587E-4,0.11582192103248394,0.14577302208765719,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0892929728817152E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.155910700227765E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4876883626553254E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL152","v":0.3420562134828406},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15781247799142534},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.4599300142518102E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20248210422343843},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.1059028555700509},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13530068800304498},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0085292083833654E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17724272703555818},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.7826570438480772E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36122349558088646},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23895420740489781},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41445094731913484},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.28989307964392769},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27314808771629406},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16131689902305679},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32544714572902422},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20636571047482549},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21213600094072388},7.2562437225176316E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.0850212316662775E-2,2.3178255838019697E-2,3.4877051034421613E-3,0.11582192103248368,7.085021231666265E-2,5.7052689272075194E-4,2.6477920815688749E-3,0.34405888767970105,7.0850212316662761E-2,0.88685137049990326,6.9314316249838637E-2,1.2345038641902343E-2,2.262759801734434E-2,4.729733470792875E-3,3.4040434469885007E-3,7.2789967323029969E-4,1.0000000000000004]
[150,37.5,87.5,8.5085362668915393E-2,0,1.5473595913172416E-2,0.89944104141791215,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ153*(Costs!$C$97*(365.2425/4))","v":41.553204877513615},{"$f":"DZ153*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":3.068881896429978},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.29689677467663622},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.3319394440833037E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":11.305428832118729},0.25860058531333868,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1557965594229973},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.564377818460015},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.8821784215281392E-2},93.403233480293537,4.4015057830616833,1.4293047717664633,1.0422699063581882,178.63164246407129,0.27407494715338565,48.95845796826282,2.6760144030936629E-4,1.405241337448458E-2,null,9.7428521453263195E-5,1.6180592960481197E-6,null,null,null,8.79572773111974E-5,1.638190233484829E-3,0,1.6145208906339283E-2,4.4249972777853103E-3,0.89944104141791215,6.2046970194215227E-2,0,1.0736696154489935E-2,2.0028960321579234E-2,4.1065593458442925E-3,3.0094321531209329E-3,6.3034041283818764E-4,0.99999999999999978,2.1931274082324739E-3,5.937442396995514E-2,4.6983043970706445E-4,9.3621234906300798E-6,2.2625282992225826E-7,null,null,null,null,1.0411422396959357E-3,9.6955539147940001E-3,0,0,7.8553706205034142E-4,1.9068067156675937E-2,1.7535610285295675E-4,3.9821490086488516E-4,3.7083444449794072E-3,0,0,1.1803011509566232E-4,2.8650540755899411E-3,2.6347962435329231E-5,6.1124392434144364E-5,5.6921602040404325E-4,0.10055895858208783,0.14452027594367944,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0960364882735403E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1693482339683625E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4909357883478287E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL155","v":0.3340582131296238},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13749787202729885},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.1426078757554112E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.17972975739730426},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.9519301280955865E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1165375954516616},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8680194447764197E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15577099753065218},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.32066535523484E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33478913207030137},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21467335321863584},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38808235086387993},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26423078414619533},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24793320612479414},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14072471417484092},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.29929211328370831},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18337258749306856},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19022567374553376},6.3546448662811797E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.2046970194215227E-2,2.0028960321579234E-2,3.0094321531209329E-3,0.10055895858208785,6.2046970194215095E-2,5.0066165972308986E-4,2.2985762790145641E-3,0.33615717121296407,6.2046970194215192E-2,0.90173962947709885,6.0710697082085187E-2,1.0451040254495499E-2,1.9553194800872902E-2,3.9952430732532896E-3,2.937243114355437E-3,6.1295219783878002E-4,0.99999999999999989]
[151,37.75,87.75,8.1316907325711646E-2,0,1.4644875138002725E-2,0.90403821753628566,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ154*(Costs!$C$97*(365.2425/4))","v":39.765302815287427},{"$f":"DZ154*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":2.9368376825713987},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.28412225205491864},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.9368269360008565E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.818992236364483},0.24765148663272896,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.7202760958297851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":11.966718880022347},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.6024046043526898E-2},88.437573337985299,4.2005900504482918,1.3660519061209784,0.99469336502483074,169.88420242374602,0.27172791198752205,46.16227960427004,2.548857014843778E-4,1.3414017891928184E-2,null,9.3009599159937976E-5,1.5475848038771912E-6,null,null,null,8.3090826095513101E-5,1.5475533572993777E-3,0,1.5394104960771267E-2,4.1830079979071318E-3,0.90403821753628566,5.9374423969955133E-2,0,1.0165384354501065E-2,1.9077429280166567E-2,3.8839268006622867E-3,2.8650540755899411E-3,5.9556398283937251E-4,1,2.0927093328990463E-3,5.6822594320815961E-2,4.4993790991532481E-4,8.9657329958647308E-6,2.1667332893781778E-7,null,null,null,null,9.8574187831415388E-4,9.1796424761869111E-3,0,0,7.4821795578022257E-4,1.8162185997194567E-2,1.6702532719177731E-4,3.7662612314548699E-4,3.5073006775167997E-3,0,0,1.123675979691004E-4,2.7276025636736381E-3,2.5083913947202787E-5,5.7752106425803329E-5,5.3781187641356923E-4,9.5961782463714382E-2,0.14410324092525606,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.098256887119355E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1737727340509729E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4920050496812042E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL156","v":0.3314301956731795},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13132503426521897},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.757387651075755E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17272867264589878},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.4642085381788856E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11088038764596109},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5381656770728342E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14920818937049204},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.8895697006443407E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32641477223426779},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20714094799225957},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.37967104504466537},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2561918258192975},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24005653905875263},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13446230298823961},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29104951152013225},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17629231139289511},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18347548372772585},6.0809315473111435E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.9374423969955133E-2,1.9077429280166567E-2,2.8650540755899411E-3,9.596178246371434E-2,5.9374423969955008E-2,4.7941881602761675E-4,2.1931274082324739E-3,0.33355978293570154,5.9374423969955105E-2,0.90622492503355256,5.809850914538555E-2,9.8974823703016496E-3,1.8624290505178498E-2,3.779234739349901E-3,2.7963283196317896E-3,5.7922988660007234E-4,1]
[154,38.5,88.5,7.1016640177478038E-2,0,1.2449815760977208E-2,0.91653354406154464,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ157*(Costs!$C$97*(365.2425/4))","v":34.870675202307844},{"$f":"DZ157*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":2.57534849983527},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24915024073063127},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.8534755576149501E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":9.4873052028040803},0.2176303637751183,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.534228747120939},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.339121881438549},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.8404958947853925E-2},75.270302349387975,3.654384818715255,1.1931522247210049,0.86535279300478329,146.38359203836546,0.2648067122254934,38.763357731437473,2.2033465835924468E-4,1.167282165470008E-2,null,8.0952730853459302E-5,1.3547836832688939E-6,null,null,null,7.0238461532583392E-5,1.3081801212488165E-3,0,1.3353882410377455E-2,3.5361976965379007E-3,0.91653354406154464,5.2058628434902769E-2,0,8.6544611604932927E-3,1.6485845776765557E-2,3.2920346232185151E-3,2.4721659658097097E-3,5.0331997726539828E-4,0.99999999999999978,1.8192212862170683E-3,4.9835942898184077E-2,3.9539496549158889E-4,7.8788775303994282E-6,1.9040747963299853E-7,null,null,null,null,8.3922697879732758E-4,7.8152341816959646E-3,0,0,6.4657589055897382E-4,1.5694934203213901E-2,1.4433568299268283E-4,3.1923007333507975E-4,2.9728045498834356E-3,0,0,9.6958502014241526E-5,2.3535633353729338E-3,2.1644128422534388E-5,4.8807163849436422E-5,4.5451281341596188E-4,8.3466455938455239E-2,0.1428543164117011,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1048382038989325E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1868870610962308E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4951743665669357E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL159","v":0.32365858506455392},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11442005717926101},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7407113286198781E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15331963557603265},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1547649036987432E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.5503828914141678E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6767531609539363E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13113265004843452},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7427079263343839E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30252771380638321},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18609273457586356},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35551524895519826},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23351287692423026},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21789640878568778},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11729812108901501},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26765889489650208},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15664994548206504},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16473136454462448},5.3316720364266379E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.2058628434902769E-2,1.6485845776765557E-2,2.4721659658097097E-3,8.3466455938455364E-2,5.2058628434902672E-2,4.2118364752275535E-4,1.9059858087575878E-3,0.3258757928716644,5.2058628434902748E-2,0.91841855400893069,5.094728566654342E-2,8.4325451538404227E-3,1.6094329428754928E-2,3.2046826317871334E-3,2.4128646505913219E-3,4.8973845955194726E-4,0.99999999999999967]
[155,38.75,88.75,6.7892319314301314E-2,0,1.18041167293818E-2,0.92030356395631674,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ158*(Costs!$C$97*(365.2425/4))","v":33.383448862347421},{"$f":"DZ158*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":2.4655104740066482},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23852403981905412},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.523781198035541E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":9.0826738008884682},0.20849408991986976,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.1759128398664362},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.847409728608282},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.6103148225958242E-2},71.39269201332192,3.4895549453649752,1.140703935889376,0.82632132851757178,139.37258701875635,0.26253904539857204,36.590745950633703,2.0991866121874688E-4,1.1145841252359659E-2,null,7.7302363725750961E-5,1.2962444681394961E-6,null,null,null,6.6469398946090969E-5,1.23798193290859E-3,0,1.2738809853626977E-2,3.3444349784851495E-3,0.92030356395631674,4.9835942898184084E-2,0,8.2106291471875526E-3,1.57028130807443E-2,3.1173306403557517E-3,2.3535633353729338E-3,4.7615694183849623E-4,0.99999999999999978,1.7365681375149983E-3,4.771284821968301E-2,3.7879601016635434E-4,7.5481167783562268E-6,1.8241404136529286E-7,null,null,null,null,7.9618838948336491E-4,7.414440757704188E-3,0,0,6.1586529981207496E-4,1.4949467649090283E-2,1.3748013184194268E-4,3.022889497916447E-4,2.8150416905641071E-3,0,0,9.2306899516214261E-5,2.2406506885946438E-3,2.0605747262075697E-5,4.6173152126055547E-5,4.2998378971244067E-4,7.969643604368315E-2,0.14243886730702648,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1070059079700466E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1912065584062749E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4962182520606671E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL160","v":0.32110517093625585},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10928327622926017},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4434079812321441E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14734731480808336},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.76495697799116E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.0867685493527917E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4276188062507935E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12560788331108377},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4045342341228028E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29496033573732683},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.17956315898814595},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34780980325353261},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22640848031709881},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21097399006769213},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11207822016413189},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26028748221574294},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1506014685518256},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15895203250459772},5.1040319568054146E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.9835942898184084E-2,1.57028130807443E-2,2.3535633353729338E-3,7.9696436043683261E-2,4.9835942898183994E-2,4.0346425050162132E-4,1.8192212862170683E-3,0.3233501936294178,4.9835942898184056E-2,0.92209825937043888,4.877439555893355E-2,8.0019329575290472E-3,1.532991442330647E-2,3.0350174384015834E-3,2.297107011983789E-3,4.6337323940650628E-4,0.99999999999999989]
[158,39.5,89.5,5.9347975573227761E-2,0,1.0085541029348877E-2,0.93056648339742332,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ161*(Costs!$C$97*(365.2425/4))","v":29.308911202588604},{"$f":"DZ161*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":2.1645884417057739},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20941155395793304},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.6191621498083997E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.9741095957453281},0.18342588017002448,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2001049677487705},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.5083215669239056},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.9834548640088042E-2},61.061638497662692,3.0407690288405673,0.99725948383045981,0.72004950286398883,120.47461589217623,0.25585189587004198,30.823658880228379,1.8160368036722037E-4,9.7077638577588807E-3,null,6.733772915973206E-5,1.1359859146820074E-6,null,null,null,5.6467656271024015E-5,1.0517010739621154E-3,0,1.1066009983433656E-2,2.8312596339783126E-3,0.93056648339742332,4.3747034674316426E-2,0,7.0305830239042362E-3,1.3570124368899244E-2,2.6511282529697307E-3,2.0308165300120858E-3,4.0382975247491102E-4,1,1.5113118632156996E-3,4.1895670145738868E-2,3.3325161205461815E-4,6.6405717506344249E-6,1.6048155660268128E-7,null,null,null,null,6.817587878571778E-4,6.3488242360470581E-3,0,0,5.32221116685619E-4,1.2919095082126218E-2,1.1880817008740693E-4,2.5708109527378223E-4,2.3940471576959486E-3,0,0,7.9648749856986014E-5,1.9333877223490735E-3,1.7780057806026204E-5,3.915955214693864E-5,3.6467020032797235E-4,6.9433516602576642E-2,0.14119566619610957,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1134330723018751E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2040137120267745E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4993133348725815E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL163","v":0.31355479785821155},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5215651645183752E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6587625900735096E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1307903098161084},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7183936977498948E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8266428116280332E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7770048907858492E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11039135770663236},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5048766371490252E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27337511541951193},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16131720748151288},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.3256811137077662},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20636605180439882},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19149853181748316},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.7771377911052434E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.23936910074641929},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13382155836385026},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14289132888827946},4.4804261745255688E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.3747034674316426E-2,1.3570124368899244E-2,2.0308165300120858E-3,6.9433516602576684E-2,4.374703467431635E-2,3.5485415989669955E-4,1.5827999757184689E-3,0.31587921505135413,4.3747034674316398E-2,0.93211707397994137,4.2821352410027644E-2,6.8563294360029564E-3,1.3247930011388048E-2,2.5820720311548447E-3,1.9821021261805798E-3,3.9314000530445479E-4,0.99999999999999978]
[159,39.75,89.75,5.6754793521964796E-2,0,9.5775419155756328E-3,0.93366766456245953,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ162*(Costs!$C$97*(365.2425/4))","v":28.069909104908277},{"$f":"DZ162*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":2.0730828377838111},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20055891003544368},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.3436604747739322E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.6370128524385112},0.17579135844540167,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9053008570790153},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.1037658076461661},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.7940711387310908E-2},58.004741629834982,2.9051344622853228,0.95372147811821517,0.6879314428295128,114.8183280575397,0.25366091342857205,29.124921973416964,1.7306364839055592E-4,9.2722841158511867E-3,null,6.4319314307604227E-5,1.0872929900824956E-6,null,null,null,5.3520471196880622E-5,9.9681022294529644E-4,0,1.0561085065681607E-2,2.6789344845576475E-3,0.93366766456245953,4.1895670145738868E-2,0,6.6820758481016766E-3,1.2925735653876853E-2,2.5130158093399583E-3,1.9333877223490735E-3,3.8245025813399855E-4,1,1.4431879014014351E-3,4.0126583194914696E-2,3.1938106843428378E-4,6.3641789687263239E-6,1.5380201972844757E-7,null,null,null,null,6.4796389077299008E-4,6.0341119573286868E-3,0,0,5.0694815144479649E-4,1.2305621037753942E-2,1.131664646781148E-4,2.4368826969489623E-4,2.2693275396450619E-3,0,0,7.5827585997161878E-5,1.8406330801866641E-3,1.6927056165247626E-5,3.708637299560765E-5,3.4536388513839092E-4,6.6332335437540468E-2,0.1407824528580095,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1155506616240222E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2082333476784653E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5003330869709079E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL164","v":0.31107427414958699},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.0941034435837106E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4293112925943739E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12569558283853285},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4068425544625931E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4467058081677417E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.5888368818967503E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10574044505502862},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2395957304958473E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26653695561252194},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15565694942656633},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31862229374122958},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20008757030231875},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18541475545554295},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3420439454010143E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23277679816179436},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1286545178899989},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.1379354037729251},4.2908155608192874E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.1895670145738868E-2,1.2925735653876853E-2,1.9333877223490735E-3,6.6332335437540468E-2,4.1895670145738785E-2,3.4005266536185527E-4,1.5113118632156996E-3,0.31342383562254711,4.1895670145738841E-2,0.93514501564861297,4.1011126670326782E-2,6.5177844369323241E-3,1.2618860435299761E-2,2.4478318078414319E-3,1.8870104012678689E-3,3.7237059971881857E-4,1]
[162,40.5,90.5,4.9659049189270298E-2,0,8.2194749746049411E-3,0.94212147583612471,1,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ165*(Costs!$C$97*(365.2425/4))","v":24.672869615108482},{"$f":"DZ165*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.8221969428826976},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17628713434585036},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.5871983301590107E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.7127763632186088},0.15482877563644107,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1024459341732014},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.002018677363167},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2783093239081455E-2},49.825004069617677,2.535336996898705,0.83457990849834351,0.60036396283136051,99.527363457115214,0.24719989939134487,24.603154233284695,1.4983770405840042E-4,8.0832633245761249E-3,null,5.6075740823551376E-5,9.5389790694639723E-7,null,null,null,4.5665612871478513E-5,8.5051474191813849E-4,0,9.1863110221546383E-3,2.2708551604542289E-3,0.94212147583612471,3.682015176278134E-2,0,5.750896848673151E-3,1.1170637351878829E-2,2.1432493366791818E-3,1.6682600746101292E-3,3.2532878925260977E-4,1,1.2574024835592503E-3,3.5275712696483157E-2,2.812958510841523E-4,5.6052700563499162E-6,1.3546159842870357E-7,null,null,null,null,5.5766704572187916E-4,5.193229802951272E-3,0,0,4.381130875360792E-4,1.0634723909209054E-2,9.780035513369546E-5,2.0783184906316272E-4,1.935417487616019E-3,0,0,6.5429263262018196E-5,1.5882249815630457E-3,1.4605829785065402E-5,3.1547278548847075E-5,2.9378151070376271E-4,5.7878524163875254E-2,0.13954696435051162,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.121831125390594E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2207481769427711E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5033575242578941E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL167","v":0.30374001597020189},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9234537560257751E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.823741578548836E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11157152231366063},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5703844811953331E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4140190395799254E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.0974364679536235E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.2930722072745595E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5338578552583495E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24703176046364142},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.13984017962305093},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29835059997467961},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18237515591551026},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16829872457567727},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1495272472195388E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21406935276447739},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1143199215794156},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12415215665288609},3.7709978044482631E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.682015176278134E-2,1.1170637351878829E-2,1.6682600746101292E-3,5.7878524163875289E-2,3.6820151762781271E-2,2.9941852531845602E-4,1.3163849998902276E-3,0.30616117067510717,3.682015176278132E-2,0.94340047133997029,3.6047932229632249E-2,5.6127112513542875E-3,1.0905483265572117E-2,2.0883013205136624E-3,1.6282425280865875E-3,3.1685806487071893E-4,0.99999999999999989]
[163,40.75,90.75,4.75042668573116E-2,0,7.8162662988723961E-3,0.94467946684381587,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ166*(Costs!$C$97*(365.2425/4))","v":23.639079525731542},{"$f":"DZ166*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.7458471234319612},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16890072590555272},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.3566484107461856E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.4315118899426791},0.14843992748099144,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8598899344748423},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.6691623057121445},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.1224878333780955E-2},47.394223812109594,2.4234247076571092,0.79839731114414458,0.57386330215358872,94.937531928185379,0.24508300814354791,23.267575910683796,1.4282923853375733E-4,7.7230016991474328E-3,null,5.3577387946088725E-5,9.1333822893467997E-7,null,null,null,4.3340984904090605E-5,8.0721891752390446E-4,0,8.7708815662842082E-3,2.1495940383357269E-3,0.94467946684381587,3.527571269648315E-2,0,5.474525654035424E-3,1.0640329179265403E-2,2.0333533043481434E-3,1.5882249815630457E-3,3.0838734048882813E-4,0.99999999999999989,1.2011761402070961E-3,3.3799344239143693E-2,2.6968847078971274E-4,5.3739744259795136E-6,1.2987191666768738E-7,null,null,null,null,5.3086720707205067E-4,4.9436584469633735E-3,0,0,4.1731436822126707E-4,1.0129857371616873E-2,9.315743942726346E-5,1.9717518153821031E-4,1.836178122809933E-3,0,0,6.2290281964751611E-5,1.5120295872635043E-3,1.3905112334789694E-5,2.9904458666844414E-5,2.7848288182198374E-4,5.5320533156183987E-2,0.13913666108137512,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1239009918522954E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2248727171568209E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5043542948051857E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL168","v":0.30133068108279382},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.56773774507849E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6466567983825406E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10722543241250659},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3213795008388262E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1026565265986515E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9553155645098623E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9015445732369095E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3257578136066647E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24085254896935365},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1349335021800554},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29188414219285308},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17682657351621214},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16295199009891329},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.7868639375247475E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20817381343580987},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10990586700562029},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11989557337736757},3.6128214784614254E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.527571269648315E-2,1.0640329179265403E-2,1.5882249815630457E-3,5.5320533156184126E-2,3.5275712696483101E-2,2.870365827389309E-4,1.2574024835592503E-3,0.30377444894826289,3.5275712696483136E-2,0.94589883066265101,3.4537528467813418E-2,5.343936285894255E-3,1.0387780262654129E-2,1.9814093692510039E-3,1.5501272844132749E-3,3.003876673228008E-4,0.99999999999999978]
[166,41.5,91.5,4.160478107431248E-2,0,6.7340381414946566E-3,0.95166118078419271,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ169*(Costs!$C$97*(365.2425/4))","v":20.802533844628634},{"$f":"DZ169*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.5363560934429832},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14863366668774183},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.7231590709812796E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.659769603847284},0.13088508638557131,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.1993159829210436},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.7626654596443796},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.6981223223541771E-2},40.864526833198603,2.1179308866320263,0.69932761986870406,0.50152282779634838,82.497680718986672,0.23884048250371492,19.703785868360196,1.2375978697770046E-4,6.7388160745274301E-3,null,4.6750745618576441E-5,8.0214699773420925E-7,null,null,null,3.7121093905998496E-5,6.9137444168406901E-4,0,7.6386242897115092E-3,1.8244127110192937E-3,0.95166118078419271,3.1038425183712529E-2,0,4.7327573739986313E-3,9.1959259992686875E-3,1.7382921286829148E-3,1.3704298913312625E-3,2.6298863881311089E-4,0.99999999999999989,1.0477324370618509E-3,2.9748045294501209E-2,2.3779450310647935E-4,4.7384360725199798E-6,1.1451297046939552E-7,null,null,null,null,4.5893760439907671E-4,4.273819769599555E-3,0,0,3.6066478620535306E-4,8.7547497077497729E-3,8.0511505313561504E-5,1.6856296704884479E-4,1.56972916163407E-3,0,0,5.3748345061250157E-5,1.3046832577358772E-3,1.1998288534135109E-5,2.5502126211699197E-5,2.374865126014117E-4,4.8338819215807141E-2,0.1379109333658306,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1300416702420487E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2371090016846936E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5073114166642768E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL171","v":0.29420745312915253},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.5935713655386557E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1792932189856101E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5176810949449131E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6528464827754563E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2563584707063023E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5841670829239443E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8231840647458473E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7721405816507283E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.2232269406969227},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12122250404841742},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.2733136087993196},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16117329960226348},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14790954491909933},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.7928667645038507E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19144362263176382},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7660232250397105E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.10804799516265934},3.1788525472516996E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.1038425183712529E-2,9.1959259992686875E-3,1.3704298913312625E-3,4.8338819215807294E-2,3.1038425183712474E-2,2.5302044066946344E-4,1.096464764198858E-3,0.29671542506301879,3.1038425183712505E-2,0.95271875491718672,3.0393235239106867E-2,4.6221858233523334E-3,8.9777070715454897E-3,1.6943236543005078E-3,1.3375565745335698E-3,2.5623671997432887E-4,0.99999999999999989]
[167,41.75,91.75,3.9812216696059374E-2,0,6.411454253759683E-3,0.95377632905018062,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ170*(Costs!$C$97*(365.2425/4))","v":19.938638810061864},{"$f":"DZ170*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.4725537504031951},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14246115483990521},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.5299449908681684E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.4247286759452198},0.12553086452125045,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9997425521524046},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.4887934955362709},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5699114330763811E-2},38.916608063602105,2.025366836363637,0.66922301862832867,0.479603800817754,78.754249587111389,0.23679517695028779,18.648626466567169,1.1800277412248282E-4,6.4404480216939831E-3,null,4.4680741293698381E-5,7.6831423410849982E-7,null,null,null,3.5273183532743933E-5,6.5695740629641806E-4,0,7.2961304411734351E-3,1.7276884988700449E-3,0.95377632905018062,2.9748045294501209E-2,0,4.5116142727060346E-3,8.7594881438222937E-3,1.6503551799181009E-3,1.3046832577358772E-3,2.494848011355468E-4,0.99999999999999978,1.0012610296371803E-3,2.8514062987877047E-2,2.2806685144724205E-4,4.5445970437750674E-6,1.0982849596456641E-7,null,null,null,null,4.3749325872139864E-4,4.0741210139846364E-3,0,0,3.4354766653311845E-4,8.339250041079542E-3,7.6690436209633734E-5,1.6003568170224979E-4,1.4903194982158511E-3,0,0,5.1169758027025756E-5,1.2420908313396117E-3,1.1422668369239852E-5,2.4192653017915094E-5,2.252921481176317E-4,4.6223670949819072E-2,0.13750422929927453,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1320660356000174E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2411428736669494E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5082862755757653E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL172","v":0.29186761938884764},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.2975591748620982E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0426236088719664E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1469350763250801E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4538310672384852E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0011934996530422E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4768249724615115E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.4935844792489006E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6088961631896317E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21764317901704713},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11696907897558705},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.2673898033414141},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15626976255567038},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14321056062640619},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.4905764023271792E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18617120324116621},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.3889431948165389E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10438623255986723},3.0466961194219065E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9748045294501209E-2,8.7594881438222937E-3,1.3046832577358772E-3,4.6223670949819384E-2,2.9748045294501164E-2,2.4264745214946871E-4,1.0477324370618509E-3,0.29439580860442444,2.9748045294501185E-2,0.95478517907400007,2.913105414118913E-2,4.4069010690689567E-3,8.5516413909728049E-3,1.6087374714197752E-3,1.2733870445377445E-3,2.4309980881120918E-4,0.99999999999999956]
[170,42.5,92.5,3.4901609133297054E-2,0,5.5425441370901213E-3,0.95955584672961247,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ173*(Costs!$C$97*(365.2425/4))","v":17.566454590102143},{"$f":"DZ173*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.2973578003172661},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12551194849298442},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9986611350371175E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.7793257532468916},0.11080827476285397,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4562186719588439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.7429229052729962},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.2207353789430999E-2},33.665864645340832,1.7724082668930068,0.58674767362910007,0.41970359449989258,68.585518089656631,0.23076375121131876,15.827051433140925,1.023310411529816E-4,5.624894184077584E-3,null,3.9021654517429795E-5,6.7549937415426936E-7,null,null,null,3.0311596685716914E-5,5.6454864418081622E-4,0,6.3617826199886835E-3,1.4680688217795601E-3,0.95955584672961247,2.6205098447054823E-2,0,3.9156639211727221E-3,7.5707401210663387E-3,1.4136750980520607E-3,1.1257705651758893E-3,2.1320511786533831E-4,0.99999999999999967,8.7435102818016175E-4,2.512532030497814E-2,2.0131857161859092E-4,4.0115947566650698E-6,9.6947521265357779E-8,null,null,null,null,3.7970368595012283E-4,3.5359602352225991E-3,0,0,2.9692489558939741E-4,7.2075324298636117E-3,6.6282795613329125E-5,1.370847080526529E-4,1.2765903899994077E-3,0,0,4.4152791164014483E-5,1.0717615090911677E-3,9.8562649207070334E-6,2.0674595865891827E-5,1.9253052199944649E-4,4.0444153270387168E-2,0.1362903404731135,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1380733578556544E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2531134247534976E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5111791780906393E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL175","v":0.28495038229097408},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.4868980991260946E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6819240720878637E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1191196056648832E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9195109255305485E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3076430241428577E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.196501245669794E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.585788590234426E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1746102189707465E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20171603424346557},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10508349980227229},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25037767231320207},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14243624562939594},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.12999048883663855},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6620509976261738E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17120928415520031},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.342833717372701E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.4186196008001141E-2},2.6838392559012544E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.6205098447054823E-2,7.5707401210663387E-3,1.1257705651758893E-3,4.0444153270387528E-2,2.6205098447054778E-2,2.141298374906785E-4,9.1467116555365112E-4,0.28753578571499794,2.6205098447054796E-2,0.96043229258201357,2.566520937601648E-2,3.8264713640069562E-3,7.3911420728433076E-3,1.3783226155930314E-3,1.0987660371335284E-3,2.0779595239274592E-4,0.99999999999999956]
[171,42.75,92.75,3.3408625838689587E-2,0,5.2826357268953459E-3,0.96130873843441456,0.99999999999999944,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ174*(Costs!$C$97*(365.2425/4))","v":16.843418560730601},{"$f":"DZ174*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.2439584972419528},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12034587127395435},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.8364989259797741E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.5826084988927969},0.10631454198316682,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2920059212986472},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.5175759320727407},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.1152392315885227E-2},32.094131465474,1.6956776038524346,0.56167066037440738,0.40153388964800685,65.518758824418384,0.22878761057998823,14.989880279605201,9.7597470993927488E-5,5.3775062539045812E-3,null,3.7304769113442558E-5,6.4723766793857802E-7,null,null,null,2.8832461300394677E-5,5.3699998400954195E-4,0,6.0788881769898266E-3,1.3907743009964431E-3,0.96130873843441456,2.512532030497814E-2,0,3.7372788068411899E-3,7.2115440246202766E-3,1.3429701331340023E-3,1.0717615090911677E-3,2.0238678692015353E-4,0.99999999999999956,8.3588791322491095E-4,2.4092336194997409E-2,1.9315427282070425E-4,3.848908035881559E-6,9.3015899234855735E-8,null,null,null,null,3.6240560143779545E-4,3.3748732054033944E-3,0,0,2.8283720248042514E-4,6.8655688341761195E-3,6.3137987963732161E-5,1.3022841590531244E-4,1.2127417172286899E-3,0,0,4.2034552645403301E-5,1.0203435477014002E-3,9.3834087443642371E-6,1.9625537463942793E-5,1.8276124945621074E-4,3.8691261565584924E-2,0.13588792985200548,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1400542896249134E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2570607483585579E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5121331210045065E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL176","v":0.28267837823739672},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2405689648377801E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5764458807318624E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8028523092015412E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7604493052985041E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.0985325508582048E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1154271151279139E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3083218744385341E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0465528675776765E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19667034281075285},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1013963560965027},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.2449509808714464},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13810276478024189},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1258607806046447},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4100832340776402E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16649412500170629},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0207050558077989E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.1031085449623447E-2},2.5732519604089437E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.512532030497814E-2,7.2115440246202766E-3,1.0717615090911677E-3,3.8691261565585444E-2,2.5125320304978088E-2,2.0542711389652133E-4,8.7435102818016175E-4,0.28528173401888463,2.5125320304978112E-2,0.96214524804599344,2.4608828249987776E-2,3.6526531425326442E-3,7.0404808834161389E-3,1.3094714271128297E-3,1.046052528396284E-3,1.9726572256036426E-4,0.99999999999999944]
[174,43.5,93.5,2.9316311628935412E-2,0,4.5803448320162659E-3,0.96610334353904759,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ177*(Costs!$C$97*(365.2425/4))","v":14.856509126807936},{"$f":"DZ177*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.0972167378617781},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1061494451680718},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.3902752632914021E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":4.042027735813468},9.3949084508511027E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8447769797053142},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.9038496050339999},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.8279207215685399E-2},27.844459353122637,1.4857746133386212,0.49292882960500489,0.35182917924888613,57.171652650062832,0.22296014609789258,12.747000027515977,8.4705580022879142E-5,4.7009189989578766E-3,null,3.2608608341712735E-5,5.696515939123723E-7,null,null,null,2.4848826868154035E-5,4.6280542933294208E-4,0,5.3064570951174769E-3,1.1831284491895914E-3,0.96610334353904759,2.2158356689538493E-2,0,3.2548122857503246E-3,6.233165299712907E-3,1.1522741656825942E-3,9.2478963968401428E-4,1.7325838058334706E-4,0.99999999999999933,7.3077440883941036E-4,2.1253410366867665E-2,1.7068847555478888E-4,3.4012410680918658E-6,8.2197208536478963E-8,null,null,null,null,3.1562060658285693E-4,2.9391916791674678E-3,0,0,2.4446512840385642E-4,5.9341280139006448E-3,5.4572157408405875E-5,1.1173654244661213E-4,1.0405376232359822E-3,0,0,3.627030684110392E-5,8.8042268156545691E-4,8.0966512774534406E-6,1.680094284229154E-5,1.5645743774105552E-4,3.3896656460951691E-2,0.13468795885966856,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1459342439008414E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2687774983598591E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5149646878471563E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL179","v":0.27596214435125455},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5659702581734546E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.2980669877848646E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9260676538220961E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3333978267315585E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5301603813473019E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0370217025782414E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5441123456004375E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7058765474426543E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18227799182248056},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1093168033253027E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22936647416999506},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12587745066374958},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11424230395158447},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7194833361436025E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1531135828813589},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1270437138908127E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.2235387545815775E-2},2.2693853888699773E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.2158356689538493E-2,6.233165299712907E-3,9.2478963968401428E-4,3.3896656460952412E-2,2.2158356689538448E-2,1.81484076539429E-4,7.6418193972282175E-4,0.2786161108775726,2.2158356689538469E-2,0.96683117750702563,2.1705883528203077E-2,3.1823462202362905E-3,6.0853472773408218E-3,1.1237330717677593E-3,9.0260616062473554E-4,1.6890623480092802E-4,0.99999999999999922]
[175,43.75,93.75,2.8071362303401858E-2,0,4.3696262215936893E-3,0.96755901147500356,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ178*(Costs!$C$97*(365.2425/4))","v":14.250428605619927},{"$f":"DZ178*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":1.052455099265299},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10181901259456819},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.2539738026070776E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.8771307027441271},9.0171987826387023E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7096550676453686},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.7184236026479356},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7411119210089147E-2},26.568561950551789,1.4220393126012125,0.47201487252202629,0.33673675651779938,54.6493878277726,0.22105083147824955,12.080292619106464,8.0809706900138067E-5,4.4955646271342391E-3,null,3.1183087340250764E-5,5.4600984257055902E-7,null,null,null,2.3657653370771671E-5,4.4062001330541191E-4,0,5.0723810978933817E-3,1.1212540592638884E-3,0.96755901147500356,2.1253410366867665E-2,0,3.1098801547222565E-3,5.9375292549687366E-3,1.0951919778529242E-3,8.8042268156545691E-4,1.6455408901850895E-4,0.999999999999999,6.9889412296979887E-4,2.0387346677788021E-2,1.6382617478764947E-4,3.2644987419627599E-6,7.8892580234168428E-8,null,null,null,null,3.0156647285948005E-4,2.8083136818627765E-3,0,0,2.3287026445206605E-4,5.6526751643964021E-3,5.1983826120268771E-5,1.0620125710104764E-4,9.8899072075187651E-4,0,0,3.4530232000823144E-5,8.3818423666571801E-4,7.7082128989157224E-6,1.5956883786844375E-5,1.4859720523166458E-4,3.2440988524995558E-2,0.13429053142854741,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.147873669427069E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.272642114132466E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5158986429012523E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL180","v":0.27375631673719308},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3609853139367057E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2166615543276216E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6562737847345871E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2062689861712458E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3587920706546641E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4246791079706524E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3105326271718351E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6054217484339103E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17771852035973745},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.7896913609062571E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22439517992117322},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12204775465216691},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11061290469866129},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5094609146198006E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14889678520353627},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8518584314981465E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.9512458901984925E-2},2.1767037883724832E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1253410366867665E-2,5.9375292549687366E-3,8.8042268156545691E-4,3.2440988524996439E-2,2.1253410366867623E-2,1.7417191383141723E-4,7.3077440883941036E-4,0.27642609733389117,2.1253410366867641E-2,0.96825402109158865,2.0820378522327845E-2,3.0410100056863414E-3,5.7967344590535508E-3,1.0681227086526519E-3,8.5930345911558741E-4,1.6042975357454463E-4,0.99999999999999922]
[178,44.5,94.5,2.4656894840431976E-2,0,3.7986746273237812E-3,0.97154443053224337,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ181*(Costs!$C$97*(365.2425/4))","v":12.583644604519893},{"$f":"DZ181*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.92935597222292066},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.9909875971582634E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.8786383765162862E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.4236468389002632},7.9770938670688726E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3416476330352078},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.2134118957543878},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.5046839178952732E-2},23.109505041910541,1.2475213540898091,0.41465089906555519,0.29541116813041424,47.772309445215377,0.21542043101245659,10.291131491148747,7.0194115208363763E-5,3.9336144763549939E-3,null,2.7281813331894626E-5,4.8106103671414327E-7,null,null,null,2.0440926187905559E-5,3.8070898358910681E-4,0,4.4327213757089784E-3,9.548987493133576E-4,0.97154443053224337,1.8764946282150703E-2,0,2.7166324097058102E-3,5.1322592360317906E-3,9.4096788137600085E-4,7.5968932224948309E-4,1.4107433624197004E-4,0.99999999999999911,6.1170878595671278E-4,1.8005350402572087E-2,1.4492935174946722E-4,2.8879492979242882E-6,6.9792574513818363E-8,null,null,null,null,2.6343306272003206E-4,2.4531993469857783E-3,0,0,2.0128752452564958E-4,4.8860381271357131E-3,4.4933584370427629E-5,9.1246077322217978E-5,8.4972180405378287E-4,0,0,2.9795062184426986E-5,7.2324308312976873E-4,6.6511769352873524E-6,1.3680041633399461E-5,1.2739429460857058E-4,2.8455569467755761E-2,0.13310652966303849,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.153631842562829E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2841161957205018E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5186715644853888E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL183","v":0.26723615574511012},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.7996120981078615E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0018156780913508E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.908326946169222E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.864951204731698E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.8930048864747385E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8255475327276263E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.6671983589356356E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3381776512078513E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16471306521292359},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.8965444412758615E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21011849414178366},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11124368320428817},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10040199193779489},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9338259174061384E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13693047884900386},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.088429162136845E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.1915551477016226E-2},1.9218435515007393E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8764946282150703E-2,5.1322592360317906E-3,7.5968932224948309E-4,2.8455569467756625E-2,1.8764946282150669E-2,1.5403996550637065E-4,6.394286179640399E-4,0.26995031702887845,1.8764946282150679E-2,0.97215000580941457,1.8385148342361397E-2,2.657380554220528E-3,5.0105926562327135E-3,9.1784653118736259E-4,7.4146620268962591E-4,1.3755990389291398E-4,0.999999999999999]
[179,44.75,94.75,2.3617519562135491E-2,0,3.6268993512778274E-3,0.97275558108658589,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ182*(Costs!$C$97*(365.2425/4))","v":12.074815251319693},{"$f":"DZ182*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.89177674830959774},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.6274300947435975E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.7639041353853394E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.2852090443365327},7.6591498631484858E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2304588911580425},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.0608290644259504},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.4332494533617715E-2},22.068244392352508,1.1944802098495289,0.39718779302003909,0.28285110546886,45.69068983570714,0.21357568258768075,9.7584202695631586,6.6984503167639018E-5,3.7629529090771499E-3,null,2.6096924849355874E-5,4.612556879532123E-7,null,null,null,1.9476533754984897E-5,3.6274732864533584E-4,0,4.238719455182418E-3,9.0528740093826724E-4,0.97275558108658589,1.8005350402572083E-2,0,2.5981286987352449E-3,4.8889260764336372E-3,8.9472518099872433E-4,7.2324308312976873E-4,1.3404547154385792E-4,0.99999999999999922,5.8524662339730826E-4,1.7278111039494021E-2,1.3915288488713812E-4,2.7728439502623197E-6,6.7010843352744677E-8,null,null,null,null,2.5194170473831446E-4,2.3461869939969304E-3,0,0,1.9174398296277484E-4,4.6543789219564658E-3,4.2803171514396554E-5,8.6761901934591688E-5,8.0796327906413267E-4,0,0,2.8365638432958528E-5,6.8854535923472296E-4,6.3320854620872011E-6,1.2998449472364723E-5,1.210470220714932E-4,2.7244418913413317E-2,0.13271476138618787,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1555315615138572E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2879016897868516E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5195863983326701E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL184","v":0.26509487127671294},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6290320833437167E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.389889978916998E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.6781775358091834E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7633444055639876E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7525666891508305E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.3630529605816716E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.4705640177510338E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2593757196193114E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16059295991183695},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6194724538680939E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20556438105582359},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10785920498650763},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7212289857859235E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7587661521349285E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13315936909918499},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.853346263031739E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.9561823371007539E-2},1.8440482612310686E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.8005350402572083E-2,4.8889260764336372E-3,7.2324308312976873E-4,2.7244418913414115E-2,1.8005350402572055E-2,1.4788709362190532E-4,6.1170878595671278E-4,0.26782283063976542,1.8005350402572062E-2,0.97333411023705507,1.7641730721033051E-2,2.5417342888096567E-3,4.7730389211701829E-3,8.7277932121030311E-4,7.0589422118224579E-4,1.3071228953871918E-4,0.99999999999999933]
[182,45.5,95.5,2.0765158341664276E-2,0,3.1603380726344327E-3,0.97607450358570047,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ185*(Costs!$C$97*(365.2425/4))","v":10.674416765702164},{"$f":"DZ185*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.7883513308726563},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.6268483228502687E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.4477283602945408E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.904200997847119},6.7829842923118777E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9276280395567758},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.645258315348046},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2386902268266482E-2},19.238660044655678,1.0491160120208758,0.34926018388860691,0.24842908347771453,40.00628328539247,0.20813568213763925,8.3267350613967981,5.8234518241980585E-5,3.2956683277413916E-3,null,2.2852438777922041E-5,4.0680789388144864E-7,null,null,null,1.6866094947603407E-5,3.1412832303159865E-4,0,3.7081565106343774E-3,7.7179968481401429E-4,0.97607450358570047,1.5914987396714531E-2,0,2.2756785851126764E-3,4.226107004811885E-3,7.6960378967209908E-4,6.2406394013786123E-4,1.1505569784965735E-4,0.999999999999999,5.1282692123013143E-4,1.5276410941908757E-2,1.2323454290413095E-4,2.4556455084076089E-6,5.9345163105268112E-8,null,null,null,null,2.2067357265591239E-4,2.0550050124567639E-3,0,0,1.6574817799671696E-4,4.0233587208333829E-3,3.7000105981784775E-5,7.4628824521834913E-5,6.9497496515026418E-4,0,0,2.447582631332521E-5,5.9412435441233468E-4,5.463759412201365E-6,1.1157002603531524E-5,1.0389869524612582E-4,2.3925496414298718E-2,0.13154872556848041,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1611731744047411E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2991435064311098E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5223031888468909E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL187","v":0.25876591505184382},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1618804503257936E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7317631702684825E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0401366327349567E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4905486566352015E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3708490179056654E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1552492242253785E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9289861322773088E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0497356499077877E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14884075461100638},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8452349895529313E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19248576645813195},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8311150945638484E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8238416386885538E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2789577261440751E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12245782304203572},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2011705204094601E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.2989757208028616E-2},1.6299602162829E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5914987396714531E-2,4.226107004811885E-3,6.2406394013786123E-4,2.392549641429953E-2,1.5914987396714503E-2,1.3093457267185284E-4,5.3586077641418835E-4,0.26153238540086499,1.591498739671451E-2,0.97657925874836116,1.5595699169311644E-2,2.2269590702367857E-3,4.1259606855768372E-3,7.5081910298362663E-4,6.0909414727509795E-4,1.1220907625399227E-4,0.999999999999999]
[183,45.75,95.75,1.9896349662662884E-2,0,3.0196364263143757E-3,0.97708401391102195,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ186*(Costs!$C$97*(365.2425/4))","v":10.246573879088244},{"$f":"DZ186*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.75675330388253292},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.321155480436678E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.3510058153093157E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.7877972855414188},6.5149531194131569E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8361296545011012},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.5196962987439027},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1799047280274711E-2},18.384923966346125,1.0048961813330965,0.33466066075704487,0.23795789451154503,38.283059316136878,0.20635331650983646,7.8998362560276369,5.5587605039913883E-5,3.1536708957337132E-3,null,2.1866473329394051E-5,3.9019264445537792E-7,null,null,null,1.6081669608071448E-5,2.9951852644168438E-4,0,3.5471153627972324E-3,7.3195901915620062E-4,0.97708401391102195,1.5276410941908757E-2,0,2.1782395553608946E-3,4.0258143663417911E-3,7.3203441629515428E-4,5.9412435441233468E-4,1.0936245465832718E-4,0.99999999999999911,4.9083011087104134E-4,1.4664800318990538E-2,1.183649018062339E-4,2.3586101155071734E-6,5.7000125436376595E-8,null,null,null,null,2.1122486625593247E-4,1.9670146891049623E-3,0,0,1.578926883333522E-4,3.8326751596292224E-3,3.5246518379216574E-5,7.0985705541953215E-5,6.610487107532011E-4,0,0,2.3301593910233607E-5,5.6562112598253353E-4,5.201634519567578E-6,1.0604926258810123E-5,9.8757528399517056E-5,2.2915986088977259E-2,0.13116326987048588,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1630348698968934E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3028532326698682E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5231997120134523E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL188","v":0.25668756189670472},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0199307986316985E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2468825453181878E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8438061850927229E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4093401630187508E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2557583854084691E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8059329572399407E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7634535064430735E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.8791934562604544E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14511767665542427},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6050510867162696E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18831382551848011},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5320132135793378E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.543514271823284E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1330403464925785E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11908529492194721},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0003459378912263E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.095189507798477E-2},1.5645593340551666E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5276410941908757E-2,4.0258143663417911E-3,5.9412435441233468E-4,2.2915986088978046E-2,1.5276410941908729E-2,1.2574953357564382E-4,5.1282692123013143E-4,0.25946593227342651,1.5276410941908736E-2,0.97756643385660758,1.4970605630449647E-2,2.1318095731360457E-3,3.9304240680432603E-3,7.1419332277650421E-4,5.798727401974341E-4,1.066608087887059E-4,0.99999999999999922]
[186,46.5,96.5,1.7510624207043107E-2,0,2.6366628912487407E-3,0.97985271290170728,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ189*(Costs!$C$97*(365.2425/4))","v":9.0681723277146169},{"$f":"DZ189*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.66972330948389358},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.4791900510358241E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.0842711157644231E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.4671882034264994},5.7757954144259001E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5869216616106847},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.1777114853272299},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0197927246858512E-2},16.060143405924073,0.88360606835822331,0.29456775705236077,0.20923657937003462,33.570861291326736,0.20109727742767078,6.7510088065877865,4.836799558441222E-5,2.7646425914919595E-3,null,1.9165191619647626E-5,3.4448272819379227E-7,null,null,null,1.395400680946718E-5,2.5989114683907827E-4,0,3.1063654150727585E-3,6.2468162766660823E-4,0.97985271290170728,1.3517751804080816E-2,0,1.9124451067589192E-3,3.4802209940584653E-3,6.3025661188813938E-4,5.1265140890382848E-4,9.3961172601682218E-5,0.99999999999999889,4.305874675206535E-4,1.2980087046079685E-2,1.0493574467086857E-4,2.0910126657660385E-6,5.0533143843524705E-8,null,null,null,null,1.8545065941107523E-4,1.726994447347844E-3,0,0,1.3649448254251915E-4,3.3132567327163135E-3,3.04697787996325E-5,6.1116266218447598E-5,5.6914034566969175E-4,0,0,2.010621995053856E-5,4.8805686046573491E-4,4.4883284875550043E-6,9.1114570329031776E-6,8.4849715568779036E-5,2.0147287098291847E-2,0.13001711676755257,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1685648090322045E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3138725214823867E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5258627246088942E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL191","v":0.25054500870805779},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6311864800964639E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.967181691048401E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.299521253323195E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1913101491127825E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9429365957807171E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.8936941595446627E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3075371647901669E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2346684963142871E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13449795378730844},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9338920220942365E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17633274234286717},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.6882078351424988E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7548442776805226E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7331061403269064E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10951483227288486},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4432108942993397E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.525726918639691E-2},1.3844432989489307E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3517751804080816E-2,3.4802209940584653E-3,5.1265140890382848E-4,2.0147287098292721E-2,1.3517751804080786E-2,1.1145319481381676E-4,4.4975552124129457E-4,0.25335636764453617,1.3517751804080791E-2,0.98027414617804531,1.324891942508025E-2,1.8721876493888159E-3,3.3977843697202722E-3,6.149586347506536E-4,5.0035413468478172E-4,9.1649608329008128E-5,0.999999999999999]
[187,46.75,96.75,1.6783491651927499E-2,0,2.5209288936882145E-3,0.98069557945438335,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ190*(Costs!$C$97*(365.2425/4))","v":8.7078721278543938},{"$f":"DZ190*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.64311359877949736},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.2217563162152024E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.0026121887871957E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.3691609085469603},5.5495075517698805E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.511623364617366},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.074380634060446},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.7141420485858127E-3},15.357299423596801,0.84667836242806005,0.28234710727973489,0.20049215450753191,32.140420584287099,0.19937518503365842,6.4080023010518445,4.6182881279597088E-5,2.6463535882690226E-3,null,1.834382979342112E-5,3.3052382235206503E-7,null,null,null,1.3313368354769802E-5,2.4795935800065263E-4,0,2.9724835495198157E-3,5.9263945769501899E-4,0.98069557945438335,1.2980087046079685E-2,0,1.8319301920187126E-3,3.31534774538208E-3,5.9966065761316782E-4,4.8805686046573491E-4,8.9338044056334038E-5,0.999999999999999,4.1227568037647774E-4,1.246492921882863E-2,1.0082450393708489E-4,2.0090896139659266E-6,4.8553323525602815E-8,null,null,null,null,1.7764309203137523E-4,1.6542870999873374E-3,0,0,1.300281435365746E-4,3.1562933093720927E-3,2.9026292473412767E-5,5.8149362815285067E-5,5.4151129479788277E-4,0,0,1.9141620240303001E-5,4.6464224014715463E-4,4.273000078277278E-6,8.6631501851683499E-6,8.0674893871165692E-5,1.9304420545615712E-2,0.12963859647221021,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1703900575640806E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3175096213193352E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5267416962777071E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL192","v":0.24852799779518425},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5130618355187696E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.5929629360464998E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1320402912338468E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1264048525236534E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8486185687694993E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.629860026714843E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1681868862452334E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7497494850640326E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13113364427325694},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7256850946398784E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.1725109024202707},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.423877768727922E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5084782201483041E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6114797823149998E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.1064987583118094},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2716522096942704E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.3490048194133812E-2},1.3293774579655988E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2980087046079685E-2,3.31534774538208E-3,4.8805686046573491E-4,1.9304420545616652E-2,1.2980087046079659E-2,1.0707729048047814E-4,4.305874675206535E-4,0.25134947228452792,1.2980087046079659E-2,0.98109852997897595,1.2722508132454157E-2,1.7935208979715674E-3,3.2368250721840695E-3,5.8512339910399454E-4,4.7634955030644477E-4,8.7142969002888509E-5,0.999999999999999]
[188,47,97,1.6087873857961843E-2,0,2.4106456384686862E-3,0.98150148050356856,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ191*(Costs!$C$97*(365.2425/4))","v":8.3626381411058404},{"$f":"DZ191*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.61761659234911437},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9750873589674083E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.924319243086622E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.2752326958105584},5.3325472756623159E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4399048543875623},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.9759622765471452},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.2533537088551939E-3},14.687424519328125,0.81136846487091596,0.27065566603127456,0.1921308242186956,30.774506927135249,0.19766783974239879,6.083130303424312,4.4099692628971361E-5,2.5333240072751752E-3,null,1.7558991894158345E-5,3.1715681726512E-7,null,null,null,1.2704003439598687E-5,2.36610033838085E-4,0,2.8446138858932535E-3,5.6228868172574994E-4,0.98150148050356856,1.2464929218828632E-2,0,1.7551116039244221E-3,3.1583023989860586E-3,5.7058614059482115E-4,4.6464224014715463E-4,8.4947893949442965E-5,0.999999999999999,3.9478029401291076E-4,1.1971288997711858E-2,9.688272856178665E-5,1.930543430668659E-6,4.6655111408620468E-8,null,null,null,null,1.7019395910370798E-4,1.5849176448207141E-3,0,0,1.2386881534200551E-4,3.0067822432137343E-3,2.7651340430319016E-5,5.5329993865005118E-5,5.1525614672981608E-4,0,0,1.8223297383860723E-5,4.4235094067307615E-4,4.068002090217748E-6,8.2374353610621942E-6,7.6710458588380773E-5,1.8498519496430527E-2,0.12926190305747731,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1722064290493693E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3211290322201551E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5276163930917171E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL193","v":0.24652607692634729},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4002402858612402E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2422124921914261E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.9710832816986799E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0650357446662833E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7588791215424119E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.3839031196746835E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0347075924128126E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2933861403323723E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12785348903953178},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5247836800729429E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16877189714426272},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1675896812043333E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2699390424515273E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.495265936735366E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10356574800476036},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1067176496161699E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.1784246035422005E-2},1.2766167021701341E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2464929218828632E-2,3.1583023989860586E-3,4.6464224014715463E-4,1.8498519496431443E-2,1.2464929218828606E-2,1.0288214687457641E-4,4.1227568037647774E-4,0.24935723808512522,1.2464929218828604E-2,0.98188679740110285,1.2218109108270245E-2,1.7184559886534614E-3,3.083507592815231E-3,5.5677014143318249E-4,4.5349659041011539E-4,8.2863177314020748E-5,0.99999999999999922]
[189,47.25,97.25,1.5422352725029337E-2,0,2.3055329763326431E-3,0.98227211429863714,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ192*(Costs!$C$97*(365.2425/4))","v":8.0318087738253325},{"$f":"DZ192*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.59318342867263596},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7387104720258972E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.849246635313655E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.1852235646643678},5.1245109888066728E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3715957349459416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8822225806571649},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.8144676730781291E-3},14.048833707441805,0.77760213869324613,0.25946963751267693,0.18413500929583546,29.470013724343548,0.19597511526738115,5.775389336559531,4.2113544560538225E-5,2.4253118259419276E-3,null,1.6809000043219369E-5,3.0435547857430101E-7,null,null,null,1.2124260921204365E-5,2.2581242208153545E-4,0,2.7224754090269991E-3,5.3353743209667685E-4,0.98227211429863714,1.1971288997711858E-2,0,1.6818003733825007E-3,3.008712786644403E-3,5.4295414227154373E-4,4.4235094067307615E-4,8.0778460678598518E-5,0.99999999999999911,3.7806336474520153E-4,1.1498222484075969E-2,9.310308591287384E-5,1.8552280014435182E-6,4.4834976370233915E-8,null,null,null,null,1.6308493621035151E-4,1.5187154371721491E-3,0,0,1.1800190149797987E-4,2.8643692208563708E-3,2.6341664290052494E-5,5.265050659931206E-5,4.9030363567223163E-4,0,0,1.7349031240386166E-5,4.2112907051322808E-4,3.8728389194618954E-6,7.8331235475017065E-6,7.2945337131096816E-5,1.7727885701361974E-2,0.128887072461362,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1740140144275342E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3247309353962856E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5284868588439805E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL194","v":0.24453914865501394},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.2924837536605899E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9134585956532636E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8163960945980735E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0070101659057295E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6734959912563466E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1546120894660034E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9068519320722613E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8638968904106111E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12465538306491895},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3309314443741831E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16511393115480338},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9190989033770309E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0389780900126347E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3842237405768227E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10071351375179508},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9481514472068893E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.0137563451929351E-2},1.2260597082171545E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1971288997711858E-2,3.008712786644403E-3,4.4235094067307615E-4,1.7727885701362855E-2,1.197128899771183E-2,9.8859927103863931E-5,3.9478029401291076E-4,0.24737957435778696,1.197128899771183E-2,0.98264060573055756,1.1734755740893913E-2,1.6468094482337617E-3,2.9374686177511089E-3,5.2982213860509907E-4,4.3174000559315209E-4,7.879831836457861E-5,0.99999999999999922]
[190,47.5,97.5,1.478557600344701E-2,0,2.205326834074236E-3,0.98300909716247786,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ193*(Costs!$C$97*(365.2425/4))","v":7.7147527831965226},{"$f":"DZ193*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.56976748776835284},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.5121746337263605E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.7772553010083198E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.0989617721403784},4.9250133248923224E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3065337269570234},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.792938852617237},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.3964415226032291E-3},13.439937977759609,0.74530872297341688,0.2487663302151307,0.17648797733967619,28.223996505086216,0.19429688640354667,5.4838346428028348,4.0219791491232244E-5,2.3220864895640014E-3,null,1.6092255563637097E-5,2.9209478211141967E-7,null,null,null,1.1572586093742437E-5,2.155375665831092E-4,0,2.6058007840778336E-3,5.0629897893424364E-4,0.98300909716247786,1.1498222484075967E-2,0,1.6118185230850229E-3,2.8662244488578139E-3,5.1669013493865431E-4,4.2112907051322814E-4,7.6818176050558716E-5,0.99999999999999911,3.6208877557269195E-4,1.1044829040562204E-2,8.947857458225016E-5,1.7830038120281964E-6,4.3089546793235461E-8,null,null,null,null,1.5629876481196357E-4,1.4555197582730593E-3,0,0,1.1241350008102162E-4,2.7287167880623163E-3,2.5094160714475894E-5,5.0103674033269863E-5,4.6658646090538445E-4,0,0,1.6516708180730399E-5,4.0092532359371086E-4,3.6870387387868666E-6,7.4490929716018317E-6,6.9369083078956887E-5,1.6990902837521245E-2,0.12851413994284577,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1758129032202209E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3283155092339321E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5293531366447856E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL195","v":0.24256711592102814},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.1895648497175471E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6053217810533382E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6677344990440917E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5214595314379487E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.5922577046085788E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9408576673323411E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7843829751894072E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4596991871380162E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12153727398285652},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1438810477086934E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16153524800452818},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6781682098678083E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8153546078386418E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2781230495084608E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.793983095421481E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7957077111300343E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.8547792666218365E-2},1.1776098051376629E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1498222484075967E-2,2.8662244488578139E-3,4.2112907051322814E-4,1.6990902837522137E-2,1.1498222484075941E-2,9.5003148890687592E-5,3.7806336474520153E-4,0.24541639073238791,1.1498222484075941E-2,0.98336153242030355,1.1271525762319086E-2,1.5784084279701661E-3,2.7983621203660791E-3,5.0420692305265394E-4,4.1102719705346947E-4,7.4937148934151244E-5,0.99999999999999911]
[191,47.75,97.75,1.4176254156030259E-2,0,2.1097781658397066E-3,0.98371396767812902,0.999999999999999,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ194*(Costs!$C$97*(365.2425/4))","v":7.4108678320433965},{"$f":"DZ194*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.54732428445971937},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2950494754237E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.7082124465115225E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":2.0162834396618003},4.733686294840754E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2445642809518471},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.7078990062470858},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.9982824903707048E-3},12.85923808717506,0.71442095048532894,0.23852410432131166,0.16917379957290773,27.033663549576588,0.19263302901802748,5.207576495009179,3.8414015359204084E-5,2.2234283545482457E-3,null,1.5407235158911692E-5,2.8035085614126823E-7,null,null,null,1.1047514336176527E-5,2.0575818901006458E-4,0,2.4943356592687436E-3,4.8049143343261661E-4,0.98371396767812902,1.1044829040562204E-2,0,1.5449983328553094E-3,2.7304997918743447E-3,4.9172371116665357E-4,4.0092532359371086E-4,7.3056121817743758E-5,0.999999999999999,3.4682214560913173E-4,1.0610249232836069E-2,8.6002508874662658E-5,1.7137376392440976E-6,4.1415603095956605E-8,null,null,null,null,1.4981918100781731E-4,1.3951791518474921E-3,0,0,1.0709037064330859E-4,2.5995035472038143E-3,2.390587402722168E-5,4.7682668726874143E-5,4.4404104243977945E-4,0,0,1.5724315977503203E-5,3.8169085525923747E-4,3.5101523569701884E-6,7.0842848859997651E-6,6.5971836931743997E-5,1.6286032321869967E-2,0.12814314005935934,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1776031835644182E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3318829293601531E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5302152689376215E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL196","v":0.24060988205399228},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.0912663932572476E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3165090931685021E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5248637777717189E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0027086794372355E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5149630540686614E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7415871030188697E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6670737738601402E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.0793036746528469E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11849716076433868},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9633938288401375E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15803412931535252},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4445675926441635E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.5988354895566939E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1767439608860396E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5242536279489101E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6491500442629853E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.7012813562957424E-2},1.1311747526409514E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1044829040562204E-2,2.7304997918743447E-3,4.0092532359371086E-4,1.628603232187098E-2,1.1044829040562179E-2,9.1304667941071599E-5,3.6208877557269195E-4,0.24346759716067284,1.1044829040562178E-2,0.98405107916155432,1.0827539136699135E-2,1.5130899967887321E-3,2.6658585383587015E-3,4.7985602161837535E-4,3.9130808942647419E-4,7.126905555322898E-5,0.99999999999999889]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.3593157372938364E-2},0,{"$f":"AS195+AU195+AW195","v":2.0186519820809658E-3},0.98438819064497973,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ195*(Costs!$C$97*(365.2425/4))","v":7.1195791146293512},{"$f":"DZ195*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.52581136688473784},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0869242996283572E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6419912557316209E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.9370321791626202},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.5501784742163237E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.185540208987361},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.6269010574905101},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.6190450949660486E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.305318807395194},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.68487477533161634},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.22872232167089032},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_Srl_MMF_ST","v":0.16217731002398761},{"$f":"SUM(I195:Y195)","v":25.896367126966993},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.9457767605445762,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.6692014264387835E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.1291281592449372E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4752487279393956E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.6910092643835513E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0547665233078087E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9644857934564887E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.3878380062938845E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.5603746894580548E-4},0.98438819064497973,1.0610249232836069E-2,0,1.4811816607221548E-3,2.6012172848430583E-3,4.6798833207009708E-4,3.8169085525923747E-4,6.9481989288714188E-5,{"$f":"SUM(AP195:AW195)","v":0.999999999999999},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.322307441184571E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":1.0193662872345749E-2},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.2668504044426343E-5},1.6473022568144472E-6,3.9810070622824894E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4363084970006501E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.3375508110220898E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0201990272498922E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.4764233929333991E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.2773989184669905E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.538103837457189E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.2260729369552518E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.4969938940304539E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.6337916418610958E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.3417521328233608E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.7376996522649171E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.2744289636449272E-5},{"$f":"SUM(AY195:BW195)","v":1.5611809355019327E-2},0.12777410664549116,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1793849422404874E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3354333686987073E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5310732975126765E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":5.1445357049167426E-3},{"$f":"'Survival curves'!$AL197","v":0.2386673507765012},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":1.9973809536316535E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0458086616359723E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.3875583565509779E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5122205581200979E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4414205995362113E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5558189799295746E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5547069417520406E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7213087015313422E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11553309243376789},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.7892395006183121E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15460889395335858},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2180740414388406E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.3891950344227663E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0798763579852244E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.2619525973966679E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5082511771118742E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.5530590035793496E-2},1.0866665303133797E-2,8.5742261748612381E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.0610249232836069E-2},{"$f":"AT195","v":2.6012172848430583E-3},{"$f":"AV195","v":3.8169085525923747E-4},1.5611809355020267E-2,{"$f":"DK195*(1-p_PNF)","v":1.0610249232836046E-2},8.7757662117002712E-5,3.4682214560913173E-4,0.24153310391957356,1.0610249232836043E-2,0.9847106757317351,1.0401956052590909E-2,1.4507004878943355E-3,2.5396439900166358E-3,4.5670471251045748E-4,3.7253500972267352E-4,6.7784015528993415E-5,0.999999999999999]
[193,48.25,98.25,1.3035112731722073E-2,{"$f":"AR196","v":0},1.9317264497866068E-3,0.98503316081849046,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ196*(Costs!$C$97*(365.2425/4))","v":6.8403380498630009},{"$f":"DZ196*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.50518821998361818},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8874071463046113E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.5784706110329887E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.8610587375465824},4.3741542297709567E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.12932133386015},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5497526430360478},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.2578288874305457E-3},11.776843591614941,0.65660920998261674,0.21934129815864761,0.15548406693821562,24.80959529974233,0.18934793745640693,{"$f":"Z196*AA196","v":4.6976456991343785},3.5049791685850553E-5,2.0389865209710315E-3,null,1.4126628666921967E-5,2.5832326405570722E-7,null,null,null,1.0071737129289488E-5,1.8758449447056847E-4,0,2.2860774961877177E-3,4.3286405876865133E-4,0.98503316081849046,1.0193662872345749E-2,0,1.4202193150665162E-3,2.4780706951902142E-3,4.4542109295081793E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.6337916418610952E-4},6.6086041769272628E-5,{"$f":"SUM(AP196:AW196)","v":0.99999999999999933},3.1828340891545823E-4,9.7942871550189218E-3,7.9470462243141777E-5,1.5835761553500751E-6,3.8270012877308362E-8,null,null,null,null,1.3771930371052083E-4,1.2825000113559954E-3,0,0,9.7190085865589347E-5,2.3591847842430558E-3,2.169582508156921E-5,4.3192683079579725E-5,4.0222840987123821E-4,0,0,1.425175328434413E-5,3.4594597996044049E-4,3.181430941324899E-6,6.4083930987957024E-6,5.9677648670476923E-5,1.4966839181508684E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12740707279255226},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1811582646958346E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3389669975172282E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5319272635182364E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL198","v":0.2367394262072354},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9077104125967418E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.792084615893481E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2556014480346049E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0484553493973075E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3714481941901925E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3826383816058045E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4470742512645229E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.3843951560928315E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11264316681692631},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6211958561512424E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15125789722156341},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.9984713308497273E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.1862147120498749E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9873194745168955E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0068754222053057E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3727926153808291E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.4099166492457986E-2},{"$f":"CS196*DJ196","v":1.0440011371641845E-2},8.5742261748612381E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},1.0193662872345749E-2,2.4780706951902142E-3,3.6337916418610952E-4,{"$f":"1-G196","v":1.4966839181509539E-2},1.0193662872345724E-2,8.4355616371863611E-5,3.322307441184571E-4,0.2396128216143954,1.0193662872345723E-2,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98534168363246766},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.9939750136823352E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3910948943328266E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.4194195277943099E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.3469179895825135E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.5466257207327498E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.4472560690537228E-5},{"$f":"SUM(DY196:EE196)","v":0.99999999999999933}]
[194,48.5,98.5,1.2501001495377769E-2,0,1.8487920581766238E-3,0.98565020644644485,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ197*(Costs!$C$97*(365.2425/4))","v":6.5726210385159307},{"$f":"DZ197*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.4854161737139942},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6961239049052785E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.5175348275578813E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.7882206585619769},4.205292983214319E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0757741550379483},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4762705618792356},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.913776305455136E-3},11.272549626160721,0.62956617115769375,0.21036225844469233,0.14908031628266447,23.770964253217088,0.1877264602932818,4.4624389770145783,3.3483546246254451E-5,1.9528134579058862E-3,null,1.3528341068894342E-5,2.4799713565202291E-7,null,null,null,9.6185020828832055E-6,1.7914306416266044E-4,0,2.188834908602231E-3,4.1090222955826583E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98565020644644485},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":9.7942871550189218E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3619704735991372E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.3607683603984056E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.2396250496568472E-4},3.4594597996044049E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.2859079611801827E-5},{"$f":"SUM(AP197:AW197)","v":0.99999999999999922},3.049504689057105E-4,9.4113748910685871E-3,7.6402559143732364E-5,1.5224432758119471E-6,3.6792625080550378E-8,null,null,null,null,1.3207088743866056E-4,1.2298995861604767E-3,0,0,9.258948104314506E-5,2.2475100511798905E-3,2.0668828175370211E-5,4.1111834182108507E-5,3.8285067078357621E-4,0,0,1.3568022721252444E-5,3.2934915604983472E-4,3.028801189353334E-6,6.0954731316381906E-6,5.6763606480163634E-5,1.4349793553554395E-2,0.12704207082940755,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1829232350802546E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3424839834976487E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5327772074777057E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL199","v":0.23482601286391902},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8220655462409033E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5542723190180097E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1287847094791529E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6099571279845011E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3048725333554468E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2211923857211385E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3439762476611472E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0673216058410193E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.10982552932026704},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4590484852871433E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14797953007018488},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.7855498139171577E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.9896829346108384E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.8988814785220864E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7588231550578433E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2425643011491555E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.2716664511025626E-2},1.0030984009969816E-2,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.7942871550189218E-3,2.3607683603984056E-3,3.4594597996044049E-4,1.4349793553555146E-2,9.7942871550188992E-3,{"$f":"BA196+BB196+BC196","v":8.1092308411369159E-5},{"$f":"AY196","v":3.1828340891545823E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.23770666118187939},{"$f":"DX196-(DU197+DV197)","v":9.7942871550188958E-3},0.98594539953015614,9.6028310230437553E-3,1.3341363094516731E-3,2.3049004274270542E-3,4.1375939827485584E-4,3.3764756800513761E-4,6.1325743640659399E-5,0.99999999999999922]
[195,48.75,98.75,1.1989756541574121E-2,0,1.7696508445577529E-3,0.98624059261386732,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ198*(Costs!$C$97*(365.2425/4))","v":6.3159282812326323},{"$f":"DZ198*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.46645831575590202},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5127174698422992E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4590734003053748E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.7183819612162261},4.043288510335568E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0247715305122531},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.4062803387331815},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.5860706298400719E-3},10.791243236104862,0.60369033402354577,0.2017672928623476,0.14295295722056003,22.77821111209618,0.18611886861645172,4.2394548812900297,3.1989661995148452E-5,1.8704279346078087E-3,null,1.2956368113256361E-5,2.3810275624666157E-7,null,null,null,9.186801183996101E-6,1.7110270391092891E-4,0,2.0959015725673853E-3,3.9008682941768372E-4,0.98624059261386732,9.4113748910685854E-3,0,1.3063021453042091E-3,2.2490324944557023E-3,4.0355629158402695E-4,3.2934915604983472E-4,5.9792407669516965E-5,0.99999999999999933,2.9220367054904586E-4,9.044212821328973E-3,7.345923120675539E-5,1.4637927557720349E-6,3.5375228039299745E-8,null,null,null,null,1.2667270468605724E-4,1.1796294406181517E-3,0,0,8.8207193473095025E-5,2.1411347345685078E-3,1.9690566414099322E-5,3.9133034521748585E-5,3.6442325706227837E-4,0,0,1.2917094261423325E-5,3.1354856790977078E-4,2.8834938786406064E-6,5.7980965785103514E-6,5.3994311091006612E-5,1.3759407386131874E-2,0.12667913230419892,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1846799362649864E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.345984491774177E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5336231692987858E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL200","v":0.23292701566613896},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7402656256822212E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3313739004637473E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0069079137989386E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.1953492907305006E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.241528725269027E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0706858634000668E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.245221879458905E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.7689197231311929E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10707837174073825},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3025905010442844E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14477221832402254},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5791062219812929E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.7993948362778762E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8143790747840151E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5176023277108284E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1173642871308638E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.1381279640568168E-2},9.6388179711234985E-3,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.4113748910685854E-3,2.2490324944557023E-3,3.2934915604983472E-4,1.3759407386132683E-2,9.4113748910685645E-3,7.7961795044624856E-5,3.049504689057105E-4,0.23581453389313564,9.4113748910685611E-3,0.98652305851090227,9.22779385619878E-3,1.279695408564558E-3,2.1958155108899912E-3,3.9385274514422197E-4,3.2144886197980275E-4,5.8335106319582088E-5,0.99999999999999922]
[196,49,99,1.1500359916563025E-2,0,1.6941156754989714E-3,0.98680552440793723,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ199*(Costs!$C$97*(365.2425/4))","v":6.0697826542787672},{"$f":"DZ199*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.4482794084809808},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3368469372112334E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.402980763352291E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.6514128338994047},3.8878482737721702E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.97619237381329915},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.3396158082462464},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.2739340383467295E-3},10.331795616553514,0.57892899421864019,0.19353931641504149,0.13708950943887607,21.829187209126474,0.18452504351784066,4.0280317197231534,3.0564699184430948E-5,1.7916574299635479E-3,null,1.2409512336489427E-5,2.286212442830659E-7,null,null,null,8.7755402099663271E-6,1.6344303399316461E-4,0,2.0070788369318821E-3,3.7035630972859256E-4,0.98680552440793723,9.044212821328973E-3,0,1.2530886718249072E-3,2.1425985273242801E-3,3.8414919870441699E-4,3.1354856790977083E-4,5.6877804969647218E-5,0.99999999999999922,2.8001610804403705E-4,8.6921200157767525E-3,7.0635163558019712E-5,1.4075186878554446E-6,3.4015262308222956E-8,null,null,null,null,1.2151257030551298E-4,1.1315761015193943E-3,0,0,8.403284670219944E-5,2.0398069571687582E-3,1.8758723453322299E-5,3.7251120024409058E-5,3.4689807868000793E-4,0,0,1.2297394217740048E-5,2.9850601597835035E-4,2.7451577136804578E-6,5.515466247996879E-6,5.1362338721650338E-5,1.3194475592061994E-2,0.12631828796727795,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1864284498713556E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3494686849903674E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5344651882872644E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL201","v":0.23104233993803783},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6621380356921112E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1224540689547501E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.8897786334336206E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.803330234966507E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1812598826833135E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9303775631721346E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1506281443896772E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.4880899802086042E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10439993110537957},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1516222756399067E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14163442192658565},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.378943470628741E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6151520596693594E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7336371249332846E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.2830248000989301E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9969984235115682E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.0091278339760353E-2},9.2627827587254043E-3,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.044212821328973E-3,2.1425985273242801E-3,3.1354856790977083E-4,1.3194475592062771E-2,9.0442128213289539E-3,7.495839919056672E-5,2.9220367054904586E-4,0.23393635135646143,9.0442128213289487E-3,0.98707583716070812,8.8681664185528628E-3,1.2276499684511606E-3,2.0919065015904468E-3,3.7492000805002771E-4,3.0602729194406062E-4,5.5492650702489006E-5,0.99999999999999911]
[197,49.25,99.25,1.1031840507611719E-2,0,1.6220095789083832E-3,0.98734614991347913,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ200*(Costs!$C$97*(365.2425/4))","v":5.8337286401305528},{"$f":"DZ200*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.43084580997192573},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1681868406996322E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3491560606132928E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.587189343428451},3.7386927877553128E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.92992136546481785},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2761187190352479},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.9766257523001009E-3},9.893138863760278,0.55523193724536968,0.1856620297589911,0.13147808222059468,20.921851773659213,0.18294486710763955,3.8275453923778175,2.9205385510628468E-5,1.7163375264436635E-3,null,1.1886632356965286E-5,2.1953457888425522E-7,null,null,null,8.3836855897933302E-6,1.5614480431465691E-4,0,1.9221775687945917E-3,3.5165251988041225E-4,0.98734614991347913,8.6921200157767543E-3,0,1.2022112650774139E-3,2.0412144758566136E-3,3.6569081739563843E-4,2.9850601597835035E-4,5.4107496435330793E-5,0.99999999999999933,2.6836215704055142E-4,8.3544463501166524E-3,6.7925278447160034E-5,1.3535198897590375E-6,3.2710282631983865E-8,null,null,null,null,1.1657896536328365E-4,1.0856322997141303E-3,0,0,8.0056557935834178E-5,1.9432868247723442E-3,1.787109314843527E-5,3.5461202513429981E-5,3.3022961488220844E-4,0,0,1.1707424401023369E-5,2.8418513332489188E-4,2.6134582524350762E-6,5.2468281874086792E-6,4.8860668247922116E-5,1.2653850086520101E-2,0.12595956775520811,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1881688562980147E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.352936723353405E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5353033031601363E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL202","v":0.22917189141087782},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.5875179104404818E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9266361879628378E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.7772119365301898E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4326692723086004E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.123916734294356E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.7995764602747244E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0600197502777161E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2237975977552035E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10178848853994417},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0059511857812542E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13856463420060364},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.1848704715430289E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.436762549080968E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6564882844588191E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0549076135951858E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8812800568770322E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.8844995047288618E-2},8.9021809868333138E-3,8.5742261748612381E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6921200157767543E-3,2.0412144758566136E-3,2.9850601597835035E-4,1.2653850086520868E-2,8.6921200157767317E-3,7.2076697508183379E-5,2.8001610804403705E-4,0.23207202552004108,8.6921200157767282E-3,0.98760485648119989,8.5232831829467042E-3,1.177884421619352E-3,1.9929274102593584E-3,3.5691211785445707E-4,2.9134557465162108E-4,5.2790811467843991E-5,0.99999999999999922]
[198,49.5,99.5,1.0583271828103648E-2,0,1.5531651229749232E-3,0.98786356304892065,0.99999999999999922,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ201*(Costs!$C$97*(365.2425/4))","v":5.6073313101572388},{"$f":"DZ201*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.41412539888923761},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0064264247158018E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2975029275716352E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.5255931582644016},3.5955550132564705E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.88584867819042301},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.215638356589839},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.6934402715216751E-3},9.4742622824448901,0.5325513148012756,0.17811988207367069,0.12610734516012717,20.054266010498061,0.1813782225055863,3.6374071226383338,2.7908607799978727E-5,1.6443115195942757E-3,null,1.1386640186438304E-5,2.1082555919062614E-7,null,null,null,8.0102606532898433E-6,1.4918982454924953E-4,0,1.8410176783424227E-3,3.3392051409910988E-4,0.98786356304892065,8.3544463501166524E-3,0,1.1535575781612903E-3,1.9446403446621036E-3,3.4813341831327571E-4,2.8418513332489193E-4,5.1474126500357189E-5,0.99999999999999911,2.5721741169786109E-4,8.0305710565223166E-3,6.5324724258545335E-5,1.3016996852761903E-6,3.145795265330664E-8,null,null,null,null,1.1186099553006504E-4,1.0416965826312253E-3,0,0,7.6268914539942808E-5,1.8513458558129853E-3,1.7025574309175609E-5,3.3758653652884814E-5,3.1437476466039091E-4,0,0,1.1145758498003675E-5,2.7055129772910147E-4,2.488077097786757E-6,4.991469124192588E-6,4.6482657376164598E-5,1.2136436951078569E-2,0.12560300077577757,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1899012347427931E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3563887646776404E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5361375520561248E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL203","v":0.22731557622547993},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5162477855937486E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7430985973032557E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6690300949596655E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0822027650855081E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0693572550330464E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6776383533246204E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9732287902047146E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9750687320162298E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9242368165820063E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8653913668937313E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13556138112456323},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.9967019500792744E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2640403502856939E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5827726558722086E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8330728483124501E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.770029740766479E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.764082937819694E-2},8.5563468197098116E-3,{"$f":"$DL$7","v":8.5742261748612381E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.3544463501166524E-3,1.9446403446621036E-3,2.8418513332489193E-4,1.2136436951079355E-2,8.3544463501166299E-3,6.9311508619551059E-5,2.6836215704055142E-4,0.23022146867453122,8.3544463501166264E-3,0.98811118465044212,8.1925087033194854E-3,1.1302894425255306E-3,1.8986439500801825E-3,3.3978260761774779E-4,2.773682155269967E-4,5.0222430487154273E-5,0.99999999999999933]
[199,49.75,99.75,1.015376990974968E-2,0,1.4874238382859418E-3,0.98835880625196348,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ202*(Costs!$C$97*(365.2425/4))","v":5.3901753567894408},{"$f":"DZ202*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.39808750299271534},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8512689528751205E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2479292834455358E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.4665112851933053},3.4581797820524958E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.84386971521626042},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1580311841487156},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.4237056933830151E-3},9.0742089477228287,0.51084152764842949,0.17089803572696677,0.12096650042696101,19.224587541742739,0.17982499383232048,3.4570613361227931,2.6671404113607526E-5,1.5754300467501574E-3,null,1.0908498672846029E-5,2.0247776567669977E-7,null,null,null,7.6543421424291462E-6,1.4256089916374047E-4,0,1.7634276686084576E-3,3.1710836963125917E-4,0.98835880625196348,8.0305710565223183E-3,0,1.1070213068897707E-3,1.8526475554982613E-3,3.3143179692221982E-4,2.7055129772910152E-4,4.8970734473951358E-5,0.99999999999999911,2.4655862491600752E-4,7.719901344823062E-3,6.2828865047584212E-5,1.251965695790934E-6,3.0256039874050425E-8,null,null,null,null,1.0734835244120701E-4,9.9967295444856365E-4,0,0,7.2660951661723721E-5,1.7637664381326685E-3,1.6220165703868975E-5,3.2139089938737446E-5,2.9929270698348238E-4,0,0,1.0611038623060605E-5,2.5757154797826108E-4,2.3687111277798214E-6,4.7487140770434554E-6,4.4222020396907902E-5,1.1641193748035622E-2,0.12524861529422004,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1916256632263697E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3598249644317628E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5369679725470813E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL204","v":0.22547330093454354},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4481772660316321E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5710711654135521E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.56506230370761E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7508304732628406E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0174463143034938E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5639626915969357E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8900944313605984E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7409868864575501E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.6759936024545454E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7297634759727347E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.1326232206249279},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.814258268389088E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.0968054166941792E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.512337457306686E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6173474843349492E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6630749574019209E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.6477243440573959E-2},8.2246444875391372E-3,{"$f":"$DL$7","v":8.5742261748612381E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0305710565223183E-3,1.8526475554982613E-3,2.7055129772910152E-4,1.1641193748036516E-2,8.0305710565222958E-3,6.6657881896474842E-5,2.5721741169786109E-4,0.22838459345553772,8.0305710565222906E-3,0.98859583963779241,7.875236200672691E-3,1.0847615631929593E-3,1.8088329796633604E-3,3.2348746282472263E-4,2.6406142285368127E-4,4.778073299931954E-5,0.99999999999999911]
[200,50,100,9.7424912966297822E-3,0,1.4246356797480608E-3,0.98883287302362122,0.99999999999999911,{"$f":"0","v":0},{"$f":"c_Rapamune*DZ203*(Costs!$C$97*(365.2425/4))","v":5.1816516774251751},{"$f":"DZ203*(c_MMF*(Costs!$C$78*(365.2425/4)))","v":0.38268713745017052},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7022792226498638E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.199652040397645E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Sirolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.4097780049610511},3.3243970524890892E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.80388471910293113},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.1031603059048696},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.1667772028739858E-3},8.6918739809828338,0.49004440786979769,0.16397699323953879,0.1160417739463981,18.43052906124101,0.17828506620081225,3.2858880937993478,2.5543977534444869E-5,1.5094504583290681E-3,null,1.0446537991261671E-5,1.9436290713236299E-7,null,null,null,7.3150569643306764E-6,1.3624176694275805E-4,0,1.6891921606689959E-3,3.0115773619076501E-4,0.98883287302362122,7.719901344823062E-3,0,1.0625018194961478E-3,1.7650184038284595E-3,3.1554312872722544E-4,2.5757154797826113E-4,4.6590731524687721E-5,0.99999999999999911,2.370202874328457E-4,7.4212501644446774E-3,6.0398275086628512E-5,1.2035323005776719E-6,2.9085558333114653E-8,null,null,null,null,1.0303127778917561E-4,9.5947054170697217E-4,0,0,6.9224130915791337E-5,1.6803413116111452E-3,1.5452961301523064E-5,3.0598358660484376E-5,2.8494477006674103E-4,0,0,1.010197203539362E-5,2.4521450418007567E-4,2.2550717627918268E-6,4.5179241240239645E-6,4.2072807400663756E-5,1.1167126976377846E-2,{"$f":"BY202","v":0.12524861529422004},{"$f":"BZ202","v":3.1916256632263697E-2},{"$f":"CA202","v":6.3598249644317628E-4},{"$f":"CB202","v":1.5369679725470813E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Srl_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Srl_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16076829043264687},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,5.1445357049167426E-3,{"$f":"'Survival curves'!$AL205","v":0.22364497250484883},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3831627084814535E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4098320578486367E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4651444111952695E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4375121003950293E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.6805534129730548E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4579896172854385E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.810462617003333E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5206895347313556E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.433959902922448E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5988944627563975E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.12974874188369614},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6373652539266197E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9348834216731037E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.445036705863788E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4075632667714372E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5602498501618515E-2},{"$f":"p_NODAT_Bas_Srl_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_Srl_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.5352759267239832E-2},7.9064668742923911E-3,{"$f":"$DL$7","v":8.5742261748612381E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.719901344823062E-3,1.7650184038284595E-3,2.5757154797826113E-4,1.1167126976378783E-2,7.7199013448230385E-3,6.411108678324919E-5,2.4655862491600752E-4,0.22656131284598591,7.7199013448230342E-3,0.98906011999910004,7.5705757546338697E-3,1.0411853181448742E-3,1.7232816238700913E-3,3.0798497282691134E-4,2.5139302607916838E-4,4.5459305344071655E-5,0.999999999999999]

{"sheet":"Bas+Bela+MMF+ST","index":31,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: Bela","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"DZ3*(c_Nulojix*Costs!$C$109+c_IV_Infusion_Belatacept*Costs!$C$113)","v":6486.3899637534269},{"$f":"DZ3*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":66.732326005870163},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7354546883545012},{"$f":"AQ3*p_AR_Bas_Bela_MMF_ST*ru_AR*c_AR","v":907.51269344715411},{"$f":"BA3*Costs!$C$123*c_Explant","v":27.791250411591914},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":363.66830669027138},{"$f":"AQ3*p_CMV_Bas_Bela_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":2467.3819684925606},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":46.487775068310611},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.3425719893564424},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.47010698374091631},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.1847860764206674E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":216.79861711117553},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.649234366753983},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_Bela_MMF_ST","v":6.9869872816563525},{"$f":"SUM(I3:Y3)","v":13124.054010512349},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":13067.739405927741},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":1.4068711818787045E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19548236170914307},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.4057842960309955E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.2317658175872339E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20174815820066086},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20088246778627802},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.3821656145481945E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.96024782540589759},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.3650654062333711E-2},1.096287283628169E-3,2.649378643391142E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":5.7096399825399208E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":5.6390000881044108E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.5286944206028206E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.0944418000254036E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AM5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":8.0985381232748536E-4},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96832562577936954},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.0002685000776557E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":8.4149904468856806E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.0336362837791611E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":0.99999999999999989}]
[1,0.25,50.25,0.9619308234952747,{"$f":"AR4","v":0},3.6449468880070286E-2,{"$f":"AP4","v":1.6197076246549707E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Nulojix*Costs!$C$110+c_IV_Infusion_Belatacept*Costs!$C$114)","v":2897.8832417757471},{"$f":"DZ4*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":65.890411272573729},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6757107934596549},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":7.9193595687852856},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":345.7252302033508},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1416.1694067241435},40.415661182801223,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.97934600870751587},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.3439434994586117},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.4675620131312078E-2},256.31302395877259,4.2637464429801835,16.466236021023953,6.977327898826732,5065.0373209707623,0.98718232020793617,{"$f":"Z4*AA4","v":5000.1152944557061},7.8880899052182721E-5,0.19385348157415466,null,1.2226438288672394E-3,1.1320189022659877E-4,null,null,null,2.7138992862496134E-5,5.2034405000883181E-3,1.5914568719155265E-4,0.20065793337244303,0.19808596423473779,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":1.6197076246549707E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.96024782540589759},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.6408796154394706E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.6829980893771361E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.0672725675583222E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1,7.7330275073964907E-4,0.95197006200184719,6.9341216436591517E-3,5.5688096309245902E-4,1.3458046559159613E-5,null,null,null,null,3.6652010076133488E-4,3.5115121443038709E-2,9.0527693835803396E-4,2.1877672236630396E-5,2.784485009654144E-6,1.6651935733815629E-3,1.5020030985919197E-5,4.0944423017000813E-7,3.9227545328908375E-5,1.0112962927455604E-6,2.4439823759275423E-8,0,0,0,0,0,0.99838029237534509,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":3.2352278942564114E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9009936589875093E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3297949268302328E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.6303753722264241E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,4.9075796129407513E-4,{"$f":"'Survival curves'!$AM6","v":0.9848587640221953},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99833165106513455},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99833165106513455},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99855670388226925},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99855670388226925},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99819270657783943},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99819270657783943},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99843648770495563},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99843648770495563},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99907956322111358},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99907956322111358},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99920376626202156},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99920376626202156},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99882707789510949},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99882707789510949},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99898533381027921},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B4-$B3))","v":0.99898533381027921},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99857360826946129},{"$f":"CS4*DJ4","v":0.98345396962544551},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_Bela_MMF_ST","v":8.1792993549012517E-3},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.96024782540589759,1.6829980893771361E-3,0,{"$f":"1-G4","v":0.99838029237534498},0.96024782540589759,{"$f":"BA3+BB3+BC3","v":1.4773435132395792E-2},{"$f":"AY3","v":1.3821656145481945E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98486953779893516},{"$f":"DX3-(DU4+DV4)","v":0.96024782540589759},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":2.1912160150253748E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.95610894370387245},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":3.9229019620546285E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.4051747821045959E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":6.5128010393100392E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.0564814637278018E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.2219911879637711E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999989}]
[2,0.5,50.5,0.95509842477297191,0,4.213885082163224E-2,2.7627244053957788E-3,1,{"$f":"0","v":0},{"$f":"DZ5*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2617.6016992067016},{"$f":"DZ5*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":65.416901493734827},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6421096253842729},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":5.1295845591240647},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":65.327501137812519},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":622.67724098936776},38.904392852178098,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5535010390313786},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.1318488095579222},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":1.8047978789239506E-2},276.78688013607791,8.5181962880003077,16.372429820053455,6.9697212771410442,3732.0500552129542,0.97872860473809353,3652.6641433512996,6.1745454121339856E-5,0.19275164183482521,null,7.9379010318447111E-4,7.3216893592922542E-5,null,null,null,3.1312160105120162E-5,6.003574416166375E-3,1.8367561527919452E-4,0.19989895647727463,0.19564682676160389,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":2.7627244053957788E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.95197006200184719},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.2049243086697857E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.1273514748320561E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":8.9583295110617583E-5},1.0112962927455604E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.4439823759275423E-8},1,6.0320875694117385E-4,0.94650600999648138,4.4914191615443664E-3,3.6070694413328335E-4,8.7171427469894181E-6,null,null,null,null,4.2330135684022274E-4,4.0555152422940603E-2,1.0455223479616147E-3,2.5266958955415271E-5,5.1741373662595321E-6,3.0942670763951961E-3,2.7910261070600429E-5,9.0181719305522082E-7,8.6400227948685101E-5,2.2274202855228229E-6,5.382968335444017E-8,1.6731684873813362E-9,1.0005977416692985E-6,9.0253825888804866E-9,2.4922871432615452E-10,2.4190595044949267E-8,0.99723727559460429,2.5418721107001684E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8926471097811554E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5199894081075016E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6733322881328027E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,9.8151592258815027E-4,{"$f":"'Survival curves'!$AM7","v":0.97715885674992786},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99738750646812113},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99738750646812113},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99773977592866425},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99773977592866425},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99717004265525044},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99717004265525044},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99755159900061774},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99755159900061774},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99855836805717146},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99855836805717146},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99875285687021109},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.99875285687021109},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.9981630450006409},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.9981630450006409},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.998410823915442},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B5-$B4))","v":0.998410823915442},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99776628150124658},0.97497615893538481,{"$f":"p_NODAT_6m*p_NODAT_Bas_Bela_MMF_ST","v":1.6358598709802503E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.95197006200184719,3.1273514748320561E-3,1.0112962927455604E-6,0.99723727559460418,0.95197006200184719,{"$f":"BA4+BB4+BC4","v":7.5044606533107702E-3},{"$f":"AY4","v":7.7330275073964907E-4},{"$f":"DW4*(1-DU5/DX4)","v":0.97717265528641051},{"$f":"DX4-(DU5+DV5)","v":0.95197006200184719},3.2790184007647355E-3,0.94923803599916423,4.3547907335591413E-2,3.813923921661075E-3,1.1893894291615389E-4,2.1196571599688409E-6,5.5742742373772673E-8,1]
[3,0.75,50.75,0.95100973438299874,0,4.519495322086764E-2,3.7953123961336922E-3,1,{"$f":"0","v":0},{"$f":"DZ6*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2603.6914490392869},{"$f":"DZ6*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":65.069268213533817},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6174408966723268},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":3.8777684951479872},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":619.36825926065671},38.57181623359984,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1079946210465281},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":2.8927729757004514},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.1538751234361882E-2},289.01502153759117,9.925706246793947,16.309171945661554,6.9611724977557383,3662.429380714681,0.97034728248658753,3553.8283968755263,9.7076328818498217E-5,0.19188540302466081,null,6.0267992232077483E-4,5.5290449050936417E-5,null,null,null,3.3534087585308331E-5,6.4295913486495208E-3,1.9675442143179386E-4,0.19930032958251764,0.19339053320907723,3.7953123961336922E-3,0.94650600999648138,0,4.5046571584484961E-2,4.500496368490094E-3,1.4829459072169022E-4,3.2280180271921212E-6,8.7045660988269929E-8,1.0000000000000002,9.5006770432254828E-4,0.94188133188436929,3.3953400167975457E-3,2.7268056658763832E-4,6.5898244043676724E-6,null,null,null,null,4.534748659660153E-4,4.3445980061353764E-2,1.1200486342530795E-3,2.7068022912103739E-5,7.4459767679839792E-6,4.4528854055979989E-3,4.0164986124111022E-5,1.4928521147248688E-6,1.43025398050941E-4,3.687231857222094E-6,8.9108698802247639E-8,5.3406880639634757E-9,3.1938686725601076E-6,2.8808666568050172E-8,8.876609909080621E-10,8.6157999997361873E-8,0.99620468760386616,4.0248929132225726E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.4384111689528477E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.155191440608633E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.7917313075527851E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.6531705149017331E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,1.1451019096861751E-3,{"$f":"'Survival curves'!$AM8","v":0.97216781315451228},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99664630607031546},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99664630607031546},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99709837376945287},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99709837376945287},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99636725722375641},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99636725722375641},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.9968568805127247},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.9968568805127247},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99814904890719525},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99814904890719525},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99839871417986759},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99839871417986759},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99764161532694173},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99764161532694173},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99795965572320611},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B6-$B5))","v":0.99795965572320611},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99713243434639098},0.96938005812396622,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_Bela_MMF_ST","v":1.9085031828102918E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94650600999648138,4.500496368490094E-3,3.2280180271921212E-6,0.99620468760386627,0.94650600999648138,4.8608432484246395E-3,6.0320875694117385E-4,0.97218312536988571,0.94650600999648138,4.5015562098938561E-3,0.94419367094042539,4.5943945831318139E-2,5.173055487464405E-3,1.8257141110660682E-4,5.0545592784871614E-6,1.4556051317796479E-7,1]
[4,1,51,0.94773382759133773,0,4.7058372385008207E-2,5.2078000236540191E-3,1,{"$f":"0","v":0},{"$f":"DZ7*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2588.2778173444062},{"$f":"DZ7*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":64.684063685835682},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5901060397020634},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.4167631976590525},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":403.10790106593356},39.352054067529409,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.6576879488531642},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":3.6471098168506688},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.5229616464185204E-2},298.95908395653589,11.315003675410063,16.236345891073029,6.9435845806813425,3441.2127508869344,0.96203773351558419,3310.5765154081951,3.1842866018945366E-4,0.1906218627870559,null,5.6458322568612507E-4,5.1569013822737999E-5,null,null,null,3.486565684756546E-5,6.6848973268601583E-3,2.046139939138891E-4,0.19848082066437581,0.19094603885826922,5.2078000236540191E-3,0.94188133188436918,0,4.6841320078151311E-2,5.8456146064387168E-3,2.1684823149152347E-4,6.8811005297822017E-6,2.0407536536765966E-7,1,3.1234829147236795E-3,0.93532691771357446,3.1701804806096297E-3,2.5459795053251946E-4,6.1528249288787031E-6,null,null,null,null,4.7154224166144718E-4,4.5176957681364899E-2,1.1646736862481822E-3,2.8146468876785245E-5,2.0678690352171005E-5,5.7728156787846098E-3,5.2120237301935578E-5,2.1829679651903832E-6,2.0914319581571484E-4,5.3917658320956414E-6,1.3030187852261261E-7,2.4341691458892406E-8,6.7954060778940315E-6,6.1352760429278015E-8,2.0810886951228148E-9,2.0199427667253685E-7,0.99479219997634571,1.3311237507641936E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.3510246885156533E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.085011149739889E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.6221278043549019E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM9","v":0.9683916782474411},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99547374214719031},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99547374214719031},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99608355708730556},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99608355708730556},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99509736868288323},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99509736868288323},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99575778365402423},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99575778365402423},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99750123541637226},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99750123541637226},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.9978381862533765},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.9978381862533765},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99681648881869833},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99681648881869833},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99724564811326855},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_Bela_MMF_ST*($B7-$B6))","v":0.99724564811326855},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99612960115089522},0.96464361621046957,{"$f":"p_NODAT_Bas_Bela_MMF_ST","v":2.1811464946403337E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94188133188436918,5.8456146064387168E-3,6.8811005297822017E-6,0.99479219997634594,0.94188133188436929,3.6746104077895517E-3,9.5006770432254828E-4,0.96840882896496927,0.94188133188436929,7.0167566423953399E-3,0.93860412479897182,4.759422912006292E-2,6.5188509610020137E-3,2.5620547920741894E-4,9.5341362198859373E-6,2.9886214049604356E-7,0.99999999999999989]
[5,1.25,51.25,0.94253119220104986,0,4.8643094537813465E-2,8.8257132611366633E-3,1,{"$f":"0","v":0},{"$f":"DZ8*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2570.3554815965153},{"$f":"DZ8*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":64.236163735085839},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5583221944708097},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.6201972280364474},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":400.31661061901247},41.450113368033179,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2200275600467414},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.4188009844586214},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":2.9275227520104238E-2},311.0205717819602,11.277094519651406,16.148425016469808,6.9203211830772826,3435.5714050143383,0.95379934319607373,3276.8457496058882,2.5763221136606911E-4,0.18942318767484759,null,6.4580262352030397E-4,5.8922893622411755E-5,null,null,null,3.5996936614566882E-5,6.9018013289649993E-3,2.1129206006101139E-4,0.19753463572899696,0.18840840581679297,8.8257132611366633E-3,0.93532691771357457,0,4.8347138161974529E-2,7.1920873155653124E-3,2.9556272692331438E-4,1.2187171909989674E-5,3.9364891562442741E-7,1,2.5205925481509763E-3,0.92888274406178206,3.6253889397648239E-3,2.9115585046119851E-4,7.0363134155619411E-6,null,null,null,null,4.8670101245602913E-4,4.6629271145955886E-2,1.202114704041436E-3,2.905129952117607E-5,2.5441798099474328E-5,7.1025199596210535E-3,6.4125557844784797E-5,2.9753711161952887E-6,2.8506081348957514E-4,7.3489417059342477E-6,1.7760061160968828E-7,4.3111763460726363E-8,1.2035397784270494E-5,1.086623622584525E-7,4.0142929876786306E-9,3.8963462263674877E-7,0.99117428673886343,1.0816820188142815E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.5557921212726263E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2494603633875156E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0195493936289979E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM10","v":0.96485831034240199},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.99163941579159942},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99007161417697276},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99276394209825858},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9914060998613079},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99094565849387561},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98924846824540369},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99216312827889386},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99069307312720423},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99538046887097109},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99451225843535884},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99600282511505855},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99525130319058319},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99411627648353085},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99301130479029687},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99490851227702404},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99395187052531786},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.99282018133684113},0.95793080263850172,{"$f":"$DL$7","v":2.1811464946403337E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93532691771357457,7.1920873155653124E-3,1.2187171909989674E-5,0.99117428673886332,0.93532691771357457,3.430931256071028E-3,3.1234829147236795E-3,0.96488126768152838,0.93532691771357457,1.0343592189076226E-2,0.93210483088767837,4.9300899123847622E-2,7.8939389148445002E-3,3.4041835559720613E-4,1.5785755700097208E-5,5.3477325606465849E-7,0.99999999999999989]
[6,1.5,51.5,0.93749791891539591,0,5.0640609967588318E-2,1.1861471117015788E-2,1,{"$f":"0","v":0},{"$f":"DZ9*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2552.5096106944293},{"$f":"DZ9*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":63.790174729491333},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5266739535970952},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.6999220020247638},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":397.53722908824062},43.217549549173285,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.8038491538874295},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.2199715910772762},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.3390129289527407E-2},324.01178328800529,11.243147050035827,16.061887003136416,6.8994889205930772,3430.5546771529821,0.94563150216240932,3244.0405726064537,2.4393305655216665E-4,0.18822674676049794,null,6.7854445094753593E-4,6.1768751343867584E-5,null,null,null,3.7430460455907187E-5,7.1766556590473233E-3,2.1974683030602391E-4,0.19664482596915073,0.18595354217367355,1.1861471117015788E-2,0.92888274406178195,0,5.0254660085720715E-2,8.5957905141236871E-3,3.8527398427109794E-4,1.9384339490204743E-5,6.7589759650488958E-7,1,2.382308173115591E-3,0.92238378778595842,3.8037828469021542E-3,3.0548270769297317E-4,7.3825481128317839E-6,null,null,null,null,5.059036558153734E-4,4.8469015138686636E-2,1.2495437813352026E-3,3.019750988349997E-5,3.0407357025881964E-5,8.4887420044463136E-3,7.6641152651490664E-5,3.878476479610793E-6,3.7158445693047132E-4,9.5795436748556602E-6,2.3150718616018756E-7,6.8571532847511306E-8,1.9142934740973461E-5,1.7283321638377044E-7,6.8925656196321845E-9,6.6900503088525743E-7,0.98813852888298426,1.0294867513340689E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6437604882647359E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3201079687363969E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1902822477022524E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM11","v":0.96080537748254968},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98853400179266915},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98570271141474153},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9900741219691247},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98762074562976654},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98758417628776618},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98452018852486389},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98925118282360114},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98659578162970285},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99366016693966874},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99208960737767982},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99451364768187622},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99315379063112641},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99192710508390258},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98992939657174195},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99301307267335326},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99128291362920518},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.99013901883214317},0.95133089374921864,{"$f":"$DL$7","v":2.1811464946403337E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92888274406178195,8.5957905141236871E-3,1.9384339490204743E-5,0.98813852888298426,0.92888274406178195,3.9235811036415847E-3,2.5205925481509763E-3,0.96083370972351789,0.92888274406178206,1.3322757680283251E-2,0.92563326592387019,5.1263729035654751E-2,9.3197795037990878E-3,4.3553982592469586E-4,2.4053408953016933E-5,8.7462151496705251E-7,1]
[7,1.75,51.75,0.93245627875784864,0,5.2759676998600513E-2,1.4784044243550712E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ10*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2533.9181279697905},{"$f":"DZ10*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":63.325552019936723},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4937034291157092},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":1.7489998543654262},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":394.64172323156174},44.916263585011002,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.4059423964590847},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.0462161381807471},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":3.7608069619416498E-2},337.35009692767653,11.207601767695641,15.971475088336113,6.8776761416092178,3424.9409866193582,0.93753360626723448,3210.9972744377069,2.8132758275649491E-4,0.18694289333884243,null,6.9931077968288561E-4,6.3496862636172282E-5,null,null,null,3.895011605773864E-5,7.4680244946553386E-3,2.2871022335320773E-4,0.19572271339798428,0.18349662132042058,1.4784044243550712E-2,0.92238378778595842,0,5.2272797985588787E-2,1.0043768493474488E-2,4.8580566757829377E-4,2.8722478415829122E-5,1.0733454334292152E-6,0.99999999999999989,2.749447434755675E-3,0.91539884194390286,3.9136005283450983E-3,3.1430219188279121E-4,7.5956870720003995E-6,null,null,null,null,5.2621984817925163E-4,5.0415444708677037E-2,1.2997232404809934E-3,3.1410188251507643E-5,3.5529536691776671E-5,9.9186874497933526E-3,8.9551506989358722E-5,4.890508916475984E-6,4.68544055738277E-4,1.2079187279834685E-5,2.9191564370612812E-7,1.0160492562298586E-7,2.836478024908076E-5,2.5609324112537704E-7,1.0945598668643727E-8,1.0623998347605714E-6,0.98521595575644916,1.1968600114504062E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7036266683831576E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3681866407791628E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3064731484040739E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM12","v":0.95654177588869072},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98558706258702167},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98156196169474896},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98752051313291422},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98403097934423245},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98439505036029762},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98004044131444801},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98648730710475807},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98271140485737074},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99202541224453433},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98978902291630355},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99309820158433459},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99116132224916209},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98984776058439539},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98700468343907055},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99121220098319696},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98874905144435055},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98759395786553716},0.94467487831364172,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92238378778595842,1.0043768493474488E-2,2.8722478415829122E-5,0.98521595575644927,0.92238378778595853,4.116648102707959E-3,2.382308173115591E-3,0.95657546045208131,0.92238378778595853,1.6442144183084449E-2,0.9188913148649307,5.3300921611305466E-2,1.0788240687815812E-2,5.4145355281471881E-4,3.4583222972372286E-5,1.3418770765106458E-6,1]
[8,2,52,0.92697199879358894,0,5.4927757083792876E-2,1.8100244122618181E-2,1,{"$f":"0","v":0},{"$f":"DZ11*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2514.3928067517049},{"$f":"DZ11*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":62.837591603673182},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4590768159099401},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.79214648175681501},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":509.04465098378313},46.570373636039612,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0252446310471184},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":6.8960763560961809},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.1927232124019637E-2},350.78743121545978,11.16902915340027,15.87597183374573,6.8540056049005136,3534.7463322996409,0.92950505653679638,3285.5645894474114,2.9277910255782959E-4,0.18563073629166946,null,7.1395051554798102E-4,6.4650545827376271E-5,null,null,null,4.0502083894943868E-5,7.7655888996725668E-3,2.3786635520480666E-4,0.19474607379437497,0.18101746033255964,1.8100244122618181E-2,0.91539884194390286,0,5.4329045237022137E-2,1.1532712882157138E-2,5.9710143805114359E-4,4.0443967528915444E-5,1.6104087195920767E-6,1,2.8600322311477305E-3,0.90822259773865255,3.9881798640707747E-3,3.2029167612319096E-4,7.7404339086044531E-6,null,null,null,null,5.4691967979657915E-4,5.2398629531509498E-2,1.3508502595779986E-3,3.2645766138059125E-5,4.0796633830075475E-5,1.1389089125325994E-2,1.0282712300106896E-4,6.0109012753729003E-6,5.7588527294517844E-4,1.4846471699748102E-5,3.5879213084409559E-7,1.4306934983748643E-7,3.9940294662260921E-5,3.6060351681703849E-7,1.6422380892629695E-8,1.5939863386994471E-6,0.98189975587738187,1.2546669750870744E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7495738375468653E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4050869219253057E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3956494238783029E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM13","v":0.95214285775259266},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.98217155748005647},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97676917692303333},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9845595881917597},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97987338634040311},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98069984514688768},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9748572448122419},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98328332233617188},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97821407637377655},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.99012798482110698},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98712072856236743},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.99145492639882848},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98884960789517495},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98743548568827311},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98361484038200975},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9891223460016253},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98581094939941039},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.98464334511564422},0.93752112848548186,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91539884194390286,1.1532712882157138E-2,4.0443967528915444E-5,0.98189975587738187,0.91539884194390286,4.2354984072998899E-3,2.749447434755675E-3,0.9521829571439604,0.91539884194390297,1.9827203591508424E-2,0.91181071984127771,5.5357927316301202E-2,1.2296471971592161E-2,6.5810001702202724E-4,4.7615366945462233E-5,1.961895352976329E-6,0.99999999999999989]
[9,2.25,52.25,0.92133761556604177,0,5.7108221373559545E-2,2.155416306039867E-2,1,{"$f":"0","v":0},{"$f":"DZ12*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2495.3126830514675},{"$f":"DZ12*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":62.360757189573832},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4252397252978586},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.80298985578357396},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":505.18183572133319},48.188538018000926,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6609479672091183},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":7.7684435875168631},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":4.6344227280894108E-2},364.18969049999595,11.132781949994101,15.783934128763633,6.8317620838302693,3527.6859480060475,0.9215452591266412,3250.9222610726438,2.3526692608265908E-4,0.18443220745075051,null,7.2513753049257873E-4,6.5478309699611197E-5,null,null,null,4.2059247570670722E-5,8.0641498119937063E-3,2.4705595521862429E-4,0.19381135523180837,0.17860593557878235,2.155416306039867E-2,0.90822259773865255,0,5.6386809395580273E-2,1.3060231061027182E-2,7.190985959929111E-4,5.4786766362009023E-5,2.3133819863605809E-6,1,2.2867612019764954E-3,0.9015605416758955,4.0427724513611941E-3,3.2467601982962105E-4,7.8463895896980053E-6,null,null,null,null,5.6763478181586825E-4,5.4383277362832522E-2,1.4020149954133401E-3,3.3882255518546004E-5,4.6200184620675638E-5,1.2897584208614025E-2,1.1644666779248144E-4,7.2390223709399644E-6,6.9354763669552864E-4,1.787983795447317E-5,4.3209897196930696E-7,1.9380658036348433E-7,5.4104474060974113E-5,4.8848572067142262E-7,2.3591054660822425E-8,2.2897909316997584E-6,0.9784458369396013,1.0108488608922592E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.7870829379879757E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4352105699542931E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4684487265254182E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM14","v":0.94764635437629263},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97860322281409917},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97176922905826368},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98146468915495133},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97553314948891801},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97684043898101935},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96945226923197736},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97993522411607026},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97352087619861249},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98814249180793368},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98433083411061995},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98973492639812599},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98643164129217276},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98491260769472211},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98007320328216907},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98693593343663788},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98273982135956162},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.98155968513344438},0.93017145721945027,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90822259773865255,1.3060231061027182E-2,5.4786766362009023E-5,0.9784458369396013,0.90822259773865255,4.3162119741025698E-3,2.8600322311477305E-3,0.94769330378976369,0.90822259773865266,2.3008189354608171E-2,0.90489156970727402,5.7406429604886997E-2,1.3842253142442085E-2,7.8541077279458262E-4,6.3385539188728148E-5,2.7618788053505343E-6,0.99999999999999978]
[10,2.5,52.5,0.916256801211768,0,5.9280983139414309E-2,2.4462215648817679E-2,1,{"$f":"0","v":0},{"$f":"DZ13*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2476.2389828569244},{"$f":"DZ13*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":61.884083306329643},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3914140262651848},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.81103427886706159},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":501.32032091249795},49.770018937905043,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.3123129425857858},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":8.6623030780842392},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.0854154695730874E-2},377.46958694154182,11.096835018683889,15.692597338522784,6.8097028282499252,3520.5100466211538,0.91365362527769012,3216.526766921947,2.8254267794302869E-4,0.18314038190361373,null,7.3390599860778335E-4,6.6076393115860904E-5,null,null,null,4.3606788720398402E-5,8.36086611114349E-3,2.5619187938419628E-4,0.19288357175252849,0.17622877458820713,2.4462215648817679E-2,0.9015605416758955,0,5.8426049814193713E-2,1.4624275223856986E-2,8.5172294959625413E-4,7.1984312015447286E-5,3.2103756243404881E-6,1,2.7524584594610384E-3,0.89438895626646675,4.0832733017701732E-3,3.279286527860159E-4,7.9249954115309752E-6,null,null,null,null,5.8816340903378769E-4,5.6350059638398654E-2,1.4527191525876087E-3,3.5107614173661243E-5,5.1732945009062199E-5,1.4442150395983001E-2,1.3039188286492349E-4,8.5741253290265584E-6,8.2145959135991717E-4,2.1177441321324829E-5,5.1179158598556814E-7,2.5464239410205504E-7,7.1087848414020142E-5,6.4182120732509114E-7,3.2738279835375006E-8,3.1776373445051131E-6,0.97553778435118221,1.2260803959860386E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8188907918101356E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4607555332252886E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5301828003827787E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM15","v":0.94307537229385052},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97573732646757727},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96775894502142834},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97897792802120764},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97204981815465463},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97374161861545239},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9651188010006283},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97724565410043684},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96975552655686592},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98654549727241481},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98208850115165092},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98835113771481498},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98448756879452104},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98288438676118883},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97722866528575891},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98517765943277325},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98027209747775668},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97908229556089688},0.92334840039241062,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9015605416758955,1.4624275223856986E-2,7.1984312015447286E-5,0.97553778435118232,0.9015605416758955,4.3752948607805129E-3,2.2867612019764954E-3,0.94312786173625007,0.90156054167589561,2.6162823808571104E-2,0.89797474897118112,5.9429691377181272E-2,1.5423536712606805E-2,9.2330351670314348E-4,8.2124800875396127E-5,3.7708128810781303E-6,0.99999999999999989]
[11,2.75,52.75,0.91070401975755877,0,6.143254827411667E-2,2.7863431968324533E-2,1,{"$f":"0","v":0},{"$f":"DZ14*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2456.0204192703804},{"$f":"DZ14*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":61.378797959484629},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3555580025374407},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.81665378732319904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":497.22702585666224},51.309705563799888,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.9785662048169792},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":9.5765935666424262},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":5.5450988775344268E-2},390.55690784028025,11.056268914611548,15.594756656239708,6.7848089631823285,3511.7115135747354,0.90582957127269037,3181.0121347747731,3.1208160181125255E-4,0.18179314546332109,null,7.4058797374114004E-4,6.6475839061418615E-5,null,null,null,4.5134804017514159E-5,8.653839054474418E-3,2.652157929010943E-4,0.19187648052932793,0.17380739009519383,2.7863431968324533E-2,0.89438895626646675,0,6.0433332940168824E-2,1.6222798201356622E-2,9.9488408381003283E-4,9.2265289735344967E-5,4.3312501378157717E-6,0.99999999999999989,3.0426483985130015E-3,0.88689656159410402,4.1115655570372021E-3,3.3020081055463074E-4,7.979906257953099E-6,null,null,null,null,6.08370328550409E-4,5.828602012553688E-2,1.50262871606218E-3,3.6313770019352435E-5,5.7387673193868683E-5,1.6020766012764014E-2,1.4464451539873935E-4,1.0015299959317311E-5,9.5953393450826118E-4,2.4737033699038474E-5,5.9781564341585624E-7,3.263857584092244E-7,9.1116255013652867E-5,8.2264896328287133E-7,4.4168563321293275E-8,4.2870815744944786E-6,0.9721365680316757,1.3665036005042847E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8465719338937064E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4829863244562071E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5839075716105905E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM16","v":0.93844567208372831},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.97227197323042025},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9629162806738476},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97596969587066695},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96784088278308067},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96999563427008251},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95988786725334307},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97399284547002885},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96520732707473711},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98461164833905646},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97937518410399071},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98667506130115457},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98213435795481085},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.980429558906591},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97378903796203775},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98304890258250133},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97728681963648167},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97608580630631625},0.91600350051051882,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89438895626646675,1.6222798201356622E-2,9.2265289735344967E-5,0.97213656803167547,0.89438895626646675,4.4191269499677206E-3,2.7524584594610384E-3,0.93850498666752014,0.89438895626646686,2.9722828095593696E-2,0.89064275893028544,6.1415459311371455E-2,1.7038196870368724E-2,1.0716781049971693E-3,1.0405928922401815E-4,5.019398159504489E-6,1]
[12,3,53,0.90486601042219739,0,6.3551765354939588E-2,3.1582224222862852E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ15*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2436.1976009033565},{"$f":"DZ15*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":60.883402744530109},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3204038016627635},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.8208317682862466},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":140.91824295362335},52.810900407064644,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.6589307069077126},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":10.510248721937305},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.0130426405811142E-2},403.41247539445772,11.017331350915214,15.499976821753313,6.7609144709976974,3150.8713904718988,0.89807251839304003,2829.7110047736778,2.4897569851024262E-4,0.18057704969155131,null,7.4604716045958215E-4,6.6757143116039498E-5,null,null,null,4.6635157433772212E-5,8.9415087514791922E-3,2.7407969651972622E-4,0.19090105329906987,0.17144298970017963,3.1582224222862852E-2,0.8868965615941039,0,6.2397585682574093E-2,1.7853595539380825E-2,1.1484721261843061E-3,1.1585328871269136E-4,5.7075461811932062E-6,0.99999999999999989,2.4120509835003955E-3,0.88001199954277232,4.1326002266760089E-3,3.31890109890402E-4,8.0207312647676923E-6,null,null,null,null,6.2814406976432178E-4,6.0180479181581703E-2,1.5514683618792356E-3,3.7494069348833497E-5,6.3156570983162366E-5,1.7631254058195003E-2,1.5918491020266035E-4,1.1561440197737689E-5,1.1076646976705634E-3,2.8555883192973288E-5,6.901051230317448E-7,4.0982761349536264E-7,1.1441049856121682E-4,1.0329625379791843E-6,5.8203545602740824E-8,5.649342635590465E-6,0.96841777577713695,1.0921054968545174E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8711194144434864E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5027004646350939E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6315503954787149E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM17","v":0.933768762670663},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96842357978741522},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95754662388004141},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97262725418475682},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96317057649479099},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96583689460675071},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95409025224894273},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97037963544012906},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96016249724918068},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98246041650822902},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97635943082604282},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98481005581815528},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97951781662704251},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97770033971454495},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96996908536143156},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98068135648952759},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97396978580020577},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.97275693376746386},0.9083300384233528,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8868965615941039,1.7853595539380825E-2,1.1585328871269136E-4,0.96841777577713717,0.8868965615941039,4.4497462738497858E-3,3.0426483985130015E-3,0.93383575519037176,0.88689656159410413,3.3139914770665212E-2,0.88345428056843811,6.3355332545415907E-2,1.8684104034672733E-2,1.2304182673355656E-3,1.2940983523344074E-4,6.5399782388973002E-6,0.99999999999999989]
[13,3.25,53.25,0.89966957845449114,0,6.5632816227041146E-2,3.4697605318467578E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ16*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2416.4072758831794},{"$f":"DZ16*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":60.388819575988357},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2853072251692925},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.82377139820801115},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":139.77350090630731},54.271853972530224,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.3526505231888866},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":11.46223119722929},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":6.4887251520369907E-2},416.00713862819862,10.9784407399064,15.405962985771543,6.7370487918798965,3144.9588890790769,0.89038189287598191,2800.2144486753737,3.0645515510799157E-4,0.1792518232383106,null,7.5046198802294916E-4,6.6937122943216534E-5,null,null,null,4.8103661841742378E-5,9.2230724488204293E-3,2.8275876169887051E-4,0.1899296123767458,0.16910988778120845,3.4697605318467578E-2,0.88001199954277232,0,6.4313079408257715E-2,1.9514612529964642E-2,1.3123644084868248E-3,1.4296638175419009E-4,7.3724102966013942E-6,0.99999999999999978,2.9802997317140804E-3,0.87254317142047177,4.1474002329018773E-3,3.3307870192042109E-4,8.0494557641490556E-6,null,null,null,null,6.4742696366633639E-4,6.2027911722760079E-2,1.5990956519461054E-3,3.86450698851907E-5,6.9032369907734827E-5,1.9271585412815654E-2,1.7399474724125321E-4,1.3211311167620707E-5,1.2657335712533298E-3,3.2630939751123894E-5,7.8858631475043908E-7,5.0573938552309887E-7,1.4118593607259677E-4,1.2747062960702243E-6,7.5181243441231094E-8,7.2972290531601634E-6,0.96530239468153245,1.3604446006311582E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8932016110549617E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5204347294030627E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6744084884568659E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM18","v":0.92905345507747272},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.96535841610680162},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95327605924021863},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96996378759366852},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95945369139867565},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96252553191974},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94948126000176669},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96750114444774116},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95614900228673838},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98074426160759276},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9739555404295116},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98332184397986067},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97743136109885831},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97552426849912732},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96692647698705758},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97879301657891349},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97132649271414795},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.97010467311440562},0.90127909834374076,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88001199954277232,1.9514612529964642E-2,1.4296638175419009E-4,0.96530239468153245,0.88001199954277232,4.4725110678311784E-3,2.4120509835003955E-3,0.92912653550062752,0.88001199954277254,3.6552880967009947E-2,0.87627758548162205,6.5244195681959841E-2,2.035918614832341E-2,1.3993936263153738E-3,1.5839162878895539E-4,8.3664659802911109E-6,0.99999999999999978]
[14,3.5,53.5,0.89392074806297772,0,6.7671095321469865E-2,3.8408156615552309E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ17*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2395.954066792744},{"$f":"DZ17*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":59.877670165936678},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2490350761951072},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.82546602940341263},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":138.5904153114777},55.689305093111756,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.0589422180294719},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":12.431465894224001},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":6.9715757692297847E-2},428.31311517336229,10.93664984892399,15.308350095485279,6.71140332197439,3138.0156007785604,0.88275712587216437,2770.1056326852949,2.954778337793735E-4,0.17795548584076332,null,7.5382689178319176E-4,6.7015504281500043E-5,null,null,null,4.9537038886041051E-5,9.4979016371750657E-3,2.9123347748655475E-4,0.18891047822415505,0.1667620708042912,3.8408156615552309E-2,0.87254317142047177,0,6.6175311955661967E-2,2.1203759766682182E-2,1.4864228441439226E-3,1.7381687582372068E-4,9.3605216639808251E-6,0.99999999999999989,2.8675720085738691E-3,0.86517783739138854,4.1559321069506491E-3,3.3376389876025561E-4,8.0660147984559113E-6,null,null,null,null,6.661736878925714E-4,6.3823975557993115E-2,1.6453986434505723E-3,3.9764066325713707E-5,7.500767875358896E-5,2.0939696690825363E-2,1.8905539710322935E-4,1.4963522778926604E-5,1.4336073751650411E-3,3.6958769956188963E-5,8.9317624376590221E-7,6.1487210415505188E-7,1.7165223052633546E-4,1.5497731932301588E-6,9.5455302898846377E-8,9.2650663610819791E-6,0.96159184338444759,1.3201609078090593E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9132907863169544E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5365683939716122E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7133984384324683E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM19","v":0.9243067331857463},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.961553071800475},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94798196331443629},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96665555359348576},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95484285336818064},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95841575565581738},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94377001482532097},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9639267508234175},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95117201770881454},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97861028278010032},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97096879140690695},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.98147081392880453},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9748380448744437},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97281985734488807},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96314901428385769},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97644540378996647},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96804322526713038},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96681084346901758},0.89362977233540353,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87254317142047177,2.1203759766682182E-2,1.7381687582372068E-4,0.9615918433844477,0.87254317142047177,4.4885283905864472E-3,2.9802997317140804E-3,0.92438749690205313,0.872543171420472,4.0220370228255316E-2,0.8688605044059301,6.7077609810302863E-2,2.2061309499859186E-2,1.5784578487681813E-3,1.9121393815312254E-4,1.0534268731029433E-5,0.99999999999999978]
[15,3.75,53.75,0.88830530762490723,0,6.9662108534134265E-2,4.2032583840958315E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ18*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2375.4725235936971},{"$f":"DZ18*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":59.36581265365826},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.212712678919833},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.82629823085112208},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":137.40569077208968},57.064415126331951,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.7770166387318014},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":13.416869869172572},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":7.4611119691660704E-2},440.31417523747416,10.894519278964893,15.211057905956951,6.6855494040849033,3130.7212525096243,0.87519765340356559,2739.9998936570951,3.0782410631550105E-4,0.1766419338341525,null,7.5647573830638765E-4,6.7023586253649954E-5,null,null,null,5.0932108576693168E-5,9.7653866693859625E-3,2.9948488985191441E-4,0.18788906093284261,0.16444006522862339,4.2032583840958315E-2,0.86517783739138854,0,6.7979907664943745E-2,2.2918859233036191E-2,1.67049285339244E-3,2.0861100048252443E-4,1.1708015798078039E-5,0.99999999999999989,2.9870816066244446E-3,0.85768845930259119,4.1601219495278003E-3,3.3410038601696572E-4,8.0741466281780519E-6,null,null,null,null,6.843401935467166E-4,6.556445050306671E-2,1.6902685389490386E-3,4.0848429381275238E-5,8.107479285119708E-5,2.2633436999866269E-2,2.043474403187251E-4,1.6816518907961291E-5,1.6111370221595011E-3,4.1535530300293872E-5,1.0037820246836683E-6,7.3795530042011905E-7,2.0601304318385979E-4,1.8600019982445202E-6,1.1939422122706036E-7,1.1588621576850979E-5,0.95796741615904146,1.387037602628477E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9317334895432667E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5513797729212284E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7491928434705517E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM20","v":0.9195342816880232},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95787410050427713},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94287184095006216},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96345550321609708},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95038894725555423},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95444375110985746},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93825976043691506},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96047021465421223},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94636632879113725},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97654356792263686},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96807873027284785},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97967760971864359},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97232765490841777},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97020223287035268},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95949687139789985},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9741722885607621},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9648672292723719},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.96362523854753046},0.88608644154425342,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86517783739138854,2.2918859233036191E-2,2.0861100048252443E-4,0.95796741615904168,0.86517783739138865,4.4977620205093605E-3,2.8675720085738691E-3,0.91962248915002265,0.86517783739138876,4.3917669071684297E-2,0.86143314834698992,6.8852240058769124E-2,2.3788332578934233E-2,1.7674499459400597E-3,2.2807978698333905E-4,1.3080210698928604E-5,0.99999999999999978]
[16,4,54,0.88259381380090762,0,7.1603431896681988E-2,4.5802754302410285E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ19*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2354.1419186060598},{"$f":"DZ19*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":58.832736102821308},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1748845377024777},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.82610883742342323},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":136.17185351074394},58.39371588936099,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.506077461214685},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":14.417350337131927},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":7.9567505383006554E-2},451.99129668569083,10.848603501276722,15.108939925920948,6.6573726491220722,3122.1504255498517,0.86770291632177787,2709.0990294448861,3.5756583810821966E-4,0.17523714472634133,null,7.5826905274090225E-4,6.6948655901826176E-5,null,null,null,5.2287219141548992E-5,1.0025210910197712E-2,3.0750301320240611E-4,0.18680492941563392,0.16209118203722941,4.5802754302410285E-2,0.85768845930259119,0,6.972457245259453E-2,2.4657805924832271E-2,1.8644070384876798E-3,2.4754857348415372E-4,1.4452405599779167E-5,1,3.4798711720262017E-3,0.84970732360674728,4.1591684200075266E-3,3.3402380783376166E-4,8.0722959763812059E-6,null,null,null,null,7.0190338654691495E-4,6.7247123987681665E-2,1.7336482978053318E-3,4.1896780560620872E-5,8.7226265809913124E-5,2.4350727550617578E-2,2.1985210840478012E-4,1.8768614394963013E-5,1.7981610624565687E-3,4.6357058566232501E-5,1.1203030699156148E-6,8.7569582376541002E-7,2.4446570334897571E-4,2.2071743114125858E-6,1.4738054177604538E-7,1.4305025058003122E-5,0.95419724569758968,1.6305049141200512E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9487918409136263E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5650793755934459E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7823004378801094E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM21","v":0.91474082580578153},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.95402323818056833},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93753157375797269},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96010416040312319},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94573096670282819},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9502875263105377},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93250400018124324},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95685128572800082},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94134245510808212},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9743764736954813},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96505099249599102},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97779676008738037},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96969658965046746},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96745910426660453},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95567395642434338},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97178929837825012},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96154097681984085},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.96028956417040423},0.8784160689419096,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85768845930259119,2.4657805924832271E-2,2.4754857348415372E-4,0.95419724569758968,0.85768845930259119,4.5022964821729442E-3,2.9870816066244446E-3,0.91483686829973465,0.85768845930259141,4.7947150559982055E-2,0.85369789145466923,7.0565432430141864E-2,2.553810279054447E-2,1.9661946429430153E-3,2.6918566769968094E-4,1.6042454019555245E-5,1]
[17,4.25,54.25,0.87641654602491914,0,7.3491907157526876E-2,5.0091546817553817E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ20*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2332.8382057443805},{"$f":"DZ20*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":58.300331617392665},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1371040875440004},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.82530323419915463},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":134.93957178460516},59.679539187297458,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.245329904441114},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":15.431816630657988},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":8.4580296330745347E-2},463.33686483711028,10.80247610611103,15.007419547233985,6.629066032614686,3113.2576090099183,0.86027236026664922,2678.2494714210675,3.071349420758715E-4,0.17394183236725919,null,7.5955926187848031E-4,6.6823757804069083E-5,null,null,null,5.3600192433717373E-5,1.0276956802905633E-2,3.152747514866491E-4,0.18572118207584362,0.1597707996558981,5.0091546817553817E-2,0.84970732360674728,0,7.1406292407689198E-2,2.6418399656256673E-2,2.0679822473983508E-3,2.9082276191520821E-4,1.7632502439331321E-5,0.99999999999999978,2.9729989641624978E-3,0.84223744965323211,4.1551124901619092E-3,3.3369807514046124E-4,8.0644240503452811E-6,null,null,null,null,7.1883292645204722E-4,6.8869089190977811E-2,1.7754629814237559E-3,4.2907308835583369E-5,9.3454314536902048E-5,2.6089395557492661E-2,2.3554978422710805E-4,2.0817965484904021E-5,1.99450285176968E-3,5.1418800818482289E-5,1.2426293252843637E-6,1.0287769970986007E-6,2.8720097248326155E-4,2.5930124348480464E-6,1.7981004922916083E-7,1.745269239010216E-5,0.9499084531824461,1.405728285150365E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.964669085260707E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5778304283981541E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.813115688121582E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM22","v":0.90993036032736763},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94951533011951728},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93129135472734625},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95617868006484763},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94028347319101824},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94542393069936648},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92578173119498208},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9526137166800096},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93546966752174465},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97183463273425708},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96150319743045842},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97558994299708768},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96661218283112016},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9642437511386821},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95119858858205086},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96899491924522652},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95764475297807816},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95638313925235796},0.87024205451091707,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84970732360674728,2.6418399656256673E-2,2.9082276191520821E-4,0.94990845318244621,0.84970732360674739,4.5012645238176694E-3,3.4798711720262017E-3,0.91003568123035694,0.8497073236067475,5.1995203196395154E-2,0.84597238662998975,7.2215247044414455E-2,2.7308478135156775E-2,2.1745033081405334E-3,3.1472126760847603E-4,1.9460418294782946E-5,1]
[18,4.5,54.5,0.87077462604059075,0,7.5326514384172691E-2,5.3898859575236505E-2,1,{"$f":"0","v":0},{"$f":"DZ21*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2312.079479850639},{"$f":"DZ21*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":57.781546988188808},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1002901286780444},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.82414451221060103},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":133.73881402266613},60.924095374603652,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.994022556779786},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":16.459237597565188},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":8.9645127318749671E-2},474.35205951174061,10.758252998760966,14.90969263707062,6.6019280046374584,3104.6132093108599,0.85290543562527976,2647.9414817352767,3.1974293441300761E-4,0.17262984151633906,null,7.6057377413452933E-4,6.6670308894990448E-5,null,null,null,5.487041976900779E-5,1.0520507710394479E-2,3.2279622851982858E-4,0.18467500289246488,0.15751031379109756,5.3898859575236505E-2,0.84223744965323211,0,7.3024201681139739E-2,2.8198556614056878E-2,2.2810243688827165E-3,3.3861977330174389E-4,2.1288334150234572E-5,1,3.0953099164462475E-3,0.83465157833947301,4.1492787311170455E-3,3.3322956456013062E-4,8.0531016356437037E-6,null,null,null,null,7.3512009693176147E-4,7.0429511029154318E-2,1.8156910611273353E-3,4.3879493926325056E-5,9.9751567603853622E-5,2.7847383158209164E-2,2.5142188824385975E-4,2.2962618098567363E-5,2.1999751760036993E-3,5.6715930629114266E-5,1.370644151335369E-6,1.1978575240859087E-6,3.3440273915931321E-4,3.0191766183447834E-6,2.1709093333354836E-7,2.1071243216901025E-5,0.94610114042476334,1.4767016682665529E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9795261184631915E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5897621471992827E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.841950867953314E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM23","v":0.90510630995123409},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94564519831542426},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92594367811270717},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95280656721961787},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93561121700389016},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94124996875938061},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92002393840621577},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94897466721092394},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93043489955781333},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96964808885864395},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95845435328207507},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97369097010568695},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96396032992917891},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96147968424614005},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94735624147349806},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96659173565589185},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95429765805115951},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.9530280011454314},0.86259165739694188,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84223744965323211,2.8198556614056878E-2,3.3861977330174389E-4,0.94610114042476345,0.84223744965323222,4.4968749893527157E-3,2.9729989641624978E-3,0.90521953268055655,0.84223744965323233,5.5876139149005431E-2,0.83844451399635256,7.3801495720705546E-2,2.9097430198976752E-2,2.3921770143461221E-3,3.648692215450857E-4,2.3374699068407874E-5,1]
[19,4.75,54.75,0.8650390007931581,0,7.7107580484067476E-2,5.7853418722774358E-2,1,{"$f":"0","v":0},{"$f":"DZ22*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2289.9681392194962},{"$f":"DZ22*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":57.228958948381134},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0610774145339921},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.82202050607568089},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":132.45981626405481},62.120743724325834,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.75138071662135},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":17.498550125140916},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":9.4755646560464174E-2},485.02161727222239,10.708057151329449,14.803905014055331,6.5711247347280386,3094.1101467375256,0.84560159749136787,2616.3844828955025,4.0772326503332387E-4,0.17115114815481672,null,7.6077885630950002E-4,6.6438908650127135E-5,null,null,null,5.6098276502842816E-5,1.0755935670056437E-2,3.3006935179695344E-4,0.18352819248316593,0.15519173274846837,5.7853418722774358E-2,0.83465157833947301,0,7.4578789760271366E-2,2.9996303783896634E-2,2.5033296598095281E-3,3.911186697884275E-4,2.5461063986581176E-5,0.99999999999999989,3.9719008146778109E-3,0.82620068931618385,4.1385851047568492E-3,3.3237075687655586E-4,8.0323469779036882E-6,null,null,null,null,7.5076982555748856E-4,7.1928861597108165E-2,1.8543447076449591E-3,4.4813629960759948E-5,1.0611104553037674E-4,2.9622741909555956E-2,2.6745082881030166E-4,2.520052119442234E-5,2.41438153141358E-3,6.2243382080615336E-5,1.5042251209104507E-6,1.3835708318162974E-6,3.8624783555403643E-4,3.4872634025747636E-6,2.5964296245562258E-7,2.5201421024125555E-5,0.9421465812772255,1.9132033214096594E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9934925713898096E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6009786388566979E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8690575706349167E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM24","v":0.90027164508004898},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.94159588825569829},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92035801457690514},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94927633819125656},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93072714069049722},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93688428611502672},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91401286661296854},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9451661352292996},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92517411694871643},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96735601215780564},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9552613824840912},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.97169972320322917},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96118189607504667},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95858404665909325},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94333585172760837},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96407315904420143},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95079350635873539},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94951614249545668},0.85482245963444703,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83465157833947301,2.9996303783896634E-2,3.911186697884275E-4,0.94214658127722561,0.83465157833947323,4.4905613973128195E-3,3.0953099164462475E-3,0.90039316941302139,0.83465157833947323,6.0281231433151547E-2,0.83042613382782837,7.5323118231068187E-2,3.0902880578987053E-2,2.6190039984860369E-3,4.1980494371153965E-4,2.7826986767095973E-5,0.99999999999999978]
[20,5,55,0.85845863790789612,0,7.883231794857519E-2,6.2709044143528722E-2,1,{"$f":"0","v":0},{"$f":"DZ23*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2268.0969024066567},{"$f":"DZ23*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":56.682371381386012},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0222905055253708},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.83906787995561594},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":131.19470695529219},60.544279627270747,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.496508151818865},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":18.521078591993575},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":9.9212083483433092E-2},495.31045673465337,10.657120251149768,14.699097047235139,6.5398667091169678,3080.702958325538,0.83836030562490627,2582.7390736813509,3.0559197000380294E-4,0.16988610624990799,null,7.7715492257674987E-4,4.7022711690261728E-5,null,null,null,7.3922817380876581E-5,1.0947887893278104E-2,3.365535185654374E-4,0.18237424008340322,0.15289532365443195,6.2709044143528722E-2,0.82620068931618396,0,7.6067446701865021E-2,3.180945737407747E-2,2.7346783371625456E-3,4.4849121763465175E-4,3.0192909547610769E-5,1,2.9461779844715203E-3,0.81878895884057468,4.2244126566162729E-3,2.3544976060865973E-4,5.6900739127766311E-6,null,null,null,null,9.8840510257734498E-4,7.3144859627783387E-2,1.8885419037798449E-3,4.5640067724443387E-5,1.1252502321733867E-4,3.1413315215895986E-2,2.8361713496414761E-4,3.55338602720961E-5,2.6296092713992752E-3,6.7894412879824321E-5,1.6407926113498259E-6,1.586524538398395E-6,4.4290588881907693E-4,3.9988042771764165E-6,3.9741734729841646E-7,2.9795492200312353E-5,0.93729095585647126,1.4328104372420408E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0544524388953066E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1450593827811175E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.7672453374765978E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM25","v":0.89542896765351976},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93637424200451658},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9131697465387616},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94472102710803441},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92443586047329729},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93125698336275664},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90628161099191318},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94025345457193932},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91840098564355699},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96439380846818579},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95113948637322376},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96912535808900424},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95759328247753306},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9548446100031982},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93815127001870613},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96081913990398038},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94627167226021924},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94498544272634077},0.84616733942805167,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.82620068931618396,3.180945737407747E-2,4.4849121763465175E-4,0.93729095585647126,0.82620068931618407,4.4789882086113085E-3,3.9719008146778109E-3,0.89556139230557452,0.82620068931618407,6.4751357099740725E-2,0.82249482407837926,7.671835949313234E-2,3.2673382127180982E-2,2.8496174425815942E-3,4.7964575966677648E-4,3.281399931822468E-5,0.99999999999999989]
[21,5.25,55.25,0.85283706602255804,0,8.0369263921489131E-2,6.6793670055952714E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ24*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2245.0799998087859},{"$f":"DZ24*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":56.107152298057905},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9814718488410912},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.83571710393719223},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":129.86332830557845},61.568715103802155,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.228288128980649},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":19.525290519745727},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.10412265072378948},504.4725321261908,10.599669896207608,14.586588682645102,6.5046116256742659,3067.4574880991704,0.83118102441222164,2549.6124572992085,4.9430041737174191E-4,0.16823382429266426,null,7.7618234202808634E-4,4.6792751819557614E-5,null,null,null,7.5270192045459941E-5,1.114744075425458E-2,3.4273651578515694E-4,0.18111654726596885,0.15054063729453254,6.6793670055952714E-2,0.81878895884057468,0,7.7369272284399659E-2,3.353730688028448E-2,2.9645565480006433E-3,5.1080030169890127E-4,3.5435089088838603E-5,1,4.8340900585170411E-3,0.80950714925360834,4.2075426739130095E-3,2.3450950365181756E-4,5.6673508844430976E-6,null,null,null,null,1.0053207623534133E-3,7.4396667774671257E-2,1.9208625911517401E-3,4.642115622324845E-5,1.1863724020725988E-4,3.311964678093373E-2,2.9902285914349189E-4,3.8520851507049113E-5,2.8506553323922284E-3,7.3601645773222347E-5,1.7787183281435698E-6,1.8069410971761167E-6,5.0443900067024378E-4,4.5543599314814192E-6,4.6641808682806058E-7,3.4968671002010541E-5,0.93320632994404717,2.3750679717721712E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0672349343324098E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.152183770797363E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.7844627235936794E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM26","v":0.8905805762028135},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.93248183034123722},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90782201763735959},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94132309624624011},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91975111190211112},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92706388068004364},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90053321306211298},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93659023705427857},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91335992459313597},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9621808478659003},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94806354426236661},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96720144182637369},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95491393177327877},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9520530614240923},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93428631931792971},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95838884182987594},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94289858571284202},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.94160653549269979},0.83857649093542352,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.81878895884057468,3.353730688028448E-2,5.1080030169890127E-4,0.93320632994404729,0.81878895884057479,4.4655524911377097E-3,2.9461779844715203E-3,0.8907209504394622,0.81878895884057479,6.9793091191837103E-2,0.81414805404709145,7.798674136649196E-2,3.4406162878010883E-2,3.0831616233220277E-3,5.4442047407118367E-4,3.8368419175237065E-5,0.99999999999999989]
[22,5.5,55.5,0.8453602087757891,0,8.1847278896489323E-2,7.2792512327721479E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ25*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2221.1632646773423},{"$f":"DZ25*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":55.509445356386991},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9390574103132243},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.83167370182296019},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":128.47990017533954},62.546940274987222,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.965712573639584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":20.537248275155576},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.10905986380785189},513.26448348736562,10.537981347371064,14.468712819218043,6.4667557248903451,3052.82023568764,0.82406322282635724,2515.7168821302762,3.7528303774036971E-4,0.1668296090256681,null,7.7463194915597692E-4,4.6524313380390997E-5,null,null,null,7.6558698089599386E-5,1.1338276349599259E-2,3.4865139616073909E-4,0.17978953476979442,0.14815794345284822,7.2792512327721479E-2,0.80950714925360834,0,7.8604210448584275E-2,3.5275018875737287E-2,3.2017666986434118E-3,5.7804064644346597E-4,4.1301749261635533E-5,0.99999999999999978,3.6381544152053929E-3,0.80144279445615774,4.1871855616039859E-3,2.3337488977541595E-4,5.6399308658263971E-6,null,null,null,null,1.0213673004688783E-3,7.5584158384449554E-2,1.9515226510428054E-3,4.7162112623031269E-5,1.24784345463847E-4,3.4835718011752254E-2,3.145165185211836E-4,4.1603112493110382E-5,3.0787516327591136E-3,7.9490910220951142E-5,1.9210431702365797E-6,2.0448018460894238E-6,5.7084196126924659E-4,5.1538833281299946E-6,5.4363861834714775E-7,4.0758110643288387E-5,0.92720748767227823,1.8067276740269089E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0793795884028566E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1589526547251278E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8008209690879295E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM27","v":0.88572851611161452},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92606365265031909},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89902415595182428},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9357160784295282},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91203583715575653},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92015308352064329},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89108233475804011},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93054787403837769},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90506251048647124},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95852284023163137},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94298539339838172},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96401991165487289},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95048795320790902},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94744251629106357},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92791310608576338},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95437283272273565},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93733232558945034},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93603215248223026},0.82907036945084633,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80950714925360834,3.5275018875737287E-2,5.7804064644346597E-4,0.92720748767227856,0.80950714925360856,4.4477195284492697E-3,4.8340900585170411E-3,0.8858824912456813,0.80950714925360845,7.5206761134769318E-2,0.80547497185488304,7.9187777197318898E-2,3.6147817214153881E-2,3.3239184467062834E-3,6.1418675896683184E-4,4.456739320164525E-5,0.99999999999999989]
[23,5.75,55.75,0.83911374288021845,0,8.3265247177964366E-2,7.7621009941817143E-2,1,{"$f":"0","v":0},{"$f":"DZ26*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2199.8552130121702},{"$f":"DZ26*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":54.976932439228356},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9012692656298458},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.82827973483067929},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":127.24736747753717},63.488564772441237,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.708100951400089},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":21.55601796992525},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.11402134827119838},521.71719661655698,10.48655953344625,14.367297742927361,6.4352001262779499,3040.6820209906418,0.817006374387795,2484.2565936357173,3.1020585874345284E-4,0.16556430311250112,null,7.7366296450927024E-4,4.6292510178818242E-5,null,null,null,7.7787491868199754E-5,1.1520269803027148E-2,3.5429400460932411E-4,0.17864681574543731,0.14595558722810417,7.7621009941817143E-2,0.80144279445615774,0,7.977134394605355E-2,3.7020615552570475E-2,3.4460701947691551E-3,6.5033287149019771E-4,4.7833037141654967E-5,0.99999999999999989,2.9816641138398054E-3,0.79405299278683472,4.1700981274871091E-3,2.324225130548478E-4,5.6169149412451545E-6,null,null,null,null,1.0365327983829721E-3,7.6706449450348851E-2,1.9804993107421223E-3,4.7862386579599587E-5,1.3095934254973992E-4,3.6559575731307956E-2,3.3008047871277809E-4,4.4777542983653572E-5,3.3136687452097421E-3,8.5556282593467892E-5,2.0676239822914139E-6,2.3005334735156051E-6,6.4223388808979439E-4,5.7984499268877044E-6,6.2960738196122015E-7,4.7203429759693749E-5,0.9223789900581828,1.4950514863945163E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0909502767170341E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1654016359565985E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8164061112321882E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM28","v":0.8808746191028044},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.92120956782865782},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89238688422242285},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93147199253963731},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9062085458561937},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91492907879079355},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88395751129908162},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92597627043070352},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89879940825507632},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95574872202330075},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93913957578783624},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.96160604627815927},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94713390210567805},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94394924110423351},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92309276546394681},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95132826361030465},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93311889167335771},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.93181379844107137},0.82081112477651608,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80144279445615774,3.7020615552570475E-2,6.5033287149019771E-4,0.92237899005818291,0.80144279445615785,4.4262003822452285E-3,3.6381544152053929E-3,0.88103868792042184,0.80144279445615785,7.9719441911122971E-2,0.79774789362149623,8.0323945761944751E-2,3.7896556553837703E-2,3.57164936010626E-3,6.8906152108673001E-4,5.1451270405263921E-5,1]
[24,6,56,0.83355328051262279,0,8.4628845606948208E-2,8.1817873880428799E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ27*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2181.1304933430247},{"$f":"DZ27*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":54.508979983946283},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8680624559631553},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.8255717248503327},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":126.16426379391285},64.397736914589785,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.454882586359425},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":22.580816473105155},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.11900430142709817},529.86548346253562,10.445348166051007,14.282161440021861,6.4099102878118535,3031.0527149335994,0.81000995712551338,2455.1828796685359,1.9269896529304343E-4,0.16454162238603162,null,7.7330282471993472E-4,4.6099283776834327E-5,null,null,null,7.8962073329469376E-5,1.1694235713231232E-2,3.5968909617473344E-4,0.17768661034255684,0.14392792362535226,8.1817873880428799E-2,0.79405299278683461,0,8.0876547577835967E-2,3.8772497555104923E-2,3.6972285254433654E-3,7.2779017068326231E-4,5.5069503668872869E-5,0.99999999999999978,1.7970081998528288E-3,0.78786225916787356,4.1564642464764039E-3,2.3166262185077475E-4,5.5985507810707409E-6,null,null,null,null,1.0508935920786275E-3,7.7769190057690146E-2,2.0079384251245375E-3,4.8525502942654965E-5,1.3715657379109627E-4,3.828964050165256E-2,3.4570047966126909E-4,4.8041043815568716E-5,3.5551773226372937E-3,9.1791841331500469E-5,2.2183176590025066E-6,2.574536399361011E-6,7.1872656530555187E-4,6.4890689783494351E-6,7.2485813368244004E-7,5.4344645535190427E-5,0.91818212611957128,9.087806045035729E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.10200158842885E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1715611400308118E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8312916789039158E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM29","v":0.87602053472037666},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91721122515688358},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88693047492334165},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92797384264430738},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90141362824260429},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9106277531596243},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87810359849834785},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92220947179697499},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89364840496528575},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95345873416391524},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93596836406861439},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95961272843411294},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94436679991615591},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9410676970304418},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91912204734114844},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94881570486758948},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92964587718814928},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92833752498673217},0.8132427350398681,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79405299278683461,3.8772497555104923E-2,7.2779017068326231E-4,0.91818212611957117,0.79405299278683472,4.4081375554832023E-3,2.9816641138398054E-3,0.87619275287063325,0.79405299278683483,8.3336073282464382E-2,0.79095762597735408,8.1401100941001253E-2,3.9650869551866398E-2,3.8261151907328268E-3,7.6915428866015738E-4,5.9060767920707621E-5,0.99999999999999989]
[25,6.25,56.25,0.8292020191231384,0,8.5943708192361384E-2,8.4854272684499979E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ28*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2163.1526358773954},{"$f":"DZ28*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":54.05969248109438},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8361801473558996},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.82288666261182364},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":125.12436124857426},65.273153370614139,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.205514874514925},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":23.610899176440711},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.12400496931161226},537.72429515499891,10.406787224308225,14.201840356806725,6.3862469141018128,3021.9284984581286,0.80307345353837845,2426.8305556028158,2.5993943373208626E-4,0.16339156963331442,null,7.7297561042930668E-4,4.5907542247803191E-5,null,null,null,8.0087876507809564E-5,1.1860978917397316E-2,3.6486114391351491E-4,0.17677632015754227,0.14196436993272354,8.4854272684499979E-2,0.78786225916787345,0,8.1925654304166554E-2,4.0529241548627873E-2,3.9550018560222892E-3,8.1051840663705235E-4,6.3052032172542373E-5,0.99999999999999967,2.4686871998712977E-3,0.78101413655647789,4.1429458993019657E-3,2.3090916998307873E-4,5.5803422392322312E-6,null,null,null,null,1.0645254738679232E-3,7.8777989058565936E-2,2.0339848102750467E-3,4.9154961457643132E-5,1.4337100418308353E-4,4.0024506713709995E-2,3.613638307347925E-4,5.1390498625734155E-5,3.8030467450839303E-3,9.8191632011779143E-5,2.3729803008457083E-6,2.8671851095215274E-6,8.0042453716059031E-4,7.2266843669405276E-6,8.2992900463178754E-7,6.222210316791059E-5,0.91514572731549948,1.2588386876066893E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1125805565705917E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1774573810444794E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8455410232602589E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM30","v":0.87116775575907202},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91478889570413102},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88362953799675292},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92585354568002753},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89851093843778063},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90802262627943719},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8745636417904562},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9199269173759268},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89053126116384029},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95206920488669988},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93404564303592774},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95840289895180641},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94268847632255059},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93932014606978054},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91671637841058595},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94729142420905643},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92754075825229743},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92623078125988656},0.80690239102514727,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78786225916787345,4.0529241548627873E-2,8.1051840663705235E-4,0.91514572731550003,0.78786225916787367,4.3937254191082492E-3,1.7970081998528288E-3,0.87134452434521081,0.78786225916787378,8.6720108329831069E-2,0.78443819786217572,8.2423294631017219E-2,4.1409321121297998E-2,4.0870738677689436E-3,8.545672879047109E-4,6.7436900004119607E-5,0.99999999999999978]
[26,6.5,56.5,0.82420215341961856,0,8.7211902605219188E-2,8.8585943975162174E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ29*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2144.2451506869156},{"$f":"DZ29*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":53.587172503523036},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8026492174893978},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.81961198915923317},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":124.03068576398874},66.111455956646168,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.959427618175233},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":24.645483605225444},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.12901899432549946},545.28872502514935,10.36393856615083,14.115866401797554,6.3599523329757668,3011.459138661522,0.79619635055686699,2397.7127760534299,2.6375546772038712E-4,0.16224146836213665,null,7.7215125953294169E-4,4.5683140262248603E-5,null,null,null,8.1166990417155598E-5,1.2020808861339194E-2,3.698193861089622E-4,0.17579485346751755,0.13996722077751667,8.8585943975162174E-2,0.781014136556478,0,8.2920934957867898E-2,4.2289400693968124E-2,4.219145879515598E-3,8.9861616917236945E-4,7.1821767835696828E-5,0.99999999999999989,2.5029601215328799E-3,0.77414916896523966,4.1264590663413949E-3,2.2999026806953539E-4,5.5581352945611599E-6,null,null,null,null,1.0774579504958103E-3,7.9735030038139781E-2,2.0586948446200052E-3,4.9752124612307602E-5,1.4959751557453625E-4,4.1762745546660818E-2,3.7705763173276764E-4,5.4822732938256383E-5,4.0570420920772489E-3,1.0474958917518018E-4,2.5314653249124622E-6,3.1788283625988562E-6,8.8742516567782948E-4,8.012175131941139E-6,9.4536157260816386E-7,7.0876406263088658E-5,0.91141405602483772,1.2875696696195205E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1227280015527285E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1831131104583466E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8592091273655155E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM31","v":0.86631763904611092},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.91144358006339443},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87907672701391149},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92292409989466528},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.8945050053701763},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90442580706999032},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.8696829724266657},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91677401037605366},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88623074420031833},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95014750368084433},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93138843997127407},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95672932736476224},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94036826287640385},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93690445893213947},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91339397767718267},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94518373908256625},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92463221169862109},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.92332042539489434},0.79988877101115563,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.781014136556478,4.2289400693968124E-2,8.9861616917236945E-4,0.91141405602483783,0.78101413655647811,4.3794354115242766E-3,2.4686871998712977E-3,0.86650104184411281,0.78101413655647822,9.0480425230400521E-2,0.77758165276085889,8.3391212031174541E-2,4.3170415676659239E-2,4.3542779316162418E-3,9.4539546201268952E-4,7.6620907277819545E-5,0.99999999999999989]
[27,6.75,56.75,0.81919277437944304,0,8.8432319134918003E-2,9.2374906485638869E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ30*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2125.2014246679155},{"$f":"DZ30*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":53.111247709679823},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7688766752868261},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.81606429824015714},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":122.92912963040885},66.914309221330313,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.716045240132953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":25.683779902514587},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.13404302680713587},552.56096221736493,10.320061156505091,14.02915784914504,6.3330264464452553,3000.5181280417769,0.78937813950511604,2368.5434174649913,2.7417212372255476E-4,0.16107811947227862,null,7.711016795740336E-4,4.5443798690246798E-5,null,null,null,8.2198541519545014E-5,1.2173596242270631E-2,3.7455955554722471E-4,0.17479919141360287,0.13798266050506849,9.2374906485638869E-2,0.77414916896523966,0,8.3861489104481171E-2,4.4051430659350362E-2,4.4894099837168855E-3,9.9217475485300949E-4,8.1420046719942263E-5,1,2.6038078999236634E-3,0.76720223454719971,4.1085976861380434E-3,2.2899475507521825E-4,5.5340769030633274E-6,null,null,null,null,1.0896793218980404E-3,8.0639447157541663E-2,2.0820461728907557E-3,5.0316452150711536E-5,1.5583064493705914E-4,4.3502831901215046E-2,3.9276811319825604E-4,5.8334490348532361E-5,4.3169223801814522E-3,1.114594908217033E-4,2.6936223651977429E-6,3.509789117511788E-6,9.7981861045046592E-4,8.8463552850318646E-6,1.0716999278697579E-6,8.03483467920725E-5,0.90762509351436116,1.3514506944769633E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.132479587461306E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1885482058298495E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8723440289712315E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM32","v":0.86147142260339349},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90803399220721115},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87444348947339701},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91993687786820588},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89042543000521635},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90076101583538482},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8647182476413422},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91355977886309225},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88185281921359515},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94818562362482151},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92867795232893924},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95502029337837624},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93800060162960019},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93443964769925791},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91000763261971984},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94303243694000827},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92166621595997833},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.92035310530852688},0.79285789892758751,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77414916896523966,4.4051430659350362E-2,9.9217475485300949E-4,0.90762509351436116,0.77414916896523989,4.3620074697054917E-3,2.5029601215328799E-3,0.86166158524516268,0.77414916896523989,9.4331023408715214E-2,0.77067570175621969,8.4304766974080445E-2,4.4932651744265688E-2,4.6274755030751846E-3,1.0417264280625895E-3,8.665418558112218E-5,0.99999999999999978]
[28,7,57,0.81410738547765293,0,8.9605474190555479E-2,9.6287140331791546E-2,1,{"$f":"0","v":0},{"$f":"DZ31*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2106.5448978321811},{"$f":"DZ31*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":52.644999472372241},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7357908002178082},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.81246151915796139},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":121.84997046026028},67.683728041269063,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.474826445154786},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":26.725045256060348},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.1390740098922299},559.55013210088316,10.277314786795374,13.944952731434327,6.3067946358236187,2989.6899880915016,0.78261831606329801,2339.7861440314723,2.4050946353806863E-4,0.15998948022757903,null,7.7001290374617787E-4,4.5201684793345845E-5,null,null,null,8.3183171626304822E-5,1.2319436177705648E-2,3.7908429396731036E-4,0.17382690792295588,0.13604012196515369,9.6287140331791546E-2,0.76720223454719971,0,8.474804484367969E-2,4.5813872829181021E-2,4.7655410224334838E-3,1.091278101272169E-3,9.1888324442302111E-5,1,2.2601900581193583E-3,0.76061809210393927,4.0904589563434696E-3,2.2798378386216961E-4,5.5096449354492364E-6,null,null,null,null,1.1011990488553219E-3,8.1491940542130201E-2,2.1040568717653357E-3,5.0848380928827373E-5,1.6206523246073781E-4,4.5243325326789673E-2,4.0848226993060944E-4,6.1922481525851264E-5,4.5824441893327558E-3,1.183150520395582E-4,2.8592995353181053E-6,3.8603643010362855E-6,1.0776877637467498E-3,9.7299732243830421E-6,1.2094897343355138E-6,9.0678834707966593E-5,0.90371285966820813,1.183492069467551E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1418666620200498E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1937801389702123E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8849879519034152E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM33","v":0.85663023995539},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.9044683364951881},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86960579823072826},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91681130078134743},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88616271737846986},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89692970218415224},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85953678113452048},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91019760952794615},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8772801497118502},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94613040441577567},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92584097457174919},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95322943768796009},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93552144950195781},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93185907053747696},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90646616180073059},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9407792725679589},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91856275593920911},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91724882275918163},0.78574307913899677,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76720223454719971,4.5813872829181021E-2,1.091278101272169E-3,0.90371285966820847,0.76720223454719982,4.3431265181163251E-3,2.6038078999236634E-3,0.85682749715136219,0.76720223454719993,9.8082363669289865E-2,0.76391016332556949,8.5165222171076679E-2,4.6694619405799102E-2,4.9064127537805629E-3,1.1436404585292385E-3,9.7578215954984926E-5,1]
[29,7.25,57.25,0.80938946090214281,0,9.0732952091068991E-2,9.9877587006788185E-2,1,{"$f":"0","v":0},{"$f":"DZ32*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2088.3050076572317},{"$f":"DZ32*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":52.189163468295369},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7034437973209404},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.80882975551381919},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":120.79491102084214},68.420972770135393,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.235260814503803},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":27.768579225020176},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.14410892833805897},566.26635539996698,10.235825214619563,13.863412896408125,6.2813340737342669,2979.0172050219303,0.77591638023031739,2311.4682463644535,2.4886014171016341E-4,0.15889123156785576,null,7.6890552822522719E-4,4.4958258882066614E-5,null,null,null,8.4122510757144415E-5,1.2458570136726146E-2,3.8340075418944228E-4,0.17288004889834593,0.13414046175524486,9.9877587006788185E-2,0.76061809210393927,0,8.5582399498473682E-2,4.7575365982417177E-2,5.047284485127642E-3,1.1960028157863079E-3,1.0326810746766774E-4,0.99999999999999989,2.3401350646092812E-3,0.75397333304415082,4.0721742994394728E-3,2.2696467932840325E-4,5.4850164112707205E-6,null,null,null,null,1.1120404854213443E-3,8.229423845997523E-2,2.1247715637460985E-3,5.1348989331003023E-5,1.6829646286602637E-4,4.6982881554439873E-2,4.2418796511128014E-4,6.5583399411476683E-5,4.8533627875417922E-3,1.253099540440829E-4,3.0283441302902313E-6,4.2308249094506849E-6,1.1811082788860078E-3,1.0663711990849495E-5,1.3592773252147848E-6,1.0190883014245296E-4,0.9001224129932115,1.2360561612100474E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1509169314480457E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.1988243520797627E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.8971782150622912E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM34","v":0.85179513216043434},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.9013567986213844},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86539061297211872},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91408243442643555},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88244591335086331},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89358736866799648},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85502401506339598},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90726296120340544},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87329457952517275},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94433396454078433},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92336327835798737},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9516636443188532},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93335542407314098},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92960468196766355},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90337562652891512},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9388102219779767},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91585312200906344},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.91453894187057472},0.77899981885650993,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76061809210393927,4.7575365982417177E-2,1.1960028157863079E-3,0.90012241299321183,0.76061809210393927,4.323952385141089E-3,2.2601900581193583E-3,0.85199841671711574,0.76061809210393949,0.10172340976405958,0.75729571257404504,8.5974406128944192E-2,4.8454991889965777E-2,5.1908346217614939E-3,1.2512105243581992E-3,1.0943449686563022E-4,0.99999999999999989]
[30,7.5,57.5,0.80461436907459527,0,9.1816398404073643E-2,0.10356923252133098,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ33*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2070.0278963681676},{"$f":"DZ33*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":51.732397265420005},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6710307857214683},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.80500783966537215},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":119.73769858119121},69.125894240918825,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.996852474412215},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":28.813701328419167},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.1491445677314307},572.71487041279465,10.193716826976981,13.781690020958216,6.2554937682832135,2968.00539448066,0.76927183628682816,2283.2029599213492,2.4797106346612633E-4,0.15780181933497675,null,7.6763945606581215E-4,4.4704576193859821E-5,null,null,null,8.5018238683344023E-5,1.2591246956115708E-2,3.8751632213201813E-4,0.17192591594763362,0.132257765066331,0.10356923252133098,0.75397333304415082,0,8.6366412759414701E-2,4.9334617797514364E-2,5.334384758395345E-3,1.3064182329300907E-3,1.156008862635927E-4,0.99999999999999989,2.3268543080423496E-3,0.74736219512845414,4.0529322928409646E-3,2.2589221642870205E-4,5.4590983846299816E-6,null,null,null,null,1.1222277960410839E-3,8.3048129150464861E-2,2.1442364197469753E-3,5.1819393161783017E-5,1.7451976460333547E-4,4.8720224356672691E-2,4.3987367623834122E-4,6.9313922616249775E-5,5.129432382326147E-3,1.324378506695313E-4,3.2006027834168503E-6,4.6214162116393667E-6,1.2901486269385619E-3,1.1648189779889401E-5,1.5216088231502828E-6,1.1407927744044241E-4,0.8964307674786689,1.2398930442662714E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1596550077961314E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2036945628086193E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9089479696572221E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM35","v":0.84696705800733074},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.898117969941302},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8610093202053255},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91124058093471072},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87858005016849849},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89010932416140232},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85033535648708836},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90420758167281201},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86915065600463082},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94246107674204305},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92078220003179523},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.95003079004422064},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93109818644470199},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92725561035927739},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90015855817296109},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93675778645207353},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91303122025118244},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.91171725009339666},0.77219447704613797,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75397333304415082,4.9334617797514364E-2,1.3064182329300907E-3,0.89643076747866901,0.75397333304415093,4.3046239951791462E-3,2.3401350646092812E-3,0.84717663707957069,0.75397333304415104,0.10541876192949988,0.75066776408630242,8.6733737101360259E-2,5.0212485395181368E-2,5.4804846542531229E-3,1.364502355269092E-3,1.2226447813367067E-4,0.99999999999999978]
[31,7.75,57.75,0.79987513459891058,0,9.2856574063420474E-2,0.10726829133766878,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ34*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2051.3101781956188},{"$f":"DZ34*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":51.264619785655917},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6378363926553456},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.80084852947977236},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":118.65499988877045},69.797844617122109,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.759105853344096},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":29.859731500031181},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.15417761210006195},578.89603011481518,10.149313091931106,13.697250220203166,6.2282448960040773,2956.2101806977321,0.76268419275856636,2254.6547752901056,2.8550030122296389E-4,0.15664451234537635,null,7.6608714456278268E-4,4.4432497677141472E-5,null,null,null,8.5871209821521301E-5,1.2717593238602448E-2,3.9143462269179989E-4,0.17093543135995498,0.13036975148060459,0.10726829133766878,0.74736219512845414,0,8.7101061443305816E-2,5.1090352992848358E-2,5.6265845501109009E-3,1.4225864776080933E-3,1.2892807000374867E-4,0.99999999999999989,2.7021717814148653E-3,0.74039787575293581,4.0319916240219291E-3,2.2472507773719545E-4,5.4308923443946226E-6,null,null,null,null,1.1317736732756082E-3,8.3754551900127552E-2,2.1624756913965529E-3,5.2260178506108784E-5,1.8073062640129426E-4,5.0454094333707122E-2,4.5552803273994397E-4,7.3110707938039892E-5,5.4104055669798902E-3,1.3969235407219438E-4,3.3759211207765197E-6,5.0323579726315663E-6,1.4048701591304722E-3,1.2683960504989508E-5,1.6970292807454499E-6,1.2723104072300323E-4,0.89273170866233131,1.453025428848792E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1681028567109181E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2084030138202158E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9203268023225919E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM36","v":0.8421469027193752},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.89488024629051111},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.856635992162876},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9083983139374131},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87471856550269511},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88663351114112343},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84565720435199376},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90115255193250565},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86501294300954235},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94058579781781371},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91819993257413857},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94839541216413215},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92883905398073818},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9249048230581991},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89694248359003548},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93470314909336694},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91020882906959755},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90889554592511435},0.76542356889627072,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74736219512845414,5.1090352992848358E-2,1.4225864776080933E-3,0.8927317086623312,0.74736219512845437,4.2842836076542965E-3,2.3268543080423496E-3,0.84236274669385447,0.74736219512845437,0.10931554942581037,0.74388003544069503,8.7443802483727656E-2,5.1965824047844618E-2,5.7751046103406197E-3,1.4835744954053798E-3,1.3610949617625897E-4,0.99999999999999989]
[32,8,58,0.79478373336897934,0,9.3853459117068591E-2,0.11136280751395196,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ35*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2032.0934072705704},{"$f":"DZ35*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":50.784370398970182},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6037569689955093},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.79633823547176907},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":117.54343422882728},70.436676586673741,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.521525691900685},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":30.90599010197176},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.15920485135993429},584.80927699882852,10.102357965458287,13.609708494668487,6.1994303324817386,2943.5654781261787,0.75615296237999818,2225.7857562446056,2.891269896010295E-4,0.15548730363490812,null,7.6423603392279844E-4,4.4141323068910365E-5,null,null,null,8.6681554282694727E-5,1.2837628317930075E-2,3.951559774918455E-4,0.16990427383120549,0.12847361997848844,0.11136280751395196,0.74039787575293581,0,8.7786543524149482E-2,5.2841295102840864E-2,5.923624670570336E-3,1.5445625132026665E-3,1.4329092234876924E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999989},2.7349438166792668E-3,0.7334247883055085,4.0092838746876589E-3,2.2345944992587319E-4,5.4003061345217683E-6,null,null,null,null,1.1406806895592847E-3,8.4413697076607369E-2,2.1794942938354821E-3,5.2671464147339986E-5,1.8692453280032904E-4,5.2183230916552581E-2,4.71139653487956E-4,7.6970387517965853E-5,5.6960331101256565E-3,1.4706702929680269E-4,3.5541436299108122E-6,5.4638446237815326E-6,1.5253271543522841E-3,1.3771514226600926E-5,1.8860818352730611E-6,1.4140484051349618E-4,0.888637192486048,1.4845553897435082E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1762801666639523E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2129606785830304E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9313412324511386E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM37","v":0.83733548543353298},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.89110014486016198},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85153825536032601},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9050781580306928},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87021409386559023},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88257676247859418},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84020666458391868},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89758486915002611},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86018817159243921},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93839252083924152},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91518245754634564},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94648215856895246},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92619808707461604},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92215703577015073},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89318752597772233},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9323006315384802},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90691179067469785},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90559991449342869},0.75829094401092112,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74039787575293581,5.2841295102840864E-2,1.5445625132026665E-3,0.888637192486048,0.74039787575293592,4.262147594103519E-3,2.7021717814148653E-3,0.83755881845452662,0.74039787575293603,0.1134362421904599,0.73691133202922221,8.8104762237722248E-2,5.3713739881577405E-2,6.0744346022329051E-3,1.6084783484258767E-3,1.5101071035938859E-4,0.99999999999999989]
[33,8.25,58.25,0.78968336714947152,0,9.4806955983560509E-2,0.11550967686696786,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ36*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":2012.8841309183683},{"$f":"DZ36*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":50.304308310349604},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5696908363679793},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.79168269721193341},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":116.43230208135323},71.043889757945905,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.283632863619538},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":31.951819635370338},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.16422352081875136},590.45974066265819,10.054935968693719,13.522200263994874,6.1703292685346565,2930.6328867852867,0.74967766205827768,2197.0300109162949,2.9055544959793002E-4,0.15433449953370951,null,7.6226124139588155E-4,4.384250127492898E-5,null,null,null,8.744933117631884E-5,1.2951361011889406E-2,3.9868038515697261E-4,0.16886864945420096,0.12659705431776422,0.11550967686696786,0.7334247883055085,0,8.8422980951295027E-2,5.4586184660313938E-2,6.2252445338954743E-3,1.6723941836490868E-3,1.5873049837000793E-4,1,2.7455170917823667E-3,0.72646590454199467,3.9858448714579662E-3,2.221530653115071E-4,5.3687349619920484E-6,null,null,null,null,1.1489504294774305E-3,8.5025681943838194E-2,2.1952952547249546E-3,5.3053323254444488E-5,1.9309702847220919E-4,5.39063903229276E-2,4.866973089141271E-4,8.0889575355539719E-5,5.9860644378542834E-3,1.5455540672498717E-4,3.7351139606641266E-6,5.9160454116081377E-6,1.6515668607101923E-3,1.4911277527286478E-5,2.0893068784275545E-6,1.5664119149158038E-4,0.88449032313303211,1.5045169612641296E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1842046556640085E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2173774323182198E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9420151253201705E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM38","v":0.83253356566643788},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88725375488863845},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84636021676651874},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9016978270635746},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86563493745612718},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87845034617659279},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83467304946950449},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89395364573333425},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85528553826710796},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93615649464350614},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91210914411713084},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94453099216603009},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92350704045824017},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91935750534467675},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88936657433945643},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92985187847545558},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90355488493868652},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.90224511074924019},0.75114933915717508,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7334247883055085,5.4586184660313938E-2,1.6723941836490868E-3,0.88449032313303211,0.73342478830550861,4.2381436307480534E-3,2.7349438166792668E-3,0.83276451165265997,0.73342478830550872,0.11759790660565665,0.72994534642375153,8.8717253883295585E-2,5.5455011651638998E-2,6.3782141694401608E-3,1.7392582255421332E-3,1.6700904067476946E-4,0.99999999999999978]
[34,8.5,58.5,0.7845958654523939,0,9.5717998203260546E-2,0.11968613634434545,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ37*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1994.2472155455087},{"$f":"DZ37*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":49.838550186238166},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5366397406775834},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.78711388363690349},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":115.354277307236},71.621894347366251,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.044983020685635},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":32.996610327631544},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.16923126805686869},595.85943951140212,10.009385868317773,13.438225725834158,6.1423769157390273,2918.0459436483306,0.74325781283751513,2168.8604458354412,2.5381068365928878E-4,0.15326212187500507,null,7.6035964836953195E-4,4.354889013638368E-5,null,null,null,8.8175550432289404E-5,1.3058940952194958E-2,4.0201218860307764E-4,0.1678689697884006,0.12476992332821353,0.11968613634434545,0.72646590454199467,0,8.9011526815296158E-2,5.6323838642964072E-2,6.5311838049848473E-3,1.8061222674351793E-3,1.7528758297953101E-4,0.99999999999999989,2.3689181665913998E-3,0.71990793511048079,3.9628424966166153E-3,2.2087101639960821E-4,5.3377519062028159E-6,null,null,null,null,1.1565978760567732E-3,8.5591615289486042E-2,2.2099072020776611E-3,5.3406447675686489E-5,1.9924392851020705E-4,5.5622404263411515E-2,5.0219045104235127E-4,8.4864888708815664E-5,6.2802492173982235E-3,1.6215102296446293E-4,3.9186759133455687E-6,6.3891045888169612E-6,1.7836295488531742E-3,1.6103613993188138E-5,2.3072412459033383E-6,1.7298034173362768E-4,0.88031386365565445,1.3102750257970253E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1918923277772687E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2216621949724317E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9523700376114995E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM39","v":0.82774184893610192},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.88337181077346516},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84114363826691008},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89828424361030079},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86101787272379393},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87428729895915624},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82910110088383016},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89028785316867853},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85034450706619313},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93389538729628752},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90900441683827538},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94255729998306381},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92078724416572089},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91652843874240963},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88551015330589467},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92737626726788736},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90016484279431341},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89885787724956112},0.74402228124533143,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72646590454199467,5.6323838642964072E-2,1.8061222674351793E-3,0.88031386365565456,0.72646590454199467,4.2133666717314652E-3,2.7455170917823667E-3,0.82798045977066048,0.72646590454199489,0.12159529694719641,0.72318691982623773,8.9282992300699415E-2,5.718851056242643E-2,6.6861838365036555E-3,1.8759514196264081E-3,1.8414510730984621E-4,0.99999999999999978]
[35,8.75,58.75,0.77990689816418735,0,9.6588644285765274E-2,0.12350445755004738,1,{"$f":"0","v":0},{"$f":"DZ38*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1974.5774223409949},{"$f":"DZ38*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":49.34697924752286},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5017569178280779},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.78200256422790693},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":114.21650724432592},72.16719714051591,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.805129368317012},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":34.039749048219825},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.17422449968201009},601.00295998628553,9.9590668365529336,13.34776586923827,6.1114980523201439,2904.0322591160311,0.73689293986334925,2139.9608688780158,3.7017361558088142E-4,0.15196423917485438,null,7.5799241661550748E-4,4.3225696278976709E-5,null,null,null,8.8862252973705098E-5,1.3160670457824706E-2,4.0516044617588964E-4,0.16679032406030406,0.12290661223755817,0.12350445755004738,0.7199079351104809,0,8.9554457786102659E-2,5.8053182481888788E-2,6.8411838680224636E-3,1.9457805718176371E-3,1.9300263164016138E-4,0.99999999999999989,3.5461536391872195E-3,0.71219993285071637,3.9371087950661335E-3,2.1943673562210277E-4,5.3030898890719294E-6,null,null,null,null,1.1636526118887209E-3,8.6113686311573387E-2,2.2233866592394958E-3,5.3732203401055127E-5,2.0536143165832254E-4,5.7330211551349736E-2,5.1760949888072876E-4,8.8892967175897519E-5,6.5783387692187455E-3,1.6984745730799371E-4,4.1046743198264792E-6,6.8831417475877656E-6,1.9215486050159778E-3,1.7348825054071636E-5,2.5404174369845055E-6,1.9046221420317686E-4,0.87649554244995243,1.9809613294395845E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1993576890284101E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2258230515513589E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9624255082194777E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM40","v":0.82296099167524983},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.88000425492223822},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83662590316621521},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89532134650853046},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85701621334516709},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87067712320580781},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82427792950120538},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88710698652874553},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8460638483542402},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93193028216555296},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90630863210584067},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.94084146045490269},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91842467161327512},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91407125240473552},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88216461562962312},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92522523756589958},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89722228540438254},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89591831684802281},0.73730582649326959,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7199079351104809,5.8053182481888788E-2,1.9457805718176371E-3,0.87649554244995265,0.71990793511048101,4.1890512649224261E-3,2.3689181665913998E-3,0.82320604080529958,0.71990793511048101,0.12601119965459476,0.71605393398059858,8.9802626446371089E-2,5.8913108714050061E-2,6.9980837147060326E-3,2.0185883170708045E-3,2.0245917260861817E-4,0.99999999999999989]
[36,9,59,0.7740643638592517,0,9.7417694381606204E-2,0.12851794175914216,1,{"$f":"0","v":0},{"$f":"DZ39*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1954.1764887155207},{"$f":"DZ39*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":48.837136261952395},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4655774752572923},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.7764774657877429},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":113.03644544636285},72.679945587790257,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.563606020741432},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":35.080596468287631},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.17920025536377726},605.88670084254579,9.9052029116730527,13.252680768178395,6.0784438237065261,2888.9185020431682,0.73058257234782431,2110.5935105259214,3.1238572731731823E-4,0.15078956407163049,null,7.5526908294825962E-4,4.2880113882141533E-5,null,null,null,8.9508476621270254E-5,1.325640709269812E-2,4.0812050256690865E-4,0.16565413506766452,0.12102402411778827,0.12851794175914216,0.71219993285071637,0,9.005079510663952E-2,5.9773034946211334E-2,7.1549835613896025E-3,2.0913960623239716E-3,2.1191571357707497E-4,0.99999999999999989,2.955802075792048E-3,0.70511168694708504,3.9092918611359322E-3,2.1788634484186614E-4,5.2656218614535154E-6,null,null,null,null,1.1701019192007038E-3,8.6590953857847014E-2,2.2357093264103486E-3,5.403000318145601E-5,2.1144535934694773E-4,5.9028645666438645E-2,5.3294392042574053E-4,9.2970417275240483E-5,6.8800819657866691E-3,1.7763822584318338E-4,4.2929524845099624E-6,7.398252277683838E-6,2.0653506589083056E-3,1.8647151137982192E-5,2.7893628670615014E-6,2.0912635071001348E-4,0.87148205824085789,1.6684131722574713E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2066139301869094E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.229867353996603E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9721993044550621E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM41","v":0.81819160554653103},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.87493620580215015},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82984023151725472},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89085940616193871},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85100020243845731},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86524611161447851},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81703757221829632},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88231845380681206},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83963153261607493},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9289665015923787},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9022472444668872},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93825269908779607},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91486349876567019},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91036800248559879},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87712948683234693},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92198192361829612},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89279081078557188},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.89149233666355165},0.72941154626717986,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71219993285071637,5.9773034946211334E-2,2.0913960623239716E-3,0.87148205824085778,0.71219993285071637,4.1618486205773084E-3,3.5461536391872195E-3,0.81844701710478895,0.71219993285071648,0.13073819545252199,0.70865580989890065,9.0275520412811228E-2,6.0627638141951094E-2,7.3136525363224607E-3,2.1671924735377304E-3,2.219910839547903E-4,0.99999999999999978]
[37,9.25,59.25,0.7688369171695274,0,9.8204633684570775E-2,0.13295844914590185,1,{"$f":"0","v":0},{"$f":"DZ40*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1935.5851264773873},{"$f":"DZ40*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":48.37251656349526},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4326071644491964},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.77155180892096142},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":111.96105562587348},73.167612919467715,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.320009051522145},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":36.118598284959283},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.18415749301713119},610.53594741089387,9.8583048855383737,13.168781250919279,6.0496643004757171,2875.5259332369201,0.72432624353456787,2082.8188974077311,2.472211638144396E-4,0.14975187747876248,null,7.5305200292501281E-4,4.2568110068179102E-5,null,null,null,9.0113894010549763E-5,1.334610243451435E-2,4.10890601977618E-4,0.16464182568607263,0.11925439512786612,0.13295844914590185,0.70511168694708504,0,9.050024571898295E-2,6.1482241337690854E-2,7.4723215112553181E-3,2.2429888847514891E-3,2.3206645433250566E-4,1,2.2893395417301369E-3,0.69871611811845735,3.8844929054051018E-3,2.1650416259198015E-4,5.2322189004887313E-6,null,null,null,null,1.1759419900570045E-3,8.7023136129960474E-2,2.2468679277817981E-3,5.429967118367704E-5,2.1749162686489636E-4,6.0716566290583758E-2,5.4818342024219699E-4,9.7093842767856858E-5,7.1852274755139882E-3,1.8551683938899995E-4,4.4833535844728997E-6,7.9345074442727339E-6,2.2150556054398264E-3,1.9998771867390127E-5,3.0545991115013836E-6,2.2901185522100428E-4,0.8670415508540984,1.3046360087013709E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2136730823714101E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2338018079125518E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9817076316371706E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM42","v":0.81343426124970708},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.8706893871259459},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82416650812702552},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88711779507757271},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84596491982287947},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.86069716351326075},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81098745679266493},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87830451541443},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83425072315204973},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92647703988031549},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89883993721315536},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93607737750365727},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91187417812297489},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90725991945840978},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87291005299216184},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91925848336732996},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88907459391678212},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88778163687516298},0.72215199994260393,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70511168694708504,6.1482241337690854E-2,2.2429888847514891E-3,0.86704155085409818,0.70511168694708515,4.1324438278392524E-3,2.955802075792048E-3,0.81369808893414131,0.70511168694708515,0.1348538771998897,0.70191390253277119,9.0703937377174262E-2,6.2331089859324194E-2,7.6326321485478341E-3,2.3217806647901577E-3,2.4278021750268649E-4,1.0000000000000002]
[38,9.5,59.5,0.76429662894424366,0,9.8954065801878793E-2,0.13674930525387752,1,{"$f":"0","v":0},{"$f":"DZ41*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1917.002800017839},{"$f":"DZ41*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":47.90812267962167},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3996528778799129},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.76651583871613205},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":110.88618846661711},73.627828059274407,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.073977162724635},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":37.153258693885604},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.18909340103084288},614.95821754089263,9.8109534618906817,13.084835273815404,6.0206065445486949,2861.8820500187358,0.71812349066426595,2055.1847276288599,3.1765331417479798E-4,0.14857979867838503,null,7.5073447178164356E-4,4.2250471087400524E-5,null,null,null,9.0682871164291431E-5,1.3430403141846283E-2,4.134904456041312E-4,0.16362501339404359,0.11750296577851785,0.13674930525387752,0.69871611811845724,0,9.0907629035365575E-2,6.3179938380957548E-2,7.7929427858403517E-3,2.4005724448288262E-3,2.5349398067286727E-4,0.99999999999999989,3.0022648425775096E-3,0.69163442562187827,3.8591385606854007E-3,2.1509102545792355E-4,5.1980678581564507E-6,null,null,null,null,1.1812354469308184E-3,8.741486737352773E-2,2.256982115877328E-3,5.4544099029696164E-5,2.2349718040084792E-4,6.2393120899298708E-2,5.6332030125799161E-4,1.0125993112148276E-4,7.4935301613543465E-3,1.9347696870253313E-4,4.67572466198929E-6,8.4919546697266238E-6,2.3706766833896365E-3,2.1403806769463215E-5,3.3366411804820238E-6,2.5015733949238525E-4,0.86325069474612248,1.7275014963107072E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2205461501960299E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2376325467761411E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9909653124341358E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM43","v":0.80868949189494965},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86738224393907581},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81975603405719322},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88420236823632703},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84204750604961642},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85715602205535546},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80628679064954345},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87517787155266535},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83006633724239842},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92453463686406689},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8961839903462675},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93437953439725496},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90954298492707508},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90483642822873156},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86962410772739174},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91713403896346868},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88617885674400654},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.88489077411414485},0.71560187050089652,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69871611811845724,6.3179938380957548E-2,2.4005724448288262E-3,0.86325069474612248,0.69871611811845746,4.1062292868975711E-3,2.2893395417301369E-3,0.80895950498307889,0.69871611811845746,0.13900934825231795,0.69517527187016781,9.1090817484789352E-2,6.4022566210795759E-2,7.9547677076702711E-3,2.4823630484604978E-3,2.648654257983525E-4,0.99999999999999989]
[39,9.75,59.75,0.7590637733146044,0,9.9666835434637169E-2,0.14126939125075841,1,{"$f":"0","v":0},{"$f":"DZ42*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1897.7775500169384},{"$f":"DZ42*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":47.427661390999162},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3655584172495403},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.76111747211728309},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":109.77413234708624},74.059189938405055,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.825125758645996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":38.184049919499785},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.19400521955073641},619.1514383216072,9.7604459916504727,12.996765096255478,5.9896120436515119,2847.2666519336572,0.71197385494043408,2027.179414220549,2.9924431449580862E-4,0.14745132590088433,null,7.4810123394423739E-4,4.1913333658752344E-5,null,null,null,9.1216312350657995E-5,1.3509443192384703E-2,4.1592392484655845E-4,0.16255716821256502,0.11573645370050051,0.14126939125075841,0.69163442562187827,0,9.1274005934213143E-2,6.4865194040633956E-2,8.1165926295001904E-3,2.5641536520921698E-3,2.7623687092383778E-4,0.99999999999999989,2.8111666387650399E-3,0.68477256164997069,3.8319596771528332E-3,2.1357619673698146E-4,5.161459252715208E-6,null,null,null,null,1.1859960746630298E-3,8.7767167706968671E-2,2.2660782293404554E-3,5.4763923240986066E-5,2.2945872290696992E-4,6.4057389064398867E-2,5.7834625332811552E-4,1.0546537209251383E-4,7.8047450556288575E-3,2.0151228891380579E-4,4.8699128650130461E-6,9.0706183963272667E-6,2.5322207162453447E-3,2.2862317450497786E-5,3.6359968652724265E-6,2.7260087405856534E-4,0.85873060874924156,1.6339294725323361E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.227243226252168E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2413651957438646E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9999859410650126E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM44","v":0.80395779600364736},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.8630216072181861},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81395113258019181},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88035593409856472},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83688721103944974},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85248856741646428},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80010316349347332},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87105408578714028},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82455684490995473},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92196839495868366},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89267854361411425},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.93213565872952964},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90646473515378212},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90163673024695701},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86529124999127227},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91432799074280946},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88235826908336723},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.88107738923551837},0.70834903595843512,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69163442562187827,6.4865194040633956E-2,2.5641536520921698E-3,0.85873060874924156,0.69163442562187849,4.0794276540014806E-3,3.0022648425775096E-3,0.80423642548051633,0.69163442562187849,0.14344178796260298,0.68820349363592448,9.1436566659167329E-2,6.5701118765555122E-2,8.279804660475433E-3,2.6489433286256601E-3,2.8828498764895696E-4,1]
[40,10,60,0.75404333814560609,0,0.10034247717994625,0.14561418467444756,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ43*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1879.5442694751725},{"$f":"DZ43*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":46.971990569319217},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3332231360144635},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.75601584163835778},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":108.71945523211272},74.245424325502739,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.571470967157236},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":39.208249520470766},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.19883532439461327},621.23034745302971,9.7099333177948228,12.914671895321796,5.9586143494947423,2831.3625014074237,0.70587688149548244,1998.5933328767208,2.5328375723958086E-4,0.14642101422983195,null,7.4571138468529374E-4,4.1593018574663312E-5,null,null,null,1.3626520907477065E-4,1.3495201856490608E-2,4.1684211409387774E-4,0.16150991156999076,0.11400611270963622,0.14561418467444756,0.68477256164997069,0,9.1599127384121501E-2,6.6537043490476303E-2,8.4430166914506756E-3,2.7337330051591504E-3,3.0033310437407613E-4,0.99999999999999978,2.3386974883934479E-3,0.67841031790791018,3.8062747559689932E-3,2.1214463475770464E-4,5.1268629403140051E-6,null,null,null,null,1.7683866254486226E-3,8.7509135642861446E-2,2.2668231892522526E-3,5.4781926559185344E-5,2.3537284133870131E-4,6.5708417975197539E-2,5.9325267394005866E-4,1.629984719503892E-4,8.0660276357084251E-3,2.089411391788203E-4,5.0494446130411991E-6,9.6705003879199225E-6,2.6996881964149988E-3,2.4374308356231541E-5,5.8733881885604202E-6,2.9445971618551569E-4,0.85438581532555202,1.3725022546925758E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2337735899889948E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2450049267633122E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0087820164866843E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM45","v":0.79923964018787352},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85891641924209505},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80849726331376925},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87673242828232978},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83203443986156733},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84809633107218518},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79429681868931967},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86717067635899747},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81937826933121161},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91954716527413227},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8893748468824596},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.93001780602778106},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90356215490030223},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89862007983295755},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86121203455761119},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91168123895631825},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87875897503591427},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87748568418600525},0.70132134249883282,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68477256164997069,6.6537043490476303E-2,2.7337330051591504E-3,0.85438581532555247,0.6847725616499708,4.0506973331425299E-3,2.8111666387650399E-3,0.79952625169039471,0.68477256164997091,0.14787468433230139,0.68159143977894043,9.1457268891475971E-2,6.7362214644841892E-2,8.5811028952993296E-3,2.8211811703764849E-3,3.1210828676443226E-4,0.99999999999999989]
[41,10.25,60.25,0.74950633304271153,0,0.10035848296713321,0.15013518399015519,1,{"$f":"0","v":0},{"$f":"DZ44*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1860.7861113764357},{"$f":"DZ44*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":46.503202448910798},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.299957025937053},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.75060405936449492},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":107.63441735204087},74.198320511814288,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.309546757224609},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":40.221101108519733},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.20356391091584236},621.26603373107196,9.6531985458127938,12.828959907120662,5.9237983919198456,2812.5788151270885,0.69983211935707046,1968.3329930491884,3.4271050960377918E-4,0.14521660471584957,null,7.4303639673149464E-4,4.1256123846506827E-5,null,null,null,1.3610724158045199E-4,1.34795972635459E-2,4.1635041714468729E-4,0.16037566266830236,0.11223603989845264,0.15013518399015519,0.67841031790791029,0,9.1315410398830441E-2,6.8187385799207495E-2,8.7191890991479837E-3,2.9086293355938195E-3,3.2388346915478839E-4,0.99999999999999978,3.2477990053144785E-3,0.67116777436854158,3.7790283292153358E-3,2.1062604148141986E-4,5.0901633575105719E-6,null,null,null,null,1.7629092662583183E-3,8.7238086901906695E-2,2.2598019843586125E-3,5.4612246306810984E-5,2.4121087888906423E-4,6.7338207586149876E-2,6.0796733416855714E-4,1.6833017767769207E-4,8.3298686719297885E-3,2.1577563679771799E-4,5.2146127427844303E-6,1.0289191031125501E-5,2.8724064384597391E-3,2.5933706102954729E-5,6.3339449248136484E-6,3.1754952422997473E-4,0.84986481600984465,1.9252417939257804E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2401457934834241E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2485565063774942E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0173650579217513E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM46","v":0.79453546155137666},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85548245907774434},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80394334072767193},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87369959597832136},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82797904220725782},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84442360054712995},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78945108252717155},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86392133589552456},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81505253131847277},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91751783469721582},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8866086305872829},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92824216809140836},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90113067760736776},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89609338165204722},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85779966617522296},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.909463438897956},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87574630532092101},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.87447996612849288},0.69480534350533429,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67841031790791029,6.8187385799207495E-2,2.9086293355938195E-3,0.84986481600984476,0.6784103179079104,4.0235462536670121E-3,2.3386974883934479E-3,0.79482844246897078,0.6784103179079104,0.15285362022220292,0.67478904613822599,9.1166262814976237E-2,6.8998010705598703E-2,8.8583637574553252E-3,2.998405705425638E-3,3.3629065611525115E-4,1]
[42,10.5,60.5,0.74406459205578901,0,0.10036335148996041,0.15557205645425068,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ45*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1841.7623003953499},{"$f":"DZ45*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":46.027775354955956},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2662198014794313},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.74499487289006416},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":106.53401317434101},74.141209514896971,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.037662882003694},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":41.220285180387528},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.20822648051250903},621.22885207526451,9.5949564084784953,12.741172697771214,5.8880574219350788,2793.3957262602667,0.69383912141474968,1938.1672364721401,2.7864862043587823E-4,0.14414383287084584,null,7.4016037231763811E-4,4.0908890554803629E-5,null,null,null,1.3593385991730344E-4,1.3462468203383645E-2,4.1580648075075676E-4,0.15921775929820589,0.11047151022509227,0.15557205645425068,0.67116777436854169,0,9.1017115231122034E-2,6.9808635611989911E-2,8.9975384157626667E-3,3.088182075257457E-3,3.4869784307571387E-4,1,2.5900224073626557E-3,0.66461285973971174,3.7507880415080289E-3,2.0905205486583883E-4,5.0521250933933144E-6,null,null,null,null,1.7571504648365597E-3,8.695311090881519E-2,2.2524200100678782E-3,5.4433847402399647E-5,2.4694600258762559E-4,6.8939267007369354E-2,6.2242260203292587E-4,1.7370391018761003E-4,8.5957894159297433E-3,2.2266400684701674E-4,5.3810827982975166E-6,1.0924353585512634E-5,3.0497231006901379E-3,2.7534620981806579E-5,6.8192209352535611E-6,3.4187862214046029E-4,0.84442794354574968,1.551178767605732E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2463677361390811E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2520243373586859E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0257457054743281E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM47","v":0.78984566984820093},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.85068762253683128},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79759723339796018},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86946210224637455},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.82232247488479515},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83929742569492949},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78270213678799894},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85938291052501481},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80902183759088953},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91467815927822427},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88274202873962637},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92575659852194192},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89773025474207013},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89256030630313521},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85303477292019525},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90636087860997117},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87153682599729121},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.87028111554080589},0.68738777066056733,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67116777436854169,6.9808635611989911E-2,3.088182075257457E-3,0.84442794354574935,0.67116777436854169,3.9947445340542667E-3,3.2477990053144785E-3,0.79014818261405684,0.67116777436854169,0.15796483963399829,0.66789031705412671,9.0860507090722617E-2,7.0604687342146491E-2,9.137618203110565E-3,3.1802845913973059E-3,3.6174608449813909E-4,1.0000000000000002]
[43,10.75,60.75,0.73928598591955197,0,0.10035639126670225,0.16035762281374594,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ46*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1819.8800488185727},{"$f":"DZ46*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":45.480912516238746},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.227413358657965},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.73812925659002171},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":105.26826673286796},74.065397807477694,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.755731824474246},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":42.205681637631507},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.21282066698438032},621.08499642941297,9.5244523392331484,12.635154283528488,5.8447917737628927,2770.9237974454336,0.68789744438689293,1906.1113988535383,5.5243655296087566E-4,0.14252815380884767,null,7.3618797312382676E-4,4.0493253675571719E-5,null,null,null,1.3574418906227366E-4,1.344372804209421E-2,4.1520753003816875E-4,0.15785195134980265,0.1085859539250134,0.16035762281374594,0.66461285973971174,0,9.0703898950323214E-2,7.1400739072303085E-2,9.2776979904584615E-3,3.2723871075371548E-3,3.7479432592056437E-4,1,5.3873404423583791E-3,0.65529716615777001,3.7162220700458579E-3,2.0712550308988305E-4,5.0055664476183467E-6,null,null,null,null,1.7511036006615916E-3,8.6653880045108003E-2,2.2446687798013637E-3,5.4246524752262302E-5,2.5257802191852249E-4,7.0511543053042927E-2,6.3661799734163389E-4,1.7911259102368202E-4,8.8634395881949275E-3,2.2959717574008156E-4,5.5486354997711564E-6,1.1575973488683795E-5,3.2316341177599239E-3,2.9177016288547058E-5,7.3295701837100517E-6,3.674647557368543E-4,0.83964237718625412,3.2653316012911326E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2524467299906085E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2554124951061111E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.033933808091701E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4238729652102825E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM48","v":0.78517064942950232},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84684305173627761},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79251940997389647},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86606208818771913},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81779200999349388},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83518892174188786},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77730520422036331},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85574277217754435},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80419421907969457},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91239607627877584},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8796382285823825},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92375833498676685},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89499921120520054},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88972315850374073},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84921403743199164},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90386824501065299},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86815915691007162},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86691274696864007},0.68067444453608095,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66461285973971174,7.1400739072303085E-2,3.2723871075371548E-3,0.83964237718625401,0.66461285973971174,3.9648922214672614E-3,2.5900224073626557E-3,0.78548041919826939,0.66461285973971174,0.16415214291356323,0.65995501294874093,9.053700053273854E-2,7.2182038204118629E-2,9.4185038335974514E-3,3.3668092005185802E-3,3.8849236672286843E-4,1]
[44,11,61,0.73172173478720415,0,0.10033160219941548,0.16794666301338051,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ47*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1796.4200463434004},{"$f":"DZ47*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":44.894619853215865},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1858088993796336},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.73054005412101453},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":103.91125762684837},73.970902019191769,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.412886868263207},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":43.107486762055487},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.21701836601004729},620.8074708286631,9.4454966683406507,12.51673647661803,5.7963397012144817,2746.4166104673218,0.68200664878790584,1873.0743886802575,4.2303940429145199E-4,0.14117733709713948,null,7.3138436312752714E-4,4.0038615746447094E-5,null,null,null,1.3553018853822252E-4,1.3422580531361378E-2,4.1452878505834103E-4,0.15634443898526287,0.10662794688896435,0.16794666301338051,0.65529716615777001,0,9.0370102115153852E-2,7.2963337335934172E-2,9.5593096767364397E-3,3.4612312935000055E-3,4.0219040752517254E-4,1.0000000000000002,3.8112517942437375E-3,0.64759795126007802,3.678013095862037E-3,2.0499590672798574E-4,4.954100858219357E-6,null,null,null,null,1.744659414174364E-3,8.6334987569162233E-2,2.2364082381557226E-3,5.4046893661528727E-5,4.9705430602401627E-4,7.1816804899688197E-2,6.4947813022195355E-4,1.8454930591175786E-4,9.1324770338222349E-3,2.3656628034893191E-4,5.7170566535141863E-6,2.3579238305098103E-5,3.4068421428355262E-3,3.0809912359381183E-5,7.8653347057220057E-6,3.9432507281945056E-4,0.83205333698661954,2.3402013605948846E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2583895570011996E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2587247595810102E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0419385007412573E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM49","v":0.78051076100456351},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83880407097993948},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78193224901941771},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85894592509028633},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80833343957461856},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82660308917274583},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76606199457884405},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84812789383412157},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79412245765774703},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.9076091829187215},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8731380435667303},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91956458624506565},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88927545581585854},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88377829190000956},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84122439342613942},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89864177713204729},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86108937651801221},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85986466006446161},0.67113362018784328,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65529716615777001,7.2963337335934172E-2,3.4612312935000055E-3,0.83205333698661943,0.65529716615777012,3.9283531395833595E-3,5.3873404423583791E-3,0.78083764946304757,0.65529716615777001,0.17108114271006286,0.65144755870892401,9.0191551390089053E-2,7.361077319025304E-2,9.7001329176501869E-3,3.5523198583422319E-3,4.1652122467875926E-4,1]
[45,11.25,61.25,0.7254995687278345,0,0.10028480886542056,0.17421562240674521,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ48*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1773.9365763829787},{"$f":"DZ48*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":44.332731869996721},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1459362432964171},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.72325128900203017},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":102.61073459819569},73.862828419242774,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.008668681111921},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":43.925070218111443},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.22082075702980394},620.40015787380173,9.3686142974968192,12.401812314292215,5.749159933533309,2722.6863628780893,0.67616629889572033,1840.9887610411279,5.1601012445358677E-4,0.13964621072110336,null,7.2661669009610485E-4,3.960116226469112E-5,null,null,null,1.352863219138707E-4,1.3398477317646314E-2,4.1375335216488069E-4,0.15487595568964282,0.10472190174660337,0.17421562240674521,0.64759795126007813,0,9.0013000665024268E-2,7.4258209044571907E-2,9.8409561585639359E-3,3.6434084231844579E-3,4.3085204183234592E-4,1.0000000000000002,4.7582688209827431E-3,0.63899051043230559,3.6413167184230991E-3,2.0295061570518028E-4,4.9046726614659745E-6,null,null,null,null,1.7377653154381472E-3,8.5993831052390987E-2,2.2275709722211381E-3,5.3833324973989367E-5,5.0587546994040531E-4,7.3091329232932531E-2,6.6100434169897649E-4,1.8998669255278764E-4,9.4015477213433216E-3,2.4353624605068545E-4,5.8854986171414674E-6,2.4820298953843346E-5,3.5861565746781333E-3,3.2431549552481296E-5,8.4258486882063189E-6,4.2242619314413962E-4,0.82578437759325485,2.9587330864264683E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2642025195060637E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2619646434215573E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0497682723553238E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM50","v":0.77586634323822401},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.83308751397781844},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77442891547886494},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85387998908222507},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80161949862911852},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.82050183114870012},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75810137633531538},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84271012769535869},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78697921028324247},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90419267212408483},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8685073032731343},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91656959013178407},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88519433744304366},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87954056749110965},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83554250324735624},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89491325781584563},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8560561406272319},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.85484870618089193},0.66324833968649555,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64759795126007813,7.4258209044571907E-2,3.6434084231844579E-3,0.82578437759325474,0.64759795126007791,3.8879631034482421E-3,3.8112517942437375E-3,0.77620483838483723,0.64759795126007802,0.17782819363002328,0.64329423084619186,8.9824074217919173E-2,7.4890029932715388E-2,9.9811231096208451E-3,3.7365506219566385E-3,4.4579764157305418E-4,1.0000000000000004]
[46,11.5,61.5,0.7183420540738934,0,0.10021718107280561,0.18144076485330135,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ49*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1751.8589402494422},{"$f":"DZ49*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":43.780986144663579},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1067833014136697},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.71604719947471307},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":101.33368642634225},73.740328886569444,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.593389377206861},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":44.727474650792807},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.22454914336498283},619.87009884982092,9.2928683655479247,12.288949612201355,5.7026775548954065,2699.2367797617358,0.67037596271956501,1809.5034548408321,4.0300031471450986E-4,0.1383467703755081,null,7.2188755665622854E-4,3.9169045213973357E-5,null,null,null,1.3501428401462088E-4,1.3371586174195803E-2,4.1288654707260901E-4,0.15343031429737589,0.10285599465746879,0.18144076485330135,0.6389905104323057,0,8.9635147770814091E-2,7.5521850820858827E-2,1.0121290060677754E-2,3.8296928207288182E-3,4.6074324131376238E-4,1.0000000000000004,3.5940429871764226E-3,0.63158563588814531,3.6050466529068208E-3,2.0092908539144709E-4,4.8558186856864915E-6,null,null,null,null,1.7304705952416732E-3,8.563284966406591E-2,2.2182201658632363E-3,5.3607345643269394E-5,5.1448388355070096E-4,7.4335114375227523E-2,6.7225256208059802E-4,1.9539873890426669E-4,9.669364437134691E-3,2.5047372906163531E-4,6.0531555771608397E-6,2.6089339890364653E-5,3.7695137335304395E-3,3.4089747308014168E-5,9.010408350192114E-6,4.5173283296357029E-4,0.81855923514669915,2.2629631064270628E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2698914847664967E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2651354167752969E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0574310258432866E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM51","v":0.7712377142037915},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.8259132000171836},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76504202526678999},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84751556073526968},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.79320777733705039},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.81284965459326841},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7481514656521856},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83590748707700424},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77803666265402283},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89989001616396669},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86268568178563465},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91279560292964934},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88005951202197907},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87420994948734376},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82841120204574581},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89021972042995134},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84973241485508533},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84854886147609676},0.65443288431505453,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6389905104323057,7.5521850820858827E-2,3.8296928207288182E-3,0.81855923514669859,0.63899051043230548,3.8491720067897455E-3,4.7582688209827431E-3,0.77159125687236918,0.63899051043230548,0.18447551282985816,0.63528807316022551,8.9436522043893407E-2,7.6138057223670508E-2,1.0260685112111E-2,3.9248401416604461E-3,4.7630948858125386E-4,1.0000000000000004]
[47,11.75,61.75,0.71235988697721941,0,0.10012985221636572,0.18751026080641495,1,{"$f":"0","v":0},{"$f":"DZ50*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1730.4926769852698},{"$f":"DZ50*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":43.247018452151323},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0688919230625751},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.7090480379381483},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":100.09778656478946},73.605102228179675,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.167022675922553},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":45.514663995546847},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.22820370888810232},619.22740003895001,9.2195367754191206,12.180050678036711,5.6576767654036839,2676.4150788295583,0.66463521196801245,1778.8397032322682,4.7404413044370067E-4,0.13691041794699146,null,7.1729801688725364E-4,3.8748824756828339E-5,null,null,null,1.347157134211649E-4,1.33420693849104E-2,4.1193331631432571E-4,0.15202922733372512,0.10104397773428354,0.18751026080641495,0.6315856358881452,0,8.9237896316972737E-2,7.6754263626482203E-2,1.0400080163544245E-2,4.0199874625920741E-3,4.9187573584874523E-4,1,4.3179194868147672E-3,0.62349413465926862,3.5698083279904502E-3,1.9896505965811469E-4,4.8083544132218812E-6,null,null,null,null,1.722801371986225E-3,8.5253335881006087E-2,2.2083892992027327E-3,5.3369764777694031E-5,5.2287955340628669E-4,7.5548161273148701E-2,6.8322279992721099E-4,2.0078098110783173E-4,9.935706285843832E-3,2.5737300734254755E-4,6.2198892500332224E-6,2.738570015299817E-5,3.956818120461475E-3,3.5783641977600995E-5,9.619243084089579E-6,4.8225649276465566E-4,0.81248973919358514,2.7523218286037321E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2754619244434744E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2682401292999489E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0649341312605631E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM52","v":0.7666251727078589},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.82046578806910542},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75793689828229516},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84267810621104111},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7868315138820362},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80704310169158966},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.74062693427323856},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83073980348611753},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77126328240658582},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89661182958546559},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85825784854314235},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90991857343083671},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8761509136146195},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87015325131009924},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8229960791809432},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8866452638258675},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84492561314584413},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.84376182842418912},0.64684905743999277,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6315856358881452,7.6754263626482203E-2,4.0199874625920741E-3,0.81248973919358503,0.6315856358881452,3.8108315569839544E-3,3.5940429871764226E-3,0.76698961684364197,0.63158563588814509,0.19091095397469104,0.62753988527370685,8.9030520262984636E-2,7.7354889629245874E-2,1.0538593684253101E-2,4.1170892951980483E-3,5.0806787992051759E-4,1]
[48,12,62,0.70566384141908212,0,0.10002451143795077,0.19431164714296717,1,{"$f":"0","v":0},{"$f":"DZ51*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1708.6887765558063},{"$f":"DZ51*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":42.702113699451289},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0302244298052137},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.7017938158355802},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":98.836572229418451},73.454730550719546,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.729537410599789},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":46.286595482781749},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.23178375167706117},618.46920585031546,9.1438762935870113,12.067956208338433,5.6112468242311433,2652.9544131025668,0.65894362201730039,1748.1473900165868,4.4234854310973363E-4,0.13554298466383502,null,7.1246061783195849E-4,3.8315356612779137E-5,null,null,null,1.3439298747953285E-4,1.3310162393299275E-2,4.1090088666181804E-4,0.15059156544883009,9.9231351582107455E-2,0.19431164714296717,0.62349413465926862,0,8.8823144208996521E-2,7.7955515632009573E-2,1.0677107204961959E-2,4.2141911278040225E-3,5.2426002399228984E-4,1,3.9873065184960459E-3,0.61577185365606768,3.5332858625307844E-3,1.9692946170679987E-4,4.759160467261878E-6,null,null,null,null,1.7147942860939536E-3,8.4857102865348061E-2,2.1981253401127175E-3,5.3121717441782851E-5,5.3106294391127803E-4,7.6730537026043863E-2,6.9391566205443506E-4,2.0612918614996411E-4,1.0200363795543708E-2,2.642286547648447E-4,6.3855685034415287E-6,2.8708690185578611E-5,4.147970105068708E-3,3.7512332549735595E-5,1.0252558202226952E-5,5.1400746579006291E-4,0.80568835285703289,2.574012788671709E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2809189496717164E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2712816297121129E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0722844730516169E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM53","v":0.76202899950123193},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.81388655874516536},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74938128656456904},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83682977994047747},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77914283772912285},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.80003439733017812},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.73157410287577385},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82449554334673936},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.76310183793378905},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89263948601316756},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85290130952933885},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90643042818989961},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87141887398059836},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86524299966510321},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81645541826009693},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88231570883457},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83911401506869476},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83797599659468081},0.63856201029109239,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62349413465926862,7.7955515632009573E-2,4.2141911278040225E-3,0.80568835285703289,0.62349413465926873,3.7735817420617864E-3,4.3179194868147672E-3,0.76240702685107176,0.62349413465926851,0.19755077423448669,0.61963299415766815,8.8606766468437681E-2,7.8540553729936471E-2,1.0814633770234573E-2,4.3131949438187872E-3,5.4108269541776495E-4,1.0000000000000002]
[49,12.25,62.25,0.69930964424376474,0,9.9900454430229255E-2,0.20078990132600621,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ52*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1688.9351326320204},{"$f":"DZ52*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":42.208447234038985},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9951929043356169},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.69530941849289285},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":97.693951945809602},73.296669941740618,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.280940031166971},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":47.04327796364845},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.23529086066104254},617.62005980372203,9.0761892308389989,11.968165307481261,5.569709865102257,2631.6183371390593,0.65330077187992308,1719.2382909463072,3.3754597066524802E-4,0.13438976102065081,null,7.0823730762202238E-4,3.7924583806449288E-5,null,null,null,1.3404526030569332E-4,1.3275781435979954E-2,4.0978658669420611E-4,0.14929308216572437,9.7533285815200516E-2,0.20078990132600621,0.61577185365606779,0,8.8390388727878841E-2,7.912559182786337E-2,1.0952160335507187E-2,4.4121987598335528E-3,5.5790536684324006E-4,1.0000000000000002,2.9040410931064722E-3,0.60916734829774988,3.5006391948899894E-3,1.9510988329306302E-4,4.715187028352913E-6,null,null,null,null,1.7064396322151139E-3,8.4443670344986704E-2,2.1874158476984525E-3,5.2862902978570141E-5,5.3903395281466187E-4,7.7882226860193166E-2,7.0433101485554766E-4,2.1143928343183267E-4,1.0463135531446167E-2,2.7103545339275854E-4,6.5500672364285279E-6,3.0057594302625148E-5,4.3428662816599973E-3,3.9274883870930172E-5,1.0910534816935078E-5,5.4699483202630503E-4,0.79921009867399395,1.8966291417854886E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2862673423131967E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2742625832065718E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.079488492146889E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM54","v":0.75744945838829947},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80777911048091466},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74146451190507168},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83139510955123908},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.77201770504036182},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.79353249546044957},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.72320490436682028},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81869620315096536},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75554457832663502},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88893908002563404},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84792025100995361},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90317918788254037},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8670149381088762},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86067428468291651},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81038334908024268},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87828432017702918},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83371314909966543},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.83260090724934999},0.63065310624962689,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61577185365606779,7.912559182786337E-2,4.4121987598335528E-3,0.79921009867399384,0.61577185365606768,3.734974484704846E-3,3.9873065184960459E-3,0.75783990964185444,0.61577185365606757,0.20349086237135003,0.61246960097690883,8.8167349133877762E-2,7.9695172209524032E-2,1.1088602485907912E-2,4.5130502474431539E-3,5.7536257498845187E-4,1.0000000000000002]
[50,12.5,62.5,0.6940460026239873,0,9.9762173959318995E-2,0.20619182341669387,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ53*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1668.4384059599483},{"$f":"DZ53*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":41.696210269164872},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9588435803715725},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.68844274223308211},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":96.50834914090656},73.125056103147628,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.821248616218426},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":47.784736247161462},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.23872393475816128},616.6743781120972,9.0049503602958172,11.8632770716876,5.5259932975041588,2609.3286154354946,0.64770624417349276,1690.0784373181443,5.0250951934859326E-4,0.13291139508562139,null,7.0365922283831121E-4,3.7513607198070251E-5,null,null,null,1.3367865484261544E-4,1.3239532888074187E-2,4.0860917789314991E-4,0.14793689815581632,9.5819652679180287E-2,0.20619182341669387,0.60916734829774988,0,8.7944309539876697E-2,8.0264752591184665E-2,1.1225044636308638E-2,4.6139017350527558E-3,5.9281978313366378E-4,1.0000000000000002,4.5972993817765132E-3,0.60090612937379373,3.4660678869019332E-3,1.9318303408315742E-4,4.6686211945427822E-6,null,null,null,null,1.6978277546516303E-3,8.4017509034446713E-2,2.1763766306613108E-3,5.25961201170453E-5,5.4679435390562992E-4,7.9003487061219263E-2,7.1447117605976588E-4,2.1670750990530706E-4,1.0723835278000533E-2,2.7778857952730782E-4,6.7132688754896778E-6,3.1431672518222119E-5,4.5413997334991033E-3,4.1070329035429997E-5,1.1593329744514021E-5,5.812264533891498E-4,0.79380817658330627,3.0393994367829524E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2915115828785356E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2771854870184173E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0865522235715227E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM55","v":0.75288679724558372},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.80330690109218661},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73568294887243113},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82741202798233082},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76680778611759493},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78877404200603529},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71709763957702854},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81444785939040942},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.75002236258778276},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88622147516547878},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84426753418819112},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.90079029011768408},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8637832185651978},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85732230915259855},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80593678564601368},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87532473338260441},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82975464222607231},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82866241409398367},0.62388899094501304,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60916734829774988,8.0264752591184665E-2,4.6139017350527558E-3,0.79380817658330616,0.60916734829774988,3.7004642652114055E-3,2.9040410931064722E-3,0.75328569124468314,0.60916734829774966,0.20974265041794476,0.6050367388357718,8.771394323061267E-2,8.0818899658574195E-2,1.1360307915840263E-2,4.7165450240395836E-3,6.1091491721686664E-4,1]
[51,12.75,62.75,0.68709836441278382,0,9.96081581680206E-2,0.21329347741919569,1,{"$f":"0","v":0},{"$f":"DZ54*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1647.7189815273687},{"$f":"DZ54*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":41.178407829044318},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9220993195392047},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.68142296976330219},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":95.30986471379488},72.940627334139791,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.350443186384794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":48.510942915897964},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.24208299893919258},615.6295954980211,8.9322992050744574,11.756532500423869,5.4814100648658854,2586.6547100632574,0.64215962508986724,1661.0452188511606,3.6147985599277899E-4,0.13172029797661822,null,6.9891967166519329E-4,3.709496538657505E-5,null,null,null,1.3329122709850578E-4,1.3201224233411739E-2,4.0736263098691098E-4,0.14655967056115993,9.4114703100848907E-2,0.21329347741919569,0.60090612937379373,0,8.7483576921348644E-2,8.1373046725963724E-2,1.1495571195371887E-2,4.8191883130264124E-3,6.290100513000695E-4,1.0000000000000002,3.1394620160969987E-3,0.59414010732264222,3.4307257931615871E-3,1.9121322474231555E-4,4.6210171506291524E-6,null,null,null,null,1.6889329821381733E-3,8.3577348583563957E-2,2.1649747820460439E-3,5.2320573600474438E-5,5.5434447965572748E-4,8.0094365666215542E-2,7.2433658009245336E-4,2.2193021848930847E-4,1.0982282558319997E-2,2.84483358122977E-4,6.8750604396032135E-6,3.2830163613564153E-5,4.7434604760194137E-3,4.2897673393434438E-5,1.2301075545738286E-5,6.1670897575433117E-4,0.7867065225808042,2.1016730336377187E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2966558755365771E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2800526843622653E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.0934813301320204E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM56","v":0.74834124895885878},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79618925362985304},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72650862998189414},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8210666579502337},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75852919544274544},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.78120538661188477},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70741470991849265},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80768342887103417},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.74125396993099069},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.88188229670902529},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83844478763400687},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89697390381183173},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8586276705850604},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8519760847637321},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79885949679520585},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87060111209915603},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82344806887731248},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.82238968574681459},0.61542812456265461,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60090612937379373,8.1373046725963724E-2,4.8191883130264124E-3,0.78670652258080431,0.60090612937379373,3.6639195421796331E-3,4.5972993817765132E-3,0.74875495240467782,0.60090612937379351,0.21611837788696545,0.59752311834821803,8.7245825649037101E-2,8.1911800199483811E-2,1.162956596226772E-2,4.9235660735844015E-3,6.4774588044371915E-4,1.0000000000000002]
[52,13,63,0.68161860482978842,0,9.9438116815476471E-2,0.21894327835473518,1,{"$f":"0","v":0},{"$f":"DZ55*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1628.3577211132138},{"$f":"DZ55*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":40.694547482494585},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8877636551960171},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.67489492966317643},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":94.18994127329951},72.748179499442728,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.868544857928292},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":49.221926947423718},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.2453691841557113},614.50206500450236,8.8647841248716528,11.657780780021961,5.439978644840946,2565.3534974970539,0.63666050436454147,1633.2592515898148,4.1477945495504471E-4,0.13042698066978492,null,6.9455922488435298E-4,3.6703753130558003E-5,null,null,null,1.3288267670425889E-4,1.316082572580096E-2,4.0604597296360883E-4,0.1452727774782237,9.2489439779723709E-2,0.21894327835473518,0.59414010732264211,0,8.7008074376725544E-2,8.2450553673003898E-2,1.1763560729163555E-2,5.0279438341423906E-3,6.6648170958736881E-4,1,3.6843615629102459E-3,0.58686392821265443,3.3978593995352118E-3,1.8938139979044204E-4,4.5767477517370761E-6,null,null,null,null,1.6797530656445141E-3,8.3123077698411818E-2,2.1532074189118955E-3,5.2036193757323623E-5,5.6168487124624953E-4,8.1154940867667197E-2,7.3392793409045862E-4,2.2710394798708039E-4,1.123830609405848E-2,2.9111535241183479E-4,7.0353347061608055E-6,3.4252286483290422E-5,4.9489356513488097E-3,4.4755896310290258E-5,1.3033880527889941E-5,6.5344782905947887E-4,0.78105672164526496,2.4957802481163971E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3017041705695403E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2828663769477455E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.100281132662219E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM57","v":0.74381303228706397},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.79130277230823109},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72022960217442078},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81670593738810493},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.75285508665908218},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77601253586165808},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.70079344713098701},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80303724164587642},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73524875370750531},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87889324014340742},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83444059442515517},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89434350008945618},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85507949354270374},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84829751691118715},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79400039520366983},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86734861467516755},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81911375768923822},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81808003195109347},0.60849858921904099,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59414010732264211,8.2450553673003898E-2,5.0279438341423906E-3,0.78105672164526485,0.59414010732264222,3.6265600350545318E-3,3.1394620160969987E-3,0.74423610219879011,0.594140107322642,0.22204337316213482,0.59050201776764821,8.6764505737336295E-2,8.2974041679686722E-2,1.1896203849410777E-2,5.1339974189515171E-3,6.8586038483164934E-4,1]
[53,13.25,63.25,0.6756015089027847,0,9.9255023127680961E-2,0.22514346796953447,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ56*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1609.4817992175767},{"$f":"DZ56*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":40.222816308258054},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.854288700337035},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.66850961267859732},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":93.098091520768492},72.547036897404638,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.375604777092668},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":49.917758529048605},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.24858267851539184},613.29968516384235,8.7988229531803963,11.561586627412511,5.3995007989809016,2544.4740837850964,0.63120847524630253,1606.0936067297232,3.3502868587937675E-4,0.1292974868205046,null,6.9028488574512633E-4,3.6320931660644212E-5,null,null,null,1.3245706040491959E-4,1.3118739113025737E-2,4.0467164286746353E-4,0.14401498914008787,9.0903481707727676E-2,0.22514346796953447,0.58686392821265443,0,8.6520937097947032E-2,8.3497529686369532E-2,1.2028846969657996E-2,5.2400510037606445E-3,7.0523906007592988E-4,1.0000000000000002,2.8561844471002421E-3,0.58044990912838001,3.3657115667667949E-3,1.8758962418879583E-4,4.5334462186111938E-6,null,null,null,null,1.6703485322919543E-3,8.265769158150528E-2,2.1411521285240984E-3,5.1744855625701731E-5,5.6881727437840389E-4,8.2185464892909413E-2,7.4324751908171494E-4,2.3222548847554622E-4,1.1491747041222317E-2,2.9768044772350246E-4,7.1939922366303368E-6,3.5697242071216852E-5,5.1577098079936034E-3,4.6643953695824468E-5,1.3791828823512659E-5,6.9144723125241726E-4,0.77485653203046556,1.9574603507326205E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3066601845818907E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2856286362430197E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1069566372436353E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM58","v":0.73930235266024646},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78553710549952194},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71284126317772611},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81155594824972666},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74616997552179387},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76988881505494511},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.69300857357033652},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79755278125031248},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72817838054521877},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87535571924461131},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82970887865064169},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.89122888045940829},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85088368283588545},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84394840106648927},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78826668865430427},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86350077787921209},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81399469091443344},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.81299155315256455},0.60104656793859879,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58686392821265443,8.3497529686369532E-2,5.2400510037606445E-3,0.77485653203046556,0.58686392821265454,3.5918175470773905E-3,3.6843615629102459E-3,0.73973689358099104,0.58686392821265432,0.2278320003761049,0.58365691867051728,8.6272170123109559E-2,8.4005868165995923E-2,1.216005991590317E-2,5.347720629738875E-3,7.2526211863040103E-4,1]
[54,13.5,63.5,0.67041950602971934,0,9.9059961187605294E-2,0.23052053278267534,1,{"$f":"0","v":0},{"$f":"DZ57*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1590.2212988547947},{"$f":"DZ57*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":39.741474072220385},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8201317259773053},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.66190054894649153},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":91.983996396249665},72.335097971932882,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.871652820593106},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":50.598478660191425},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.25172323764087179},612.01863183146145,8.7308233911872897,11.462531981155559,5.3577720710287808,2523.0555135633795,0.62580313446714286,1578.9360488225698,4.4927322262639657E-4,0.12794388142172702,null,6.8579036007566669E-4,3.5926588608521889E-5,null,null,null,1.3201589601853113E-4,1.3075114704340364E-2,4.0324428131052672E-4,0.142725246474707,8.9317906611467171E-2,0.23052053278267534,0.58044990912838001,0,8.6023403148272073E-2,8.4514206645622314E-2,1.2291272862148345E-2,5.4553902557171055E-3,7.4528517718487207E-4,1,4.0324425848686923E-3,0.57289480560529282,3.3324372475546618E-3,1.8573506329956952E-4,4.4886273642272999E-6,null,null,null,null,1.6607432837766247E-3,8.2182373015352847E-2,2.128839549498821E-3,5.1447299643781749E-5,5.7574326870491496E-4,8.3186165977791202E-2,7.5229739912619636E-4,2.372918079013336E-4,1.1742455357752828E-2,3.0417475739157106E-4,7.350939102612459E-6,3.7164215846664427E-5,5.3696652586303923E-3,4.8560781240049157E-5,1.457498055670425E-5,7.3071019662816782E-4,0.76947946721732452,2.7970824075403855E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3115274187272706E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2883414136336494E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1135125597562298E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM59","v":0.73480940291791375},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.78104309100757541},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70709785745701315},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80753828175437004},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.74096677102258623},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76511831372909744},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68696155862529695},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79327619641727121},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.72267896685496225},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87259033691147725},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82601541411097701},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88879290903084074},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84760628846642649},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84055192847774507},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78379732419742243},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86049392132537561},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.81000094602758588},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80902277515288679},0.59447754235708627,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58044990912838001,8.4514206645622314E-2,5.4553902557171055E-3,0.76947946721732463,0.58044990912838001,3.557834637174202E-3,2.8561844471002421E-3,0.73525227386617287,0.5804499091283799,0.23379951285350281,0.57667235736683642,8.5769106705589793E-2,8.5007473618105955E-2,1.242098077301769E-2,5.5646151358695346E-3,7.6595354707785078E-4,1.0000000000000002]
[55,13.75,63.75,0.66406938621190459,0,9.8852120863765394E-2,0.23707849292433028,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ58*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1571.7085826943637},{"$f":"DZ58*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":39.278819830432795},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7873008877690371},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.65555185294777885},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":90.913155741673975},72.115560033563739,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.356726470366375},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":51.264138776815372},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.25479176576645968},610.6676641033514,8.6654705489051693,11.367672703109029,5.3176675336383088,2502.3531029427027,0.62044408221243208,1552.5701743267168,2.9023681425275146E-4,0.1269126488525949,null,6.8148054106914309E-4,3.5547012320539978E-5,null,null,null,1.3155817293993607E-4,1.3029852410717168E-2,4.0176075385874732E-4,0.14148308455775319,8.7782342547019096E-2,0.23707849292433028,0.57289480560529293,0,8.5514810262907526E-2,8.5500740590589597E-2,1.2550688683887033E-2,5.6738400160219636E-3,7.8662191697082939E-4,1,2.3827983987511556E-3,0.56702313427988926,3.3004737886133065E-3,1.8395356386575353E-4,4.4455741734838562E-6,null,null,null,null,1.6509245346033338E-3,8.1696489305940173E-2,2.1162532926276346E-3,5.1143129736379403E-5,5.8246391722907933E-4,8.4157197710158824E-2,7.6107896320169656E-4,2.4230001575978517E-4,1.1990288006171381E-2,3.1059457619519564E-4,7.5060857606715955E-6,3.8652379600873171E-5,5.584682339660637E-3,5.0505296760453652E-5,1.538337202496556E-5,7.7123854494586387E-4,0.76292150707566997,1.6722743906297799E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3163091751847695E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2910065496057322E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1199533480711332E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM60","v":0.73033436399343754},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77466394730662869},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69896848374854736},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80182993660545365},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73359224224183217},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75835063478555664},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67840945196810898},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78720302871587522},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71489013706874993},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86865265946339087},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82076450260927758},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.885322485905645},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84294348520769835},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83572072826231691},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77745277486684372},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85621408920858033},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80432628276384921},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.80338525047199683},0.5867398559451743,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57289480560529293,8.5500740590589597E-2,5.6738400160219636E-3,0.76292150707566975,0.57289480560529293,3.5226609382184586E-3,4.0324425848686923E-3,0.7307901412615283,0.57289480560529271,0.23953475423331488,0.5699589699425911,8.5255886678730505E-2,8.5979072578620905E-2,1.2678822178584986E-2,5.7845584659388981E-3,8.0793592221890928E-4,1.0000000000000002]
[56,14,64,0.65937581576239723,0,9.8633168695303419E-2,0.24199101554229949,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ59*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1552.9657378205584},{"$f":"DZ59*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":38.810414405270642},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7540619344851418},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.64904401881389773},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":89.829003632424048},71.886310252237095,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.830870610984995},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":51.914800473422233},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.25778811252285572},609.24493538962599,8.5987312527747299,11.270918582853838,5.2767121825990566,2481.2893286685726,0.61513092209134446,1526.3177927193121,4.7267111610175378E-4,0.12552068720221357,null,6.7700533974276967E-4,3.5159437636082375E-5,null,null,null,1.3108617791493816E-4,1.2983178686142802E-2,4.0022808183053554E-4,0.14022001604158243,8.6253667763321717E-2,0.24199101554229949,0.56702313427988926,0,8.4996963094553499E-2,8.6457404566652213E-2,1.2806955673282942E-2,5.8952769158558318E-3,8.2924992746698906E-4,1.0000000000000002,4.2677717104376975E-3,0.55930112459382353,3.2677091249441637E-3,1.821274088841277E-4,4.4014417997886169E-6,null,null,null,null,1.6409271248823496E-3,8.120176452643732E-2,2.1034380180367435E-3,5.0833425197091728E-5,5.8898108004100814E-4,8.5098828844808308E-2,7.695946418028979E-4,2.4724743315920319E-4,1.2235112420729305E-2,3.1693647017161364E-4,7.6593492228196388E-6,4.0160892898014073E-5,5.8026396208598428E-3,5.2476402097975234E-5,1.6217015901393274E-5,8.1303291156559578E-4,0.75800898445770082,3.0313391874435713E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3210085720808821E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2936257820627269E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1262832021497766E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM61","v":0.72587740554950986},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.77087384097312861},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69415146286190443},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79843537574742152},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72921704350280825},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75433188102003279},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.67334584727310054},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.78359322700352529},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.71027221936508311},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86630623782075866},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81764017263814615},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88325348693517813},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.84016717403198438},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83284472067160087},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77368300113453969},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85366472524114934},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.80095158003091416},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.80003356008583282},0.58072628494764222,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56702313427988926,8.6457404566652213E-2,5.8952769158558318E-3,0.75800898445770049,0.56702313427988926,3.4888729266525443E-3,2.3827983987511556E-3,0.72633970129599557,0.56702313427988904,0.24539166817095931,0.5631621294368564,8.4733218372967489E-2,8.6920899419190692E-2,1.2933448801406013E-2,6.0074265034436442E-3,8.5120929517668985E-4,1.0000000000000002]
[57,14.25,64.25,0.65280509495658412,0,9.8402584243796956E-2,0.24879232079961916,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ60*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1533.1649120152313},{"$f":"DZ60*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":38.31556880993265},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.718946735679562},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.64204637842000989},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":88.683654182739502},71.644430246082734,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.294092346325996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":52.550473498567939},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.26071171780143382},607.73808353559457,8.5271695327968544,11.167112648868653,5.2327974946626057,2458.939999142704,0.60986326110753875,1499.617166744938,3.7211770236583925E-4,0.12433480807769247,null,6.7209013542180146E-4,3.474599677548456E-5,null,null,null,1.3059928340855269E-4,1.2935031373930093E-2,3.9864432148789536E-4,0.13887803689108216,8.469661247460844E-2,0.24879232079961916,0.55930112459382353,0,8.446947365138148E-2,8.7384394271729171E-2,1.3059941929529082E-2,6.1195760910314556E-3,8.7316866288639065E-4,1.0000000000000002,3.2220001681688044E-3,0.55266212816936722,3.2324784584479641E-3,1.8016380999668906E-4,4.3539878428353853E-6,null,null,null,null,1.6307435641541017E-3,8.0697828009235084E-2,2.090384124009415E-3,5.0517953982880089E-5,5.9529609031016585E-4,8.6011252004497635E-2,7.7784617692136992E-4,2.5213151366023143E-4,1.2476802590121256E-2,3.231971751433542E-4,7.8106506042404612E-6,4.1688905115237179E-5,6.023414200133582E-3,5.4472985782636885E-5,1.7075901512443115E-5,8.5609276137394753E-4,0.75120767920038123,2.3180898800030048E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3256285570322052E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2962007538735441E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1325060922852303E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM62","v":0.72143868656909871},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.76404850961794424},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68550131731515795},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79231666164800918},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.72134998335837663},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74709895274899651},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6642602629197033},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77708977415741631},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.70197454261643866},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.86206764682970527},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.81200515650565996},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87951411455299155},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83515621586463407},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82765490259339192},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76689386619258382},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.849061331602605},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7948683354356908},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.79399354296385183},0.57281765878018653,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55930112459382353,8.7384394271729171E-2,6.1195760910314556E-3,0.75120767920038078,0.55930112459382353,3.4542379756280803E-3,4.2677717104376975E-3,0.72191492560741755,0.55930112459382331,0.25167178887107966,0.55598162638159532,8.4199890059532267E-2,8.7833097105116456E-2,1.3184731319198712E-2,6.2330937331541957E-3,8.9577253032360781E-4,1.0000000000000002]
[58,14.5,64.5,0.64729053948314796,0,9.8158203574312222E-2,0.25455125694254016,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ61*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1515.4436245148738},{"$f":"DZ61*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":37.872693287998061},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6875194336173185},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.6358657901616247},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":87.658592547139676},71.398571424631285,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.746440915759088},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":53.171225422784502},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.26356469332339233},606.17088342516843,8.4637651347898029,11.075802783825322,5.1938886429309967,2438.7824380170036,0.60464070963008976,1474.5871439560015,3.3469280391673308E-4,0.1232276700520121,null,6.6782338224687402E-4,3.4377424132200958E-5,null,null,null,1.3009468794465833E-4,1.2885133024478131E-2,3.9700083440186732E-4,0.13767679220913256,8.324499334092432E-2,0.25455125694254016,0.55266212816936733,0,8.3930306467683055E-2,8.8281799938503741E-2,1.3309520708868343E-2,6.3466113752769365E-3,9.1837639776082486E-4,1.0000000000000004,2.8296735936885636E-3,0.54644835165490468,3.2013613630522525E-3,1.7842948306007159E-4,4.3120746617271855E-6,null,null,null,null,1.6203345562982212E-3,8.0182735174184519E-2,2.0770412384405806E-3,5.0195498759735575E-5,6.0140956273628207E-4,8.6894556004010318E-2,7.8583437175713821E-4,2.569498103840477E-4,1.2715237429824382E-2,3.2937355455556222E-4,7.9599141043517551E-6,4.323555675939142E-5,6.2468818937635E-3,5.6493924754044705E-5,1.7959995114433637E-5,9.0041640264639118E-4,0.74544874305746012,2.0596318882794784E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3301719194591935E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2987330197356808E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1386257756882252E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM63","v":0.71701835590586371},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.7588680244255015},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67895688427531353},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78766758041989027},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71538910635527819},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.74161268974198891},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65739273153261435},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77215115975030291},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69569240407968502},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85883917241408136},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80772065690784789},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87666422283228884},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83134306830907567},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82370658654206796},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76174049211230221},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84555654668441305},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.79024592334088573},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78940547924281634},0.56601821886976456,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55266212816936733,8.8281799938503741E-2,6.3466113752769365E-3,0.74544874305745989,0.55266212816936711,3.4169962562874885E-3,3.2220001681688044E-3,0.71750445602370261,0.552662128169367,0.25723603848003063,0.54955523991213595,8.3657201502459907E-2,8.871591333200736E-2,1.3432550041935663E-2,6.4614334117979993E-3,9.4162331963280627E-4,1.0000000000000002]
[59,14.75,64.75,0.64217463382873485,0,9.7904546153744554E-2,0.25992082001752115,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ62*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1494.2787067359266},{"$f":"DZ62*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":37.34375745261562},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6499851255627762},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.62817958911852489},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":86.434339217048063},71.133822208755177,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.187918653244409},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":53.777059448934388},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.266343959152675},604.5050947675478,8.385678791987651,10.962581400679236,5.1459700437509417,2414.6994373943235,0.59946288136466874,1447.5226823700457,6.2029956106132917E-4,0.12155469201449709,null,6.6227372756960873E-4,3.3928142124487388E-5,null,null,null,1.2957845069490291E-4,1.2834083678776594E-2,3.9531628309606872E-4,0.13623017185782008,8.1664931350692832E-2,0.25992082001752115,0.5464483516549048,0,8.3384096537236788E-2,8.9150026725510964E-2,1.3555579375002983E-2,6.5762554483190629E-3,9.6487024150478757E-4,1.0000000000000004,5.7933721420219539E-3,0.53731178285849712,3.1626640350488435E-3,1.7627266805282386E-4,4.2599512840023579E-6,null,null,null,null,1.6097895831825076E-3,7.9660914058002297E-2,2.0635240645122395E-3,4.9868831539750771E-5,6.0732425741506833E-4,8.7749139635294848E-2,7.9356283280104323E-4,2.6170014880641626E-4,1.2950309332863169E-2,3.3546282097369589E-4,8.1070723597018592E-6,4.4799980475825044E-5,6.4729173821636964E-3,5.8538085679541438E-5,1.8869240178362511E-5,9.4600100132642511E-4,0.7400791799824793,4.2765990094365325E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3346413018014572E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3012240524261224E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1446458115935978E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM64","v":0.71261655279756941},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75429324209132409},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.6731928333843672},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78355850742769795},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.71013260060433758},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.73677047558654363},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.65134867655444206},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7677882059072797},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.69015621701916774},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85597994335185801},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8039316908609947},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87413906975061961},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82796866369974798},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82021324459986644},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75718938919859669},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.84245373557349423},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78616021841888417},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.78535121432244459},0.55965427508584564,2.1811464946403337E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5464483516549048,8.9150026725510964E-2,6.5762554483190629E-3,0.74007917998247885,0.54644835165490457,3.3841029207740511E-3,2.8296735936885636E-3,0.71311097798072354,0.54644835165490435,0.26408874769356122,0.5418800672567009,8.3103837315143966E-2,8.9569481546685439E-2,1.3676790161745474E-2,6.6923178257282277E-3,9.8875820043522805E-4,1.0000000000000004]
[61,15.25,65.25,0.6289878006830778,0,9.6806687265857963E-2,0.27420551205106491,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ64*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1457.8658166479506},{"$f":"DZ64*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":36.433757109664583},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5854097443591808},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.63728230248555939},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":84.328089506368485},65.918740623881405,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.956196037829386},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":54.831356283366489},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.27019377669262368},596.57206110313155,8.241382602977545,10.76816018457578,5.057420996680011,2363.4658669199625,0.58923986580438525,1392.6483102571638,2.4677502675982338E-4,0.11953376548202904,null,6.7070198045972849E-4,1.2281257478384706E-5,null,null,null,1.7246532915294753E-4,1.2570150608885125E-2,3.8180207093295579E-4,0.13358794175569802,7.8715340873211539E-2,0.27420551205106491,0.53126421677682312,0,8.1810036212209489E-2,9.0681910522460552E-2,1.3941906294486855E-2,7.0416733837941224E-3,1.0547447591616225E-3,1.0000000000000007,1.9036158842302951E-3,0.52608662843741694,3.2084930060723611E-3,6.3934358447275186E-5,1.5450906562424033E-6,null,null,null,null,2.1322327137732471E-3,7.7645494184223396E-2,1.9843537773997525E-3,4.7955536813091229E-5,6.1776003880067683E-4,8.9256951692575026E-2,8.0719879108485004E-4,3.6337092696494188E-4,1.3232193190791039E-2,3.3816968798125902E-4,8.1724887496156717E-6,4.7970586390732307E-5,6.9310218259740868E-3,6.2680971429303226E-5,2.7840396890297402E-5,1.0269043622713251E-3,0.72579448794893575,1.4403023239957236E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4275905509364745E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.8373627167972219E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1690371368538062E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.82309115929565302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM66","v":0.70386904096386715},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.7403935795765465},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.655767828101807},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77105307473597151},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6942047154013814},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.72207334104933429},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.63310356900930598},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75452189046095197},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.67340180984290443},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84724461637963999},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79238805837498394},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86641731626962426},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81767476540683182},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80956048144325099},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74336014968618735},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83298082129841111},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77372471868112513},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.77301764413990359},0.54410318782890188,2.1811464946403337E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.53126421677682312,9.0681910522460552E-2,7.0416733837941224E-3,0.72579448794893509,0.5312642167768229,3.302608980208233E-3,2.7449571014658146E-3,0.70439178200780683,0.53126421677682267,0.27675190732458999,0.52867542260711997,8.1332011701252621E-2,9.0993575175441307E-2,1.4015399451916039E-2,7.155432448874734E-3,1.0762512908059332E-3,1.0000000000000004]
[62,15.5,65.5,0.62466105977979436,0,9.604063762209121E-2,0.27929830259811506,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ65*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1438.7094421228235},{"$f":"DZ65*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":35.955017099040695},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5514374289387298},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.63004260766605191},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":83.220017386750001},64.291863955799428,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.287863695202311},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":55.28649939738731},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.2719853682451619},591.98947792253728,8.1630560710747933,10.662817599669642,5.0093550026441331,2337.0288756577793,0.5841939223479129,1365.2780655108509,5.9016371312879397E-4,0.11790222011767339,null,6.6517322699253764E-4,1.2129584698095186E-5,null,null,null,1.7089722068337225E-4,1.2458494145640887E-2,3.7180377059333668E-4,0.13217088177941042,7.7213425846896069E-2,0.27929830259811506,0.52608662843741694,0,8.0853987190295754E-2,9.130523982842205E-2,1.4088892609345221E-2,7.2691915139553457E-3,1.097757822450244E-3,1.0000000000000007,5.4792353342568339E-3,0.51737061383745531,3.1720436803906482E-3,6.3208047294691813E-5,1.5275380194030629E-6,null,null,null,null,2.1077664310154053E-3,7.6771281828997201E-2,1.9283371379710983E-3,4.6601792312054442E-5,6.220063976832568E-4,8.9870486116698026E-2,8.1274731404076264E-4,3.6728052535327628E-4,1.3377476890840777E-2,3.3601478165256997E-4,8.1204114985976514E-6,4.9520527366903538E-5,7.1549647781680133E-3,6.4706208420428784E-5,2.8975743373909754E-5,1.0687820790763341E-3,0.72070169740188572,4.2009294116442719E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4320057050042365E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.8461606179375387E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1711633105070006E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.82232198758970299,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM67","v":0.69952356679830741},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73726598658614528},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.65186535206294638},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76823485086348586},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.69062974769775232},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71876946059534441},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62902292258070036},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.75153465940069319},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66964570708296112},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84526895302257155},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78978398384659398},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86466940540233994},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81534982327221128},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80715531892695902},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74024808385655572},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.83083972140987172},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.77092200656769849},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.77023920161505199},0.53880047360164174,2.1811464946403337E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.52608662843741694,9.130523982842205E-2,7.2691915139553457E-3,0.72070169740188494,0.52608662843741671,3.2739724551758788E-3,1.9036158842302951E-3,0.70005089244830054,0.52608662843741649,0.28362569507763985,0.52172862113743612,8.0398656349841807E-2,9.1583635565192931E-2,1.416362307227911E-2,7.3800855368879644E-3,1.1196832607228023E-3,1.0000000000000007]
[65,16.25,66.25,0.60480020909389021,{"$f":"AR68","v":0},9.4011344109081449E-2,{"$f":"AP68","v":0.30118844679702877},{"$f":"SUM(D68:G68)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"DZ68*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1381.9385385693352},{"$f":"DZ68*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":34.536246395081271},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4507587206741075},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.60838651523217324},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":79.936188531208586},59.682714563926893,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.114217858486235},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":56.420494222629578},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.276333791309336},579.80612270176118,7.9291894263596587,10.344022813895661,4.8658399959536167,2259.9090541058536,0.56931388000423711,{"$f":"Z68*AA68","v":1286.597592049709},3.3186121333637702E-4,0.11427758174147963,null,6.4808297724555826E-4,1.1677340285825447E-5,null,null,null,1.6668617065280849E-4,1.215921244322779E-2,3.4354638902995096E-4,0.12793864827525794,7.2837248252084499E-2,0.30118844679702877,0.50409574073695351,0,7.8237268940487145E-2,9.2787014315539013E-2,1.4542548105972546E-2,{"$f":"AV67+BQ67-BS67-BU67","v":7.9174540413976847E-3},1.2315270626217715E-3,1.0000000000000004,2.7831245122103116E-3,0.49818709291238711,3.0630128461089593E-3,6.1035433414101118E-5,1.4750328330205088E-6,null,null,null,null,2.040862939113102E-3,7.4383063994024043E-2,1.7705533487634151E-3,4.2788658586588833E-5,6.3210081518484326E-4,9.1328976272605486E-2,8.2593722774868927E-4,3.7935050483836591E-4,1.3826138118721423E-2,3.291060334451192E-4,7.9534489676376068E-6,5.3936740940244753E-5,7.7930406277245349E-3,7.0476672732905496E-5,3.2506634336619124E-5,1.1990204282851524E-3,0.69881155320297172,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2214541926358411E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4448574611856982E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.8717697990960292E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1773522373192769E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.82000718997185307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM70","v":0.68660151315408935},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71669322941365188},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62636536270711229},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74965646955696374},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66719774141079835},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69706644126168338},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6024093444755777},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.73186514490477628},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64506693263510329},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.83217852435248074},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77259298279047794},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.8530740230197762},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7999753819376223},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79125819143258636},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7197744915714388},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81666613648802044},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75244356232164844},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.75193270915562205},{"$f":"CS68*DJ68","v":0.51627813589630389},2.1811464946403337E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.50409574073695351,9.2787014315539013E-2,7.9174540413976847E-3,{"$f":"1-G68","v":0.69881155320297128},0.50409574073695351,3.1584472690794002E-3,3.2439802186805572E-3,0.68717040835013132,0.50409574073695318,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.30414938787034052},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.50114141682467028},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":7.7841672890310076E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":9.2973789685161012E-2},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.4619443571931134E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":8.0198003512836694E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.2544888063037336E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000004}]
[66,16.5,66.5,0.59946980462833976,0,9.3419866428008425E-2,0.3071103289436522,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ69*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1362.4356386417403},{"$f":"DZ69*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":34.048846312863915},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4161718698540486},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.60081401328552164},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":78.808072162783489},58.228164921444545,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.337050954324567},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":56.726285115688299},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.27746244948918303},576.22923872051933,7.8482889780017295,10.231928820533867,4.8161944879270395,2234.0041574484558,0.56443857231682404,1260.9581171800558,5.580566475565774E-4,0.11269660280028852,null,6.4192408420077687E-4,1.1520330305995215E-5,null,null,null,1.6543772051380381E-4,1.2070689052366697E-2,3.3465835135107084E-4,0.12647888898658344,7.1389563527805233E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.3071103289436522},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.49818709291238711},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":7.7446076840133007E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":9.3160565054782984E-2},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.469633903788972E-2},8.122146661169654E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.2774505499856955E-3},1.0000000000000004,5.1496603037007186E-3,0.48995081224827702,3.0248879532011547E-3,6.0275733902736016E-5,1.4566733054508352E-6,null,null,null,null,2.0206571498032704E-3,7.3662674309119325E-2,1.7211506296489396E-3,4.1594751561468802E-5,6.3464558643899793E-4,9.1696657104375856E-2,8.2926236396813318E-4,3.8344437529282311E-4,1.3978392195632454E-2,3.266093548006601E-4,7.8931121637831498E-6,5.5331185763958777E-5,7.994516745392876E-3,7.2298730012819107E-5,3.3718802592202074E-5,1.2437317473934935E-3,0.69288967105634824,4.1692800480115588E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.449016876256668E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.8800580993533491E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1793552566026059E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81923316326590301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM71","v":0.68233258726083545},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.7120217241497464},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.62061640729823553},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74542786615134538},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.66189738227640804},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.69214546268608612},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59642166884343972},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72739382822235765},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63951705597239938},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82918266870077384},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76867418011778066},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.85041687113804654},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79646424452358044},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78762960161937567},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71512477606819358},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81342558842514145},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74823713617272913},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74776832342592214},0.51022669479490668,2.1811464946403337E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.49818709291238711,9.3160565054782984E-2,8.122146661169654E-3,0.6928896710563478,0.49818709291238711,{"$f":"BA68+BB68+BC68","v":3.1255233123560809E-3},{"$f":"AY68","v":2.7831245122103116E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.68290977498766792},{"$f":"DX68-(DU69+DV69)","v":0.49818709291238678},0.31124905764544819,0.49406895258033207,7.706681955122674E-2,9.3319324261355266E-2,1.4773522511178614E-2,8.2216363806815948E-3,1.3006870697778957E-3,1.0000000000000002]
[69,17.25,67.25,0.57962931805407492,0,9.1840352686501009E-2,0.32853032925942438,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ72*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1309.4691662172997},{"$f":"DZ72*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":32.725152753943043},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3222400193595059},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.58032644810146661},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":75.744304992691866},54.065328544472756,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.860912665547524},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":57.445173573040066},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.27996155336538214},566.69154494505767,7.6266387091644408,9.9240697626631746,4.6801762034303973,2163.4149963881378,0.55006171981085716,1190.0117735778583,1.8506680100719463E-4,0.10933303390900305,null,6.2482178236463533E-4,1.1093586659766126E-5,null,null,null,1.6204858804062867E-4,1.1830885812345954E-2,3.0925875835232427E-4,0.12245620923777353,6.7358473054847878E-2,0.32853032925942438,0.47697364358665817,0,7.5262361343885004E-2,9.3953838642692425E-2,1.5159744225695812E-2,8.7018358247243129E-3,1.4182471169201934E-3,1.0000000000000002,1.2431715227162975E-3,0.47274910446800539,2.9217402440177799E-3,5.8220350705869403E-5,1.4070012128608205E-6,null,null,null,null,1.9649443064719278E-3,7.1678503647022912E-2,1.5807125810216656E-3,3.8200809368495022E-5,6.4004967110839971E-4,9.2477465337319861E-2,8.36323634264169E-4,3.9578950981547864E-4,1.4437864589505859E-2,3.183955166266506E-4,7.6946097478245187E-6,5.9280251218211206E-5,8.5650967802642398E-3,7.7458793241862024E-5,3.7435182569632321E-5,1.3808119343505611E-3,0.67146967074057595,1.0471938044003259E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4611473362238123E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9042299823589197E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1851968340396409E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81690380064805301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM74","v":0.66964216927968645},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.69156085796829703},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59561914458768406},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72686235799645738},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63877263950981444},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.67062383873556586},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.57044067504987983},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70778786002645466},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61534739035532537},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81595587971647277},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.75144206399381064},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83866990045551437},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7809958761131448},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77165239503678307},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69475610467871229},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79913286137820994},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72976645133089524},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72949495431179512},0.48850058368393623,2.1811464946403337E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47697364358665817,9.3953838642692425E-2,8.7018358247243129E-3,0.67146967074057562,0.47697364358665822,3.0117148246108639E-3,3.9984495192774035E-3,0.67026045769979736,0.47697364358665784,0.33070066448137436,0.47486137402733181,7.493130261746285E-2,9.4035118455869912E-2,1.5236770130023598E-2,8.7926640608076024E-3,1.4421062271302205E-3,1.0000000000000002]
[70,17.5,67.5,0.57574899503394372,0,9.138000526273235E-2,0.3328709997033244,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ73*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1297.7490046641483},{"$f":"DZ73*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":32.432252327554444},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3014552396226069},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.57605129508980846},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":75.066369601658607},52.746903091475062,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.990225547317699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":57.622627920437303},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.28051807982924598},563.96854494982313,7.5768120463120283,9.8565134816709019,4.6495994879635969,2146.8168777329029,0.54535127760079627,1170.7693270465911,1.9206792899812097E-4,0.1084719020035126,null,6.2107047769079809E-4,1.100060917023921E-5,null,null,null,1.6103902217509274E-4,1.1759651544526061E-2,3.0119530212710467E-4,0.12151792688820003,6.6269956679880032E-2,0.3328709997033244,0.47274910446800539,0,7.460024389104071E-2,9.4116398269047385E-2,1.5313796034351384E-2,8.8834922968908901E-3,1.4659653373402476E-3,1.0000000000000004,1.3163742269386466E-3,0.46847332580517287,2.9002163471759951E-3,5.7791452611573901E-5,1.3966361063035592E-6,null,null,null,null,1.9480752625825122E-3,7.1078624489840328E-2,1.5364138881492156E-3,3.7130250468659971E-5,6.4115708978215594E-4,9.263747053166492E-2,8.3777064760031208E-4,3.9989718095729849E-4,1.4590884708493452E-2,3.1539211777680979E-4,7.6220271238245453E-6,6.0517764947768367E-5,8.7438987361052531E-3,7.9075795837868002E-5,3.8694723500130967E-5,1.4272706138401166E-3,0.66712900029667599,1.1188711531178175E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4650804780662047E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9120673969925053E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1870908885689341E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81612491894210304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM75","v":0.66545103371020409},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68942882111594328},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.59303166259710793},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72492358674747726},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63637158428687746},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66838429563761903},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56775649019691943},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70574282301162217},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.61284197301904642},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81456760291873542},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74963999070455989},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83743546049765982},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77937550062066863},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76997953456162105},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69263336683649745},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79763407333698089},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72783734056621019},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.7275876455623016},0.48417395085420717,{"$f":"$DL$7","v":2.1811464946403337E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47274910446800539,9.4116398269047385E-2,8.8834922968908901E-3,0.66712900029667566,0.47274910446800544,2.9813675959365102E-3,1.2431715227162975E-3,0.66607093310804555,0.47274910446800505,0.33507335782767866,0.47061121513658916,7.4289542364028516E-2,9.4174037070736544E-2,1.5390489138510056E-2,8.9713915753864767E-3,1.4899668870710283E-3,1.0000000000000004]
[73,18.25,68.25,0.55727138224708339,0,9.018584654506609E-2,0.35254277120785077,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ76*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1235.7441967413965},{"$f":"DZ76*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":30.882680284852192},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1914946158326924},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.55106187806460771},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":71.479793297703978},48.923179224339648,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.253140210893498},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":57.983422215694979},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.28141232960367996},556.54597361833612,7.3146085583065599,9.4813367184960065,4.4886952453717672,2068.1209949388917,0.53146059885106978,1099.1248224666936,8.2785755640883826E-4,0.10338197228082376,null,5.9947310918985063E-4,1.0491001114804495E-5,null,null,null,1.5834748130121685E-4,1.1570385157708585E-2,2.7808196292888237E-4,0.11682660854947594,6.2088739341443988E-2,0.35254277120785077,0.45355078640237406,0,7.2804224291757147E-2,9.4327483213635446E-2,1.5771044199147478E-2,9.3931126310738636E-3,1.6105780541614651E-3,1.0000000000000002,8.0185372808155853E-3,0.44270122525216127,2.7744033920092397E-3,5.528442811199771E-5,1.3360492759459758E-6,null,null,null,null,1.9023978236734857E-3,6.9457376871026072E-2,1.4103655354721213E-3,3.4084061585467595E-5,6.4259508158016356E-4,9.284523852633525E-2,8.3964960572002973E-4,4.1210246319338108E-4,1.5046041232442858E-2,3.055171236733231E-4,7.3833798379160034E-6,6.3989494597095837E-5,9.2455109902764652E-3,8.3612146200301809E-5,4.2511832233515019E-5,1.5680662219279501E-3,0.6474572287921494,7.1577448279264821E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4765703312557237E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9349627684623816E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1926239736562706E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81378099132425308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM78","v":0.65299539497464332},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.67131189964131599},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.5711775187576964},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70841597704695747},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61603488137837481},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64937730301855601},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54512491419064601},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68834899617844725},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.59165320652637443},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80269212372790988},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73427641840738456},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82686425543588926},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.7655394899819763},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75570176387269827},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67459307272926972},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78482400029002397},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.71141010068773347},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.71135520083157955},0.46451167033428403,2.1811464946403337E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45355078640237406,9.4327483213635446E-2,9.3931126310738636E-3,0.64745722879214918,0.45355078640237417,2.8822760444077219E-3,3.8604050194281209E-3,0.65365010682673741,0.45355078640237378,0.3580838381958974,0.44812600582726764,7.2518002277396229E-2,9.4319185851777412E-2,1.584607757408589E-2,9.472070372511826E-3,1.6348199010638165E-3,1.0000000000000002]
[74,18.5,68.5,0.5465631418560305,0,8.9811952960025782E-2,0.36362490518394397,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ77*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1214.0347903378365},{"$f":"DZ77*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":30.340137047422473},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1529947002581089},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.54221748628582078},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":70.224044829344336},47.678937853298798,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.301050581969996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":58.049168980569107},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.28146166226802199},554.19393471039325,7.2220385832750882,9.3481153681943177,4.4318885955728398,2040.8007807366887,0.52690944695729103,1075.3172107279763,2.6706818825582138E-4,0.10237353131583428,null,5.9174079385112264E-4,1.0311965172028724E-5,null,null,null,1.5749516206681747E-4,1.1510515886870501E-2,2.7059801426875972E-4,0.11518126132631933,6.0690094705294129E-2,0.36362490518394397,0.44270122525216132,0,7.2231780263035311E-2,9.4310888489919364E-2,1.5921110949024302E-2,9.5510281139497884E-3,1.659061747966168E-3,1.0000000000000004,2.1101003938279531E-3,0.43780553814442219,2.7298749796329292E-3,5.4397128226173692E-5,1.3146060520493568E-6,null,null,null,null,1.8878443577794834E-3,6.8941034301608764E-2,1.3697979323563157E-3,3.3103671290755057E-5,6.42482031942064E-4,9.2828904569049353E-2,8.3950188892795033E-4,4.1611295423211618E-4,1.5195774658458892E-2,3.0192672504224038E-4,7.296611291053265E-6,6.506527557994683E-5,9.4009450183572367E-3,8.5017820012604805E-5,4.3791578130810106E-5,1.6152701698353578E-3,0.63637509481605625,1.9171888064174913E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4803017757733081E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.94239826889395E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1944208982708779E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81299725461830308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM79","v":0.64888291732300674},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65726662701400829},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55440023796320925},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69557696622224652},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.60035129903899054},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63467133543398846},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52779957923221976},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6748440180792008},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57535219804541893},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79338634045040823},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7223022081593139},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.8185657673562069},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75472875414297225},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74455391722807462},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.66060421153921822},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77479939959525035},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6986312326119446},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69873916788301604},0.45339990970378163,2.1811464946403337E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.44270122525216132,9.4310888489919364E-2,9.5510281139497884E-3,0.63637509481605603,0.44270122525216138,2.8310238693971834E-3,8.0185372808155853E-3,0.64957008070807731,0.44270122525216099,0.36620760347969017,0.44025338169829176,7.1951344772138506E-2,9.4281994059775609E-2,1.5995402886876973E-2,9.626949928674633E-3,1.683323174552592E-3,1.0000000000000002]
[77,19.25,69.25,0.53336456574382485,0,8.8817095071897473E-2,0.37781833918427787,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ80*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1176.2434484132841},{"$f":"DZ80*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":29.395687594801881},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0859747437241105},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.52764902643491973},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":68.038060613247566},44.096115686611363,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.334112441988538},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":58.094539331248917},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.28093029411025666},548.2081100943069,7.055924827421606,9.1140817923360391,4.3299509429771152,1989.8045858024934,0.51348850130538137,1021.7417746542975,3.4119475073158813E-4,9.9424847712765163E-2,null,5.7796169505499435E-4,1.000368820289939E-5,null,null,null,1.5516666417659039E-4,1.1347443850532924E-2,2.4892884195476587E-4,0.11210554720341892,5.7564909421503267E-2,0.37781833918427787,0.42935542425131684,0,7.0650729597456899E-2,9.4021027690779357E-2,1.6361851770459641E-2,9.9881138017286486E-3,1.8045137039809319E-3,1,2.9023856818418889E-3,0.42374229582358264,2.6565278909744905E-3,5.2935570090164807E-5,1.2792848276819503E-6,null,null,null,null,1.8477102877341286E-3,6.7519490780760624E-2,1.253241653243551E-3,3.0286875718589757E-5,6.4050738873602819E-4,9.2543598589087644E-2,8.3692171295569027E-4,4.2790728439621604E-4,1.5636694851789434E-2,2.9023556132780348E-4,7.0140729461870471E-6,6.8042871330695946E-5,9.8311624221902837E-3,8.8908508207668788E-5,4.7630838908118784E-5,1.7568828650728131E-3,0.62218166081572224,2.7217773518307231E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4912186872326547E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9641519622652022E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1996780759735996E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.81063876200045304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM82","v":0.63666417220420657},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64831168186630816},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5437797150892435},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68737179909318957},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.59039007149581924},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62530877775116944},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51685460911309911},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6662240970462715},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56501718092467135},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78740657407402115},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71463804023872224},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81322634581246955},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74779659111937624},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73740935758829962},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.65168383910682004},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76836407541974128},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.69046339770060661},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.69068058518299458},0.43973158302304821,2.1811464946403337E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42935542425131684,9.4021027690779357E-2,9.9881138017286486E-3,0.62218166081572213,0.42935542425131701,2.7426793482981031E-3,2.9419636857907273E-3,0.63736182901580563,0.42935542425131668,0.38078543136075144,0.42654886003744974,7.0413374134596002E-2,9.3935401751600367E-2,1.6433517247875517E-2,1.0054755892623368E-2,1.8286595751038004E-3,1.0000000000000002]
[78,19.5,69.5,0.52771346961952204,0,8.8534006843253202E-2,0.383752523537225,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ81*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1160.8622668720075},{"$f":"DZ81*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":29.011294034067301},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0586974345352518},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.52149136911768235},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":67.148358941862753},42.937870607262333,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.310242138819966},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":58.061782431758573},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.2805366552333966},546.45885612135703,6.9885684310375229,9.0172543477201046,4.2886169011367947,1969.9458362859164,0.50909125309883196,1002.8821943316236,3.3712697548331038E-4,9.8267762315773624E-2,null,5.7220457354438883E-4,9.8766309426091025E-6,null,null,null,1.5447711570114851E-4,1.1299369272263085E-2,2.4196962117629787E-4,0.11088278650488446,5.644945672886189E-2,0.383752523537225,0.42374229582358264,0,7.0176018671735133E-2,9.3849775812421349E-2,1.6505182725291397E-2,1.0121397983518087E-2,1.852805446226669E-3,1.0000000000000002,2.863320218915767E-3,0.41819986719157559,2.6255262448294622E-3,5.2317812671544711E-5,1.2643555902810391E-6,null,null,null,null,1.8356889104969641E-3,6.7094807286838684E-2,1.2161324113540229E-3,2.9390063045462932E-5,6.3934075509973162E-4,9.2375037731185577E-2,8.3539732613603494E-4,4.3174835888412671E-4,1.5780491329490578E-2,2.8603058491307668E-4,6.9124520036155786E-6,6.8950854420590888E-5,9.9623522009104591E-3,9.0094928187037452E-5,4.8905518169586673E-5,1.8038999280570824E-3,0.61624747646277533,2.7207204543384211E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4947691531388597E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9712268338473586E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2013878480337541E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.107,0.80985017029450301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM83","v":0.63263090565434776},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.64311299347856321},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53764158033891596},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68260137508628504},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58462102201582677},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61987838889456226},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.51053705857614484},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.66121647324084443},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55903827906052173},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78391808988499667},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.71017790522033319},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.81010890044390083},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74375782855928374},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73324822041413029},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64650471627348005},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.7646121361765903},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68571427767675908},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68599684145385476},0.43398280308497417,2.1811464946403337E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42374229582358264,9.3849775812421349E-2,1.0121397983518087E-2,0.616247476462775,0.42374229582358275,2.7107427458923374E-3,2.9023856818418889E-3,0.63333783430902868,0.42374229582358247,0.38669650084521839,0.42097108150757911,6.9948176101701634E-2,9.3746631883816239E-2,1.6575862899776878E-2,1.0184890384670811E-2,1.8768563772372023E-3,1.0000000000000002]
[81,20.25,70.25,0.5109305025879719,0,8.690153406077547E-2,0.40216796335125293,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ84*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1115.8729303614411},{"$f":"DZ84*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":27.886958350883674},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9789124037879671},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.50337085712725904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":64.546017386987458},38.971417192019523,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.13377065548972},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":57.819612962793755},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.27858049404453206},533.89866324014997,6.7746306600711614,8.7295374220580229,4.1573314813241904,1903.5517334681786,0.49612415585061009,944.39799688486562,3.2509005386825365E-4,9.4840674960912599E-2,null,5.5492794476100823E-4,9.5034830928188698E-6,null,null,null,2.0925049632929845E-4,1.0940245070874016E-2,2.183245662414238E-4,0.10709801657607942,5.3133913067082053E-2,0.40216796335125293,0.40732388147807846,0,6.8169970353158763E-2,9.3124822403538587E-2,1.6755092899474022E-2,1.0481798706354888E-2,1.9764708081426805E-3,1.0000000000000004,2.749138894171106E-3,0.40198872644232425,2.5342958187514666E-3,5.0499900414566399E-5,1.2204224170961995E-6,null,null,null,null,2.4718602406737004E-3,6.4579730550118397E-2,1.0919896364341216E-3,2.6389925932537577E-5,6.3440209375680413E-4,9.1661476106565984E-2,8.2894420321580201E-4,6.075438752935438E-4,1.5872669141333968E-2,2.6839365939182599E-4,6.4862234546859701E-6,7.1406042707215138E-5,1.0317089653208024E-2,9.3303010439648546E-5,7.2269168042806973E-5,1.9042016400998736E-3,0.59783203664874718,2.7175444361776657E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.50517044318086E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9919530690176021E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2063967216782804E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM86","v":0.62065030130399623},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62776571764153299},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51963977666766303},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66848782870148082},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56764991225496453},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60386854348278596},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.49204396225561486},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64641830888334451},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.54147850806841402},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77354509490219103},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69696382350885733},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.80082808429900565},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.73177194760560171},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72090516525703219},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6312130019902541},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75346588586793162},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.67166201178284879},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.67214598440426165},0.41716760774077616,2.1811464946403337E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40732388147807846,9.3124822403538587E-2,1.0481798706354888E-2,0.59783203664874707,0.40732388147807852,2.6167455371051366E-3,2.7867027926292776E-3,0.62138422355532619,0.40732388147807824,0.40547127350857554,0.40465630396020136,6.7641998361014311E-2,9.2964394023476629E-2,1.6742158296186714E-2,1.0533641009477368E-2,1.9902308410684444E-3,1.0000000000000004]
[82,20.5,70.5,0.50537817539833885,0,8.5847240935763486E-2,0.40877458366589814,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ85*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1101.2538769570556},{"$f":"DZ85*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":27.521611255954689},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9529866685842221},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.49744785541528919},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":63.700399889200206},37.532851688418333,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.035454188884898},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":57.684694583581006},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.27765074206021251},527.58243032963264,6.699782206204123,8.634316288393153,4.1113998506267597,1879.484902504011,0.49187560685877491,924.47277700106577,3.2112344551533999E-4,9.3710257927595464E-2,null,5.4915003200060061E-4,9.3817593125127958E-6,null,null,null,2.0644726855764846E-4,1.0795922715414932E-2,2.0980203658382905E-4,0.10580208518498033,5.2041464857285995E-2,0.40877458366589814,0.40198872644232425,0,6.7114026368869872E-2,9.2803965643414671E-2,1.6729223692899406E-2,1.058548331259985E-2,2.0039908739942084E-3,1.0000000000000004,2.7120636675110558E-3,0.39672107544693053,2.5044755813249915E-3,4.9905684455548002E-5,1.2060621021049014E-6,null,null,null,null,2.4340926049699241E-3,6.3606880211829017E-2,1.0477331646875339E-3,2.5320387383397375E-5,6.3221629414758086E-4,9.1345661230438913E-2,8.2608811882817451E-4,6.0673575824474527E-4,1.5855012506964014E-2,2.6116392400884526E-4,6.3115036818026532E-6,7.2112382108402052E-5,1.0419144978658828E-2,9.4225951832621415E-5,7.3275432468964698E-5,1.9307154415252436E-3,0.59122541633410219,2.7164839935909457E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5085575646726532E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.9987024507102198E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2080278331560434E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7465904605949481E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM87","v":0.61669653323263196},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.62273178344319713},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51377413129269212},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6638484611996891},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.56210307027841289},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59862434873282921},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48602967401450353},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.64155955380951923},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53574868786013463},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.77011802187294032},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.692613995231113},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79775816678431477},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72781973228446539},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71683715981157303},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.6261965669106464},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74978669482295845},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66704221076220316},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66759499485395102},0.41170351892988838,2.1811464946403337E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40198872644232425,9.2803965643414671E-2,1.058548331259985E-2,0.59122541633410186,0.40198872644232431,2.5860161415831293E-3,2.749138894171106E-3,0.61743918201637171,0.40198872644232403,0.41203983173562347,0.39935490094462739,6.6612691081011935E-2,9.2623632861498328E-2,1.6718425384088548E-2,1.0632896107633762E-2,2.0176218855169378E-3,1.0000000000000004]
[85,21.25,71.25,0.4838998378471589,0,8.2982620980686608E-2,0.43311754117215473,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ88*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1043.6156116182967},{"$f":"DZ88*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":26.081164175301414},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8507697627804882},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.47327180157194682},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":60.366399775489874},33.462511417070452,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.277006193099723},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":56.64388648863801},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.27193210553684116},510.14850141709621,6.4083573842702455,8.2432417697173772,3.9325635940901891,1792.7752175029591,0.47934701048368128,859.3614409792749,5.6051463261708038E-4,8.8933285601743683E-2,null,5.2509193742794722E-4,8.8974629136558089E-6,null,null,null,1.9878730170403862E-4,1.0401805281094629E-2,1.8587603570109447E-4,0.10081425825320214,4.8325013307802242E-2,0.43311754117215473,0.3820244326836299,0,6.4225430238635514E-2,9.1091861665666379E-2,1.6672727528161343E-2,1.0783543497862629E-2,2.0844632138897496E-3,1,4.7111609341348986E-3,0.37488188641819886,2.3827576246702163E-3,4.7480259355506248E-5,1.1474472704165413E-6,null,null,null,null,2.3308259945475024E-3,6.0948195813693221E-2,9.2407643397740904E-4,2.2331996417384014E-5,1.1365351218505623E-3,8.9146797362162009E-2,8.0852918165380636E-4,6.0507538179586668E-4,1.5821967378950169E-2,2.3988744865787045E-4,5.7973187574372457E-6,1.3454413708555843E-4,1.0553284887055415E-2,9.5714473721655408E-5,7.6217883746640692E-5,2.0082453301431091E-3,0.5668824588278456,4.9795338332215611E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5184922303213009E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0184988620918987E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2128119978830873E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM90","v":0.60495458154088277},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59973571147521598},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48722689247182505},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64258971140287346},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53689003882677622},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57471309396908365},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45888213767304303},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61933198682850288},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50976396141606461},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75430186051465131},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67264232469095375},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.7835662516591263},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70963024905253513},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69812764720399034},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60327577062198068},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73282882209932421},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64586939026691148},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64675392740617921},0.39125675151392764,2.1811464946403337E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3820244326836299,9.1091861665666379E-2,1.0783543497862629E-2,0.56688245882784527,0.38202443268362996,2.4744891449390138E-3,4.8043857701706898E-3,0.60574455496134449,0.38202443268362968,0.43761472089873527,0.37845315955091441,6.3778191838499476E-2,9.0605107860580653E-2,1.6663351766226561E-2,1.0788357916787956E-2,2.0971101682559757E-3,1.0000000000000002]
[86,21.5,71.5,0.47579341280940712,0,8.2094686565277422E-2,0.44211190062531575,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ89*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":1024.103950049124},{"$f":"DZ89*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":25.593545129502168},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8161673738819226},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.46502068451831108},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":59.237776602881056},32.175090352780224,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.879315976582909},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":56.098141495005557},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.26911183791186616},504.70596240407946,6.3066364225637512,8.1049080194488354,3.870141334098153,1763.6257676823782,0.47524213223070039,838.14927029037926,5.5023544923154166E-4,8.735000310180574E-2,null,5.1644243195709811E-4,8.7330320433256998E-6,null,null,null,1.9640470539340662E-4,1.0279252299100079E-2,1.783420408350278E-4,9.9079413060366217E-2,4.7086711522974743E-2,0.44211190062531575,0.37488188641819886,0,6.3330953438363438E-2,9.0118354055494926E-2,1.6653976004291773E-2,1.0793172335713285E-2,2.1097571226222018E-3,1.0000000000000004,4.6197407422523193E-3,0.36787314961209544,2.3412161425741015E-3,4.6652478836197818E-5,1.1274424408246766E-6,null,null,null,null,2.298856592078955E-3,6.0125338629247051E-2,8.8536182980759014E-4,2.1396387229841443E-5,1.1243888601525683E-3,8.8194076843911937E-2,7.9988835143041494E-4,6.0452433515076776E-4,1.5811003820681992E-2,2.3282129619415511E-4,5.6265522648591676E-6,1.3466427418891506E-4,1.0562708122468652E-2,9.5799939055718326E-5,7.7142749286325939E-5,2.032614373335876E-3,0.55788809937468464,4.9759370348172016E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5217311447366199E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0249529174635986E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2143717383562648E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM91","v":0.60108037335776188},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.59093216567482387},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47717297248327573},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6344223157804566},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.5272934172420165},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56557924517392399},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44863267102322241},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.61080855867225947},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49990006056550879},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74817518560069496},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66495176290342151},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7780580001260996},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.7026066114570062},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69090894284032167},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59449897528335938},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72626962364495051},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63773335103388951},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63875250229059821},0.3839415925600374,2.1811464946403337E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37488188641819886,9.0118354055494926E-2,1.0793172335713285E-2,0.5578880993746842,0.37488188641819886,2.4313853312961388E-3,4.7111609341348986E-3,0.60188930828222642,0.37488188641819864,0.44654155940187068,0.37137751801514718,6.2898754105092297E-2,8.9622222604025317E-2,1.6643696003037424E-2,1.0794350877188046E-2,2.1218989936393276E-3,1.0000000000000002]
[89,22.25,72.25,0.45211762408396361,0,7.9588035813582009E-2,0.4682943401024548,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ92*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":967.73549888018363},{"$f":"DZ92*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":24.184832177264052},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7162023830971733},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.44108236063594752},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":55.977227009613756},28.493911256686516,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.627362431358264},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":54.380102299696667},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.26031060766290148},489.31251740249962,6.0105156286079238,7.7009188515810347,3.6884233393087005,1679.5289046281962,0.4631372081967936,777.8523279753216,5.203210799844942E-4,8.2736321332474647E-2,null,4.9104976299615716E-4,8.256898481594726E-6,null,null,null,1.896609362649425E-4,9.9324271026273725E-3,1.568765829249332E-4,9.4034913695754146E-2,4.3551067402078009E-2,0.4682943401024548,0.35424724902671689,0,6.0821925723521013E-2,8.70913758981402E-2,1.6586641521149467E-2,1.0778999159106517E-2,2.1794685689115372E-3,1.0000000000000002,4.3559673837189009E-3,0.34762526626244572,2.2206950729412303E-3,4.4250903625725547E-5,1.0694039853199708E-6,null,null,null,null,2.2092004808644166E-3,5.7818218612244232E-2,7.7575899603577977E-4,1.8747634376582296E-5,1.0866218530237105E-3,8.5231733079286692E-2,7.7302096582979301E-4,6.0246721866418092E-4,1.5767505781913764E-2,2.1155588582550061E-4,5.112634746020458E-6,1.3448743827067567E-4,1.0548837582556106E-2,9.5674138279735026E-5,7.9691731141072063E-5,2.0997768377704652E-3,0.5317056598975457,4.9651143687545307E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.531241408393985E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0439036399506766E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2189515269011007E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM94","v":0.58957695972939039},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56528933408850468},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44823895188795637},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61053771972181592},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49952054973897397},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53903948642722488},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41923750787330594},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58593565053218977},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.47143885170390309},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.73009212397128009},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6424036415060973},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7617644874396845},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6819500562741112},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6696976029260806},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56892732402531698},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.7069421804992756},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61393502513928278},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.6153705219390021},0.36280828143188498,2.1811464946403337E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35424724902671689,8.70913758981402E-2,1.0778999159106517E-2,0.53170565989754515,0.35424724902671689,2.3063210547210194E-3,4.4421774101517505E-3,0.59044118047119054,0.35424724902671667,0.47252855815529626,0.35093625764458131,6.0430419704353235E-2,8.6571559438544193E-2,1.6573492653627463E-2,1.0769696313744061E-2,2.190016089853879E-3,1.0000000000000004]
[90,22.5,72.5,0.4444374027097755,0,7.8799821082087135E-2,0.47676277620813778,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ93*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":949.64604325487755},{"$f":"DZ93*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":23.732755707007115},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6841221639784112},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.43336814692815517},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":54.930869233971734},27.322472537767649,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.1925233814273},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":53.783378456162829},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.25727592727368126},484.46321767827732,5.914734722404952,7.5698773919154299,3.629646263974649,1652.5602848659667,0.45917114225188449,758.8079936420055,5.1065195271952273E-4,8.1243114695577198E-2,null,4.8277237952776931E-4,8.1037615487145842E-6,null,null,null,1.8753491671309519E-4,9.8231020271446479E-3,1.5007111354264482E-4,9.2405350846773593E-2,4.2429870498499174E-2,0.47676277620813778,0.34762526626244572,0,6.0038913685185449E-2,8.6051742978948201E-2,1.656034378610546E-2,1.0760393468381606E-2,2.2005636107962205E-3,1.0000000000000004,4.271428209189845E-3,0.34112745365428609,2.1818567109903896E-3,4.3476987101746684E-5,1.0507008776490388E-6,null,null,null,null,2.181226865733645E-3,5.7098545210733438E-2,7.4122846768779043E-4,1.791314103057351E-5,1.0736505589378517E-3,8.4214299211062507E-2,7.6379320894784668E-4,6.0164091178337728E-4,1.5749311243943281E-2,2.0445070530959351E-4,4.9409250692103443E-6,1.3425529875142026E-4,1.0530629175015547E-2,9.5508994614638677E-5,8.0463066149185256E-5,2.1201005446470351E-3,0.52323722379186277,4.9614961267107516E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5343452097184825E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0500884608636095E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2204462019451908E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM95","v":0.58578217989973491},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.5569914281144217},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43898954749820768},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60277770892349514},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.49059188773561258},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.53047259415469317},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40987353289469647},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57787183253521035},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46231653933527422},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7241620880864954},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63505880946656124},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7564094962097021},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67520038620309208},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6627728678465542},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.56065024921362461},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.70061468092798584},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60620126421744203},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60777927114271368},0.35602626634785089,2.1811464946403337E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34762526626244572,8.6051742978948201E-2,1.0760393468381606E-2,0.52323722379186222,0.34762526626244572,2.2660153805522756E-3,4.3559673837189009E-3,0.5866643020340675,0.3476252662624455,0.48093410866341046,0.34437635995836591,5.9659657803454641E-2,8.5525373822400122E-2,1.6546206040452406E-2,1.0747736674353373E-2,2.2105570375635522E-3,1.0000000000000004]
[93,23.25,73.25,0.42201904879234925,0,7.6558922911925481E-2,0.50142202829572569,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ96*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":897.38800147573284},{"$f":"DZ96*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":22.426766651316239},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5914466592137939},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.41099444070869495},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":51.908080185586066},23.9578586643104,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.843382401616871},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":51.931970237261353},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.24791648459545063},470.65395701350843,5.6358208423117659,7.1873936757404078,3.4584874934864143,1574.6420762253888,0.44747556347516287,704.61385033065619,4.825278917149096E-4,7.689442437223927E-2,null,4.58504199040925E-4,7.6604726295399508E-6,null,null,null,1.8147641875691239E-4,9.5115870968893543E-3,1.3059811705461454E-4,8.7666778568325526E-2,3.9228741137913796E-2,0.50142202829572569,0.32849516482873892,0,5.783227116815965E-2,8.2859002764857526E-2,1.6469526714690673E-2,1.0664881198752828E-2,2.2571250290751551E-3,1.0000000000000007,4.0275193853798238E-3,0.32235620366494699,2.0692129428438824E-3,4.1232379731276975E-5,9.9645583696554387E-7,null,null,null,null,2.1024101795734705E-3,5.5071321354822129E-2,6.4300035466465617E-4,1.5539279099394063E-5,1.0338153714479202E-3,8.1089732870106443E-2,7.3545452330316726E-4,5.9872628064426667E-4,1.5683260918964541E-2,1.831142250649764E-4,4.4252900168895277E-6,1.3306361107465292E-4,1.0437156357680361E-2,9.4661229997813852E-5,8.2531220470260727E-5,2.1745938086048943E-3,0.49857797170427476,4.9506096472678784E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5434677221617921E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0682665269957932E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.224839263956215E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM98","v":0.57451665386362671},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.53282141636721725},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41237082988236817},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58008446227582711},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46475211228873831},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50558021206901083},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38301793331744544},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55434015013929572},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43599510306397032},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70665941234880691},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61352434045821003},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.74056933041149653},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6553495709535837},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64242532316427514},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53653455978995157},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.68196996556084455},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.583579622711347},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.58559460161329857},0.33643385103947582,2.1811464946403337E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32849516482873892,8.2859002764857526E-2,1.0664881198752828E-2,0.49857797170427431,0.32849516482873892,2.1491073112945595E-3,4.1072352686792402E-3,0.57545092280167809,0.32849516482873875,0.50541106132002089,0.32542568424684298,5.7486402732912834E-2,8.2316484184679947E-2,1.6452388945947371E-2,1.0642575890749082E-2,2.2654026788473764E-3,1.0000000000000007]
[94,23.5,73.5,0.41475043985219467,0,7.5849465803489682E-2,0.5094000943443161,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ97*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":880.61814812097589},{"$f":"DZ97*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":22.007668571839524},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5617066503736434},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.40378657202786727},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":50.938052849352744},22.882693954496389,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.380492691122249},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":51.296752845395396},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.24472170866774548},466.27517614211098,5.5455804336924812,7.0633892460954195,3.4031104094113136,1549.6212801955617,0.44364361570230387,687.47958771519188,4.7344183642845098E-4,7.5487724106940129E-2,null,4.5060298490176201E-4,7.5179431009524018E-6,null,null,null,1.7955399473065228E-4,9.4127465332169893E-3,1.2439985289719411E-4,8.6135987252216134E-2,3.8213680826660719E-2,0.5094000943443161,0.32235620366494694,0,5.714053429766601E-2,8.1773965604502369E-2,1.6435251177204072E-2,1.0620270582745337E-2,2.2736803286195978E-3,1.0000000000000002,3.9493501002333406E-3,0.31633244147224993,2.0329238506143869E-3,4.0509261486688057E-5,9.7898036258514326E-7,null,null,null,null,2.0777083084087861E-3,5.4436127529409434E-2,6.119105233600902E-4,1.4787936487698794E-5,1.0202775776350899E-3,8.0027864267402771E-2,7.2582375946450724E-4,5.9760830628174564E-4,1.5657386478038264E-2,1.7600295959795169E-4,4.2534332861111888E-6,1.3250701325161148E-4,1.0393498302254759E-2,9.4265267238967276E-5,8.3136560918420772E-5,2.190543767701177E-3,0.4905999056556844,4.9469703121600261E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.546447815623443E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0742048401921421E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2262743659039553E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM99","v":0.5708010055493753},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52500010832658017},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40386156367947995},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57271151618946647},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45644491746333471},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49754508417768206},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37446294890744586},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54671115867055442},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42755862502028114},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.7009197042544979},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60650969586144543},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73536333520571262},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64886318189264847},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63578258597684234},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52872875313784884},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67586598027923206},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.5762282498524951},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57839164165136547},0.33014653065595334,2.1811464946403337E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32235620366494694,8.1773965604502369E-2,1.0620270582745337E-2,0.4905999056556839,0.32235620366494699,2.1114417784121246E-3,4.0275193853798238E-3,0.5717521434894689,0.32235620366494683,0.51333038827768063,0.3193443225685984,5.6804792838844917E-2,8.1227124828375963E-2,1.6417114165778564E-2,1.0594885922299024E-2,2.2813713984229265E-3,1.0000000000000004]
[97,24.25,74.25,0.39354279172582857,0,7.382006389617668E-2,0.53263714437799536,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ100*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":832.17355777841351},{"$f":"DZ100*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":20.796982089131259},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4757940001812322},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.3828871223068635},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":48.135847252749848},19.783437498878875,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.95872918862031},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":49.345685704705552},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.23495112515673217},453.73228780218278,5.2827378628993644,6.7015976258192831,3.2418139861788582,1477.2463090372246,0.43234353958952942,638.67789809472151,4.4702470937463105E-4,7.1392836546066263E-2,null,4.2746246840738236E-4,7.1054761991422267E-6,null,null,null,1.7404372367628573E-4,9.1294463524952546E-3,1.0660379584509129E-4,8.1684523072064058E-2,3.5315775834658759E-2,0.53263714437799536,0.30462197942408026,0,5.5183321051484914E-2,7.8470781687448032E-2,1.6320480508238262E-2,1.045003061430028E-2,2.3162623364535056E-3,1.0000000000000007,3.7238281147285836E-3,0.29893110799591738,1.9277024471656052E-3,3.84125566125656E-5,9.2830965612022844E-7,null,null,null,null,2.007832059508045E-3,5.2639746709752785E-2,5.2310059989853436E-4,1.2641682325545684E-5,9.790644059310895E-4,7.6795212503358481E-2,6.9650477815846835E-4,5.9381681578106417E-4,1.556821778329708E-2,1.5470712856384064E-4,3.7387805962768654E-6,1.3038296287276778E-4,1.0226893430069646E-2,9.2754221357867095E-5,8.4693561541486213E-5,2.2315687749120193E-3,0.46736285562200541,4.9360211109642727E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5552146022079336E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0916740656155042E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2304961235987147E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM102","v":0.5597722569363579},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.50221832364365671},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.3793728782865341},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55115019515445662},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43240368387189054},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.47419782274198202},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34992751003352746},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52444837889169438},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.4032160888071088},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68397878660146361},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58594331042737291},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71996390247787401},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62978667748128303},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61626365995560761},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50598612809144561},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65787987583170737},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55472511275383718},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55734045872907012},0.31198372646471662,2.1811464946403337E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30462197942408026,7.8470781687448032E-2,1.045003061430028E-2,0.46736285562200464,0.30462197942408026,2.0022222565762434E-3,3.7975332919751872E-3,0.56077248697872251,0.30462197942408004,0.53639695333817683,0.30177654370999879,5.4875385104201653E-2,7.7913753673658812E-2,1.6299386530837737E-2,1.0415815586466884E-2,2.3221620566598344E-3,1.0000000000000004]
[98,24.5,74.5,0.38666943421442035,0,7.3173803487221772E-2,0.54015676229835852,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ101*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":816.62784343515773},{"$f":"DZ101*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":20.408476662904377},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4482249050785767},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.37615595583172129},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":47.236628425057773},18.789757665908848,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.475159267034591},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":48.682089134269198},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.23164050040539622},449.73282143002069,5.1976787700123372,6.584346540859376,3.1896164772111293,1453.9804391697517,0.42864117459159801,623.23588327892992,4.3849336182406895E-4,7.0068791047720499E-2,null,4.1993588382646912E-4,6.9728928848115895E-6,null,null,null,1.722856101391007E-4,9.0390566241433223E-3,1.0092150679984335E-4,8.0246456927338117E-2,3.4396935554148286E-2,0.54015676229835852,0.29893110799591732,0,5.4567449156918399E-2,7.7356725659869563E-2,1.6278292553437212E-2,1.0381600558633486E-2,2.3280617768661632E-3,1.0000000000000007,3.6515542090611195E-3,0.29334709115068985,1.8938133834430302E-3,3.7737262777303682E-5,9.1198994602347739E-7,null,null,null,null,1.9858493867724062E-3,5.2074761160489286E-2,4.9487895497535512E-4,1.195965468135567E-5,9.6516454945763815E-4,7.5704944666862325E-2,6.8661644354960376E-4,5.9240880386373317E-4,1.5534686152968888E-2,1.476298513507984E-4,3.5677452537931107E-6,1.2952917461733665E-4,1.015992454619285E-2,9.2146837823299936E-5,8.5125005172467417E-5,2.2429367716936956E-3,0.45984323770164226,4.9323610599393941E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5580809848330874E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.0973857917703319E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2318764666454218E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM103","v":0.55613530133498745},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.4948462396916814},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.37154452434496893},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54414500722299841},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42467469986048612},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46666145153803651},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3421116243201926},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51723076673180546},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39541388264429234},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67842329762164033},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57924400967358347},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71490275766574041},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62355329975953766},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60989143678251212},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49862475721148919},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.65199150936113492},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54773722116318224},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.55050510907968242},0.30615532472447932,2.1811464946403337E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.29893110799591732,7.7356725659869563E-2,1.0381600558633486E-2,0.45984323770164148,0.29893110799591738,1.967043313434291E-3,3.7238281147285836E-3,0.55715139642919986,0.29893110799591716,0.54386157786283085,0.29613909957330359,5.426801185042536E-2,7.6797143272242283E-2,1.6256233397291542E-2,1.0344577478088568E-2,2.3333565658184758E-3,1.0000000000000007]
[101,25.25,75.25,0.36661736478046009,0,7.025854787552821E-2,0.56312408734401231,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ104*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":771.72049143259983},{"$f":"DZ104*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":19.286189867634452},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3685852673732788},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.35664340422404639},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":44.639029142654003},15.583248149052187,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.996533042294899},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":46.652990036300224},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.22148261343489362},429.14568814943055,4.932098703570623,6.2421913321295897,3.0266401576993123,1377.1718112983979,0.41772322665655015,575.27665267601242,4.1369212435631172E-4,6.6215126249816431E-2,null,3.9776712836519373E-4,6.5893058162731492E-6,null,null,null,2.3131268111637016E-4,8.5083620713427722E-3,8.2643061522023032E-5,7.585549262233536E-2,3.1686601137824059E-2,0.56312408734401231,0.28249168586388096,0,5.2034826464434573E-2,7.3983547229165975E-2,1.5902358014795233E-2,1.0142131687413137E-2,2.3213633962984046E-3,1.0000000000000007,3.4430476145560314E-3,0.27721641934540181,1.7955745258446433E-3,3.5779696305050501E-5,8.6468177341162414E-7,null,null,null,null,2.6628479579534638E-3,4.8957497640135551E-2,4.0470053797460093E-4,9.7803283709571578E-6,9.2307807006572137E-4,7.2403792966482819E-2,6.5667619261742865E-4,8.1379269315494428E-4,1.4961895866301284E-2,1.2368049018191861E-4,2.98896515708616E-6,1.2654136892586052E-4,9.9255690006274395E-3,9.0021317859837285E-5,1.1927829707559297E-4,2.2020850992228117E-3,0.43687591265598835,4.9213503081092291E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5665201981640538E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1142022750568427E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2359404772694234E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM106","v":0.54534182484955707},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47337294796276319},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34901542580124933},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52365915202596147},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40230682310448618},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44476340197931363},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31969589835570017},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49616846633427503},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37290146868701746},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66202610811598583},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55960218754837532},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69993179515434423},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60522090303009535},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.59116738535658009},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47717701898122455},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63464075088469296},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52729728514177954},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.5305270946016204},0.28931861390218128,2.1811464946403337E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.28249168586388096,7.3983547229165975E-2,1.0142131687413137E-2,0.43687591265598769,0.28249168586388096,1.865059468056306E-3,3.5111907008453275E-3,0.54640404349293537,0.28249168586388074,0.56716838034487815,0.27985405260464136,5.1393949315207382E-2,7.3413910214964226E-2,1.5765787541929158E-2,1.0095690589111247E-2,2.3082293892690699E-3,1.0000000000000004]
[102,25.5,75.5,0.36010994203697366,0,6.867738461728301E-2,0.57121267334574399,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ105*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":757.31014594445878},{"$f":"DZ105*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":18.92605862552298},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3430296591553115},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.35036037045790031},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":43.805484045248718},14.484115057585633,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.49218132970266},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":45.960874890526867},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.21801668830780055},419.65095556711185,4.8408547858358588,6.1311362938524301,2.9706472584976158,1349.4838605162643,0.41414606240734109,558.88342711506834,4.0567291749403077E-4,6.4967595988568355E-2,null,3.9059534912076922E-4,6.4660355501346867E-6,null,null,null,2.2579473789264447E-4,8.3070752544611645E-3,7.6417858420525564E-5,7.437961814150762E-2,3.0804025976667013E-2,0.57121267334574399,0.27721641934540181,0,5.0753072165980198E-2,7.2844273200762477E-2,1.5629217069063082E-2,1.0049249490809358E-2,2.2950953822397351E-3,1.0000000000000007,3.3762288149312173E-3,0.27204025006799343,1.7639416532276402E-3,3.5149360688677065E-5,8.4944856086662677E-7,null,null,null,null,2.5978105966255531E-3,4.7772185956396526E-2,3.7403634096790485E-4,9.0392719902116687E-6,9.0886357358913007E-4,7.1288845603535905E-2,6.4656402363744495E-4,7.9998597102045796E-4,1.4711264408475406E-2,1.1518307986534032E-4,2.7836097018776708E-6,1.2538249614947272E-4,9.8346700969517177E-3,8.9196897708167857E-5,1.179285713112116E-4,2.1771668109285235E-3,0.42878732665425651,4.917669944729397E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5692816831523232E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1197049758809567E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2372703055235768E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0447745267288568E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM107","v":0.5417830010526864},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46642428649685508},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.3418134974594591},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51700337869190327},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39511580434254884},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.437694828623443},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31255525770035203},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48934005061195784},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36568584853227448},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.6566489256360023},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55320405433284159},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69501147045236833},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59923066756057064},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58505465998118011},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.47023477922978602},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62896038664852594},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.52065490285206217},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.52403980998375133},0.28391586092407634,2.1811464946403337E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.27721641934540181,7.2844273200762477E-2,1.0049249490809358E-2,0.42878732665425601,0.27721641934540181,1.8322189039231052E-3,3.4430476145560314E-3,0.54286010974987231,0.27721641934540159,0.57517577335755754,0.27462833470669762,5.0144599887802184E-2,7.2271152252977477E-2,1.5498467110863506E-2,9.9995513338132086E-3,2.2821213502891521E-3,1.0000000000000007]
[105,26.25,76.25,0.3401315669711179,0,6.4367879263675057E-2,0.59550055376520783,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ108*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":712.82077040989338},{"$f":"DZ108*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":17.814217546819346},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2641312696643008},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.33082052700234593},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":41.232061992739453},11.466571876459188,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.873589608118582},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":43.7397030032066},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.20699822326552486},393.6756798729802,4.5636975090451966,5.7856786144224861,2.800566448207686,1267.5744869018242,0.4035973204411113,511.58966637309277,4.3075356140228558E-4,6.1059432588826644E-2,null,3.6826919635741373E-4,6.0850052313821823E-6,null,null,null,2.1074405923691487E-4,7.7580492250182431E-3,5.9424790734913026E-5,6.9892758426807797E-2,2.8208530019297528E-2,0.59550055376520783,0.26113718923217399,0,4.727449544819174E-2,6.9277028724402945E-2,1.4875505707510226E-2,9.717349014540945E-3,2.2178781079730927E-3,1.0000000000000007,3.5850993827476071E-3,0.2558525333282613,1.6655653907418078E-3,3.3189056204120354E-5,8.0207421918184324E-7,null,null,null,null,2.4213120130143575E-3,4.4555642631409403E-2,2.9051986021932431E-4,7.0209435486539696E-6,9.7675636465698523E-4,6.7685876849867502E-2,6.1439550987846129E-4,7.6189582411790397E-4,1.4019984983058521E-2,9.1415673459142868E-5,2.2092268746594116E-6,1.3700764412551605E-4,9.494161352126728E-3,8.6180018288700095E-5,1.1396092669596922E-4,2.1039171812771234E-3,0.404499446234793,5.547846081519836E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5774182079884939E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1359183038952709E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2411885526492079E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM110","v":0.53122295140671627},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.44445936965009569},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31933828703238781},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49587506671395482},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37254062366727686},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41540914337311508},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.29035301862650836},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46771264734107615},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34310538106825927},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63941061558743251},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.5328378487129154},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67920082377625968},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.58009993717546615},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56555125537677686},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44828400295891696},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.61078241103367381},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49956397731215652},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.50345725106756112},0.26744804681922196,2.1811464946403337E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.26113718923217399,6.9277028724402945E-2,9.717349014540945E-3,0.40449944623479217,0.26113718923217394,1.7328562454597854E-3,3.662277650049995E-3,0.53234888170998296,0.26113718923217377,0.59949856984288696,0.25849486128021765,4.6747851735171472E-2,6.8643307245346952E-2,1.4758854609107523E-2,9.6514630200634083E-3,2.2050922672067876E-3,1.0000000000000007]
[106,26.5,76.5,0.33344769612013808,0,6.3055717959296514E-2,0.60349658592056621,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ109*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":698.39709730694551},{"$f":"DZ109*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":17.453753232160885},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2385520259753613},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.32446156238107815},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":40.397745979189828},10.543855982685093,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.303714881494827},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":42.957671496933841},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.20314829672780105},385.74585681056186,4.4735049736550581,5.6717755739192963,2.7452187421005716,1241.4563568647311,0.40014112309888034,496.75774091409789,4.2154670066531181E-4,5.9792577965533729E-2,null,3.6087727003533151E-4,5.9613465585363282E-6,null,null,null,2.0615862936530788E-4,7.5907756116549204E-3,5.4254792841558112E-5,6.8432152316654699E-2,2.7382518284059857E-2,0.60349658592056621,0.25585253332826124,0,4.6221208022151218E-2,6.8009585766290945E-2,1.4642203510704816E-2,9.5855770255858716E-3,2.1923064264404825E-3,1.0000000000000007,3.509558059603882E-3,0.25067608727591723,1.6335502328853543E-3,3.2551102942490463E-5,7.8665691231269566E-7,null,null,null,null,2.3678711263696176E-3,4.3581761379664435E-2,2.6516726439602804E-4,6.4082517211388895E-6,9.588863289615964E-4,6.6447544468173109E-2,6.0315496915624089E-4,7.5010698341787172E-4,1.3806065370905084E-2,8.4001115847140729E-5,2.0300405347210346E-6,1.3514975369249236E-4,9.3654158966575418E-3,8.5011375235837265E-5,1.126469804902899E-4,2.0796594459501928E-3,0.39650341407943457,5.5431106566341981E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5800826059210715E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1412275432218099E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2424716273956222E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM111","v":0.52774159341366522},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43708777611232086},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31189584566471712},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48875293192411962},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36501839701346672},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40795023094611466},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28302919854247821},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.46043940902335961},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33560636334480881},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63354006342693059},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52595301225546653},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67380339497723052},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57361058325820402},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55894200218753043},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.44091500099506165},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60460323571034691},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49245264816333711},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49652269370897334},0.26203567754401885,2.1811464946403337E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.25585253332826124,6.8009585766290945E-2,9.5855770255858716E-3,0.39650341407943379,0.25585253332826124,1.6995565211651101E-3,3.5850993827476071E-3,0.52888420088031851,0.25585253332826108,0.60741369553683411,0.25326431030208924,4.5718259817350504E-2,6.7377424300901281E-2,1.4529309379699797E-2,9.5174970190452773E-3,2.1795036440806167E-3,1.0000000000000009]
[109,27.25,77.25,0.31403427326026423,0,5.9434643130404752E-2,0.62653108360933174,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ112*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":656.87394110418211},{"$f":"DZ112*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":16.416041413801217},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1649139919140294},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.30609993314595474},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":37.995900491856389},7.9895667230399505,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.594770857994057},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":40.612510347654656},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.19164727036892232},363.82316499400901,4.2136485994696873,5.3409838175030124,2.58575483340503,1167.1089443783437,0.38994910187546988,455.11308465116286,3.9490189315069584E-4,5.6121693633102786E-2,null,3.3936170600710666E-4,5.6049862456583365E-6,null,null,null,1.9349777958388065E-4,7.1288994603633596E-3,4.0012331153193452E-5,6.4223971789606676E-2,2.5044080118232639E-2,0.62653108360933174,0.24063898128712291,0,4.333418443885121E-2,6.4230062895376305E-2,1.398519300069498E-2,9.1652290777650153E-3,2.1152656908585594E-3,1.0000000000000009,3.2924127573895124E-3,0.23577401152361169,1.5411058659992643E-3,3.0709000971957636E-5,7.4213915047634008E-7,null,null,null,null,2.2213970190596978E-3,4.0912606174779209E-2,1.9545765348155553E-4,4.7235915307489528E-6,9.0559777014914092E-4,6.2754829519186373E-2,5.6963560604078817E-4,7.1690898178911142E-4,1.3203679749023579E-2,6.3079830457171059E-5,1.5244394251192143E-6,1.2922314943471049E-4,8.9547224827774101E-3,8.1283445552894805E-5,1.0868840693807663E-4,2.0065772839204829E-3,0.37346891639066898,5.528862153492442E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5879385499053616E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1568817689808411E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2462547572397945E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM114","v":0.5174128327073283},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.4156984886739547},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.29059315928363705},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46799443288229758},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34335083063136462},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38636749237212292},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26214762642401895},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43929130782603226},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31407846455367061},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.6162498241008868},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50582767675301732},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65786709949595568},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55457484564482962},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53957407252769785},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41952686367829645},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58643826798681598},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47172029884007982},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.4763207377655021},0.24645446220449294,2.1811464946403337E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.24063898128712291,6.4230062895376305E-2,9.1652290777650153E-3,0.37346891639066826,0.24063898128712291,1.603399321926437E-3,3.363248329232829E-3,0.51860386437977912,0.2406389812871228,0.63021819765171183,0.23820649640536729,4.2893948239814843E-2,6.3605529534508098E-2,1.3881987043220287E-2,9.091515695499798E-3,2.1023254298785281E-3,1.0000000000000007]
[110,27.5,77.5,0.30777281001048618,0,5.8321878295422562E-2,0.63390531169409203,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ113*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":643.59569983265123},{"$f":"DZ113*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":16.084202768703676},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1413660810025152},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.30021067325845896},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":37.227840286557537},7.2022960373482574,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.02698941377642},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":39.833351424980776},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.18783889404051321},357.07416971443973,4.1304482759192034,5.2343048075883551,2.5346979800194389,1143.5734161902863,0.38660978077186509,442.11666772985939,3.8633937213920305E-4,5.494054920171472E-2,null,3.3240902966063249E-4,5.4909180109214017E-6,null,null,null,1.8960499249821687E-4,6.9868822208319437E-3,3.5645041054814111E-5,6.287692077591045E-2,2.4308832556784669E-2,0.63390531169409203,0.23577401152361172,0,4.2453712040778475E-2,6.2980996173639892E-2,1.3778781085745592E-2,9.0178023132345807E-3,2.0893851688984968E-3,1.0000000000000009,3.22307977174523E-3,0.23100863021428333,1.5114555068314749E-3,3.011817010913943E-5,7.2786064252332936E-7,null,null,null,null,2.1767280299379993E-3,4.0098660467204936E-2,1.7411571896945856E-4,4.207824666083033E-6,8.8798682619265564E-4,6.1534451309245369E-2,5.5855803820186703E-4,7.0647907016735845E-4,1.3014425308169741E-2,5.651101540809759E-5,1.3656920003948727E-6,1.2714453790607885E-4,8.8106818099581621E-3,7.9975965370340408E-5,1.073585916270632E-4,1.9820265772714334E-3,0.36609468830590886,5.5240987374638895E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5905128164108556E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1620114070130758E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2474944280499811E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM115","v":0.51400818409040205},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40880390954699419},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28382064675495544},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46127274095701515},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33641799537608863},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.379430039655405},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25553525483419698},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43246003997196891},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30721386812877977},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.61059191563316362},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49929184068486288},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.6526392041453416},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54837103106673635},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53326839885836363},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41263057859578239},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.58050537796127344},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46500532645700304},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.46978225060726309},0.24147192155254146,2.1811464946403337E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23577401152361172,6.2980996173639892E-2,9.0178023132345807E-3,0.36609468830590797,0.23577401152361169,1.5725570061216982E-3,3.2924127573895124E-3,0.51521482850549927,0.23577401152361158,0.63751970010788017,0.23339132086894751,4.2031914007407446E-2,6.2359840685981931E-2,1.3678350058712903E-2,8.9424975693004199E-3,2.0763767017703324E-3,1.0000000000000007]
[113,28.25,78.25,0.28960302311772068,0,5.5227172424695013E-2,0.65516980445758499,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ116*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":605.36954787981585},{"$f":"DZ116*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":15.128886909327122},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0735750232661767},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.28320768231382276},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":35.016705128196676},5.0075930483231783,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.335024851217899},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":37.511490964073978},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.17652150347741427},338.27324094713674,3.8905043723238979,4.9247689082377821,2.3874535922112776,1076.3785208099218,0.37676241727098547,405.53897339891387,3.615813648100347E-4,5.152117742909771E-2,null,3.1220158692479909E-4,5.16224593565597E-6,null,null,null,1.7877359770874363E-4,6.5917106470745768E-3,2.353320307874796E-5,5.8994140074630268E-2,2.2226774819340815E-2,0.65516980445758499,0.22176848697187967,0,4.0024997402154844E-2,5.9277083936558422E-2,1.319131371161429E-2,8.5574522092825844E-3,2.0108613109258797E-3,1.0000000000000007,3.023781124385564E-3,0.21728975543168422,1.4258514074937043E-3,2.8412371417585803E-5,6.8663689861224413E-7,null,null,null,null,2.0535187887713992E-3,3.7853717680639623E-2,1.1498217819802032E-4,2.7787545457998059E-6,8.3576432302941248E-4,5.7915610372242202E-2,5.2570924128680636E-4,6.7679231264408137E-4,1.2475710118330065E-2,3.7895467390415476E-5,9.1581324972793342E-7,1.2065393196807869E-4,8.3609050077821379E-3,7.5893269532368375E-5,1.0332381100042171E-4,1.907537499925458E-3,0.34483019554241562,5.5097674420857334E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5981079116158916E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1771458498297163E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.251151942843488E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM118","v":0.50390832276577302},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38879871881619327},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26443551447334207},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44168139096044556},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31644815465960474},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35935617100233458},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23668215458832828},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41259703843496631},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.2875072422043019},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59392796498300449},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.48018668190969516},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63720346832469343},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.53017288869134838},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5147900866211752},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39261447695218721},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56306441696209231},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.4454285145518625},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.45073263852556938},0.22712792789521111,2.1811464946403337E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.22176848697187967,5.9277083936558422E-2,8.5574522092825844E-3,0.34483019554241501,0.22176848697187967,1.4835086555753179E-3,3.0887948145612255E-3,0.50516024927691716,0.22176848697187956,0.65857672160348446,0.21952912120178195,3.9652283245144082E-2,5.8668044429208116E-2,1.3098099231337788E-2,8.47812634222757E-3,1.9976039468167172E-3,1.0000000000000007]
[114,28.5,78.5,0.28374756082871455,0,5.4268800421902165E-2,0.66198363874938393,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ117*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":593.14544141471958},{"$f":"DZ117*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":14.82339231528003},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.051896537077639},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.27775491209722752},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":34.309619789921719},4.3266081337064168,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.775979599376029},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":36.744320601979339},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.17279127061097868},332.44137698987021,3.8136110430528953,4.8250254968652131,2.3402670997628747,1055.0480852043199,0.37353602006943487,394.09846272909971,3.5363165105686904E-4,5.0421885264423677E-2,null,3.0568035615465732E-4,5.0570560804804051E-6,null,null,null,1.7541782120882789E-4,6.4692718769340917E-3,1.9795551464256004E-5,5.7750739577322865E-2,2.1571981417779582E-2,0.66198363874938393,0.21728975543168419,0,3.9279569088133327E-2,5.8059004921857803E-2,1.300488475106128E-2,8.398800475172552E-3,1.9843465827075542E-3,1.0000000000000007,2.9601465564370838E-3,0.2129026715070676,1.3983986208159166E-3,2.7865330703919786E-5,6.7341665967035189E-7,null,null,null,null,2.0157053701401243E-3,3.7164784443159182E-2,9.6741343408678312E-5,2.3379314253439094E-6,8.1859028349320418E-4,5.6725508144988453E-2,5.1490649337614688E-4,6.6737025479964073E-4,1.230471081281124E-2,3.2029628911402402E-5,7.7405453899613729E-7,1.1841705642781385E-4,8.2058971800112717E-3,7.4486238733466635E-5,1.0196140835620534E-4,1.8823851743513488E-3,0.33801636125061674,5.5049768321985493E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6005982687004988E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1821082849108483E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2523512060037476E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM119","v":0.50057954938021354},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38235028658857045},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25827262736610934},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43533762695265205},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.31005853003263922},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35290372224821293},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.23071212016090845},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40618088397178981},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.28122339466394081},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58847499780820989},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47398215499408841},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63213978137028848},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52424204937975105},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50877404830555562},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38616058425781902},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55736799596521491},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43908780760919858},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.44456662261751667},0.22254095961935993,2.1811464946403337E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21728975543168419,5.8059004921857803E-2,8.398800475172552E-3,0.33801636125061607,0.21728975543168422,1.4549504158099021E-3,3.023781124385564E-3,0.50184605831691265,0.21728975543168411,0.66532473421421101,0.21509621346937588,3.8921376076054212E-2,5.7454559870479427E-2,1.291375670266684E-2,8.3183636420476135E-3,1.9709960251656829E-3,1.0000000000000007]
[117,29.25,79.25,0.2667679945660798,0,5.1584347933881752E-2,0.68164765750003897,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ120*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":557.95340706802438},{"$f":"DZ120*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":13.943902572849167},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.98948624699142851},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.26201402337596985},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":32.27398867187901},2.4170506740377475,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.117709136546114},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":34.468698105895761},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.16174936814020352},316.08138911105561,3.5916863037097766,4.5358130828145704,2.2040803832244231,994.00097474854431,0.36402165919901974,361.83788407340802,3.3066160082952269E-4,4.7241774333293435E-2,null,2.8674880467861294E-4,4.7540072165001709E-6,null,null,null,1.6601471931540501E-4,6.1261676287315764E-3,9.3725841268608007E-6,5.4165493678191907E-2,1.9717412880069434E-2,0.68164765750003897,0.20439594480713222,0,3.7211130361861716E-2,5.4461705713505552E-2,1.2469556571712998E-2,7.9103440454420491E-3,1.9036610003070394E-3,1.0000000000000004,2.7772279920032401E-3,0.20027264664801936,1.3191487637674183E-3,2.628615046015904E-5,6.3525288203317579E-7,null,null,null,null,1.9107864389935789E-3,3.5253382859623809E-2,4.5852943047542991E-5,1.1081201967858831E-6,7.6787094748773403E-4,5.3210831553166207E-2,4.8300321285161082E-4,6.4031001922781633E-4,1.181350976542447E-2,1.5365452802715278E-5,3.7133425799505832E-7,1.1153017147645571E-4,7.7286595969620611E-3,7.0154277003532138E-5,9.7815552139711147E-5,1.8058454481673283E-3,0.31835234249996158,5.4905652068540256E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6079502028141147E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1967581903340819E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2558916234778574E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM122","v":0.49070598180142427},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36363962793157145},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.2406324412011672},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41684780290926693},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29165339254700384},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33423323697502838},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21369044253700242},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38752489086973252},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26318396085318979},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57241465034658434},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45584545899814194},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.617188882611867},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.5068446470493998},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.49114449113904302},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36742850305443786},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.54062218473094037},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.42060212813343795},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.4266007634962975},0.20933554648868785,2.1811464946403337E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20439594480713222,5.4461705713505552E-2,7.9103440454420491E-3,0.31835234249996103,0.20439594480713227,1.3725070035797572E-3,2.8368983402300915E-3,0.49201473299580484,0.20439594480713216,0.68480042806070329,0.20233429572757577,3.6891830992626475E-2,5.3872338180089734E-2,1.2383906461533948E-2,7.8271845476034132E-3,1.8900160298679475E-3,1.0000000000000007]
[118,29.5,79.5,0.26129964234445807,0,5.0747159034174982E-2,0.6879531986213675,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ121*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":546.69935518469083},{"$f":"DZ121*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":13.662650767549481},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96952807589609746},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.25696658703916569},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":31.623014704529155},1.821265224262564,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.572039128015312},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":33.719882412265349},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.15812268344990579},310.97179619752086,3.5205176022316707,4.4426772365265075,2.1604068756952635,974.57822267967208,0.36090436721684538,351.72953675952488,3.232907393663224E-4,4.6220082388564246E-2,null,2.8064584508389511E-4,4.6570307232670316E-6,null,null,null,1.6308132357481021E-4,6.0191243833735836E-3,6.1394399657645591E-6,5.3017021150651891E-2,1.9134074470098128E-2,0.6879531986213675,0.20027264664801936,0,3.6572531623391226E-2,5.3282970646673908E-2,1.2298256351354901E-2,7.7440250497647772E-3,1.8763710594288557E-3,1.0000000000000007,2.7188233412959915E-3,0.19623368382601677,1.2937366910924536E-3,2.5779774239230868E-5,6.2301537490084609E-7,null,null,null,null,1.8783966646812463E-3,3.4663358275082795E-2,3.0050459339205912E-5,7.2622428797951201E-7,7.5125162936783582E-4,5.2059169623645797E-2,4.7254939366027843E-4,6.3164901871340384E-4,1.1656258047861615E-2,1.0105077117307109E-5,2.4420766257373076E-7,1.0918519305312576E-4,7.5661606089643266E-3,6.8679247747324796E-5,9.6413316849694133E-5,1.7799577425791616E-3,0.31204680137863311,5.4857482471835972E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.61036223931141E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2015645591095214E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.257053170362153E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM123","v":0.48745218285407732},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35760847252258648},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23502430428954932},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41086071777744071},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28576441619458698},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32823188509204776},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20830034753395738},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.38149862473952195},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25743173050104229},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56715920106192108},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44995544678775962},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.6122842462615623},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.50117477176586134},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48540478450135027},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.36138862355235196},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53515280774367746},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41461482658711002},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.42078507083591454},0.2051126012913741,2.1811464946403337E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20027264664801936,5.3282970646673908E-2,7.7440250497647772E-3,0.3120468013786325,0.20027264664801944,1.3460701671096104E-3,2.7772279920032401E-3,0.4887745202093477,0.2002726466480193,0.69104605820334819,0.19825316523701805,3.6264813294783239E-2,5.269898525194907E-2,1.2214206516269836E-2,7.6601453679232051E-3,1.8626261287089578E-3,1.0000000000000007]
[120,30,80,0.2506426430075161,0,4.9149845360585406E-2,0.7002075116318992,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ123*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":524.87702004955747},{"$f":"DZ123*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":13.117285310180268},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.93082789014596401},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.2471600222839534},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":30.360734040904891},0.68491364321070947,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.49254877994586},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":32.238512168125688},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.15095684608692408},298.96226169717204,3.3779835603908848,4.2611777157362498,2.0729391908814536,934.77432091462254,0.35474963924864672,331.61085312336104,3.0896469267732593E-4,4.423255807703208E-2,null,2.6874510205033409E-4,4.468903953712508E-6,null,null,null,2.0363224854329652E-4,5.7225480842020074E-3,0,5.0740917108458759E-2,1.8000322039371231E-2,0.7002075116318992,0.19227732073868864,0,3.5363590968259868E-2,5.0958083388693502E-2,1.1965062098431855E-2,7.4072388801339675E-3,1.8211922938936834E-3,1.0000000000000007,2.6057041711015708E-3,0.18840185730733106,1.2443640750509038E-3,2.4795945842065605E-5,5.9923936305489046E-7,null,null,null,null,2.3495555369552096E-3,3.3014035431304656E-2,0,0,7.1847238828092147E-4,4.978768027817309E-2,4.5193072223949251E-4,7.9495823624403867E-4,1.1170103862187817E-2,0,0,1.0443674987112964E-4,7.2371097298763246E-3,6.5692400386513448E-5,1.2099994148836912E-4,1.7001923524053142E-3,0.29979248836810152,5.4760950337395808E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6151303003323863E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2110656838380662E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2593492908517289E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM125","v":0.4810003122237268},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34584459235544446},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22419709106978813},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39914328565304891},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27434078777069065},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31655051974836751},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19792460491374311},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36972577235817905},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24630168956300794},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.5567926133680694},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43840275482906765},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60259159136284768},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.49002459178268448},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47412581671492304},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34960508752154262},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52437949207527745},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40289469924846694},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40940525132725569},0.19692405371444333,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19227732073868864,5.0958083388693502E-2,7.4072388801339675E-3,0.2997924883681008,0.19227732073868867,1.2947055810030124E-3,2.661657506325135E-3,0.4823490927291495,0.19227732073868858,0.70355457514386988,0.19033958902300985,3.4810995237307713E-2,5.0385279806354329E-2,1.1793847961111111E-2,7.322174305005146E-3,1.7935385233427555E-3,1.0000000000000009]
[123,30.75,80.75,0.23539366776543175,0,4.4830109402627161E-2,0.71977622283194187,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ126*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":491.78417417090031},{"$f":"DZ126*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":12.290256721511662},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.87214034481344493},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23219044384929899},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":28.446527371533652},0.64343092926586087,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.939433844377188},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":30.107193203213281},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.14097773238191091},272.94162322915139,3.1495508972976234,3.9894800260866239,1.9327588106818987,868.46973772506408,0.34571378753658477,300.24196238983632,4.1952009935502946E-4,4.1135603047593262E-2,null,2.5098666054678147E-4,4.1835285928370195E-6,null,null,null,1.847947312573441E-4,5.1931692690732794E-3,0,4.7188257336418529E-2,1.6313631171024284E-2,0.71977622283194187,0.18088700248058961,0,3.2193542636159408E-2,4.7598181045768309E-2,1.0974908906261798E-2,6.9084842390738158E-3,1.6616578602059522E-3,1.0000000000000009,3.9033229060137674E-3,0.17579082498791504,1.1689974949276017E-3,2.3294146106355097E-5,5.6294562686127238E-7,null,null,null,null,2.1389376554796745E-3,3.0054604980679734E-2,0,0,6.7110017762890659E-4,4.6504948030583096E-2,4.2213283755630884E-4,7.2917249867046824E-4,1.0245736407591331E-2,0,0,9.7404667534057494E-5,6.7498104643810399E-3,6.1269107158718597E-5,1.1040048024184439E-4,1.5512573799641078E-3,0.28022377716805902,8.7554386651398808E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6221468510257768E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2250472841172528E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.26272820016987E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7054882495397696E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM128","v":0.47146090248830952},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32892037301284249},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20888428589782002},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38219072133766036},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.2580558627395827},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29980331238107338},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18332195284530819},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3527441719654682},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.23050235312566236},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54159692473547927},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42162748722807664},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.5883395443620838},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.473762723843827},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45769685730212839},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33264625962574584},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50862480208054472},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38593275645770087},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.39294555839978235},0.18525846759193412,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18088700248058961,4.7598181045768309E-2,6.9084842390738158E-3,0.28022377716805813,0.18088700248058964,1.221293292611526E-3,2.4973324956258274E-3,0.47284755645656923,0.18088700248058953,0.72360139202472618,0.17833891373425234,3.1708572555883371E-2,4.7063211611228881E-2,1.082167054851815E-2,6.8291473517274283E-3,1.6370921736643892E-3,1.0000000000000007]
[126,31.5,81.5,0.21607242005844812,0,4.0979502870974363E-2,0.74294807707057842,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ129*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":451.43009085402838},{"$f":"DZ129*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":11.281761390075328},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.80057556907022076},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21369545124728129},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":26.112305174241822},0.59217881880258449,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.05411353725157},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":27.51999322625856},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.1288588528492523},249.53862089224472,2.8868396114909265,3.658528422777203,1.7715429520195951,795.98910475235743,0.33690808860589083,268.17516783323094,4.2002624460155932E-4,3.7553043058873192E-2,null,2.2956795777149581E-4,3.8366950834251471E-6,null,null,null,1.680587004542989E-4,4.7228471973276105E-3,0,4.3097379854111578E-2,1.4519855870570758E-2,0.74294807707057842,0.16603779936530516,0,2.9380015686243148E-2,4.3701294274648209E-2,1.0080731491783949E-2,6.3333264184947625E-3,1.518755692947268E-3,1.0000000000000009,3.5676634920840389E-3,0.16137229741379547,1.075881690237139E-3,2.1438664662911288E-5,5.1810452560176055E-7,null,null,null,null,1.9520070400486323E-3,2.7428008646194515E-2,0,0,9.8380180715688524E-4,4.2331576871391913E-2,3.8591559609941036E-4,6.6976338783971637E-4,9.4109681039442322E-3,0,0,1.4257559368085213E-4,6.1348227457797971E-3,5.5928079034112876E-5,1.0090606609632125E-4,1.4178496268509467E-3,0.25705192292942247,8.7178863042133958E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6290075488014601E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2387183225131222E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2660320565312362E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM131","v":0.46208605438663591},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30349358222096162},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18648271776820582},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35649685487616822},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23393611579092086},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27477836229684199},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16212145078098525},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32712667696231201},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20725570090177423},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51809109653954855},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3960573985109343},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56618622939342833},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44880528994305369},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43253254423190507},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3071526426640277},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48434375600979035},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.36021172333363216},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36800592599981669},0.17005040633615559,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16603779936530516,4.3701294274648209E-2,6.3333264184947625E-3,0.25705192292942158,0.16603779936530519,1.1286176784945465E-3,3.6761379788854982E-3,0.46354635901016339,0.16603779936530513,0.74665643576403162,0.1637050483895503,2.8941953011337399E-2,4.3027154905351514E-2,9.9390666481765956E-3,6.2340745821372794E-3,1.4962666994161637E-3,1.0000000000000009]
[127,31.75,81.75,0.20986013569563006,0,3.977506984688596E-2,0.75036479445748483,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ130*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":438.75089131985112},{"$f":"DZ130*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":10.964893492565155},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.77809001131037914},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20787149740229222},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":25.378895651240846},0.57603985988438278,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.434171777396518},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":26.669255396326832},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.12487583147353705},242.2135662483737,2.8035801221223515,3.5533801745259774,1.7204497908365002,773.17596117330947,0.33402298312713508,258.2585410332988,4.0701413603749613E-4,3.6430930112044499E-2,null,2.2275407435553944E-4,3.7277101556403044E-6,null,null,null,1.6283912597067686E-4,4.5761648021015412E-3,0,4.1803429960665391E-2,1.3963306380407709E-2,0.75036479445748483,0.16137229741379544,0,2.8503890336431654E-2,4.2353015536054826E-2,9.7974018045692453E-3,6.1348227457797971E-3,1.4737777058850595E-3,1.0000000000000009,3.4624617756364943E-3,0.15684191714417772,1.0465601241016051E-3,2.0854385527505106E-5,5.039843521194857E-7,null,null,null,null,1.893797307655675E-3,2.6610093028775979E-2,0,0,9.5344940955412465E-4,4.1025556854956402E-2,3.7400927154429819E-4,6.509389750142037E-4,9.146462829555042E-3,0,0,1.3810688685681759E-4,5.9425407179758321E-3,5.4175140947147382E-5,9.7917730476277398E-5,1.3758599754087821E-3,0.24963520554251603,8.7053200767817529E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.631261065178437E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2432088145771465E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2671172660333816E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM132","v":0.45899737299995202},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29546253817867674},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17956272875101217},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34832198814263665},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22640801106844372},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26690982799304952},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.1556141734529522},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31900782320657084},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.20004000621396298},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.5104847531388701},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38788340729784937},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55898873589672304},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.44078180660946797},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.4244557386559053},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29909658895562735},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47651044987770264},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35202478645632651},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.36007211309369663},0.16527215400054837,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16137229741379544,4.2353015536054826E-2,6.1348227457797971E-3,0.24963520554251517,0.1613722974137955,1.0978384594256521E-3,3.5676634920840389E-3,0.46048140017191447,0.16137229741379544,0.75396313050008168,0.15910710727898658,2.808027174465462E-2,4.1699713388269367E-2,9.6591889450103521E-3,6.0386817318778142E-3,1.4519064111204944E-3,1.0000000000000011]
[130,32.5,82.5,0.19229958716662054,0,3.6379106694577258E-2,0.77132130613880312,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ133*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":402.87258779829295},{"$f":"DZ133*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":10.068253087745967},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.71446267710962608},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19135654243325159},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":23.303568308934942},0.53027469984441788,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.687161232967473},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":24.271856066778671},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.1136515238227308},221.55763682061294,2.5683180120287403,3.2561478077129506,1.5760784404661385,708.71135301875086,0.32551506145496695,230.69621963173145,3.7037723997773952E-4,3.3265525134515632E-2,null,2.0351782214600596E-4,3.4193058587920426E-6,null,null,null,1.4816517971726569E-4,4.1637921861684265E-3,0,3.8154796868383863E-2,1.2419961047413754E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.77132130613880312},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.14817061306547949},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.6044489040277757E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":3.8553106405189622E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":8.988469995047467E-3},5.575867695951431E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.3461476592520345E-3},1.0000000000000009,3.1655050144387513E-3,0.14402203344407194,9.6341311482941885E-4,1.9197548288163792E-5,4.6394385121210796E-7,null,null,null,null,1.7303947861708059E-3,2.4314094254106952E-2,0,0,8.6790600558803632E-4,3.7344747209672291E-2,3.4045318992929338E-4,5.9719357868872941E-4,8.391276416358737E-3,0,0,1.255237128966903E-4,5.4011048394236368E-3,4.9239143631103912E-5,8.9437995400231998E-5,1.2567096638518025E-3,0.2286786938611978,8.6674809516687823E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6379250019455139E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2564877751711057E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2703263696259761E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM135","v":0.44983920817708412},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27262216475853085},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.16030571913745642},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32490504432564909},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20524629873164113},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24463053738258922},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13761797302893131},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29584037788372725},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17986554642098623},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48832922315726157},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36435976750453619},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53794059516078607},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41756178053003096},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.40111903244614666},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27617417918024112},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45376249865836038},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32856359783880018},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.3373459317378717},0.15175142681472487,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14817061306547949,3.8553106405189622E-2,5.575867695951431E-3,0.22867869386119688,0.14817061306547955,{"$f":"BA132+BB132+BC132","v":1.0105598414513377E-3},{"$f":"AY132","v":3.2614782870967422E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.45139197155010136},{"$f":"DX132-(DU133+DV133)","v":0.14817061306547952},0.77460928668539475,0.1460963232547757,2.5660998204607065E-2,3.7958525581575038E-2,8.8603317725933547E-3,5.4884862676875344E-3,1.3260482333674703E-3,1.0000000000000011]
[131,32.75,82.75,0.18678708304145603,0,3.5315649726558519E-2,0.77789726723198627,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ134*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":391.59772243843344},{"$f":"DZ134*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":9.7864811295352947},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.69446759495951227},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18615563804262181},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":22.651390416853886},0.51586229471004563,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.140506565667327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":23.521689139018054},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.11013932203518377},215.08839046689442,2.4944930455127987,3.1628407485446393,1.5307748847736717,688.48091368498103,0.32272751992959914,222.19173779241834,3.589229663186061E-4,3.2273952869970243E-2,null,1.9748745098009204E-4,3.3223898617328035E-6,null,null,null,1.4358376342470271E-4,4.0350435463263248E-3,0,3.70123129868817E-2,1.1944891977114425E-2,0.77789726723198627,0.14402203344407194,0,2.5277507368936372E-2,3.7363944757960454E-2,8.7321935501392424E-3,5.4011048394236368E-3,1.3059488074829064E-3,1.0000000000000009,3.0724213199531409E-3,0.13999325662993647,9.3722838429869033E-4,1.8675775622794557E-5,4.5133426085218386E-7,null,null,null,null,1.6794365553095584E-3,2.3598070813626814E-2,0,0,8.4113564564873382E-4,3.6192857122256852E-2,3.2995199005487173E-4,5.8016658217511867E-4,8.1520269679641235E-3,0,0,1.2158945838707768E-4,5.2318195260670931E-3,4.7695854969466158E-5,8.676718533351201E-5,1.2191816221493945E-3,0.22210273276801457,8.6548225419792679E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6401149135154504E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2608515244769371E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2713809494235014E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM136","v":0.44682222261523019},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26540803984670708},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15435710454678206},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31745461271009662},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19864143729103484},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23762531412170271},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13209422332457643},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28849800891099442},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17360345151993783},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.48115982806684188},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35683996469519258},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.53110216685879152},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.41009685072216201},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39362882048150949},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26893063407819523},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44642378412111711},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32109596349644054},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.33011471166101519},0.14750258918236064,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14402203344407194,3.7363944757960454E-2,5.4011048394236368E-3,0.22210273276801373,0.144022033444072,9.8307460696879468E-4,3.1655050144387513E-3,0.44839709978815229,0.14402203344407197,0.78108802560538981,0.14200764503700422,2.4906403283430939E-2,3.6787738827920052E-2,8.6073119212095456E-3,5.3164621827453649E-3,1.2864131423008835E-3,1.0000000000000009]
[134,33.5,83.5,0.17120248080131786,0,3.2315598578537524E-2,0.79648192062014522,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ137*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":359.68776186102684},{"$f":"DZ137*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":8.9890142160649251},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.63787780317151621},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.17140610996747555},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":20.805605996238697},0.47498936988897139,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.600005524138105},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":21.407680053092701},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10024170273184238},196.83641209317591,2.2858475142457984,2.8990443677742186,1.4027371098605224,631.29862372137745,0.31450730575359132,198.54802927256065,3.2666969925023939E-4,2.9476459663978181E-2,null,1.804621307080959E-4,3.0481180168882142E-6,null,null,null,1.3069769966697446E-4,3.6729146595846271E-3,0,3.3790251971205006E-2,1.0627281108198664E-2,0.79648192062014522,0.13228103604337332,0,2.3121578090674725E-2,3.4012444572518466E-2,8.0020090263577953E-3,4.909000185426087E-3,1.1920114615050072E-3,1.0000000000000007,2.8096364063138345E-3,0.12859081833032365,8.6296968060112916E-4,1.7196052098060532E-5,4.1557403665639297E-7,null,null,null,null,1.536196702276252E-3,2.1585381388398474E-2,0,0,7.6568680611545641E-4,3.2946402066649373E-2,3.0035569975363804E-4,5.3165315229212052E-4,7.4703558740656746E-3,0,0,1.1051121789217414E-4,4.7551387701483443E-3,4.3350197385568722E-5,7.9197192728727421E-5,1.1128142687762798E-3,0.20351807937985544,8.616717474143698E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6465936694804355E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2737614826839168E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2745008768432055E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM139","v":0.43787752076207725},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24489099299475731},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13780324469594521},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29611281666122946},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.18007498756920393},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21779043779089438},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.1168180176611943},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26754629123833135},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15609517445627416},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.46027702807892373},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33519899053796914},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.5111040659395083},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38849328309283665},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37198698765257965},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24832010750208119},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42511212880076049},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29969606992715303},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30939667530518006},0.13547784911466165,{"$f":"$DL$7","v":2.1811464946403337E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13228103604337332,3.4012444572518466E-2,4.909000185426087E-3,0.20351807937985478,0.13228103604337335,9.0512959610671744E-4,2.8945714384436129E-3,0.43951639553955513,0.13228103604337332,0.79939836135895448,0.13043592718684849,2.2784964579837166E-2,3.3488021345632953E-2,7.8865680871068825E-3,4.8320694777872156E-3,1.1740879638334279E-3,1.0000000000000007]
[135,33.75,83.75,0.16630955521921942,0,3.1375642683017423E-2,0.80231480209776374,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ138*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":349.65817851154901},{"$f":"DZ138*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":8.7383632991607847},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.62009113019551876},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16676072099561454},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":20.225459598162754},0.46211637264837052,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.117964532854186},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":20.746181613370069},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":9.7144603314119254E-2},191.11721638295094,2.2203615165085049,2.8162216448910851,1.3625508600648304,613.34861078666586,0.31181402891748705,191.25070146033394,3.1658508787512041E-4,2.8600028281143098E-2,null,1.751245276512278E-4,2.9619213309404688E-6,null,null,null,1.2667261325472289E-4,3.5598002059460125E-3,0,3.2781172637201123E-2,1.0221629512645367E-2,0.80231480209776374,0.12859081833032363,0,2.2448351068999603E-2,3.2963598118747432E-2,7.7711271478559689E-3,4.7551387701483434E-3,1.1561644661618486E-3,1.0000000000000004,2.727253093843507E-3,0.12500684913905283,8.3958177547875288E-4,1.6730010655366127E-5,4.0431129317985239E-7,null,null,null,null,1.4914675265026616E-3,2.0956883542496942E-2,0,0,7.420752162580679E-4,3.1930429312957906E-2,2.9109358953145607E-4,5.1631336973147863E-4,7.2548137781244899E-3,0,0,1.0704749580077211E-4,4.6060997900339868E-3,4.1991484313584142E-5,7.6815519824883444E-5,1.0793489463369651E-3,0.19768519790223679,8.6039740413588639E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6487236619600958E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2780058336121213E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2755266018399441E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM140","v":0.43493114179978021},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23841069006410812},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.1326896505182002},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28932262263515035},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17428014328132457},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21155380577783839},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11212914253596881},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.26090614427255776},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.15066065508616097},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45351948069315301},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32828101952267302},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50460678995545583},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38154802319516301},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.3650407668048351},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.2418071239068183},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41823677755685501},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29288454035181616},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.3028029908347471},0.13169845054414495,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12859081833032363,3.2963598118747432E-2,4.7551387701483434E-3,0.19768519790223626,0.12859081833032368,8.80581306735846E-4,2.8096364063138345E-3,0.43659057991630018,0.12859081833032365,0.80514528820874443,0.12679883373468823,2.2122408193487649E-2,3.2455378721180352E-2,7.658719413402547E-3,4.6806192800911651E-3,1.1387524484061989E-3,1.0000000000000004]
[138,34.5,84.5,0.15247461478504931,0,2.8722753248311441E-2,0.81880263196663972,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ141*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":321.26757669998801},{"$f":"DZ141*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":8.0288492418396924},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56974264288370169},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15358526680517082},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":18.583247274253715},0.42560541813742953,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.759534346822459},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":18.882025940345905},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":8.8416680155227967E-2},174.97404123613484,2.0352475895005915,2.582032938138592,1.2489535298196026,562.59885880482489,0.30387179299863898,170.95792396401026,2.8818615504964625E-4,2.6127072797674396E-2,null,1.6005407734533581E-4,2.7179648025722208E-6,null,null,null,1.1534654105702782E-4,3.2415107737951282E-3,0,2.9934888309724107E-2,9.0963681838898622E-3,0.81880263196663972,0.11814520086070694,0,2.0553680544810351E-2,3.0007524644578641E-2,7.1144126314957928E-3,4.321889279763725E-3,1.0546600720052971E-3,1.0000000000000004,2.4946451933754339E-3,0.11486152711424007,7.732479820296191E-4,1.540820365141819E-5,3.7236741041077818E-7,null,null,null,null,1.3655856943999719E-3,1.918809485041038E-2,0,0,6.7552820719927944E-4,2.9067007220174454E-2,2.6498921720490698E-4,4.7268128413536928E-4,6.6417313473604231E-3,0,0,9.7294200419828419E-5,4.1864295168506311E-3,3.8165562493265438E-5,7.0071572030388728E-5,9.8458849997490848E-4,0.1811973680333607,8.5656251446801335E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6550278073749663E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2905678523509892E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2785624433261731E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM143","v":0.42619659284586697},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21998064061693909},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11845949321650558},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26987208023512049},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15799067436751771},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19389515021572012},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.9161824214793803E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24195824270992253},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13546620780560872},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43383629840424415},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30837203576894578},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48560634495676713},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36144838451611205},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34497071390253298},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22327531115644891},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.3982707310274653},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27336483688569613},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.28390746820335766},0.12100039563176734,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11814520086070694,3.0007524644578641E-2,4.321889279763725E-3,0.18119736803336028,0.11814520086070696,8.1095821893917871E-4,2.5698319302921244E-3,0.42791546374317802,0.11814520086070696,0.82139053504241988,0.1165033639874735,2.0257511688625177E-2,2.9544970034202256E-2,7.0107527817357667E-3,4.2541593983071776E-3,1.0387070672367355E-3,1.0000000000000004]
[139,34.75,84.75,0.14813037205491658,0,2.7891189826883916E-2,0.82397843811819993,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ142*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":312.34253310134437},{"$f":"DZ142*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":7.8058020539895674},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55391478381377746},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.1494351870091922},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":18.06699134257601},0.41410498919907429,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.334461013472481},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":18.298703459762311},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":8.5685565414349185E-2},169.91338999319083,1.9771358332016644,2.5084951186709663,1.2132925696848356,546.66394501132959,0.30126959315699237,164.69322430715971,2.793058965935438E-4,2.5352217274755579E-2,null,1.5532901190627152E-4,2.6412886427521789E-6,null,null,null,1.1180728277280369E-4,3.1420492402768918E-3,0,2.9043349994947842E-2,8.7498782368940729E-3,0.82397843811819993,0.11486152711424007,0,1.9961342832439999E-2,2.9082415423825871E-2,6.9070929319757415E-3,4.1864295168506311E-3,1.0227540624681739E-3,1.0000000000000004,2.4217122562011015E-3,0.1116721069141749,7.5235378498679246E-4,1.4991853333472705E-5,3.6230554380877533E-7,null,null,null,null,1.3262308010268335E-3,1.8635112031413166E-2,0,0,6.5470218503448411E-4,2.817089343812916E-2,2.5681980066222633E-4,4.5890697178218025E-4,6.4481859601935613E-3,0,0,9.4244735598182289E-5,4.0552154312746194E-3,3.6969349977829308E-5,6.7951738062243999E-5,9.5480232440592989E-4,0.17602156188180051,8.5528042672807558E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6571012498544828E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.2946995183528883E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.279560935950372E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM144","v":0.4233197041099902},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21415951517396864},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.1140637057577478},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26368361528557871},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15290650710333842},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18834278201591548},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.5181638450289111E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23595315744509618},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13074989461476372},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42746694002811542},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30200773019047827},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47943320204311907},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35498661778986762},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33852897576568952},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21741920689885461},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39182948651697463},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26715176685192249},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.2778924882633419},0.11763736590602682,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11486152711424007,2.9082415423825871E-2,4.1864295168506311E-3,0.17602156188180007,0.11486152711424007,7.8902855309144807E-4,2.4946451933754339E-3,0.42505764542518465,0.11486152711424008,0.8264903124620524,0.11326681701420749,1.967440432441998E-2,2.8634150357644252E-2,6.8062304991876686E-3,4.1208224740626248E-3,1.0072628684259666E-3,1.0000000000000004]
[142,35.5,85.5,0.13584505232029551,0,2.3993503550331682E-2,0.84016144412937332,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ145*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":287.0739586299951},{"$f":"DZ145*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":7.174311079797306},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50910296511395803},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.1376632385178066},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":16.605368067384806},0.38148333762930431,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.136557729371814},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":16.654836718760439},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":7.7988940430980702E-2},144.3736659132266,1.7915897383889112,2.3005297069238737,1.0994300346025585,490.31648610014349,0.29359593526438554,143.95492731211871,2.5429630046393048E-4,2.3165591167084835E-2,null,1.4194801666354468E-4,2.4242573529353193E-6,null,null,null,1.3953120050065363E-4,2.5987463108693232E-3,0,2.6302537252935219E-2,7.7223180246018576E-3,0.84016144412937332,0.10556500321849557,0,1.7183091259117073E-2,2.6475052923150309E-2,5.9346335252893042E-3,3.8049961786496347E-3,8.7577876592530562E-4,1.0000000000000007,2.2157587217472266E-3,0.10264201373066596,6.9308615076073342E-4,1.3810850861670719E-5,3.3376445997690647E-7,null,null,null,null,1.6662520631111873E-3,1.5516839196005886E-2,0,0,5.9600534361013788E-4,2.5645252768649911E-2,2.3379481089026014E-4,5.7548407362821813E-4,5.3591494516610858E-3,0,0,8.5657923384482818E-5,3.6857372511573307E-3,3.3601004107821077E-5,8.4924659570654714E-5,7.908541063546509E-4,0.1598385558706272,8.5142348769023712E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6632404600676774E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3069328773039804E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2825173507903488E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM147","v":0.41479192430356954},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19760417340981948},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10183106765064608},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24595672862669163},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13861477112422585},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17262157906708839},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.4174235948125536E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21881742760964956},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11756348984620872},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.4089144630976963},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28369212058683824},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.4613806423723118},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33628621228462141},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31991654923577267},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.20075645534098069},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37312408761569982},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24934706038590171},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.26065158982066716},0.10811617451449923,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,0.10556500321849557,2.6475052923150309E-2,3.8049961786496347E-3,0.15983855587062668,0.10556500321849559,7.2682553601394976E-4,2.2823346711256603E-3,0.41658490495895917,0.10556500321849559,0.84277348552189923,0.10410350847458076,1.6696508302941847E-2,2.6067058271330944E-2,5.7639557761503136E-3,3.7453667149034827E-3,8.5011693819388883E-4,1.0000000000000004]
[143,35.75,85.75,0.13198681460133488,0,2.2627658484240414E-2,0.84538552691442514,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ146*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":277.06277757949528},{"$f":"DZ146*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":6.9241200576815389},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49134892716002709},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.13295133435941223},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":16.026286123045015},0.36842601786632939,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.761691145856011},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":16.140412293071293},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":7.5579801180046369E-2},136.28382566965098,1.7247370340629158,2.2223442278110763,1.0584050892953265,470.27290530053511,0.29108173251883329,136.88785203154498,3.7828232904545795E-4,2.2217650824791154E-2,null,1.370200085103946E-4,2.338387796546347E-6,null,null,null,1.3135036928790095E-4,2.4463796369089282E-3,0,2.5313021556340382E-2,7.3681581699061322E-3,0.84538552691442514,0.10264201373066596,0,1.6209925346766619E-2,2.5659063619511584E-2,5.593278027011323E-3,3.6857372511573307E-3,8.2445511046247194E-4,1.0000000000000002,3.6548268824271811E-3,9.8304163006412482E-2,6.693633649897695E-4,1.3338136386065429E-5,3.2234045046048047E-7,null,null,null,null,1.5718837282899972E-3,1.4638041618476622E-2,0,0,5.776358247008051E-4,2.4854838788777131E-2,2.2658900603364838E-4,5.4238267791990825E-4,5.0508953490914143E-3,0,0,8.2973171128653559E-5,3.5702162227636961E-3,3.254785726498104E-5,7.9947781690431634E-5,7.4450732877204035E-4,0.15461447308557524,0.14552731769167604,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6652604405532E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3109580117260751E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2834900981106846E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.1489211447927002E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM148","v":0.41198338732435319},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19237517381127736},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.8052326766853048E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24031666911077543},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13415412378220548},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16767839938907275},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.0795626303620874E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21338666693165431},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11347046733598182},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40291099411589026},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2778371689823067},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45551546232980533},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.33027428042899953},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31394265477816474},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19549097960713188},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.3670895405253673},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24367986936549652},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25516209846380011},0.10512254564190651,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,0.10264201373066596,2.5659063619511584E-2,3.6857372511573307E-3,0.15461447308557486,0.10264201373066599,7.0723076608238101E-4,2.2157587217472266E-3,0.41379400217404022,0.10264201373066598,0.84864035194750365,0.10047308836853922,1.5758665165116505E-2,2.5263620272337389E-2,5.4355423612934229E-3,3.6279767369605132E-3,8.0075514824974668E-4,1.0000000000000004]
[146,36.5,86.5,0.11604708544414695,0,1.9077545870812011E-2,0.86487536868504133,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ149*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":243.49639300914009},{"$f":"DZ149*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":6.0852571880535082},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43182159840308948},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11710669623955043},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":14.084688309219851},0.32451839591457976,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.279371032607408},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":14.106244121041531},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":6.6047873014378783E-2},115.09031926748116,1.5054088707711692,1.9506839717478894,0.9238117920742771,408.4616721257085,0.28366757030375411,115.86733009410838,3.6466723927159852E-4,1.9395220429611875E-2,null,1.198922037245578E-4,2.0520424063236859E-6,null,null,null,1.1013897730453176E-4,2.0513208510073073E-3,0,2.2043291743326195E-2,6.2529670103261461E-3,0.86487536868504133,9.0194956383066863E-2,0,1.3676997319381367E-2,2.2609666019137033E-2,4.70884496640981E-3,3.2424630419430472E-3,6.9170358502083408E-4,1.0000000000000002,3.1869078377286721E-3,8.640642490647428E-2,5.8959116608663727E-4,1.1748547644825342E-5,2.8392513245297098E-7,null,null,null,null,1.3262645618839818E-3,1.2350732757497386E-2,0,0,8.6473497616896644E-4,2.1546880594758448E-2,1.9805044820961682E-4,4.5661880751451218E-4,4.2522261588952975E-3,0,0,1.2401205745056793E-4,3.090048474777546E-3,2.8402509714933357E-5,6.7074806751715496E-5,6.2462877826911854E-4,0.13512463131495894,0.14438830903925126,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6712435950580423E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3228804047010341E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2863713623374698E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM151","v":0.40365893352897747},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16761144217867002},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0737619988868331E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21331295821652291},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1133999962540967},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14442526318525564},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5459393848022962E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18753634929695262},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4581778033868455E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.3734259362191355},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24960530037096171},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42653421983778494},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30103730730056083},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28496193983728435},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.17053645585538624},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33758785655370555},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2165292289242747},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22884339903069395},9.2374682397876162E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0194956383066863E-2,2.2609666019137033E-2,3.2424630419430472E-3,0.13512463131495867,9.0194956383066877E-2,6.275646673869383E-4,3.3355546333715736E-3,0.40558167525560646,9.0194956383066849E-2,0.86788817520879058,8.8300690644770571E-2,1.3308660621482695E-2,2.2084147580770153E-2,4.5797027493235882E-3,3.1662557583602966E-3,6.7236743650244302E-4,1.0000000000000002]
[147,36.75,86.75,0.11105510252365512,0,1.8043915743805441E-2,0.87090098173253983,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ150*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":233.278917296039},{"$f":"DZ150*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":5.82991062312687},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.41370171317788851},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.1122755084176183},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":13.493673555581793},0.31113052508669481,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.8008651261331323},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":13.449596831175755},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.297369360291509E-2},108.90770103769893,1.43838836929768,1.8668399111308047,0.88268387608144505,389.84865806655057,0.2812383889070853,109.64040851222586,3.4783057100560644E-4,1.8539106340845778E-2,null,1.1459951495294058E-4,1.964929772719959E-6,null,null,null,1.0398080267244636E-4,1.9366258326214657E-3,0,2.104410799187096E-2,5.9184110276205067E-3,0.87090098173253983,8.6406424906474294E-2,0,1.2940323923584022E-2,2.1558629142403272E-2,4.4505605322373671E-3,3.090048474777546E-3,6.5303128798405185E-4,1.0000000000000004,3.0451247958020208E-3,8.2784496203649485E-2,5.6526782888233369E-4,1.1263866220707939E-5,2.7221191974785497E-7,null,null,null,null,1.2548290124199024E-3,1.1685494911164119E-2,0,0,8.2453675529362057E-4,2.0545248546567117E-2,1.8884384054253454E-4,4.315728501358599E-4,4.0189876821015071E-3,0,0,1.1818277156044874E-4,2.9447982761750019E-3,2.7067427042095432E-5,6.3324736770064356E-5,5.8970655121398749E-4,0.12909901826746051,0.14400725861355035,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6732129511407639E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3268046618979413E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2873197308321085E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM152","v":0.40091759223503076},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.16008668398145429},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5674336650374763E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.2050036936814045},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10722170557508306},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13741427481652052},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.1023908752429967E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17963523096938674},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.9012093922480093E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36408512177074415},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24084721167082121},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41728950732398651},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29187854718087808},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27590889542393615},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16294738797108269},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32829057761353631},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20816872779648518},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.22073013468589719},8.8494594131983947E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6406424906474294E-2,2.1558629142403272E-2,3.090048474777546E-3,0.12909901826746017,8.640642490647428E-2,6.0162363886391557E-4,3.1869078377286721E-3,0.40287634079890494,8.6406424906474266E-2,0.87376976719353083,8.4595460555061897E-2,1.2595543331815237E-2,2.1057570777595548E-2,4.3293321334005779E-3,3.0174233754762742E-3,6.3490263312006735E-4,1.0000000000000004]
[150,37.5,87.5,9.7374860133530527E-2,0,1.5316365251187783E-2,0.88730877461528213,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ153*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":205.23907649170155},{"$f":"DZ153*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":5.1291624900731474},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.3639752727757809},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.8995944737465758E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":11.871750482764806},0.27433106918612621,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.495033373561709},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":11.657621288669475},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.4584272949540366E-2},92.57240963999827,1.255851722356006,1.6370559171828361,0.77066812394625639,339.420516089903,0.27407494715338565,93.026660010115052,3.0194937705578799E-4,1.6197903892620057E-2,null,1.001213561112631E-4,1.7260086963956761E-6,null,null,null,8.7775665617229159E-5,1.6348077447080017E-3,0,1.8324284044808736E-2,5.0222271812045824E-3,0.88730877461528213,7.6010369279413362E-2,0,1.0999195821642887E-2,1.8690031106947114E-2,3.7663371386048757E-3,2.674459747170059E-3,5.5083229094001959E-4,1.0000000000000004,2.6577779128123123E-3,7.2844009855737704E-2,4.9840988064607712E-4,9.9316145936991552E-6,2.400156235677259E-7,null,null,null,null,1.0665969501065281E-3,9.9325988715363595E-3,0,0,7.1482363296227153E-4,1.781149125479569E-2,1.6371621918915183E-4,3.652234008966746E-4,3.4011137377082013E-3,0,0,1.0228806050370097E-4,2.5487446289116224E-3,2.3427057754735708E-5,5.3414454207713406E-5,4.9741783673230616E-4,0.1126912253847183,0.14286063460821286,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6790482192230652E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3384323675062669E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.290129778469292E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM155","v":0.39279297466181623},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.1394793280449764},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.2311278445388869E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18196800291176082},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0634120426382678E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11835807640158283},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9440647469702233E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15787366617382712},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.4194830667064532E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33744134423294447},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21637400363963624},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.39074031327626341},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26604049152116821},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.25043915779435405},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1421470703728942},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.3019070286359003},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18497471388706505},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19818913228201304},7.7847298814696098E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.6010369279413362E-2,1.8690031106947114E-2,2.674459747170059E-3,0.11269122538471787,7.601036927941332E-2,5.3032967170799561E-4,2.7808623688243021E-3,0.39485573302388743,7.6010369279413292E-2,0.88978883682102672,7.4427189567575533E-2,1.0715102286912663E-2,1.8255726988168252E-2,3.6657035555628984E-3,2.6116021880408409E-3,5.3583859271353067E-4,1.0000000000000004]
[151,37.75,87.75,9.321417735403871E-2,0,1.4516923619190398E-2,0.89226889902677131,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ154*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":196.69819419465071},{"$f":"DZ154*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":4.91571593857332},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34882869339648509},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.4944400926388062E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":11.377715792751228},0.26310369670642575,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.0996779374084653},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":11.115080283070238},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.204426246043279E-2},87.778429909198678,1.200658726407027,1.5671653592443355,0.73679829529867091,324.24835749009236,0.27172791198752205,88.107329146166407,2.880766278117304E-4,1.5487402424704975E-2,null,9.572634544117573E-5,1.6532805861955901E-6,null,null,null,8.3039837240532236E-5,1.5466036980238786E-3,0,1.7502502213808488E-2,4.7559183811151625E-3,0.89226889902677131,7.2844009855737704E-2,0,1.0431008752182436E-2,1.782142286938939E-2,3.5650699725209203E-3,2.5487446289116224E-3,5.2084489448704185E-4,1.0000000000000004,2.5403455485550537E-3,6.9815897187032294E-2,4.7801177774734946E-4,9.5251497455902625E-6,2.3019265741687362E-7,null,null,null,null,1.0114995952450012E-3,9.4195091569374348E-3,0,0,6.8160262372803971E-4,1.6983712641770683E-2,1.5610760389066553E-4,3.4570643356717878E-4,3.2193635389537413E-3,0,0,9.7479928455254322E-5,2.4289388502779291E-3,2.2325850178439158E-5,5.0506562929385019E-5,4.7033833155765681E-4,0.10773110097322912,0.14247743290942694,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6809695646583379E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3422609558038655E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2910550268254004E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM156","v":0.3901176593862497},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13321753467689706},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8403562835289406E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17487973089226971},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5696166635130175E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.1126124950628597},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.6090582000451623E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15122227020753939},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9825682844895931E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32900064240165522},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20878192641425627},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38227139871844795},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25794647465058745},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2424828783710441},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13582136270409181},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2935924112563526},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.1778325774108564},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.19123568680331282},7.4604418526830321E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2844009855737704E-2,1.782142286938939E-2,2.5487446289116224E-3,0.10773110097322869,7.2844009855737663E-2,5.0858151086334406E-4,2.6577779128123123E-3,0.39221377341787439,7.2844009855737635E-2,0.89463246937301122,7.1329953521385006E-2,1.016426484343361E-2,1.740733033045283E-2,3.4703856540113718E-3,2.4888417395947759E-3,5.0675453811156886E-4,1.0000000000000004]
[154,38.5,88.5,8.180624906067227E-2,0,1.2395645727303011E-2,0.90579810521202508,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ157*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":173.24415332987203},{"$f":"DZ157*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":4.3295722631064812},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30723480656276952},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":8.380114641665326E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":10.021051527257518},0.23222424066430605,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.0207481025117708},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":9.6344792237010175},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.5112492901878354E-2},75.042900674243967,1.0500860922668898,1.3755244534519604,0.64439763413404783,283.03128598709134,0.2648067122254934,74.948584299195019,2.5025778022231139E-4,1.3543444695125868E-2,null,8.3698684132514091E-5,1.453695095849292E-6,null,null,null,7.0509190554433789E-5,1.3132224060156252E-3,0,1.5262586451146601E-2,4.0416353381854926E-3,0.90579810521202508,6.4149597751711529E-2,0,8.9248836489140924E-3,1.545069403305401E-2,3.0295234621256547E-3,2.2059572759067303E-3,4.4123861626326518E-4,1.0000000000000004,2.2193533514905731E-3,6.1499724607014396E-2,4.2190939734242897E-4,8.4072200222699644E-6,2.031758418612393E-7,null,null,null,null,8.654499687383105E-4,8.0594336801757815E-3,0,0,5.9093113207237479E-4,1.4724421809441142E-2,1.3534109154049302E-4,2.9377424835198135E-4,2.7357492137736732E-3,0,0,8.4369597091632435E-5,2.1022644908098081E-3,1.9323188005289635E-5,4.2787106440053266E-5,3.9845150982321194E-4,9.4201894787975263E-2,0.14132555129317126,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6866644797747828E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3536089856637552E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2937974857049613E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM159","v":0.38218935294872414},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11606894314017131},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.8090288294776545E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15522898543314936},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2438660112982958E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6995732883061708E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7341892103347145E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13290273893355586},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.8202256419235106E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30492434979373489},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18756696825534236},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35795016042862288},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23511219842980885},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.22009876754965566},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11848369613551096},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26999743080289984},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15801859613866556},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.17190403016815378},6.5699890059244648E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.4149597751711529E-2,1.545069403305401E-2,2.2059572759067303E-3,9.4201894787974916E-2,6.4149597751711487E-2,4.4877506581967642E-4,2.3213813750490998E-3,0.38438168569647452,6.414959775171146E-2,0.90784643791411757,6.2824661179362959E-2,8.7031133632161518E-3,1.5091761531258711E-2,2.9504084716408408E-3,2.1541108833582692E-3,4.2950665704588338E-4,1.0000000000000002]
[155,38.75,88.75,7.8334818127287612E-2,0,1.1770411256502739E-2,0.90989477061621005,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ158*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":166.09526021726867},{"$f":"DZ158*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":4.1509131352956521},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.29455680992985289},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":8.0399249806395859E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":9.6075343905040089},0.22279712789895489,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.6940853133390439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.1862042237312984},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.3013775687241816E-2},71.284740179791811,1.004483975305299,1.3172043001372193,0.61641336075117126,270.59760605944655,0.26253904539857204,71.042437181985946,2.3881817088517316E-4,1.2953193748126281E-2,null,8.0045925559337109E-5,1.3929038936966408E-6,null,null,null,6.6826873218270465E-5,1.2446398341000356E-3,0,1.4584917455782795E-2,3.829110306058185E-3,0.90989477061621005,6.1499724607014396E-2,0,8.4813430775182112E-3,1.4732829029463412E-2,2.8712934811560274E-3,2.1022644908098081E-3,4.1777469782850157E-4,1.0000000000000004,2.1219837526994848E-3,5.8964697955969383E-2,4.0478204037861399E-4,8.0659300218534015E-6,1.9492794505709031E-7,null,null,null,null,8.2243964067700939E-4,7.658903436841202E-3,0,0,5.6347548649817521E-4,1.4040300624173283E-2,1.2905291879195354E-4,2.7843061615793151E-4,2.5928628649980958E-3,0,0,8.0403736739082944E-5,2.0034458679637109E-3,1.8414886107014499E-5,4.0511799749829328E-5,3.7726289807867225E-4,9.0105229383790342E-2,0.14094100311676794,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.688540227607171E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3573467134395575E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2947007759548715E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM160","v":0.37957888400401235},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11085813700436359},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.5074410993713267E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14918228900051697},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8492036538380111E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.2287166389484934E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4811630270336832E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12730339635112717},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4774871255159487E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29729702266949276},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18098566512293551},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.35019194039954943},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22795914405944137},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21310638141174523},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11321103576124993},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26256161408564682},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15191727366228483},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16593646417080424},6.2985977885525651E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.1499724607014396E-2,1.4732829029463412E-2,2.1022644908098081E-3,9.0105229383789953E-2,6.1499724607014361E-2,4.305197932065602E-4,2.2193533514905731E-3,0.38180202924283729,6.1499724607014326E-2,0.91184839313247079,6.0232211281491886E-2,8.2725142773690131E-3,1.4390597791829274E-2,2.7967020964455667E-3,2.0528551793867595E-3,4.0672624100709416E-4,1.0000000000000004]
[158,39.5,89.5,6.8811718042357958E-2,0,1.010286062757991E-2,0.92108542133006255,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ161*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":146.45070533465866},{"$f":"DZ161*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":3.6599729315078005},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.25971874524851102},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":7.1036983839201873E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":8.4712242009541416},0.19685303049580946,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8026060239125252},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":7.9628390542464782},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.728622511138361E-2},61.250637614230548,0.87989405585617997,1.1572054890321331,0.5399572968901154,236.73993698598349,0.25585189587004198,60.570361706018147,2.0761995217022304E-4,1.1337425447629529E-2,null,7.0045148577805425E-5,1.2259766220015133E-6,null,null,null,5.7034363896651693E-5,1.0622559129239899E-3,0,1.2735606801820201E-2,3.2584291453011003E-3,0.92108542133006255,5.421869329684384E-2,0,7.2990360514266781E-3,1.2773499322379608E-2,2.4485923521398271E-3,1.8195254231345198E-3,3.5523222401340475E-4,1.0000000000000004,1.8556858289348341E-3,5.1998062250567759E-2,3.5764631299441927E-4,7.1266752114016849E-6,1.722291354231989E-7,null,null,null,null,7.0779079829187642E-4,6.5912452531348021E-3,0,0,4.8853846946624784E-4,1.2173070776170905E-2,1.1189007674245493E-4,2.3744109816715858E-4,2.2111512539726686E-3,0,0,6.9590027207005654E-5,1.7339971761733801E-3,1.5938219754134102E-5,3.444702802424186E-5,3.2078519598916291E-4,7.8914578669937882E-2,0.13978632692899673,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6941017522284377E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3684289413882065E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2973789989432084E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM163","v":0.37184333845569412},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6587786523692848E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.711488330802911E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13241909309896321},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.78960710853526E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.948905967008793E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8203856082437646E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11188147107822816},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5656855360869733E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27554080342018261},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16259516849858721},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32791169223505939},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20777944565667536},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19343407757606443},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8759589016538987E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.2414604687063524},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13499075739011462},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.1493343604681216},5.5528987142612368E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.421869329684384E-2,1.2773499322379608E-2,1.8195254231345198E-3,7.8914578669937452E-2,5.4218693296843805E-2,3.8028778998110873E-4,1.9403536100752084E-3,0.37415523312973442,5.4218693296843763E-2,0.92278216795510826,5.3108377773705799E-2,7.1239638087779496E-3,1.2476848386880957E-2,2.3859029559951872E-3,1.7767612996539498E-3,3.4597781987835089E-4,1.0000000000000007]
[159,39.75,89.75,6.5912256878123451E-2,0,9.6088285417230638E-3,0.92447891458015385,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ162*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":140.45883240150607},{"$f":"DZ162*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":3.5102290795115971},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24909263241190308},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.8176964341880142E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":8.1246331832845815},0.18892753204560375,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.532692736048145},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":7.5924406399806479},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.5552079346762404E-2},58.274722715518195,0.84210670454386116,1.1084879705901194,0.5167686460117058,226.50266328514107,0.25366091342857205,57.454872462913173,1.9817904656385961E-4,1.0846563959197305E-2,null,6.7006544760770593E-5,1.175101033510914E-6,null,null,null,5.4142071821254393E-5,1.008387435236377E-3,0,1.2175454158613078E-2,3.0884368232814998E-3,0.92447891458015385,5.1998062250567759E-2,0,6.9488915661292203E-3,1.2180197451382309E-2,2.3232135598505468E-3,1.7339971761733801E-3,3.3672341574329703E-4,1.0000000000000004,1.7748609885048848E-3,4.9872949101501925E-2,3.4324711734973044E-4,6.8397481917829252E-6,1.6529501943606457E-7,null,null,null,null,6.7383713057191151E-4,6.2750544355573085E-3,0,0,4.6584689680685503E-4,1.1607657533878636E-2,1.0669302069681662E-4,2.2528306046765229E-4,2.0979304993828944E-3,0,0,6.6318892351005816E-5,1.6524892528280786E-3,1.5189030994295751E-5,3.2652220588214712E-5,3.040711951550823E-4,7.5521085419846493E-2,0.13940126753938387,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6959341349938278E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3720802573272884E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2982614061929999E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM164","v":0.36929652932675627},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.2251568608329115E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4787304537567565E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12726091947810458},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4741760960538698E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5630338138288858E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6292781507223206E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10716777826632694},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2968237456178407E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26864847145265075},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15689006966531494},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.3208045266581},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20145796305495181},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18728881025948477},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.4364674031862508E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23481056917055593},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12977857248090802},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14420577031808537},5.3254690487360291E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.1998062250567759E-2,1.2180197451382309E-2,1.7339971761733801E-3,7.5521085419846146E-2,5.1998062250567731E-2,3.6494521734124416E-4,1.8556858289348341E-3,0.37163679982618147,5.1998062250567682E-2,0.92609831417479915,5.0935505676034845E-2,6.7835965595181291E-3,1.1897347366726364E-2,2.2640011874748471E-3,1.6932432145007293E-3,3.2799182094633752E-4,1.0000000000000002]
[162,40.5,90.5,5.7953947766965698E-2,0,8.2850458871271387E-3,0.93376100634590753,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ165*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":123.98254314760831},{"$f":"DZ165*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":3.0984675072941119},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21987323629089886},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":6.0301006665655653E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":7.1715866277859632},0.16710219469554125,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.7960743830507333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":6.5815890734344276},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.0819394331335449E-2},50.292879693993036,0.7387328448915178,0.97476140973317538,0.45333206582857871,198.56806258560326,0.24719989939134487,49.086005093495395,1.7242111971344434E-4,9.5021661326184781E-3,null,5.8683438183007897E-5,1.0353156099554951E-6,null,null,null,4.6415127809532132E-5,8.6447433785954346E-4,0,1.0645195471793959E-2,2.6314912496286668E-3,0.93376100634590753,4.5892339750272383E-2,0,6.0107320829329595E-3,1.0560820670722601E-2,1.9871030508514633E-3,1.5007873459707167E-3,2.8721075334271659E-4,1.0000000000000004,1.5536871265751698E-3,4.4028862387764517E-2,3.0359443121404285E-4,6.0496049550676482E-6,1.4619976358629017E-7,null,null,null,null,5.828633848802752E-4,5.427868698052684E-3,0,0,4.039118049462722E-4,1.0064400853250726E-2,9.2508012525601598E-5,1.9269027372120914E-4,1.794412777130254E-3,0,0,5.7399490499073186E-5,1.4302416371115296E-3,1.3146218360113861E-5,2.7850955517162876E-5,2.5935979782555369E-4,6.6238993654092845E-2,0.13824633684795273,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7013687173489342E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3829095324930769E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3008784985168926E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM167","v":0.36175017831938794},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":8.0376371604245711E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8644339882617071E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11296096646011659},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.627301280686507E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.5142150272243626E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1302013720069526E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.4185143745506031E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.581559495611697E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24898875541030907},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14094799881338382},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.30039399277179996},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18362423696312016},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16999978139024105},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2318975022188504E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21593967681289966},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11531873479477102},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12992781996338679},4.7001412040404505E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.5892339750272383E-2,1.0560820670722601E-2,1.5007873459707167E-3,6.6238993654092471E-2,4.5892339750272383E-2,3.2270137686188404E-4,1.6240288696831664E-3,0.36417204611634613,4.5892339750272314E-2,0.93517020786397709,4.4960601069018453E-2,5.8710976060998427E-3,1.0315635564464198E-2,1.9370850201354526E-3,1.4655144915411231E-3,2.7985838476419204E-4,1.0000000000000004]
[163,40.75,90.75,5.552955448308184E-2,0,7.8910361348718365E-3,0.93657940938204676,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ166*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":118.95351663295125},{"$f":"DZ166*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":2.9727863036876183},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21095465543993236},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.7893450776539998E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.8806900355104137},0.1604305337205589,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.5730446867722501},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.2755283882070731},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":2.9386441969033398E-2},47.914887348903747,0.707339861359494,0.93402055487420466,0.43406739365986691,190.10454628783197,0.24508300814354791,46.591394065986201,1.6462314670596928E-4,9.0935235284555598E-3,null,5.615336230350398E-5,9.9268512647024948E-7,null,null,null,4.4122479173284177E-5,8.2177412339718011E-4,0,1.0181189325161969E-2,2.4952365062896739E-3,0.93657940938204676,4.4028862387764517E-2,0,5.7314631292667267E-3,1.0070450458205794E-2,1.887066989419442E-3,1.4302416371115296E-3,2.7250601618566755E-4,1.0000000000000004,1.4865185714564302E-3,4.2244922151783257E-2,2.9147323123433533E-4,5.8080706450825413E-6,1.4036264541409949E-7,null,null,null,null,5.5578254923829699E-4,5.17568058002843E-3,0,0,3.8515698239932351E-4,9.5970808845531434E-3,8.8212591253328173E-5,1.8298973199486627E-4,1.7040772574245756E-3,0,0,5.4701381565595875E-5,1.3630119856883321E-3,1.2528269857601642E-5,2.6425030562452504E-5,2.4608098562321502E-4,6.3420590617953687E-2,0.13786162229759213,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7031598047858249E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.386478560880666E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3017410194754907E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM168","v":0.3592658385175993},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6767949928314885E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6847972725772388E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10856075298828874},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.375195343157235E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1979885943964065E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9858603404036716E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":9.021701720245523E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3706504237864823E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24276059196892746},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13600245048616333},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29388324644738167},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17803765251753853},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16459900551096321},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8655686217010842E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20999262815399675},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11086611462382784},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12551402194736053},4.5092900340634845E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.4028862387764517E-2,1.0070450458205794E-2,1.4302416371115296E-3,6.3420590617953243E-2,4.4028862387764503E-2,3.0979023593269677E-4,1.5536871265751698E-3,0.36171375035935527,4.4028862387764447E-2,0.9379251965056552,4.3136892269773887E-2,5.5993084702647463E-3,9.8366697067020104E-3,1.8397486003713798E-3,1.3966268113999307E-3,2.655576358332421E-4,1.0000000000000004]
[166,41.5,91.5,4.8871518370886879E-2,0,6.8308426215309146E-3,0.94429763900758268,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ169*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":105.11534795514741},{"$f":"DZ169*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":2.6269544234883013},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1864137575499315},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":5.1259216170512552E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":6.0802416584785615},0.14204617790144294,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.964365783493415},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.4402464265245261},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.5475680056952117E-2},41.510708612945557,0.62135809304523015,0.82212755212895039,0.38130367410544075,166.96784901103624,0.23884048250371492,39.878681620403313,1.4333864284256438E-4,7.9737127532245045E-3,null,4.9219895863618509E-5,8.7548072347804049E-7,null,null,null,3.7972327756025725E-5,7.0722853610530215E-4,0,8.9123476365154924E-3,2.1286294097462035E-3,0.94429763900758268,3.8901640171498289E-2,0,4.9797143169802898E-3,8.7319935129819299E-3,1.6180824363074596E-3,1.2378846864066638E-3,2.3304586824316527E-4,1.0000000000000004,1.3026081914550129E-3,3.7335693015252289E-2,2.580721854951676E-4,5.142501349229252E-6,1.2427794659049566E-7,null,null,null,null,4.8288512987849176E-4,4.4968291871017984E-3,0,0,3.339660212567881E-4,8.3215391779417457E-3,7.6488313783395944E-5,1.569061792854505E-4,1.4611762570220092E-3,0,0,4.7344449223343785E-5,1.1796969272128343E-3,1.084330997048572E-5,2.259856232525561E-5,2.1044730591790966E-4,5.5702360992417807E-2,0.13670902456170175,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7084734286940328E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.3970668069812009E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3042998627192878E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM171","v":0.35190510769935746},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6885900845020954E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.210698604388129E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.6362085292845498E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6983368198986455E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3384701740136431E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.6089139981557015E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.9287850051230194E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.8095602115427623E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.2249953529613378},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12218283330891352},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27518552412183916},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16227716987945848},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14940452083147188},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8615247554025802E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.1931162656640395},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8513489751265976E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11321736614291304},3.9841769425959399E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.8901640171498289E-2,8.7319935129819299E-3,1.2378846864066638E-3,5.5702360992417321E-2,3.8901640171498289E-2,2.7421821273719311E-4,1.3611165579060383E-3,0.35442777674091286,3.8901640171498227E-2,0.94547079327429484,3.8118666593375289E-2,4.8673078447886283E-3,8.5293375961364524E-3,1.5779356425297277E-3,1.2087908068097492E-3,2.2716824206578032E-4,1.0000000000000004]
[167,41.75,91.75,4.684207162175609E-2,0,6.5139808372373575E-3,0.946643947541007,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ170*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":100.88854955519544},{"$f":"DZ170*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":2.5213218306276945},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17891786482380656},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.9229879092218189E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.8357487636413143},0.13642261208868248,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.7800696588322871},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.1873393063529587},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.4291565608464898E-2},39.595054452929915,0.59521647215818518,0.78801883804151596,0.36526156215281469,159.94544236154533,0.23679517695028779,37.874309326394183,1.3689209174590821E-4,7.6331460445990106E-3,null,4.7111203437409893E-5,8.3971362673736861E-7,null,null,null,3.6140113313695662E-5,6.7310383492275591E-4,0,8.5272330016455157E-3,2.0192076475209837E-3,0.946643947541007,3.7335693015252282E-2,0,4.754901372596966E-3,8.3266816792909749E-3,1.5377888487519956E-3,1.1796969272128343E-3,2.2129061588839537E-4,1.0000000000000004,1.2467225251182709E-3,3.5836057036408825E-2,2.4785518465068185E-4,4.938911254748389E-6,1.1935781975532449E-7,null,null,null,null,4.61084917871001E-4,4.293816454725965E-3,0,0,3.1846436287089725E-4,7.9352793509814661E-3,7.2937965438612257E-5,1.4912007410208285E-4,1.3886687746499126E-3,0,0,4.5118985542579428E-5,1.1242443301525855E-3,1.0333611517669252E-5,2.1458650234168081E-5,1.9983196565422729E-4,5.3356052458993442E-2,0.13632552165832479,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7102251433228267E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4005573787469082E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.305143423200869E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM172","v":0.3494820453145342},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3883121177238864E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0720594741837337E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2608454643547722E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4968429869444144E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0793191676634535E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4998950531364562E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5947363326701295E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6441122447619349E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21936735651031214},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11789571244183412},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26922114672807951},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15734004867958307},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14465804218448242},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5561790338828474E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18779778114243523},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.470974396479756E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10941328404843925},3.8237978293828648E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.7335693015252282E-2,8.3266816792909749E-3,1.1796969272128343E-3,5.3356052458992997E-2,3.7335693015252282E-2,2.6333896479098734E-4,1.3026081914550129E-3,0.35202852973208093,3.7335693015252226E-2,0.94776493229887648,3.658587502583055E-2,4.648286505986806E-3,8.1334499707635954E-3,1.4997574733301379E-3,1.1519706286827098E-3,2.1572809653014596E-4,1.0000000000000004]
[170,42.5,92.5,4.1265516937576963E-2,0,5.6582086130209722E-3,0.95307627444940257,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ173*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":89.249755053403106},{"$f":"DZ173*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":2.2304548611952111},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1582773831183531},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":4.3634189613610382E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":5.1625199292139667},0.12091620441136798,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2770908427603476},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.497108168210695},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.1059861454200645E-2},34.417368806823951,0.52354115004495683,0.69428766627405569,0.32127716093495612,140.7172912774588,0.23076375121131876,32.472449995482179,1.1928856131662332E-4,6.6993741121278332E-3,null,4.1329680379315317E-5,7.413163069032471E-7,null,null,null,3.1207234814180064E-5,5.8122976119167875E-4,0,7.4731706661365334E-3,1.7245368963600563E-3,0.95307627444940257,3.302411302843896E-2,0,4.1472192754172799E-3,7.2203675171707013E-3,1.3213293336414135E-3,1.0210363919673027E-3,1.8966000396227864E-4,1.0000000000000004,1.0936142809155902E-3,3.1706332574476193E-2,2.1968284958623428E-4,4.377532387816704E-6,1.0579107312685246E-7,null,null,null,null,4.0215771246468967E-4,3.7450615629525904E-3,0,0,2.7615199302842667E-4,6.8809683703893862E-3,6.3247153752888391E-5,1.2812989787627219E-4,1.1931994357651415E-3,0,0,3.9050814785507056E-5,9.7304176019235862E-4,8.943816989437005E-6,1.8391415614704769E-5,1.7126858834757387E-4,4.6923725550597928E-2,0.13517786136067045,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7154233721072885E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4109156815939979E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3076466964536642E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM175","v":0.34230335957192121},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5659687574322714E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.7061619640986875E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.2202302024957888E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.955868745894329E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.374934459444231E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2151922759408124E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6746865967875435E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.203964108918444E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20331403629362868},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10591597526091447},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25209250021101087},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14341178648097339},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13130435028996532},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.7192794196371216E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17270513976149504},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.4157250599777245E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.8807680814263527E-2},3.3822201094232465E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.302411302843896E-2,7.2203675171707013E-3,1.0210363919673027E-3,4.6923725550597428E-2,3.3024113028438967E-2,2.3334550078237134E-4,1.1423386377638753E-3,0.34491806759989807,3.3024113028438905E-2,0.95405502250674512,3.236522280145758E-2,4.0559818439780525E-3,7.0528567099739517E-3,1.2889408571162852E-3,9.9703907607983071E-4,1.8493620464964474E-4,1.0000000000000004]
[171,42.75,92.75,3.9564720237445762E-2,0,5.4015091984669925E-3,0.95503377056408767,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ174*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":85.692188910877491},{"$f":"DZ174*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":2.1415471584023935},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15196832088089954},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":4.1921368461755877E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.9567377833773101},0.11616974677455302,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.1247956727435602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.2881155323871987},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.0081334573179364E-2},32.86310052650817,0.5017260897547251,0.6656984620421702,0.30789009358586866,134.87194100036928,0.22878761057998823,30.857029115759634,1.1395443955305101E-4,6.4152254944771312E-3,null,3.9570434567630913E-5,7.1126876947302774E-7,null,null,null,2.9732414797661143E-5,5.5376147407472777E-4,0,7.1529555262396759E-3,1.6365076034332976E-3,0.95503377056408767,3.17063325744762E-2,0,3.9647444125388244E-3,6.885345902777203E-3,1.2565523805911569E-3,9.7304176019235872E-4,1.8021240533701088E-4,1.0000000000000004,1.0470598039689042E-3,3.0443906040422745E-2,2.1105939548285828E-4,4.2056962626777649E-6,1.0163833901322202E-7,null,null,null,null,3.8446304320220557E-4,3.5802813693366188E-3,0,0,2.6333867205794256E-4,6.5616947147816487E-3,6.0312515937611429E-5,1.2184844769746466E-4,1.1347039328936921E-3,0,0,3.721520002105117E-5,9.273031544487436E-4,8.523405722563901E-6,1.7475277740360049E-5,1.6273712759665084E-4,4.4966229435912768E-2,0.13479643750132375,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7171375029804122E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.414331361711126E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3084721579992022E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM176","v":0.33994038355453404},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.3160898202396042E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.599163746331262E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.900024304723853E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7948262686068797E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1625573868139476E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1328516535890499E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3934745075134206E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0741781804374002E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19822837270260835},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10219962186329681},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24662864154986561},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1390486257734434},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12713290158520257},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4647649256703075E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16794878425998094},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0907819601262088E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.5524320255504447E-2},3.2472574066442328E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.17063325744762E-2,6.885345902777203E-3,9.7304176019235872E-4,4.496622943591233E-2,3.17063325744762E-2,2.2416617304717783E-4,1.0936142809155902E-3,0.34257677948832599,3.1706332574476137E-2,0.95596947078643169,3.107511930744947E-2,3.8780425886791509E-3,6.7256231569107648E-3,1.2258352338807368E-3,9.5017245732055111E-4,1.7573646932811282E-4,1.0000000000000004]
[174,43.5,93.5,3.4888538913722227E-2,0,4.7059603943969278E-3,0.96040550069188113,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ177*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":75.88929067815701},{"$f":"DZ177*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.896561365400605},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13458365603423267},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.7195293448919309E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":4.3897036502282107},0.10307315766917508,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7091452321235967},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.717723962143777},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.7410667938684923E-2},28.648876363487258,0.44185463372997325,0.58708950347496658,0.27114927309635684,118.84365743693279,0.22296014609789258,26.497399224946431,9.9382013959792637E-5,5.6357060079389775E-3,null,3.4744581628072424E-5,6.285529927191395E-7,null,null,null,2.574910971598527E-5,4.7957305349976333E-4,0,6.2757833197353112E-3,1.3992495658469023E-3,0.96040550069188113,2.8075492804129833E-2,0,3.469688651700734E-3,5.97087128897334E-3,1.0815391936201172E-3,8.4217482061905503E-4,1.5473254907607661E-4,1.0000000000000002,9.1943827814325817E-4,2.6964967521469131E-2,1.8726526442709577E-4,3.7315601180823311E-6,9.017997226656354E-8,null,null,null,null,3.3645726412483064E-4,3.1332313875759034E-3,0,0,2.2836344585577372E-4,5.6902057111894696E-3,5.2302131928096365E-5,1.0487734049302426E-4,9.7666185312709304E-4,0,0,3.2210030118167941E-5,8.0258771997922251E-4,7.3770705216645949E-6,1.5004484655324676E-5,1.3972806442075192E-4,3.9594499308119167E-2,0.13365630571721887,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7222255182836684E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4244700465568767E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.310922356546932E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM179","v":0.33294017348842941},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6317695982737751E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3167731874254282E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.0123207044213987E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3624565496428711E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5853064455809255E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1781926765442425E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.6189493266054505E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7289032544824515E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18372200496563196},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1814811554646381E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23093739710850986},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12673958090926601},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11539699273569896},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7671848817756886E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15445133633604502},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1893126985918279E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.6363829615076382E-2},2.8753988415168689E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8075492804129833E-2,5.97087128897334E-3,8.4217482061905503E-4,3.9594499308118869E-2,2.8075492804129822E-2,1.9884249291692488E-4,9.6006488708302656E-4,0.33563856000983416,2.8075492804129767E-2,0.96122367611357629,2.7520230162799482E-2,3.3950926518518665E-3,5.8324042801404458E-3,1.0552966793237867E-3,8.2238127029913882E-4,1.5091884200924655E-4,1.0000000000000002]
[175,43.75,93.75,3.3461492512755903E-2,0,4.4966559519728716E-3,0.96204185153527144,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ178*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":72.890718109167594},{"$f":"DZ178*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.8216235601467177},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12926592469675011},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.5747661950005789E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":4.216255659952612},9.9061576205533922E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5832892413168493},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.5450134602284455},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.6601999563874686E-2},27.37990825871923,0.42361432304995467,0.56309835635205885,0.25995589273008624,113.96415402407972,0.22105083147824955,25.191871005738122,9.4964270919996202E-5,5.3983588453961852E-3,null,3.3275363775291359E-5,6.0327727251826838E-7,null,null,null,2.4554480979886028E-5,4.5732328420331234E-4,0,6.0090795225471892E-3,1.3283120248779789E-3,0.96204185153527144,2.6964967521469128E-2,0,3.3204966520029994E-3,5.6939372713075516E-3,1.0290541650274558E-3,8.0258771997922251E-4,1.4710513494241653E-4,1,8.8060876295914601E-4,2.590070881231693E-2,1.7997694726919176E-4,3.5863287335136363E-6,8.6670190347420789E-8,null,null,null,null,3.2199004902672449E-4,2.998506602976275E-3,0,0,2.1777175772716941E-4,5.4262891983926469E-3,4.9876315187735132E-5,9.9787843739722063E-5,9.2926632128773382E-4,0,0,3.0695971905215592E-5,7.6486144264911119E-4,7.0303054248957192E-6,1.4264850887176511E-5,1.3284028405524E-4,3.795814846472876E-2,0.13327781881381462,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7239037331632403E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4278141583083753E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3117305222885078E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM180","v":0.33063609569025398},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4238306544928691E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2341946355510251E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7391669859352285E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2337445235196179E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.4112611211415476E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5562844304060224E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3822166415950889E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6270924703463054E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17912641319756731},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8593236282057064E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22593205463970364},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12288365544399399},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11173090981599505},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5550396867594253E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.15019769649467907},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.9117231222412256E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.352574210369762E-2},2.7616625258797642E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.6964967521469128E-2,5.6939372713075516E-3,8.0258771997922251E-4,3.7958148464728558E-2,2.6964967521469124E-2,1.9108700451744465E-4,9.1943827814325817E-4,0.33335414179925182,2.6964967521469065E-2,0.96282441115339401,2.6432838166893031E-2,3.249490101124233E-3,5.5619063992168559E-3,1.0041417358466361E-3,7.837245813141668E-4,1.4348786221127612E-4,1]
[178,44.5,94.5,2.9535651024325638E-2,0,3.9279127522956273E-3,0.96653643622337904,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ181*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":64.622275111001557},{"$f":"DZ181*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.6149855826112072},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1146024948707532},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":3.1750614726072671E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.7379798177829566},8.798522109384796E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2397903299553574},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.0736344737508912},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.4394873496054453E-2},23.929740625633194,0.37350802711577941,0.49709328298165023,0.22920757714626591,100.5669480321656,0.21542043101245659,21.664175290696434,8.2889692199405052E-5,4.7468607896559356E-3,null,2.9243012581495329E-5,5.3365212448015984E-7,null,null,null,2.1318995525933609E-5,3.9706288468578069E-4,0,5.2779090267730307E-3,1.1369694373919816E-3,0.96653643622337904,2.3903005148439269E-2,0,2.9144298093003174E-3,4.9380002843436837E-3,8.8698867770739759E-4,6.9464559154268672E-4,1.2649426528791227E-4,1.0000000000000002,7.7409763730838181E-4,2.2965791985024749E-2,1.5985321558401611E-4,3.1853311709751463E-6,7.6979351147632052E-8,null,null,null,null,2.8261356523744173E-4,2.6318162440628757E-3,0,0,1.8886000149626555E-4,4.7058856337630081E-3,4.3254649084410016E-5,8.6011689741916509E-5,8.0097698796548103E-4,0,0,2.6567590097974819E-5,6.6199322024381227E-4,6.0847812008996008E-6,1.2266205616284891E-5,1.1422805967162737E-4,3.3463563776621262E-2,0.13214776338969081,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7288863693640763E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4377428584262725E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3141299741878253E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM183","v":0.3238108034053972},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8543675946521389E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0162526557310049E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9819056705647224E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8881761772077059E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9381976868190773E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.9321721735394895E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7301983512087836E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3562409892540666E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16601792834334392},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9591011649081014E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21155758834004421},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11200558728962952},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10141679162217852},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9735865359193427E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13812684051519264},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1416237709493865E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.5601754820131067E-2},2.44806649671645E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3903005148439269E-2,4.9380002843436837E-3,6.9464559154268672E-4,3.3463563776620964E-2,2.3903005148439259E-2,1.6967699027572024E-4,8.0801514037489848E-4,0.32658490131364953,2.3903005148439207E-2,0.9672216445681282,2.3434398566732007E-2,2.8530496344736046E-3,4.8235356246388332E-3,8.6564864705421815E-4,6.7831940589324949E-4,1.2340355308021963E-4,1.0000000000000004]
[179,44.75,94.75,2.8336856170202544E-2,0,3.7562909169204578E-3,0.96790685291287737,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ182*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":62.09122223733074},{"$f":"DZ182*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.551731636618378},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11011387274356529},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":3.0525437568221691E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.5915748120280231},8.4590090509994095E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1357789158503917},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":2.9309009938438795},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.3726547530222387E-2},22.888042243684115,0.35822875947902749,0.47693645261879714,0.21983127553734844,96.483203275342717,0.21357568258768075,20.606465997777278,7.9227406369279188E-5,4.5483759619997788E-3,null,2.8014712819171382E-5,5.1236221421195507E-7,null,null,null,2.0346020036517836E-5,3.7894137168644496E-4,0,5.0554178351254041E-3,1.0797143149028434E-3,0.96790685291287737,2.2965791985024749E-2,0,2.7916694596468918E-3,4.7090709649339835E-3,8.4430861640103871E-4,6.6199322024381227E-4,1.2031284087252699E-4,1.0000000000000004,7.4167007033805335E-4,2.2067300610547604E-2,1.5368487805631024E-4,3.062417173103327E-6,7.4008909678515529E-8,null,null,null,null,2.7070943909426361E-4,2.5209600205526282E-3,0,0,1.8010431313728815E-4,4.487717320007952E-3,4.1249331788743741E-5,8.1872985062239072E-5,7.624356313387996E-4,0,0,2.5318759288484155E-5,6.3087569975867693E-4,5.7987611966511817E-6,1.1666790119400028E-5,1.0864605075312695E-4,3.2093147087122999E-2,0.13177305210779444,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.730530225530545E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4410185049426861E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3149215940536659E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM184","v":0.32156444040335147},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6813293833227199E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.5252059203910899E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7488901188775442E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7853040285187544E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7955656475690635E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4624527864763359E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.5309097491544784E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2763753529117567E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16186518341228082},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6798342027399935E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20697228429325512},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10859792889921714},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.8194850055739427E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7967573775203996E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13432278257749336},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.9044869524303566E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.3144910876172003E-2},2.3520802334249268E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.2965791985024749E-2,4.7090709649339835E-3,6.6199322024381227E-4,3.2093147087122631E-2,2.2965791985024738E-2,1.6311552610613888E-4,7.7409763730838181E-4,0.32435626655976479,2.2965791985024686E-2,0.9685625240913972,2.2516546297786176E-2,2.7331571791279151E-3,4.5999253510575194E-3,8.240337942191303E-4,6.4643446000124455E-4,1.1737882641115255E-4,1.0000000000000002]
[182,45.5,95.5,2.5036962077099812E-2,0,3.2887867729427585E-3,0.97167425114995809,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ185*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":55.106968980045508},{"$f":"DZ185*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.3771870496869167},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.7727851875076766E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.7140306102450006E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":3.1875810239236406},7.5209436213462197E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.851893809011369},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.5413292382669788},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.1902418388375724E-2},20.048986258858431,0.3162203897677176,0.42144711178728772,0.19405234726170731,85.257646221188935,0.20813568213763925,17.745158353696681,6.9212834380588507E-5,4.0032353830534067E-3,null,2.464178682066635E-5,4.5367790209747532E-7,null,null,null,1.7704513818786305E-5,3.2974374051981535E-4,0,4.444991936495361E-3,9.2516142879876795E-4,0.97167425114995809,2.0379847671871943E-2,0,2.4566001531207723E-3,4.0841543902336028E-3,7.2860445001092066E-4,5.7296001499426859E-4,1.0358216981106531E-4,1.0000000000000007,6.5266314887062584E-4,1.9587753984513272E-2,1.3664192771828474E-4,2.7228091098012698E-6,6.5801659959644657E-8,null,null,null,null,2.3821761821842726E-4,2.2183825349023452E-3,0,0,1.5620359656439686E-4,3.8921754484315361E-3,3.5775345237669828E-5,7.0653100173610444E-5,6.5795134983731021E-4,0,0,2.1913572915782068E-5,5.460275714910237E-4,5.0188705874627854E-6,1.0044409445689541E-5,9.3537760365375774E-5,2.8325748850042569E-2,0.13065554909967148,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7354120003501271E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4507462226152301E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3172724748707161E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM187","v":0.31491052468094938},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.2074457158320926E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.8431841576270863E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1029034409353941E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5091110465983661E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.4078850100720476E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2357814590670562E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9820213960348204E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0639054650189076E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.15001987669670599},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8994631999585984E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19380409472280491},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8984480571038758E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.9130274360733314E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.3120993521355238E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12352773710677786},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.246613149999553E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.6280299682933433E-2},2.0872363949163131E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0379847671871943E-2,4.0841543902336028E-3,5.7296001499426859E-4,2.832574885004191E-2,2.0379847671871936E-2,1.4498946884058627E-4,6.8101607732369465E-4,0.31775275138276277,2.0379847671871881E-2,0.97224909887305233,1.9983800828192608E-2,2.4058123078707014E-3,3.98952632388747E-3,7.1119847337293017E-4,5.5949379324264615E-4,1.0106940038195194E-4,1.0000000000000007]
[183,45.75,95.75,2.4028679813545631E-2,0,3.1473735903084082E-3,0.97282394659614668,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ186*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":52.967448387627229},{"$f":"DZ186*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.3237179493725104},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.3933581288080006E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.6101965686630525E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":3.0638236232370617},7.2332055355020575E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7659313047954655},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.4233640372951433},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1350050981430475E-2},19.189790949626037,0.30339938948734319,0.40449104778312633,0.18618459021897768,81.831868932754034,0.20635331650983646,16.886277550472045,6.617383633694263E-5,3.8370533006782739E-3,null,2.3613788527364889E-5,4.3572129125227549E-7,null,null,null,1.6908297741607819E-5,3.1491434332551013E-4,0,4.259099287900951E-3,8.78879263403044E-4,0.97282394659614668,1.9587753984513272E-2,0,2.35502446262063E-3,3.8948982575413376E-3,6.9379249673493968E-4,5.4602757149102381E-4,9.8556630952838556E-5,1.0000000000000007,6.2554685207300898E-4,1.8828110961323207E-2,1.3141424769471375E-4,2.6186392182534022E-6,6.328420408769553E-8,null,null,null,null,2.2836777797108503E-4,2.1266566846495452E-3,0,0,1.4896525888815888E-4,3.7118154515393023E-3,3.4117547113876378E-5,6.7277369457156451E-5,6.2651512727778327E-4,0,0,2.0883507904152174E-5,5.2036110902323174E-4,4.7829545636399184E-6,9.5570806895018112E-6,8.8999550263336747E-5,2.7176053403854043E-2,0.13028542362069295,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7370229542298431E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4539563060591661E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3180482502214729E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM188","v":0.3127206994059249},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.063450454359392E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3513160090300806E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.9041280128394496E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4268912316002755E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2909965002189347E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8810083812809504E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.8142543346042182E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.0012547358011331E-2},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14626730437679011},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6573765511623084E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18960358030595267},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.597297637824953E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.6298666978981045E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1647071321152409E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.12012574320671887},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0440339629975496E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.4150303794597491E-2},2.0061127869749087E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9587753984513272E-2,3.8948982575413376E-3,5.4602757149102381E-4,2.7176053403853317E-2,1.9587753984513265E-2,1.3943053848804567E-4,6.5266314887062584E-4,0.3155788177035378,1.958775398451321E-2,0.97337424551963825,1.920793247291824E-2,2.3065476974824446E-3,3.8046661741494466E-3,6.7724422766534352E-4,5.3319434025712778E-4,9.6169567889907605E-5,1.0000000000000007]
[186,46.5,96.5,2.1251512375135416E-2,0,2.7613279686082501E-3,0.97598715965625715,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ189*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":47.059373000742575},{"$f":"DZ189*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.176068295218281},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.3456076773445492E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.3231094167906797E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.7220797505525893},6.437648449485972E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5313023359369804},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.1013858246119774},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":9.8423795224135985E-3},16.843231587557771,0.26812090195105814,0.35778450950719648,0.16453553299250445,72.404787774029543,0.20109727742767078,14.560405694085645,5.7859547145751276E-5,3.3803632499211245E-3,null,2.0789361095354593E-5,3.8619225991838047E-7,null,null,null,1.4742160883053509E-5,2.7457039050486691E-4,0,3.7487109018100695E-3,7.5385555621743344E-4,0.97598715965625715,1.7400657074137529E-2,0,2.0770945961042283E-3,3.3782644103637523E-3,5.9929727498004843E-4,4.7259089063413307E-4,8.4936097523973178E-5,1.0000000000000009,5.5106992929908794E-4,1.673023978164841E-2,1.169604159262313E-4,2.3306234864210953E-6,5.6323777379544486E-8,null,null,null,null,2.0141679421038035E-4,1.8756778018938481E-3,0,0,1.2920595076087139E-4,3.219466391322136E-3,2.9592068280744778E-5,5.8114125438435727E-5,5.4118314954161269E-4,0,0,1.8074830128153114E-5,4.5037637805199542E-4,4.1396824539845404E-6,8.2362914563956853E-6,7.6699806067577491E-5,2.4012840343743663E-2,0.12918285059622292,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7418080960229661E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4634914669600496E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3203525961743414E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM191","v":0.30623464032087527},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6691040144389867E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0531736260214563E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3530648862692325E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2061460039884137E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9732879947933286E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9545191320764688E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3521838242632926E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.345823843000269E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13556345166258119},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9809005390538073E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17754043911180439},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7477130659404878E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8332253274340971E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7607306445330541E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11047166342042547},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4820312302348772E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.8194513022514639E-2},1.7821175764098262E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7400657074137529E-2,3.3782644103637523E-3,4.7259089063413307E-4,2.4012840343742847E-2,1.7400657074137526E-2,1.2406347968248494E-4,5.7480245150761874E-4,0.30913778840197897,1.740065707413747E-2,0.97647021861690386,1.7065448427892971E-2,2.0348664069621538E-3,3.3000307125861548E-3,5.8506440828989272E-4,4.6148363434306424E-4,8.2887793022767606E-5,1.0000000000000007]
[187,46.75,96.75,2.0402413174508964E-2,0,2.644309247941378E-3,0.97695327757755046,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ190*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":45.248189799147241},{"$f":"DZ190*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.1308047269978843},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.0244086585630425E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.2349874491210387E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.6173145400699531},6.1934506323561046E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4602530409866896},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.0038858223241465},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.3858263640657098E-3},16.131633961041999,0.25734497606996731,0.34350320465609219,0.15792275981655618,69.524767124874998,0.19937518503365842,13.861513309943964,5.5335212279498333E-5,3.2410595520829324E-3,null,1.9928048535502667E-5,3.7102671005632842E-7,null,null,null,1.408790522786034E-5,2.6238498348336945E-4,0,3.5931667283192197E-3,7.1638828131542949E-4,0.97695327757755046,1.6730239781648414E-2,0,1.9926382178200789E-3,3.2217970148085569E-3,5.7083154159973711E-4,4.5037637805199542E-4,8.0839488521562033E-5,1.0000000000000009,5.2836495665359935E-4,1.6087054637496326E-2,1.1252378374851938E-4,2.24221648930073E-6,5.4187260669053495E-8,null,null,null,null,1.9322702134374345E-4,1.7994111964763355E-3,0,0,1.2322165937628745E-4,3.0703538707680038E-3,2.8221484664265481E-5,5.5353790510472725E-5,5.1547775108926443E-4,0,0,1.7225208289773865E-5,4.2920607639106232E-4,3.9450933711592264E-6,7.8390414447945608E-6,7.3000447076767479E-5,2.3046722422450348E-2,0.12881808409391837,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7433875117849203E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4666387056565631E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3211131839429601E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM192","v":0.30410018351082868},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5492770977869433E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6735620748031949E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1834982177416082E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1404324161565942E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8774965877046978E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6865635394645576E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.2109525315003148E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8543591716746554E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13217248996135478},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7710441884478492E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17369242354159653},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4815726121701629E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5843691579767947E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6378749643997328E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10742923801955551},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.3089736373115979E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.6345104479273073E-2},1.7134556612083757E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6730239781648414E-2,3.2217970148085569E-3,4.5037637805199542E-4,2.3046722422449539E-2,1.6730239781648407E-2,1.1934736319003194E-4,5.5106992929908794E-4,0.30701747882108327,1.6730239781648351E-2,0.97741589341635982,1.6408647209572372E-2,1.952286599022467E-3,3.1471965510329308E-3,5.5729248230696805E-4,4.3979122722152884E-4,7.8892514484744374E-5,1.0000000000000007]
[188,47,97,1.958885680114469E-2,0,2.5326339436869804E-3,0.97787850925516906,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ191*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":43.510499014881773},{"$f":"DZ191*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.0873778194988115},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.7162429388500334E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":2.1503885204492739E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.5168003896477571},5.9590156298307669E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.392508204118599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.9109204839031417},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":8.9505038964567164E-3},15.452394436767706,0.24702459359979262,0.32981917883554457,0.15158953619221283,66.766140632233103,0.19766783974239879,13.197518786710713,5.2924912982966704E-5,3.1077413055265539E-3,null,1.9103855241544834E-5,3.5648525254656883E-7,null,null,null,1.3464632838573918E-5,2.5077663483795513E-4,0,3.4443678266801413E-3,6.8084074757808455E-4,0.97787850925516906,1.6087054637496323E-2,0,1.911934980224855E-3,3.072596087257305E-3,5.4375342301419898E-4,4.2920607639106232E-4,7.6945540447926703E-5,1.0000000000000009,5.066412155809955E-4,1.5469939417593878E-2,1.0826452423502108E-4,2.1573439264057542E-6,5.2136160023247894E-8,null,null,null,null,1.8540119221236139E-4,1.7265337880124935E-3,0,0,1.1751528315554998E-4,2.9281662520808027E-3,2.6914552020952431E-5,5.2728013211269773E-5,4.9102540980292919E-4,0,0,1.641552360505708E-5,4.0903090168228738E-4,3.7596511037178693E-6,7.4614435543160285E-6,6.9484096893610676E-5,2.212149074483168E-2,0.12845477306545838,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7449592461010822E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4697706378428951E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3218700726135607E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM193","v":0.30197938716008049},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4348296979602693E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.3177570321573716E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.020536747120923E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0782990546086994E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7863552842482946E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.436764440022601E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0756714727045584E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3918356244016149E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12886634921384532},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5685512252786291E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16992780994956694},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2235292165222476E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3434189774944383E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5204865029430722E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10447060199990117},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1425980438947858E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.4559444861455329E-2},1.6475827723056485E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6087054637496323E-2,3.072596087257305E-3,4.2920607639106232E-4,2.2121490744830941E-2,1.6087054637496323E-2,1.1482018749848916E-4,5.2836495665359935E-4,0.3049104077364107,1.6087054637496264E-2,0.97832159059082879,1.5778497027545101E-2,1.8733666462361848E-3,3.0014598416322567E-3,5.3087276049905191E-4,4.1911848903667488E-4,7.5094644222627619E-5,1.0000000000000007]
[189,47.25,97.25,1.8809293915283375E-2,0,2.4260341582287483E-3,0.97876467192648864,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ192*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":41.843167088102646},{"$f":"DZ192*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.0457092614273047},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.4205548061460555E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":2.0691647009803749E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.4203560431567048},5.7339335085643282E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3279139052894477},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8222785869212028},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.5354232973983857E-3},14.803900373162849,0.23713953117082009,0.31670641570626257,0.14552345181169685,64.123466610203238,0.19597511526738115,12.566603760278646,5.0623347730808225E-5,2.9801415976544003E-3,null,1.8315125643650821E-5,3.4254103119125689E-7,null,null,null,1.2870748205163286E-5,2.3971562844927552E-4,0,3.3020089887144891E-3,6.4711159217725072E-4,0.97876467192648864,1.5469939417593878E-2,0,1.8347983122475146E-3,2.9303235960072083E-3,5.1799209798390484E-4,4.0903090168228738E-4,7.3243747997328549E-5,1.0000000000000007,4.8585454427748303E-4,1.4877783659398949E-2,1.0417518963909682E-4,2.0758573894640032E-6,5.0166888884911836E-8,null,null,null,null,1.7792121493582971E-4,1.6568770973116849E-3,0,0,1.1207389365309029E-4,2.7925813930081405E-3,2.5668309345977442E-5,5.0229925973478364E-5,4.677621720104265E-4,0,0,1.5643898796170888E-5,3.8980407718782471E-4,3.5829256982917913E-6,7.1024790807527587E-6,6.6141268916575791E-5,2.1235328073512125E-2,0.12809296230944156,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7465233776631345E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4728874203248162E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3226233000811247E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM194","v":0.29987217890693213},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3255203066060558E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9842655249418511E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.863923179505005E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0195508604434106E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6996383495231727E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.2038915618200188E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.946089957794721E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9565489308433155E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12564290772278117},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3731632848391081E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.1662447906793178},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9733365340713042E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.1101236181666361E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.4083219626612688E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10159344777475789},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9826464484911173E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.2835174117891251E-2},1.5843798785659197E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.5469939417593878E-2,2.9303235960072083E-3,4.0903090168228738E-4,2.1235328073511361E-2,1.5469939417593871E-2,1.1047400432145008E-4,5.066412155809955E-4,0.30281650835824775,1.5469939417593819E-2,0.97918908490484702,1.5173861538496413E-2,1.7979252995991481E-3,2.8624904232024064E-3,5.0573637311459685E-4,3.9941748943505607E-4,7.1483971306098072E-5,1.0000000000000007]
[190,47.5,97.5,1.8062244986984381E-2,0,2.3242571298109378E-3,0.97961349788320551,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ193*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":40.243199905828178},{"$f":"DZ193*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":1.0057242264283677},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.1368132781899046E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.9911745379841538E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.3278083105647451},5.5178122840283866E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2663234004967003},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.7377587565357928},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.1396418430310577E-3},14.184629513724715,0.22767050937215091,0.30414007045952873,0.13971267563861778,61.591565011893863,0.19429688640354667,11.967049310532602,4.8425467116676975E-5,2.8580057920638171E-3,null,1.7560280088934997E-5,3.2916839131324572E-7,null,null,null,1.2304747484822417E-5,2.2917395548539734E-4,0,3.1657994106309623E-3,6.1510496846377911E-4,0.97961349788320551,1.4877783659398949E-2,0,1.7610522869507816E-3,2.7946572503976044E-3,4.9348064824528875E-4,3.8980407718782471E-4,6.9724194614867582E-5,1.0000000000000009,4.6596283422086231E-4,1.4309526275880519E-2,1.0024865831161675E-4,1.9976149682181256E-6,4.8276017733237052E-8,null,null,null,null,1.7077002980016716E-4,1.5902822571506145E-3,0,0,1.0688516445919796E-4,2.6632921524194844E-3,2.4479933518921846E-5,4.785303970307897E-5,4.4562760854220977E-4,0,0,1.4908544828228519E-5,3.7148102494778207E-4,3.4145074118140986E-6,6.7611864113301968E-6,6.2963008203537391E-5,2.0386502116795321E-2,0.12773269583317415,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7480799839353871E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4759892074623647E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3233729036495771E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM195","v":0.29777848654798678},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2211182576619744E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6716882085613897E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7134102425023997E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.6400340201366393E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6171310067165465E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9867979953360074E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8219678585459443E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5468951808753317E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12250009686267488},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.184631067858856E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16264159725363819},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7307557146908304E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.884239891601561E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.3011488730704178E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8795531309106899E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8288708114114618E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.1170024663742215E-2},1.5237332500992313E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4877783659398949E-2,2.7946572503976044E-3,3.8980407718782471E-4,2.0386502116794492E-2,1.487778365939894E-2,1.0630121391744574E-4,4.8585454427748303E-4,0.30073571401485716,1.487778365939889E-2,0.98002006828291699,1.4593654967639735E-2,1.7257916012065064E-3,2.7299735088926534E-3,4.8181823316207679E-4,3.8064255106780336E-4,6.8050855115109541E-5,1.0000000000000011]
[191,47.75,97.75,1.7346297068216002E-2,0,2.2270642491564476E-3,0.98042663868262836,1.0000000000000009,{"$f":"0","v":0},{"$f":"DZ194*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":38.707736377999815},{"$f":"DZ194*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.96735121254408885},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.8645109632839096E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.9162827626689135E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":2.2389916963538488},5.3102771082192961E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2075967870484825},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.6571690061439859},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.7622607575954586E-3},13.593144167566871,0.21859914604873984,0.29209641567286898,0.13414592724815269,59.165503705726167,0.19263302901802748,11.39723019221136,4.632646165153606E-5,2.7410909499450149E-3,null,1.6837811286231423E-5,3.1634282429729502E-7,null,null,null,1.1765212497123811E-5,2.1912520256249737E-4,0,3.0354619807667011E-3,5.8473023582415111E-4,0.98042663868262836,1.4309526275880518E-2,0,1.6905309154622314E-3,2.6652897673877024E-3,4.7015581807886484E-4,3.7148102494778207E-4,6.6377515615351486E-5,1.0000000000000009,4.4692593227118265E-4,1.376415328244293E-2,9.6478119943077382E-5,1.9224809563511343E-6,4.6460266976976172E-8,null,null,null,null,1.6393154078999677E-4,1.5265993746722347E-3,0,0,1.0193734314936878E-4,2.5400056913590045E-3,2.3346732879329248E-5,4.5591220464593532E-5,4.2456459761427132E-4,0,0,1.4207756761358141E-5,3.5401926242490566E-4,3.2540057615182848E-6,6.4366574483267662E-6,5.9940858167024718E-5,1.9573361317372449E-2,0.12737401682876559,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7496291411841119E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4790761512282912E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3241189200459115E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM196","v":0.29569823804237927},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1214032406017918E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3787134952578809E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5687602958214701E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.1148229592955803E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.538628905153692E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7844145448778822E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7030751636068193E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1613649146247855E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11943589975229321},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":5.002714022418199E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15911649952533227},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4955551750313723E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.66553233533492E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1987451088897578E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.6074670369380277E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6810326701314136E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.9561817601417167E-2},1.4655342138916836E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4309526275880518E-2,2.6652897673877024E-3,3.7148102494778207E-4,1.957336131737164E-2,1.4309526275880512E-2,1.0229454929756812E-4,4.6596283422086231E-4,0.29866795815638308,1.430952627588046E-2,0.98081615390807075,1.4036839779161724E-2,1.6568042050387718E-3,2.6036089698515293E-3,4.5905680441972121E-4,3.6275014368634386E-4,6.4786189771947247E-5,1.0000000000000009]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.6660100717183192E-2},0,{"$f":"AS195+AU195+AW195","v":2.1342301493044329E-3},0.98120566913351304,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ195*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":37.234042317510813},{"$f":"DZ195*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.93052188926846291},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.6031629749654069E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.8443600106459967E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":2.1537480455193285},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":5.110969495027861E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1516006844508277},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.5803262994682794},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.4024231635260252E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":13.028085819750064},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.209907912091372},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.28055278971837266},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_Bela_MMF_ST","v":0.12881244969704739},{"$f":"SUM(I195:Y195)","v":56.840585555444477},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},10.855609426509863,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":4.4321750160606455E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.6291652792672189E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.6146280919880613E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":3.0404091475103949E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.1250805168111267E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0954444826697883E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.9107326046975473E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":5.5590166766988393E-4},0.98120566913351304,1.376415328244293E-2,0,1.6230774946153121E-3,2.5419281723153557E-3,4.4795779076057748E-4,3.5401926242490566E-4,6.3194863928543008E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000007},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":4.2870554753065209E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":1.3240695631351083E-2},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":9.2857061489971598E-5},1.8503255710468032E-6,4.4716500177107028E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.5739055232900307E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.465686942286309E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":9.7219224540948815E-5},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.4224428066727381E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.2266141101668662E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.343866780347269E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.0451912295710478E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.3539909797749428E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.373783040075638E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.1010486195924194E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.1280342873751424E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":5.7066829641167864E-5},{"$f":"SUM(AY195:BW195)","v":1.8794330866487626E-2},0.12701696765046044,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7511709245015652E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4821484012559376E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3248613854317606E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":1.3086878967842001E-3},{"$f":"'Survival curves'!$AM197","v":0.29363136151587815},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0261648355333471E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.1041120506322788E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4297449560674362E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.6182265960638577E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4639376141709281E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5957444627437314E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5891915522641248E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7985375605316639E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11644834996033618},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8271800370234229E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15566780484645501},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2675103774361774E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.453772967382651E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.1008984296683086E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3428742821429989E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5389027695034179E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.8008459100794335E-2},1.4096789210045592E-2,2.1811464946403337E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.376415328244293E-2},{"$f":"AT195","v":2.5419281723153557E-3},{"$f":"AV195","v":3.5401926242490566E-4},1.8794330866486963E-2,{"$f":"DK195*(1-p_PNF)","v":1.3764153282442926E-2},9.8447061166405492E-5,4.4692593227118265E-4,0.29661317435863938,1.3764153282442872E-2,0.98157888010165761,1.3502424456897007E-2,1.5908107491957963E-3,2.4831106522795704E-3,4.3739388565976401E-4,3.4569878321623473E-4,6.1681371094651652E-5,1.0000000000000007]
[193,48.25,98.25,1.6002367067602434E-2,{"$f":"AR196","v":0},2.0455418625959913E-3,0.98195209106980219,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ196*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":35.819504609523094},{"$f":"DZ196*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.89517095183185835},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.352305897981203E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.7752825553461714E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":2.0719262063026083},4.9195465815003121E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0982079301835563},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5070561330738803},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.0593121271847878E-3},12.488170135969067,0.20158008957243895,0.26948754760147248,0.12370198383314489,54.612336250366575,0.18934793745640693,{"$f":"Z196*AA196","v":10.340733228682675},4.240696874918909E-5,2.5220076103992283E-3,null,1.5484316424423409E-5,2.92240290160246E-7,null,null,null,1.0760262385931296E-5,2.0040816734242823E-4,0,2.7913595655913604E-3,5.2853817644393612E-4,0.98195209106980219,1.3240695631351083E-2,0,1.5585440037762805E-3,2.4242931322437855E-3,4.2682998055895054E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.373783040075638E-4},6.0167878260760289E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000007},4.1126516272697942E-4,1.2738227148467738E-2,8.9379253753238026E-5,1.7810246855437929E-6,4.3041717583514117E-8,null,null,null,null,1.5113271078996974E-4,1.4074112929863109E-3,0,0,9.2720125196145355E-5,2.3103372956918868E-3,2.1235711355753293E-5,4.1389894575966045E-5,3.8544008598298448E-4,0,0,1.290345551451194E-5,3.2151956714266203E-4,2.9552813503898315E-6,5.8345061300783681E-6,5.4333372130681924E-5,1.8047908930198427E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.1266615897929686},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.752705407827051E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4852061048812006E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3256003354135373E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM198","v":0.29157778526486638},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9352020691678008E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8467316353049097E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2961447361547463E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1486859363906154E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3928721415579994E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4198585401945688E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4801059861652524E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4570762009384993E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11353553024348985},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6578051444511527E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15229385725555142},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0464036155829343E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2487410485911575E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.0074060398985769E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0855684975369624E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.4022607062468228E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.6507936931872107E-2},{"$f":"CS196*DJ196","v":1.3560681247833354E-2},2.1811464946403337E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},1.3240695631351083E-2,2.4242931322437855E-3,3.373783040075638E-4,{"$f":"1-G196","v":1.8047908930197809E-2},1.3240695631351078E-2,9.4752103561195498E-5,4.2870554753065209E-4,0.29457129632678875,1.3240695631351026E-2,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98230971399726896},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":1.2989461389909409E-2},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.5276672752579149E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.368205726310608E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.1677440980763592E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.2944893557511291E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":5.8728265870916026E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000004}]
[194,48.5,98.5,1.5371865035987829E-2,0,1.9607980392769416E-3,0.98266733692473573,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ197*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":34.461625656113227},{"$f":"DZ197*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.86123598236627863},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1114968030894549E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.7089320537845652E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.9933817088499919},4.7356804233187597E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0472972896700927},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4371921383641435},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.7321487957734171E-3},11.97218232931108,0.19359973209013942,0.25888001411390371,0.11880474396013958,52.476492836436712,0.1877264602932818,9.8512262487900237,4.0577960309230947E-5,2.4194068968770833E-3,null,1.4850607912525115E-5,2.8091957291984352E-7,null,null,null,1.0292391233956631E-5,1.9169414190730238E-4,0,2.6771029178130185E-3,5.0256305460185443E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98266733692473573},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":1.2738227148467738E-2},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.4967905467395486E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.3121183203774305E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.0671883905632131E-4},3.2151956714266203E-4,{"$f":"AW196+BR196+BU196-BV196","v":5.7288653481071743E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000004},3.9456994989792729E-4,1.2255862567367345E-2,8.6038738578416733E-5,1.7144595740782609E-6,4.1433049971060571E-8,null,null,null,null,1.4514445037512109E-4,1.3516460963644275E-3,0,0,8.8429859113315647E-5,2.2034353505248037E-3,2.025311073931088E-5,3.9439708168005431E-5,3.672791308883159E-4,0,0,1.2296918273610927E-5,3.0640628288085519E-4,2.8163659881959032E-6,5.5553064123458901E-6,5.1733347068725851E-5,1.7332663075264775E-2,0.12630792387104961,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7542326639763422E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4882494072011612E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3263358050566042E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM199","v":0.28953743776020552},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8483229907232817E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.60549227006995E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1677486987656447E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.7047269237800276E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3252564753772676E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2558905310590717E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.375616318241899E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1357226459215937E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11069557131604713},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4943732359842732E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1489930366825139},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8320238066473027E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0502228525376373E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9180741687057669E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8353489976001245E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2708945871647702E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.5058317143278612E-2},1.3046069695451632E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2738227148467738E-2,2.3121183203774305E-3,3.2151956714266203E-4,1.7332663075264265E-2,1.2738227148467732E-2,{"$f":"BA196+BB196+BC196","v":9.1203320156365341E-5},{"$f":"AY196","v":4.1126516272697942E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.2925422578989168},{"$f":"DX196-(DU197+DV197)","v":1.273822714846768E-2},0.98301005502085592,1.2497044857917541E-2,1.4672376908411965E-3,2.2586340652381563E-3,3.9714625686695958E-4,3.1396292501175858E-4,5.5919183268996744E-5,1.0000000000000007]
[195,48.75,98.75,1.476741866034708E-2,0,1.8798082226773639E-3,0.98335277311697611,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ198*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":33.158018082972347},{"$f":"DZ198*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.82865731761965655},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.8803123083347689E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.6451953040789564E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.917976459029562},4.5590573228517867E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.99875317977895472},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.3705757021453446},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.4201906211689983E-3},11.478972859648827,0.1859516271928088,0.24871043919019944,0.11411139477882666,50.42899290233035,0.18611886861645172,9.3857871044487986,3.8830764539770982E-5,2.3211617400951748E-3,null,1.4243905248682097E-5,2.7005833462455462E-7,null,null,null,9.8460645703967846E-6,1.8338137912588182E-4,0,2.5677339119145313E-3,4.7790373059362825E-4,0.98335277311697611,1.2255862567367343E-2,0,1.4376848349428443E-3,2.2051498100988821E-3,3.875736746775978E-4,3.0640628288085519E-4,5.4549713056921752E-5,1.0000000000000004,3.7858669016421661E-4,1.1792755656134203E-2,8.2829816647545055E-5,1.6505166686178504E-6,3.9887752760620168E-8,null,null,null,null,1.394129430032645E-4,1.2982718919395799E-3,0,0,8.4338714551151041E-5,2.1014949805777099E-3,1.9316114970021313E-5,3.758319299482756E-5,3.4999048168277022E-4,0,0,1.1718891800557033E-5,2.920034106266536E-4,2.6839804536445868E-6,5.2897101314638284E-6,4.9260002925457923E-5,1.6647226883024446E-2,0.12595600960010422,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7557527646594374E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4912784511094699E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3270678288938239E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM200","v":0.28751024765097888},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7653442668678885E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3793817042565098E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0443541233076243E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2849558116992487E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2609231480248131E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.1030328854317187E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.275528918110176E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8332927972117752E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10792665065030324},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3366757856745639E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14576375817067122},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6241662897895195E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8580114427403976E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8327176682412464E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.592020623756888E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1446007005577252E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.3657740880355476E-2},1.2552047892393267E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2255862567367343E-2,2.2051498100988821E-3,3.0640628288085519E-4,1.6647226883023891E-2,1.225586256736734E-2,8.7794631202466048E-5,3.9456994989792729E-4,0.29052599304949767,1.2255862567367288E-2,0.98368123818829889,1.2024309111750772E-2,1.4093932717649845E-3,2.1541476536726051E-3,3.7846007954157499E-4,2.9920484675375442E-4,5.324684821801213E-5,1.0000000000000007]
[196,49,99,1.4187904564007186E-2,0,1.8023921763717797E-3,0.98400970325962156,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ199*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":31.906399695536333},{"$f":"DZ199*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.79737792290369824},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.6583476845577622E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.5839640141796906E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.8455784466759952},4.3893771882739713E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.95246540522552992},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.3070556048943436},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.1227296666277638E-3},11.007453438822555,0.17862126076348034,0.23895995536243347,0.10961302953127101,48.465964378252373,0.18452504351784066,8.9431841860311341,3.7161608455885487E-5,2.2270799367571327E-3,null,1.3663015261795577E-5,2.5963705251272674E-7,null,null,null,9.4202169261421235E-6,1.7545003480627197E-4,0,2.4630344492597399E-3,4.5449153893559419E-4,0.98400970325962156,1.1792755656134205E-2,0,1.381101708587125E-3,2.1031454972463273E-3,3.6934648440555218E-4,2.9200341062665355E-4,5.1943983379102507E-5,1.0000000000000004,3.6328369739026321E-4,1.1348097432381165E-2,7.9747035835519686E-5,1.5890873268435687E-6,3.8403200411935277E-8,null,null,null,null,1.3392605187257381E-4,1.2471756567145511E-3,0,0,8.0437431932954602E-5,2.0042854619884442E-3,1.8422603324928314E-5,3.5815694182330605E-5,3.3353079022322156E-4,0,0,1.1168035923917367E-5,2.7827755689576828E-4,2.5578178069678909E-6,5.0370313563759836E-6,4.6906952022726523E-5,1.5990296740378964E-2,0.125605885778036,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7572657805044951E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4942933773440374E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3277964409370856E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM201","v":0.28549614376812571},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6860907948473874E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.167451168281675E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.925766185844085E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8880547881083817E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1997128214538169E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9605327724527958E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1796583132530935E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5486722851224293E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10522699130695937},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1845115842804217E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14260447111573976},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4226326307719572E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6719064569471456E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7511596299480094E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3553935921620692E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0231832003242712E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.230442133680988E-2},1.2077749156001238E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1792755656134205E-2,2.1031454972463273E-3,2.9200341062665355E-4,1.599029674037844E-2,1.1792755656134199E-2,8.4520221068923527E-5,3.7858669016421661E-4,0.28852243589276244,1.1792755656134147E-2,0.98432453723095081,1.1570426544257684E-2,1.3540122005685979E-3,2.0545100232808072E-3,3.6066914057705698E-4,2.8514048376121091E-4,5.0704376604398458E-5,1.0000000000000007]
[197,49.25,99.25,1.3632249538592222E-2,0,1.728379259128327E-3,0.98463937120227996,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ200*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":30.704588672538673},{"$f":"DZ200*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.76734327197519803},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4452160030096827E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.5251345812789285E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.7760614675687469},4.2263529222792487E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.90832890727222648},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2464876759031451},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.8390909924902028E-3},10.556593317113409,0.17159478325252367,0.22961053721300922,0.10530114927906996,46.58371590817417,0.18294486710763955,8.522251716200957,3.5566897361910668E-5,2.1369780479802199E-3,null,1.3106799089918963E-5,2.4963706795942014E-7,null,null,null,9.0138406950900963E-6,1.6788134244583838E-4,0,2.3627965646409376E-3,4.3226150352062361E-4,0.98463937120227996,1.1348097432381167E-2,0,1.3269226925500708E-3,2.0058745493152876E-3,3.5199179674856178E-4,2.7827755689576828E-4,4.9464769829694416E-5,1.0000000000000007,3.4863074554087041E-4,1.0921114462244251E-2,7.6785180104125425E-5,1.5300676108455324E-6,3.6976881075394991E-8,null,null,null,null,1.2867228839732154E-4,1.1982504041527493E-3,0,0,7.6717182780672316E-5,1.9115868127189196E-3,1.75705538156958E-5,3.4132802339585637E-5,3.1785899440897613E-4,0,0,1.0643073468088538E-5,2.6519689789133278E-4,2.4375855363469724E-6,4.7966209069812853E-6,4.466814892271313E-5,1.5360628797720556E-2,0.1252575902682409,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7587717810815118E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.4972943245342159E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3285216746887069E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM202","v":0.28349505512796297},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6103953329811641E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9688113925728518E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8117976514927555E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.5127778383759502E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1414738925328688E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8276883725821596E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0878268453204094E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2808123624078478E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.1025948607947819},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0376864825400829E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13951365852126915},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2272304325209651E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4917138982762556E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6732310179027512E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.1252833456790866E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9064538022591929E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0996640834190155E-2},1.1622344953350036E-2,2.1811464946403337E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1348097432381167E-2,2.0058745493152876E-3,2.7827755689576828E-4,1.5360628797720044E-2,1.1348097432381164E-2,8.1374526362775181E-5,3.6328369739026321E-4,0.2865315206859681,1.1348097432381108E-2,0.98494116755899674,1.113460594731271E-2,1.3009791384034728E-3,1.9594957148225266E-3,3.4372916092715455E-4,2.7173722739355053E-4,4.8285252144377259E-5,1.0000000000000007]
[198,49.5,99.5,1.3099428240465347E-2,0,1.6576078438216822E-3,0.98524296391571353,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ201*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":29.550498985568016},{"$f":"DZ201*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.73850123256546851},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.240547323047149E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.468607881394917E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.7093048584831387},4.0697098389906518E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.86624352415315653},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.1887344645128786},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.5686311172013468E-3},10.125415828643852,0.1648589776534406,0.22064496273014853,0.10116764325132532,44.77872775911294,0.1813782225055863,8.1218860470094612,3.4043206265969785E-5,2.0506809890013643E-3,null,1.2574169650826729E-5,2.4004054692028896E-7,null,null,null,8.6259825934671623E-6,1.6065754728664268E-4,0,2.2668219353451907E-3,4.1115213336958374E-4,0.98524296391571353,1.0921114462244249E-2,0,1.2750355842568748E-3,1.9131168803297649E-3,3.3546652510574733E-4,2.6519689789133272E-4,4.7105734459060102E-5,1.0000000000000004,3.3459899955205541E-4,1.0511067239316335E-2,7.3939258908340891E-5,1.4733580760266546E-6,3.5606391490506764E-8,null,null,null,null,1.236407722435248E-4,1.15139481201335E-3,0,0,7.3169549630682659E-5,1.8231892921103656E-3,1.6758038588716645E-5,3.2530339339588332E-5,3.0293618576615898E-4,0,0,1.0142787292127294E-5,2.5273110571949058E-4,2.3230048797148535E-6,4.5678641894618984E-6,4.2537870269598203E-5,1.4757036084287032E-2,0.12491115998369828,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7602708349219043E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5002814292398215E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3292435631508638E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM203","v":0.28150691093559821},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5380981477466879E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7826288761546346E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7022685788062085E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1579468335920809E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0860621175617678E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.7038454211060316E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9998643409089269E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0287260399219024E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.10002856995878515},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8960131434527645E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13648983627022446},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0377731514521138E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.3172459329932795E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5987703184746158E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.901510409934645E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7942314920778907E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.9732748023693198E-2},1.1185043159132367E-2,{"$f":"$DL$7","v":2.1811464946403337E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0921114462244249E-2,1.9131168803297649E-3,2.6519689789133272E-4,1.4757036084286468E-2,1.0921114462244247E-2,7.8352224596046349E-5,3.4863074554087041E-4,0.28455318183256939,1.0921114462244192E-2,0.98553228907183721,1.0716090850780291E-2,1.2501848275892828E-3,1.8688897652580786E-3,3.2759817792605672E-4,2.5896400180541165E-4,4.598330480418658E-5,1.0000000000000004]
[199,49.75,99.75,1.2588460995222218E-2,0,1.5899247768173701E-3,0.98582161422796089,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ202*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":28.442136033769504},{"$f":"DZ202*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.710801957286467},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0439879179809577E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.4142890686552457E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.6451932446861208},3.9191851077472369E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.82611376267629633},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.13366492668648},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.3107365501320067E-3},9.7129951752794987,0.15840122912354321,0.21204677647533446,9.7204770202016483E-2,43.047643233679217,0.17982499383232048,7.7410421789922976,3.2587271714019914E-5,1.9680216384845906E-3,null,1.20640892323888E-5,2.3083044223325704E-7,null,null,null,8.2557403667157612E-6,1.5376184498173967E-4,0,2.174921415221688E-3,3.9110523007802178E-4,0.98582161422796089,1.0511067239316335E-2,0,1.2253340709216908E-3,1.8246626501863923E-3,3.1972983074636616E-4,2.5273110571949058E-4,4.4860875149313058E-5,1.0000000000000004,3.2116094954373181E-4,1.0117248639679792E-2,7.1204497090954029E-5,1.4188635697366851E-6,3.4289432119519858E-8,null,null,null,null,1.1882119421267671E-4,1.1065128767090142E-3,0,0,6.9786506885587173E-5,1.7388929237612113E-3,1.5983219539593857E-5,3.1004345032309273E-5,2.887254857140569E-4,0,0,9.6660174677733557E-6,2.4085127807327888E-4,2.2138101784383461E-6,4.3501791757554321E-6,4.0510695973557624E-5,1.4178385772039588E-2,0.12456663087234077,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7617630095379209E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5032548259898156E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3299621388349392E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM204","v":0.27953164058823787},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4690466767078386E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6081223892432223E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5970060356678336E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8224478319995453E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0333402550148876E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5883939858535642E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9156077962132527E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7914844498382772E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7526471896226569E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7593108032517995E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13353155241235809},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8540799193836895E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1483206947120753E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5276232055745839E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6839002533378775E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6863422447144594E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.8511155205053375E-2},1.0765086395416826E-2,{"$f":"$DL$7","v":2.1811464946403337E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0511067239316335E-2,1.8246626501863923E-3,2.5273110571949058E-4,1.4178385772039115E-2,1.0511067239316333E-2,7.5448223375858053E-5,3.3459899955205541E-4,0.28258735388529932,1.0511067239316278E-2,0.98609900882411983,1.0314157939498064E-2,1.2015257223608295E-3,1.7824872187586702E-3,3.1223641271606821E-4,2.4679119189638474E-4,4.3792690650654516E-5,1.0000000000000004]
[200,50,100,1.2098411705084021E-2,0,1.5251848746377346E-3,0.98637640342027877,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ203*(c_Nulojix*Costs!$C$111+c_IV_Infusion_Belatacept*Costs!$C$115)","v":27.376493323237323},{"$f":"DZ203*(c_MMF*(Costs!$C$80*(365.2425/4)))","v":0.6841703103695479},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8550046098909137E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.3612998404619625E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.5835527199894177},3.7723448339949985E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.78784841965969055},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.0811539055106332},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.0648168308217974E-3},9.3182285052827094,0.15220472366081517,0.20379340025164436,9.3402212021800338E-2,41.38579882965788,0.17828506620081225,7.3784698841190535,3.1264023306556579E-5,1.8887109606217324E-3,null,1.1570225474909911E-5,2.2186210534305469E-7,null,null,null,7.9022597243828849E-6,1.4717832450796591E-4,0,2.0868476557408906E-3,3.7205377245477453E-4,0.98637640342027877,1.0117248639679794E-2,0,1.1777173737999682E-3,1.7403117873309481E-3,3.0474299468577032E-4,2.4085127807327888E-4,4.2724506151995973E-5,1.0000000000000004,3.0912799869986675E-4,9.7381852581280119E-3,6.8536675194877218E-5,1.3657029485184206E-6,3.3004708519890423E-8,null,null,null,null,1.1420378174473595E-4,1.0635135920552322E-3,0,0,6.6560402558376146E-5,1.6585070406405691E-3,1.5244344132002751E-5,2.9551064820448246E-5,2.7519192986532204E-4,0,0,9.2116585901215037E-6,2.2952987122177671E-4,2.1097482613806688E-6,4.1430145162848823E-6,3.8581491635711094E-5,1.3623596579721753E-2,{"$f":"BY202","v":0.12456663087234077},{"$f":"BZ202","v":2.7617630095379209E-2},{"$f":"CA202","v":5.5032548259898156E-4},{"$f":"CB202","v":1.3299621388349392E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_Bela_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_Bela_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15669740138641494},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,1.3086878967842001E-3,{"$f":"'Survival curves'!$AM205","v":0.27756917367839362},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.4030952065757047E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4445596951728657E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.495843826254562E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.5052275819310759E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.8317772562719532E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4807654632531184E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8349010749625187E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5682134230314052E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.5086960899715675E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.627405040764603E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.1306373864670255},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6759753708681839E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9847620948162287E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4596422208016005E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4722831509544632E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5826187544580024E-2},{"$f":"p_NODAT_Bas_Bela_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_Bela_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.7330335757490229E-2},1.0361750449343553E-2,{"$f":"$DL$7","v":2.1811464946403337E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0117248639679794E-2,1.7403117873309481E-3,2.4085127807327888E-4,1.3623596579721231E-2,1.0117248639679791E-2,7.2657650092810224E-5,3.2116094954373181E-4,0.2806339715491602,1.0117248639679735E-2,0.98664280238074364,9.927716948903903E-3,1.1548838205250388E-3,1.7000922654600177E-3,2.9760613669580752E-4,2.3519057464752778E-4,4.1707873024543871E-5,1.0000000000000004]

{"sheet":"Bas+CsA+EC-MPS+ST","index":32,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: Bas","G1: CsA","G1: EC-MPS","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_Basiliximab*c_Basiliximab+IF(ru_Basiliximab_Admin>1,c_IV_Infusion_First+(ru_Basiliximab_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_Basiliximab_Admin)","v":2197.2473747989015},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$48*14+Costs!$C$49*28+Costs!$C$50*(365.2425/8-42))+(AZ3)*(Costs!$C$50*(84-365.2425/8)+Costs!$C$51*(365.2425/4-(12*7))))","v":467.01587742878093},{"$f":"DZ3*(c_Myfortic*(Costs!$C$83*(365.2425/4)))","v":569.77917141144871},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7326074744063185},{"$f":"AQ3*p_AR_Bas_CsA_ECMPS_ST*ru_AR*c_AR","v":812.67260537788979},{"$f":"BA3*Costs!$C$123*c_Explant","v":29.089629558359491},{"$f":"DZ3*((ru_Septrin*c_Septrin)+Costs!$C$147*Costs!$C$143*p_CMV_HighRisk*c_Valcyte)","v":363.44964944541022},{"$f":"AQ3*p_CMV_Bas_CsA_ECMPS_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3106.1597432259141},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":47.902503100471201},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.3529972290170505},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.48441340143966527},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.2208417936917754E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":220.34325273044598},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.639672559481347},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_Bas_CsA_ECMPS_ST","v":6.9853292525209429},{"$f":"SUM(I3:Y3)","v":8157.714566974887},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":8122.7102558233701},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":1.8895681739897248E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19524531491676914},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.5181801082138355E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.3360316622365022E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20168220350414579},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20081679609779171},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.8563861354709227E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95908340491851263},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.4288398831344879E-2},1.1475047181389809E-3,2.7731549374234404E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":7.673255783749517E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":5.9060201365554878E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.7431388583960435E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.146266218876921E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AN5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.0469640727888494E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96774341553567711},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.0321557385282139E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":8.6710776194397405E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.0955244307953101E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.9608176204424006,{"$f":"AR4","v":0},3.7088451412021772E-2,{"$f":"AP4","v":2.0939281455776989E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$51*(365.2425/4))","v":288.15302687213205},{"$f":"DZ4*(c_Myfortic*(Costs!$C$84*(365.2425/4)))","v":472.68183894095927},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6685410447490208},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":8.2771283791031927},{"$f":"(DZ4*Costs!$C$147)*Costs!$C$144*p_CMV_HighRisk*c_Valcyte","v":345.19509411645856},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1643.2279426458745},41.549426556530328,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0084351560460596},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.3838621493768606},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.5097683730623118E-2},261.87291131803181,9.100048779026789,16.442277536465582,6.9730647541246471,3100.5486959326086,0.98718232020793617,{"$f":"Z4*AA4","v":3060.8068555684431},1.0568670314761022E-4,0.19337179953103348,null,1.2768258086902555E-3,1.1823486094793159E-4,null,null,null,2.7588747471537008E-5,5.2896733002383445E-3,1.61807130918613E-4,0.20035161608244778,0.19778357322168047,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":2.0939281455776989E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95908340491851263},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.7046540923405868E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.7342155238879481E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.1910488615906203E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1.0000000000000002,1.0376371834283876E-3,0.95020228194512035,7.2473808699266232E-3,5.8203888627094129E-4,1.4066033766313542E-5,null,null,null,null,3.7294015035612961E-4,3.5730205911048134E-2,9.2113397547335181E-4,2.2260886528250628E-5,2.8980783464309664E-6,1.7158404503998174E-3,1.5476995141699793E-5,4.2190454321309862E-7,4.0421328165968424E-5,1.0420723239078368E-6,2.5183582816844962E-8,0,0,0,0,0,0.99790607185442226,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":4.347781683574874E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0367097771157085E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4387888650019307E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8937791500167831E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.0480575687945063E-3,{"$f":"'Survival curves'!$AN6","v":0.98414750302928367},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.9977585020494657},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.9977585020494657},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99806079498899836},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99806079498899836},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99757188228305271},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99757188228305271},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99789931663802234},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99789931663802234},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99876319474420372},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99876319474420372},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99893006544357599},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99893006544357599},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99842399474648902},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99842399474648902},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99863659932104554},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B4-$B3))","v":0.99863659932104554},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99808352484228124},{"$f":"CS4*DJ4","v":0.98226140878819712},{"$f":"0.5*p_NODAT_6m*p_NODAT_Bas_CsA_ECMPS_ST","v":1.7467626146575106E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95908340491851263,1.7342155238879481E-3,0,{"$f":"1-G4","v":0.99790607185442226},0.95908340491851263,{"$f":"BA3+BB3+BC3","v":1.5463635098858095E-2},{"$f":"AY3","v":1.8563861354709227E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98416265788846435},{"$f":"DX3-(DU4+DV4)","v":0.95908340491851263},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":2.8008768039147797E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.95464284343181649},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.0012063852190312E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.4766144180160296E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":6.7067866109069298E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.210361619539184E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.2591791408422481E-8},{"$f":"SUM(DY4:EE4)","v":1.0000000000000002}]
[2,0.5,50.5,0.95342233732958837,0,4.3069837208159802E-2,3.5078254622518596E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$52*(365.2425/4))","v":281.92554417397719},{"$f":"DZ5*(c_Myfortic*(Costs!$C$84*(365.2425/4)))","v":469.02617780180515},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6324351429185784},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":5.3567467669656459},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":65.191354037617089},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":721.69856209609964},39.985022247662364,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5985837923586519},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.1937152722107354},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":1.8561691368682617E-2},283.45711184381719,18.175807023286424,16.340347574831242,6.9637582396236466,1916.5637277045421,0.97872860473809353,1875.795743107906,8.253317721151146E-5,0.19206174279185939,null,8.2755203959404512E-4,7.635432109273955E-5,null,null,null,3.1943541277486668E-5,6.1246310233121336E-3,1.8743520983538603E-4,0.19939219210418266,0.19515084197379659,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":3.5078254622518596E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.95020228194512035},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.2977586780974755E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.2190133121441106E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":9.2225243602232386E-5},1.0420723239078368E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.5183582816844962E-8},0.99999999999999989,8.0894502927203742E-4,0.94431723259285572,4.6903203944451115E-3,3.7668074958841706E-4,9.1031789590163977E-6,null,null,null,null,4.3264680794837337E-4,4.1450510276223478E-2,1.0686049056417739E-3,2.5824791161132984E-5,5.3793502873756069E-6,3.1849058985296188E-3,2.8728063327116425E-5,9.2841316242610148E-7,8.8948302917599129E-5,2.2931103190973058E-6,5.5417203109844994E-8,1.7414255585497966E-9,1.0310309306853696E-6,9.2999676639173495E-9,2.5681330722307091E-10,2.492676950962189E-8,0.99649217453774808,3.4159484767916568E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9805910447941787E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5906173920757047E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8440177235524804E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.0961151375890126E-3,{"$f":"'Survival curves'!$AN7","v":0.97609467146789752},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99649057409247199},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99649057409247199},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.9969636019944027},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.9969636019944027},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.9961985920759352},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.9961985920759352},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99671091061650119},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99671091061650119},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99806303041076638},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99806303041076638},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99832428853420996},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99832428853420996},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99753204424458497},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99753204424458497},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99786484505205142},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B5-$B4))","v":0.99786484505205142},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99699925190478789},0.97316565724174353,{"$f":"p_NODAT_6m*p_NODAT_Bas_CsA_ECMPS_ST","v":3.4935252293150212E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.95020228194512035,3.2190133121441106E-3,1.0420723239078368E-6,0.99649217453774819,0.95020228194512024,{"$f":"BA4+BB4+BC4","v":7.843485789963878E-3},{"$f":"AY4","v":1.0376371834283876E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.97611407130822103},{"$f":"DX4-(DU5+DV5)","v":0.95020228194512035},4.1317762617063989E-3,0.94725975726898803,4.4559208725821677E-2,3.92460243295196E-3,1.2241478998354865E-4,2.183106786845256E-6,5.7413761550114594E-8,0.99999999999999989]
[3,0.75,50.75,0.94895074828786541,0,4.6293524650973743E-2,4.7557270611609378E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$52*(365.2425/4))","v":280.289638833879},{"$f":"DZ6*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":426.25862238212818},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6055549061164722},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.046660148768761},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":717.51082332580347},39.654359960436906,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1685145516743094},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":2.9758236714011819},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.2151966318351132E-2},296.40443722714969,21.17322034508453,16.269972506942413,6.9532862690284336,1818.3330660947317,0.97034728248658753,1764.4145493405274,1.2968459818564701E-4,0.19106277143144215,null,6.2765763004579386E-4,5.7606052643607705E-5,null,null,null,3.4273462983219256E-5,6.571354015629036E-3,2.0116280931338401E-4,0.19868451000024281,0.19279297435091483,4.7557270611609378E-3,0.94431723259285583,0,4.6140830670668591E-2,4.6301915537598102E-3,1.5260433636486495E-4,3.3241412497826759E-6,8.9643940283384242E-8,1,1.273463905663693E-3,0.93920911493773318,3.5432200645000422E-3,2.8455684849019639E-4,6.8768364686816638E-6,null,null,null,null,4.6449055428557048E-4,4.4501358012839498E-2,1.1472565515681702E-3,2.7725551975354309E-5,7.737595297091729E-6,4.5811318441144272E-3,4.1322114348291478E-5,1.5362374659101611E-6,1.4718201012366456E-4,3.7943903945274857E-6,9.169838076274943E-8,5.5550314501138069E-9,3.2889199414110699E-6,2.9666276921492094E-8,9.1415732797497084E-10,8.8729782955409269E-8,0.9952442729388391,5.4088631334526949E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.5049340853203074E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2086161534102982E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9208418931080617E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7201361862747845E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.4454676605205148E-3,{"$f":"'Survival curves'!$AN8","v":0.9708780217751185},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99549547685457718},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99549547685457718},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99610236925067608},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99610236925067608},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99512090627086602},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99512090627086602},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99577815731227837},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99577815731227837},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99751324643381256},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99751324643381256},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99784857936865134},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.99784857936865134},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.9968317860335959},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.9968317860335959},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.9972588859943804},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B6-$B5))","v":0.9972588859943804},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99614819083512962},0.96713838491287385,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_Bas_CsA_ECMPS_ST","v":4.0757794342008581E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94431723259285583,4.6301915537598102E-3,3.3241412497826759E-6,0.9952442729388391,0.94431723259285572,5.0761043229925456E-3,8.0894502927203742E-4,0.97089954283228574,0.94431723259285572,5.6293444421114591E-3,0.9417631737652945,4.709270437400407E-2,5.3215683989663023E-3,1.8785542464042849E-4,5.2037257928606153E-6,1.4986919046151753E-7,1]
[4,1,51,0.94522914349224196,0,4.8267894684696167E-2,6.5029618230619821E-3,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$53*(365.2425/4))","v":278.48266873589768},{"$f":"DZ7*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":423.51062003764002},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5758638335724173},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.6062017280851193},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":469.14853572531194},41.12308155777999,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7384729191995931},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":3.7579699569704252},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.6115824299646557E-2},308.54709070534278,24.13226718621716,16.189724656894199,6.9344076817407192,1580.7730205489518,0.96203773351558419,1520.7632938914976,3.2009153058825724E-4,0.18966826849668528,null,6.3775794153141368E-4,5.8357180740896097E-5,null,null,null,3.567153014699605E-5,6.8394098414813684E-3,2.0942720983692858E-4,0.19776898373101118,0.19026122486826244,6.5029618230619821E-3,0.93920911493773318,0,4.8044578077339535E-2,6.0129452441727935E-3,2.2310651291599198E-4,7.0833103359385552E-6,2.1009444063965078E-7,1.0000000000000002,3.1449036655931263E-3,0.93217452263430134,3.594072301363019E-3,2.886408037616698E-4,6.9755327140763738E-6,null,null,null,null,4.8365520033314221E-4,4.6337461604362695E-2,1.1945917783746213E-3,2.8869494269075403E-5,2.1484327093616833E-5,5.9378496971193599E-3,5.3611219959817198E-5,2.2459688380718148E-6,2.1517910843729703E-4,5.5473732249712765E-6,1.3406241565184114E-7,2.5308754692283316E-8,6.9948470217013193E-6,6.3154559544952319E-8,2.1424691046644906E-9,2.0795197153498628E-7,0.99349703817693813,1.3444249123126695E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.5364414469891455E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2339197907162425E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9819927586518257E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN9","v":0.96693284645408151},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99392177310638907},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99392177310638907},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99474012919045762},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99474012919045762},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99341677555690078},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99341677555690078},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99430292811373489},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99430292811373489},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99664328319618722},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99664328319618722},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99709575777558868},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99709575777558868},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99572393288856298},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99572393288856298},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99630010273101},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_Bas_CsA_ECMPS_ST*($B7-$B6))","v":0.99630010273101},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99480209384082463},0.96190682025598884,{"$f":"p_NODAT_Bas_CsA_ECMPS_ST","v":4.658033639086695E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93920911493773318,6.0129452441727935E-3,7.0833103359385552E-6,0.99349703817693802,0.93920911493773307,3.8346537494589202E-3,1.273463905663693E-3,0.96695694447257219,0.93920911493773307,8.3291201296028586E-3,0.93569181878601726,4.8988055991532622E-2,6.7170137617142221E-3,2.63870934148129E-4,9.8127652913055755E-6,3.0763169368571527E-7,1.0000000000000002]
[5,1.25,51.25,0.93960814713380358,0,5.0236574430052708E-2,1.0155278436143736E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$53*(365.2425/4))","v":276.3968326178113},{"$f":"DZ8*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":420.33852408036734},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5415905981899956},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.8357911036694576},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":465.63461162725179},43.614668602371182,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3287111855469509},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.5679460779086556},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.0422218390201566E-2},323.23005861020499,24.050489590983883,16.094236296505585,6.9109088873587412,1590.57479149656,0.95379934319607373,1517.089191433651,2.5886438262421945E-4,0.18837567724962126,null,7.2904731840795205E-4,6.6640984892985661E-5,null,null,null,3.7082199850676605E-5,7.1098821230880706E-3,2.1774962302694917E-4,0.19679494388151211,0.18770288821849446,1.0155278436143736E-2,0.93217452263430123,0,4.993153390572571E-2,7.4210822792556514E-3,3.04635355380266E-4,1.2542220246672596E-5,4.0516894673177972E-7,1,2.5363993172255951E-3,0.92519244524779509,4.1078065360152516E-3,3.2989892267977592E-4,7.9726105855478519E-6,null,null,null,null,5.0265080890584714E-4,4.8157370254746139E-2,1.2415094953981242E-3,3.0003346675602973E-5,2.6515617987821181E-5,7.3284005383019444E-3,6.6166122965885958E-5,3.0667034602286045E-6,2.9381107396845592E-4,7.5745256905719208E-6,1.8305226100958077E-7,4.4813506745439804E-8,1.2385580721042238E-5,1.1182601888491674E-7,4.1317702072429934E-9,4.0103717652453672E-7,0.98984472156385628,1.0924760948160535E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.76931148508374E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4209382737393676E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4339571134704584E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN10","v":0.96292161254245967},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.99009342456371707},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98852806719193176},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99142499139948437},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99006898049799519},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98927207707933396},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98757775316972984},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99071352472294627},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98924561740069572},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99452434072508444},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99365687703849304},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99526176221376883},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99451079944937182},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99302668010817063},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99192291951385969},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99396518286632862},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99300944816113845},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.99146411476651009},0.95470222416895023,{"$f":"$DL$7","v":4.658033639086695E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93217452263430123,7.4210822792556514E-3,1.2542220246672596E-5,0.98984472156385628,0.93217452263430123,3.889688637838765E-3,3.1449036655931263E-3,0.96295233955512138,0.93217452263430123,1.1689619132571959E-2,0.92868348394104816,5.109835534824355E-2,8.1604456178177489E-3,3.5129425478787937E-4,1.6251163329143376E-5,5.50542201575407E-7,1]
[6,1.5,51.5,0.93411221431058655,0,5.2663825860413294E-2,1.3223959829000181E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$53*(365.2425/4))","v":274.30762084786198},{"$f":"DZ9*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":417.16129450232029},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5072618960765753},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":1.9249301072321563},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":462.11500070445732},45.723971816479008,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.945482292685794},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.4143328632972842},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.4819606881498481E-2},338.90861231571705,23.977162997905808,15.99967273872989,6.8898384886932194,1600.9100011783376,0.94563150216240932,1513.8709292410958,2.4498035122238733E-4,0.18708404204205592,null,7.6542548874477569E-4,6.9816177066591746E-5,null,null,null,3.8827413279351624E-5,7.4444976464770659E-3,2.280397864965398E-4,0.19587562890534263,0.18522616519876581,1.3223959829000181E-2,0.92519244524779509,0,5.2265176790761383E-2,8.8998089563798437E-3,3.9795315419549263E-4,1.9960106411614162E-5,6.9591545641903433E-7,0.99999999999999989,2.3957332282380506E-3,0.91813516880501889,4.3072659302332717E-3,3.4591755420342984E-4,8.3597301014713378E-6,null,null,null,null,5.2614312712854149E-4,5.0408094309592963E-2,1.2995337452861859E-3,3.1405608753691277E-5,3.1799126538673418E-5,8.7886594289667865E-3,7.9350400874383836E-5,4.0061151584221576E-6,3.838131115062503E-4,9.894801561477429E-6,2.3912596934275007E-7,7.1317704977623102E-8,1.9710825061234739E-5,1.7796364540179961E-7,7.0967007042016841E-9,6.8881875571483263E-7,0.98677604017099974,1.0397478627155059E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.8693527694655154E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5012816678395768E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6281216136388728E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN11","v":0.95832302796920732},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98699285198468689},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98416597566091857},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98873879905777184},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98628873161172126},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98591627198992338},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98285745891337295},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98780583377617781},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98515431226587524},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99280551842790077},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99123630970640741},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9937736927836176},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99241484751675624},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99083990813935197},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98884438920602158},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99207154043687262},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99034302185502965},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98875993215542224},0.94755141211781224,{"$f":"$DL$7","v":4.658033639086695E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92519244524779509,8.8998089563798437E-3,1.9960106411614162E-5,0.98677604017099985,0.92519244524779509,4.445678069280575E-3,2.5363993172255951E-3,0.95835987752813445,0.92519244524779509,1.4702839834734867E-2,0.92166380702640704,5.3490268515293808E-2,9.6669598424181224E-3,4.504410027156447E-4,2.4782866517163166E-5,9.0091191343920833E-7,1.0000000000000002]
[7,1.75,51.75,0.92859888516009792,0,5.5219394999432486E-2,1.6181719840469549E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$53*(365.2425/4))","v":272.13298429547859},{"$f":"DZ10*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":413.85415270122735},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4715295440548672},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":1.9792188542249838},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":458.45147809130339},47.748332626280991,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.5850118464703762},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.2919507622610675},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":3.9345472124299674E-2},354.92296486744499,23.90033580154018,15.901138790987741,6.8677621915706384,1611.1462058449692,0.93753360626723448,1510.503712589606,2.8236512217942811E-4,0.1857050029060433,null,7.8822389292551381E-4,7.1722743014190568E-5,null,null,null,4.0662751546732722E-5,7.7963932869138663E-3,2.3886293760823438E-4,0.19492323364023131,0.18274708217999677,1.6181719840469549E-2,0.91813516880501889,0,5.4715360239826233E-2,1.0434110728456401E-2,5.0292885123579673E-4,2.9605626622712169E-5,1.1059083704593823E-6,1,2.7631132410317664E-3,0.91057904298377201,4.4287436241187347E-3,3.5567345677359143E-4,8.5954993227547385E-6,null,null,null,null,5.5080863600246235E-4,5.2771218017577753E-2,1.3604556873844343E-3,3.2877898861580142E-5,3.7281205585302679E-5,1.0303799338388632E-2,9.3030184482466503E-5,5.0628845965970437E-6,4.8505881967265372E-4,1.2504942177378463E-5,3.02204789167513E-7,1.0578126697399217E-7,2.9235882572698267E-5,2.6396278303991005E-7,1.127766403092491E-8,1.0946307064284575E-6,0.98381828015953043,1.2087745359634486E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9374350785370722E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5559587326412837E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7602587367564007E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN12","v":0.95348828479596703},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98405050713268094},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98003168147571207},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98618863429944403},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98270380688002756},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98273253209127998},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97838527742728199},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98504599622803068},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98127561077638858},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99117216978758649},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9889377039809728},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99235929983026916},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99042386160488394},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98876284269540737},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98592288169114739},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99027237625570752},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98781156216919086},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98619311708580348},0.94032358368773106,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91813516880501889,1.0434110728456401E-2,2.9605626622712169E-5,0.98381828015953043,0.91813516880501889,4.6615432145381726E-3,2.3957332282380506E-3,0.95353122160133386,0.91813516880501889,1.7859911353543114E-2,0.91435710589439545,5.5957660940761357E-2,1.1227019605501529E-2,5.6124562678762596E-4,3.5673225686394447E-5,1.3833533245476314E-6,1]
[8,2,52,0.92264071229106881,0,5.7821184842314577E-2,1.9538102866616683E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$53*(365.2425/4))","v":269.85476419345963},{"$f":"DZ11*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":410.38948320359589},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4340951679155287},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.89581406706524536},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":590.95527708605289},49.715357774618809,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.2459671591300756},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.1989709451011921},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.3996988223794477E-2},370.99310316668613,23.816941935130071,15.797530082279462,6.8437989616187265,1756.1851007308769,0.92950505653679638,1632.3829313439333,2.9369122171849247E-4,0.18429881316461963,null,8.0407205256417043E-4,7.2976739521451808E-5,null,null,null,4.2527480606957506E-5,8.1539243685424742E-3,2.4986245279320967E-4,0.19391586748036638,0.18024577936571987,1.9538102866616683E-2,0.91057904298377212,0,5.7199961641696481E-2,1.2019928482546658E-2,6.195624023394552E-4,4.1740824750076729E-5,1.6607982786358805E-6,1,2.8722792647548094E-3,0.90282569248802302,4.5101098174387252E-3,3.6220799516615594E-4,8.753418389410188E-6,null,null,null,null,5.758206235535894E-4,5.5167536742158463E-2,1.4222334056200779E-3,3.4370870364353334E-5,4.2947351867402573E-5,1.1869811847805179E-2,1.0716928287407542E-4,6.2370113301859881E-6,5.9754815587509424E-4,1.5404946440227473E-5,3.7228869394754302E-7,1.4914047869587E-7,4.1219524465144605E-5,3.721598062362529E-7,1.6936235867184611E-8,1.643862042768696E-6,0.98046189713338361,1.267139855123188E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9896881096437627E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5979232665542459E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8616737048849326E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN13","v":0.94850319743304978},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.98064032688558922},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97524636877811555},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9832317027874935},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97855182126363605},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97904356761036126},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97321083468595027},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98184669265307223},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97678485313097241},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9892763743441636},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98627170463077585},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.99071724730221533},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98811386725178729},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98635321176161161},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98253675405530583},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98818450278464054},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98487624590609535},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.98321740274131442},0.93258485027195537,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91057904298377212,1.2019928482546658E-2,4.1740824750076729E-5,0.98046189713338328,0.91057904298377201,4.793012580215081E-3,2.7631132410317664E-3,0.94855342824797451,0.91057904298377201,2.1286828030726956E-2,0.90670236773589763,5.8438804100646835E-2,1.2837090865569036E-2,6.8370206492119419E-4,4.9182647827724405E-5,2.0245544107941862E-6,1.0000000000000002]
[9,2.25,52.25,0.91653657020751966,0,6.0427876597643065E-2,2.3035553194837233E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$53*(365.2425/4))","v":267.62366868939006},{"$f":"DZ12*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":406.99647980923464},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3974351155228257},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.90745488157183418},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":586.06939832177193},51.635144542441573,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9273100306546151},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.1339687037547836},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":4.8769585755504233E-2},386.9685704496062,23.738465256407022,15.69750175509107,6.8212486856924999,1764.9654158268947,0.9215452591266412,1626.4955114777558,2.359191874366354E-4,0.18300815766085238,null,8.1600528257832908E-4,7.3860394361405972E-5,null,null,null,4.4391112713443609E-5,8.5112454326543036E-3,2.6085917408044174E-4,0.19295043824467695,0.17781256161078979,2.3035553194837233E-2,0.90282569248802291,0,5.9677646559597182E-2,1.3654253248591413E-2,7.4784172750293307E-4,5.6624470905372075E-5,2.3883105429524915E-6,1,2.2949527145227321E-3,0.89558624059815628,4.5687172380178059E-3,3.669147710915955E-4,8.8671662345445131E-6,null,null,null,null,6.0076298423788208E-4,5.7557184738777724E-2,1.4838391507587365E-3,3.5859685822837841E-5,4.8786814298052852E-5,1.3483725566121195E-2,1.2174086817216435E-4,7.5283737521989116E-6,7.2126946933584858E-4,1.8594513989952971E-5,4.4937042493259647E-7,2.0231992892550672E-7,5.591728907574024E-5,5.0486190070633124E-7,2.4355149689070292E-8,2.3639553932634213E-6,0.97696444680516281,1.0208851792113921E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0323450181717394E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6321811315360769E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.944464098613356E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.794820183452017E-3,{"$f":"'Survival curves'!$AN14","v":0.94341078716700166},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.9770775553446992},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97025421596002892},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98014097787209731},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9742174381331804},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97519067949154725},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96781498742326766},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97850348618408212},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97209850997303549},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98729258905633277},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98348420977118312},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9889985270450623},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98569769970527454},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98383309895638138},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97899899874981666},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98600016328190065},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9818080297776115},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.98010764606953094},0.9246441258868533,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90282569248802291,1.3654253248591413E-2,5.6624470905372075E-5,0.97696444680516281,0.90282569248802291,4.8810712309942913E-3,2.8722792647548094E-3,0.94346879898337954,0.90282569248802291,2.4511681975781973E-2,0.8992059665430896,6.0901774268196353E-2,1.4494366368281469E-2,8.1778945853416417E-4,6.5568136985532651E-5,2.8532491309274204E-6,1]
[10,2.5,52.5,0.91099523188919351,0,6.3016957354079833E-2,2.5987810756726713E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$53*(365.2425/4))","v":265.39293604644439},{"$f":"DZ13*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":403.60402824648384},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.360781025451228},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.91590706227873897},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":581.18431418750868},53.507084799295917,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.628085153371587},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.0956330822115063},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.3657005534714704E-2},402.75206510152356,23.660568420782798,15.598314384961796,6.7988650276976799,1773.5522395435462,0.91365362527769012,1620.4124332783272,2.8312482721534369E-4,0.18162605128369547,null,8.2519694035999467E-4,7.4482973056544082E-5,null,null,null,4.6237104886729806E-5,8.8651846959082233E-3,2.7175576175096167E-4,0.19199203358687325,0.1754142175110828,2.5987810756726713E-2,0.89558624059815628,0,6.2125901976795538E-2,1.5334479487971528E-2,8.8773718956539527E-4,7.4511803065693201E-5,3.3181877189023493E-6,1,2.7603590590672979E-3,0.88783532850323488,4.6112710051291689E-3,3.7033227427800956E-4,8.949756446900546E-6,null,null,null,null,6.2540908399893427E-4,5.9918448921584842E-2,1.5447131538156124E-3,3.7330817396150118E-5,5.4790283255815873E-5,1.5142967495234713E-2,1.3672170948099887E-4,8.9366735112393661E-6,8.5619417595953688E-4,2.2072907921162417E-5,5.3343217345665704E-7,2.6623158608502221E-7,7.3581226719836954E-5,6.6434475977121745E-7,3.3837709601363592E-8,3.2843500093009856E-6,0.97401218924327315,1.2382384453680256E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0685182320053341E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6612319258442821E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0146706541058059E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN15","v":0.93823742578196834},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97421612700392746},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96625018405864072},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97765757065806858},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97073880480286967},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97209709264017596},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96348883786961836},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97581784577452613},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96833866170911131},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98569696809806751},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98124380544595624},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98761576795165862},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98375507366938886},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9818071010446715},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97615757849563023},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98424355639773542},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97934264568533136},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97760939203900454},0.91722971940695075,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89558624059815628,1.5334479487971528E-2,7.4511803065693201E-5,0.97401218924327326,0.89558624059815628,4.9444991753439457E-3,2.2949527145227321E-3,0.93830170999006535,0.89558624059815628,2.7712708341291199E-2,0.89171078455069552,6.332781095175477E-2,1.6196246205649932E-2,9.6346682442449087E-4,8.5082968853346288E-5,3.9001573307156043E-6,1]
[11,2.75,52.75,0.90498899556120416,0,6.5573398512940112E-2,2.9437605925855689E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$53*(365.2425/4))","v":263.03850194557714},{"$f":"DZ14*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":400.02345409290263},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3220943455957386},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.92159623871914276},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":576.02833607973878},55.32558878256939,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.347303477675454},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":10.082606820855059},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":5.8651737814243071E-2},418.2656278199496,23.572714785614217,15.492765178143872,6.7736202830625878,1781.2528615882179,0.90582957127269037,1613.5115159407083,3.1251971073174866E-4,0.18019079265452262,null,8.3202366288472431E-4,7.4879737640160771E-5,null,null,null,4.805447902617439E-5,9.2136373490786273E-3,2.8248750819571819E-4,0.19095439510207979,0.17297213784795287,2.9437605925855689E-2,0.88783532850323488,0,6.4529719926713996E-2,1.7058012923328335E-2,1.0391964592835865E-3,9.5654134640999375E-5,4.4821269425288598E-6,0.99999999999999989,3.0491648856854326E-3,0.87976461165404707,4.6399140142762193E-3,3.7263260117438894E-4,9.0053480517937096E-6,null,null,null,null,6.4960784062576308E-4,6.2236854585985102E-2,1.604482253152054E-3,3.8775246951080537E-5,6.0948489355875713E-5,1.6844975757662591E-2,1.5208867630986858E-4,1.0461383819235885E-5,1.0022718058617897E-3,2.5838827107146755E-5,6.2444249541408942E-7,3.4177339607003396E-7,9.4459512159487507E-5,8.5284908544183322E-7,4.5707151832841366E-8,4.4364197906960184E-6,0.97056239407414424,1.3800344776864121E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0999983776745279E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6865137059159979E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0757686976471318E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN16","v":0.93300111499356875},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.97075617634115474},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96141506954871436},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9746533957404403},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96653554606470049},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96835743478680469},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95826673850535415},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97256978967202712},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96379710739041835},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9837647824709056},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97853282212611747},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98594093860077614},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98140361370548779},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9793549637923662},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97272172115893496},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98211681794304495},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97636019835595977},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97458778745120578},0.90929149235109019,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88783532850323488,1.7058012923328335E-2,9.5654134640999375E-5,0.97056239407414435,0.88783532850323477,4.9905530358540784E-3,2.7603590590672979E-3,0.93307312983210033,0.88783532850323488,3.1322890965872797E-2,0.88379997007864097,6.5703244263487656E-2,1.7940051767658685E-2,1.1206687682290596E-3,1.0797623695381682E-4,5.1979191570404007E-6,0.99999999999999989]
[12,3,53,0.89870700060530273,0,6.8084823388807406E-2,3.3208176005889899E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$53*(365.2425/4))","v":260.72750033172679},{"$f":"DZ15*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":396.5089311574809},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2841213228861124},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.92564376656331182},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":163.13356309378159},57.094656993625648,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.0839765947921034},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":11.093533539473578},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.3748267430542752E-2},433.46659754941038,23.488283542157973,15.390459483844236,6.7493589627861281,1381.0103746059594,0.89807251839304003,1240.2474650492895,2.4926939880227017E-4,0.17888904645892956,null,8.3746782153372717E-4,7.5142308521345725E-5,null,null,null,4.9834251851023886E-5,9.554881058805061E-3,2.9300137723127728E-4,0.18994864267567427,0.17058765589308247,3.3208176005889899E-2,0.87976461165404707,0,6.6876768600261316E-2,1.8822090611989035E-2,1.2021410771745325E-3,1.2029833926663427E-4,5.9137113715519407E-6,1,2.4154429348020858E-3,0.87230556276882365,4.6602918981892812E-3,3.7426915389187249E-4,9.0448983401463664E-6,null,null,null,null,6.732351122518942E-4,6.4500508095835879E-2,1.6628398277435375E-3,4.0185564430009007E-5,6.725156057018078E-5,1.8587021917065127E-2,1.6781713435372781E-4,1.2101714840197093E-5,1.1594266873763068E-3,2.9890320712722347E-5,7.22354245306177E-7,4.2982744140701321E-7,1.1879593583038107E-4,1.0725759948461805E-6,6.0305945597029396E-8,5.8534054259549113E-6,0.96679182399411023,1.1029044672065766E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.12791479316017E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7089334457772818E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1299500977836823E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN17","v":0.92771500794896733},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96691378264201777},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95605378418727338},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97131546203919916},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96187153866540442},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96420571870680338},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95247891493667669},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96896185873581508},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95875964833187177},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98161540091761157},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97551966270181956},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98407732075076271},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97878901918114092},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97662873594792154},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96890595539904967},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97975151665533022},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97304630958833627},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.97123116922128738},0.90102573187441148,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87976461165404707,1.8822090611989035E-2,1.2029833926663427E-4,0.96679182399411012,0.87976461165404696,5.021551963502402E-3,3.0491648856854326E-3,0.92779571513955961,0.87976461165404707,3.4792436733815581E-2,0.8760350872114353,6.8018784297143239E-2,1.9723110755344785E-2,1.2893076808373613E-3,1.3449229790486885E-4,6.7810235188296043E-6,1]
[13,3.25,53.25,0.89307837992406724,0,7.0544922614191444E-2,3.6376697461741263E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$53*(365.2425/4))","v":258.42103182196473},{"$f":"DZ16*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":393.00130207197765},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2462227854834032},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":0.92828167456069799},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":161.69043789340051},58.812523265665483,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.8371449051471007},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":12.127096392336671},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":6.8940067293691384E-2},448.32367227250165,23.403899878546,15.289111515664183,6.7251113145793129,1391.8747758591212,0.89038189287598191,1239.3000975757773,3.0655648676556219E-4,0.17748072370714024,null,8.4173235778541358E-4,7.5289855999816064E-5,null,null,null,5.1571920118380906E-5,9.8880524657336769E-3,3.0327063142345244E-4,0.18894719742496655,0.16823516329685356,3.6376697461741263E-2,0.87230556276882365,0,6.9160799994025149E-2,2.0624130898700535E-2,1.37647428450019E-3,1.4868625654310342E-4,7.6483356661072705E-6,0.99999999999999989,2.9822754492027041E-3,0.86426530805523927,4.6735728402886702E-3,3.7533574951957485E-4,9.0706745734327485E-6,null,null,null,null,6.9622800147114755E-4,6.6703383451330131E-2,1.7196305257521167E-3,4.1558015471758366E-5,7.3690272612853143E-5,2.0366556560427542E-2,1.8388406566014002E-4,1.3856692523174784E-5,1.3275654997895261E-3,3.4224982905689636E-5,8.2710928179949162E-7,5.3125781795422272E-7,1.4682931700332424E-4,1.3256817218249488E-6,7.7995033171028941E-8,7.5703406329362418E-6,0.96362330253825879,1.3738785140145926E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1530275852525149E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7291015890043538E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1786901030182787E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN18","v":0.92238917841369394},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.96385339763002786},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95178987746701904},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9686555876922508},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95815966656954588},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96089994849098648},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94787770669228477},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9660875733731864},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95475201730087733},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97990072208422707},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9731178398948106},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98259021619706088},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97670411605295815},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97445504980491937},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9658666818609869},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97786496718730764},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97040552275896275},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96855691972961067},0.89338642143629365,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87230556276882365,2.0624130898700535E-2,1.4868625654310342E-4,0.96362330253825879,0.87230556276882354,5.0436059504213003E-3,2.4154429348020858E-3,0.92247675148989039,0.87230556276882365,3.8260027296071766E-2,0.86828543541203151,7.0268878142821983E-2,2.1542826867199886E-2,1.4692762699975237E-3,1.6487027822605863E-4,8.6857336513339765E-6,1.0000000000000002]
[14,3.5,53.5,0.88690788519084751,0,7.2948757678750212E-2,4.0143357130402263E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$53*(365.2425/4))","v":256.04419109148631},{"$f":"DZ17*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":389.3866523845665},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2071679330355742},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":0.92950341490966815},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":160.20328177532303},60.475697198545397,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.6058220575389406},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":13.181941822811998},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":7.4220080704884589E-2},462.80705955371849,23.313261503508567,15.184356076551774,6.6990663748614629,1402.1122212675625,0.88275712587216437,1237.7245545963897,2.954337891284863E-4,0.17610383721223735,null,8.4481146894842935E-4,7.5322151877675714E-5,null,null,null,5.3264004527941305E-5,1.0212484536854199E-2,3.1327452793595753E-4,0.18789842769151002,0.16586867598485608,4.0143357130402263E-2,0.86426530805523927,0,7.137695629161879E-2,2.2461522835699233E-2,1.5620782554948574E-3,1.8105429990901387E-4,9.7231316365606809E-6,1,2.8673089526409165E-3,0.85633336287458062,4.679723874688368E-3,3.7582974055932691E-4,9.0826127700194526E-6,null,null,null,null,7.185376056133005E-4,6.8840795443661618E-2,1.7747335612795984E-3,4.2889681064278808E-5,8.0255296535515662E-5,2.2181001348058099E-2,2.002661911056185E-4,1.5725130739648419E-5,1.50657460391233E-3,3.8839884038279394E-5,9.3863680459972727E-7,6.4690923382692156E-7,1.7879311655444728E-4,1.6142741207396761E-6,9.9153071678116771E-8,9.6239785648825637E-6,0.95985664286959749,1.333177486827819E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1758738306030399E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7474494631370223E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.223031095205878E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN19","v":0.91703161279511058},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.96005398595286362},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94650403517227488},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96535181554048788},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95355504722260798},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95679711311742877},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94217610708388744},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96251840212969964},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94978230436441691},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9777685786949355},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97013365977925492},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.98074056338075288},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97411272935162996},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97175360280755074},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96209335942765972},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97551958030371921},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96712536836476137},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96523592744035813},0.885151859268416,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86426530805523927,2.2461522835699233E-2,1.8105429990901387E-4,0.95985664286959771,0.86426530805523927,5.0579792643816778E-3,2.9822754492027041E-3,0.91712785945015618,0.86426530805523927,4.1984643654319705E-2,0.86029933546490989,7.2448737804984398E-2,2.3396543742798127E-2,1.660445672173552E-3,1.9934365025087028E-4,1.0950010563391323E-5,1]
[15,3.75,53.75,0.88088256052507052,0,7.5291509296692455E-2,4.3825930178237146E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$53*(365.2425/4))","v":253.66582752455287},{"$f":"DZ18*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":385.76968679931434},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1680880582325281},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":0.92974554108697904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":158.71517283970005},62.085717918242921,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.389019640196219},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":14.256713446574544},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":7.9582281620232856E-2},476.90007364422888,23.221850083676845,15.080125479403543,6.6727993006993644,1411.9344025575292,0.87519765340356559,1235.7216758781149,3.0758968484389501E-4,0.17471240101837401,null,8.4708496043803705E-4,7.5274845620888563E-5,null,null,null,5.4907130910942176E-5,1.0527530398941876E-2,3.2299291879907363E-4,0.18684778095792876,0.16352873943804266,4.3825930178237146E-2,0.85633336287458073,0,7.3520519318349992E-2,2.4331564649897025E-2,1.7588130888522467E-3,2.1763300059272664E-4,1.2176889490221967E-5,1.0000000000000002,2.9845325515653141E-3,0.84828287480881792,4.6809428951184963E-3,3.7592764038082489E-4,9.0849786981857449E-6,null,null,null,null,7.4011642775326193E-4,7.0908193543979967E-2,1.828031620511982E-3,4.4177726104782685E-5,8.6936978869792971E-5,2.4027688249256132E-2,2.1693942177110172E-4,1.7705621131026303E-5,1.6963190694015255E-3,4.3731545571248204E-5,1.0568527484466247E-6,7.7760537993102675E-7,2.1491498661243479E-4,1.9404086003608389E-6,1.2417562998947169E-7,1.2052713860232495E-5,0.95617406982176278,1.400692859926439E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1968476394995641E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7642935790874456E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.263737980830022E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN20","v":0.91164881194444025},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95638075026707114},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94140187961944832},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96215608110318041},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94910714813788499},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95283181678289264},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93667515881560515},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95906691614526673},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94498363681605413},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9757036414218373},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96724608439085547},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97894869338077795},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97160420720849039},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96913884736776201},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95844521945539007},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97324862034449511},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96395238371264713},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.96202420563762847},0.87702822413133785,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85633336287458073,2.4331564649897025E-2,2.1763300059272664E-4,0.9561740698217629,0.85633336287458051,5.064636228017714E-3,2.8673089526409165E-3,0.91175344613123277,0.85633336287458062,4.5741026858401805E-2,0.85230811884169932,7.4554827878724222E-2,2.5281606080022983E-2,1.8626671424139211E-3,2.3813976638820483E-4,1.3613432349630964E-5,1]
[16,4,54,0.87477316885115053,0,7.7570707610283104E-2,4.7656123538566464E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$53*(365.2425/4))","v":251.19769729652714},{"$f":"DZ19*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":382.0162059527338},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.127533190318359},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":0.92882856740846509},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":157.17089815534558},63.638856815238086,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.185745451128804},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":15.350049678032576},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":8.5019526338922916E-2},490.58282621332216,23.122320771800791,14.971284375094775,6.6441995500209101,1421.0214655433103,0.86770291632177787,1233.0244698077772,3.5699191364163134E-4,0.17323274384498916,null,8.4839553899616383E-4,7.5133629960539897E-5,null,null,null,5.6499654163823475E-5,1.0832874700063997E-2,3.3241580803740231E-4,0.18573505508985269,0.16116284896465125,4.7656123538566464E-2,0.84828287480881792,0,7.5589136439098467E-2,2.6231647510148941E-2,1.9665211959755957E-3,2.5864653218368304E-4,1.5049975209039959E-5,1.0000000000000002,3.4742115803434864E-3,0.8397477040790432,4.6763262540745042E-3,3.7555687683744492E-4,9.0760185193325527E-6,null,null,null,null,7.6094078438175843E-4,7.2903308710825815E-2,1.8794662069719398E-3,4.5420736918952504E-5,9.3725998230012174E-5,2.5904041014514125E-2,2.3388049740480436E-4,1.9796577284285626E-5,1.896646907086972E-3,4.8896049184369502E-5,1.1816624199684623E-6,9.2414723125063164E-7,2.5541630106747082E-4,2.3060838849615995E-6,1.5347434617101068E-7,1.4896500862868949E-5,0.95234387646143359,1.6465299771464409E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2162471059086575E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7798733368311745E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3013893136985725E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN21","v":0.90624617860952494},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.95253589153627871},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93606993804058281},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95880925827991503},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94445544985030927},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9486826113196174},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93092911930829925},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9554532746683575},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93996710328196043},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97353841111548456},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96422095077553294},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97706924317113231},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96897509956030226},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96639872535695925},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95462649456944915},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97086788961066284},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96062928506946355},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95866134590119045},0.86878318130361787,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84828287480881792,2.6231647510148941E-2,2.5864653218368304E-4,0.95234387646143359,0.84828287480881781,5.0659555141975062E-3,2.9845325515653141E-3,0.90635963269564257,0.84828287480881781,4.9830999819474947E-2,0.84401528944393056,7.6584385701999394E-2,2.7195355804236227E-2,2.0757726779528285E-3,2.8147944121776171E-4,1.6717111188419484E-5,1.0000000000000002]
[17,4.25,54.25,0.86821108052761853,0,7.9783043371998194E-2,5.2005876100383423E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$53*(365.2425/4))","v":248.73439997841476},{"$f":"DZ20*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":378.27007489450199},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0870577339445324},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.92721423684420201},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":155.62964735536571},65.137969331691238,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.995013245499004},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":16.46059710651539},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":9.0526075931368369E-2},503.84835418933045,23.022298467212899,14.863251482193624,6.615458137872289,1429.6818622353176,0.86027236026664922,1229.9157900555952,3.0657171620018813E-4,0.17186487017687391,null,8.4914343552321993E-4,7.4936073350087576E-5,null,null,null,5.8039328013731585E-5,1.1128086826565254E-2,3.4152964663753028E-4,0.18462317720316393,0.15882621641249367,5.2005876100383423E-2,0.8397477040790432,0,7.7579634964900335E-2,2.815906409832351E-2,2.1850241599300616E-3,3.0431235025184033E-4,1.838424716779901E-5,1.0000000000000002,2.9658481984740706E-3,0.83172969282260845,4.6681986655556871E-3,3.7490414826494905E-4,9.0602441400642065E-6,null,null,null,null,7.8097873667077222E-4,7.4823080986990059E-2,1.9289584341689817E-3,4.661680707052583E-5,1.0061268133529E-4,2.7807386137339976E-2,2.5106527964824268E-4,2.1996203111671695E-5,2.1073860395314499E-3,5.4328958676681252E-5,1.3129586102587603E-6,1.087311759203831E-6,3.0051179969145986E-4,2.7132388011766688E-6,1.8747607718512598E-7,1.8196771090613883E-5,0.9479941238996169,1.4195206962000578E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2343033683042777E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7943743642279437E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.336433697470938E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.794820183452017E-3,{"$f":"'Survival curves'!$AN22","v":0.90082827880388139},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94803501141926416},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92983944767112869},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9548890722763943},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93901530342770645},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94382722970398969},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92421820338094951},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95122189693607384},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93410289615333786},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9709987563952579},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96067620717354252},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97486406803429027},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96589298765358833},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96318689640140642},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95015603193260867},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96807615998760754},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95673675545937664},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95472329500043962},0.86004174256921628,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8397477040790432,2.815906409832351E-2,3.0431235025184033E-4,0.94799412389961657,0.83974770407904298,5.060959149431281E-3,3.4742115803434864E-3,0.90095218052138992,0.83974770407904309,5.3941231404097519E-2,0.83573869845082582,7.8535457308723036E-2,2.9135156409048707E-2,2.2995762651601723E-3,3.2957655430999075E-4,2.030360783492416E-5,1.0000000000000002]
[18,4.5,54.5,0.86219578230075045,0,8.1927630991438072E-2,5.5876586707811614E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$53*(365.2425/4))","v":246.33189567057408},{"$f":"DZ21*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":374.616396575218},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0475811926496927},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.92520198303723766},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":154.12643389461627},66.58576175907244,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.815890080503038},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":17.587075467024345},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":9.6096502704591399E-2},516.69963430892926,22.926299917563462,14.759217478105825,6.5878729518229147,1438.1053577818209,0.85290543562527976,1226.5678766539527,3.1895383155867367E-4,0.17048305479332485,null,8.4958659946929923E-4,7.4706505609213364E-5,null,null,null,5.9525679639998905E-5,1.1413076196194341E-2,3.5033130874198668E-4,0.18354923491453831,0.1565501401634711,5.5876586707811614E-2,0.83172969282260845,0,7.9491279652545752E-2,3.0111248719773904E-2,2.4141283703902824E-3,3.5484075836814106E-4,2.2222968502049309E-5,1,3.0854472638387528E-3,0.82360304677847296,4.6580676729941388E-3,3.740905258359401E-4,9.0405814666081542E-6,null,null,null,null,8.002228830733195E-4,7.6666801253871389E-2,1.9764900208416474E-3,4.7765494759397799E-5,1.0758786092719043E-4,2.9735189965993499E-2,2.6847089285321496E-4,2.4302549576592936E-5,2.3283497357576731E-3,6.0025460075157979E-5,1.4506249808584839E-6,1.2678503810285356E-6,3.5040915957845726E-4,3.1637484086552373E-6,2.2662200524970491E-7,2.1996346496799603E-5,0.94412341329218841,1.491167052428094E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2511994041691907E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8079436109305906E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3692262628484384E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN23","v":0.89539902489029743},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94417091324970059},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92450010822119288},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95152150743362418},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93434934875942011},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9396603170558272},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91847013477323936},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94758816431348269},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92907548425549669},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96881409316911771},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95762998534031352},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97296650804888229},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96324310782818445},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96042585905112066},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94631789621016982},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96567525499347151},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9533928341037422},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.95134117609370872},0.8518299614122955,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83172969282260845,3.0111248719773904E-2,3.5484075836814106E-4,0.94412341329218841,0.83172969282260822,5.0521630579607006E-3,2.9658481984740706E-3,0.89553179377747938,0.83172969282260834,5.7886114222712684E-2,0.82766636980054065,8.0408074289705644E-2,3.1098509616222497E-2,2.5338775376135881E-3,3.8263768901087815E-4,2.4416844194181317E-5,1.0000000000000002]
[19,4.75,54.75,0.85609925191079772,0,8.4005106351588726E-2,5.9895641737613754E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$53*(365.2425/4))","v":243.78618020246105},{"$f":"DZ22*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":370.74492571768167},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0057514895878059},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.92209891875593497},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":152.53361520687577},67.974901684839011,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.647420574598303},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":18.728173702178015},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.10172315136768194},529.12096840050606,22.817560145050432,14.647366819839261,6.5566265750110526,1445.5873125887522,0.84560159749136787,1222.3909408383022,4.062474670339851E-4,0.16893824291509676,null,8.4912190851299172E-4,7.4389116085372809E-5,null,null,null,6.0959344112416259E-5,1.1687964647787515E-2,3.5882418343737536E-4,0.18237574958206643,0.15421722519028103,5.9895641737613754E-2,0.82360304677847307,0,8.1324868926865523E-2,3.2085770512671086E-2,2.6536267048368938E-3,4.1043461965361525E-4,2.6610719886313322E-5,1.0000000000000002,3.9560890778887886E-3,0.81462266675679995,4.6424448320567377E-3,3.728358517539797E-4,9.0102599736308628E-6,null,null,null,null,8.1868126117318055E-4,7.843523956672728E-2,2.022080819214199E-3,4.886727975086137E-5,1.1464285150658889E-4,3.1685051997628055E-2,2.8607566353644216E-4,2.6713531617891445E-5,2.5593382327086531E-3,6.5980403436379385E-5,1.5945370739697912E-6,1.4664879291438774E-6,4.0530871029622901E-4,3.6594214282423546E-6,2.7136674838100096E-7,2.6339353137932321E-5,0.94010435826238647,1.9319089781157872E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2670826351169883E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8206994715886131E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.400053132146414E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.794820183452017E-3,{"$f":"'Survival curves'!$AN24","v":0.88996180787562962},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.94012791616799019},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91892315287779502},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94799603966060664},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92947185964880052},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93530200749522696},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91246921491713262},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94378519680139583},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92382238793201132},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96652398788668414},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95443976082101867},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.97097674270769063},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96046674123149467},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95753339521375869},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94230191299317245},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96315906638767468},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94989200489706449},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94780125691337791},0.84350692010942385,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82360304677847307,3.2085770512671086E-2,4.1043461965361525E-4,0.94010435826238625,0.82360304677847274,5.0411987802966877E-3,3.0854472638387528E-3,0.89010388393433415,0.82360304677847285,6.2354574026045745E-2,0.81911285676763657,8.2201276662824771E-2,3.3082869590633661E-2,2.7784590704032406E-3,4.4086186669311183E-4,2.9102015763228894E-5,1.0000000000000002]
[20,5,55,0.84917392453912866,0,8.6012569146393755E-2,6.4813506314477728E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$53*(365.2425/4))","v":241.26862763150189},{"$f":"DZ23*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":366.91628440530104},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9643845427294564},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":0.94048448315369282},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":150.95841765136689},66.253447978403727,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.466117255986882},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":19.851660266883176},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.10662180136942517},541.09324514946081,22.706944997799994,14.53660017061774,6.5248413092135484,1449.5876776437883,0.83836030562490627,1215.2767684595444,3.0455105316146418E-4,0.16760849781354334,null,8.6674851334762285E-4,5.2608210424056721E-5,null,null,null,8.0448262892203408E-5,1.1914296829139647E-2,3.6642034732655484E-4,0.18119357102983485,0.15190549758584052,6.4813506314477728E-2,0.81462266675679984,0,8.3077684398784032E-2,3.4079968668596236E-2,2.9032914359695878E-3,4.7128911373260846E-4,3.159331164014447E-5,1,2.9320977170800744E-3,0.8066852733694273,4.7350097040966856E-3,2.6390814343460429E-4,6.3778227611896126E-6,null,null,null,null,1.0794947212031919E-3,7.9885757009395708E-2,2.0625864947331532E-3,4.9846173451980382E-5,1.217681459723757E-4,3.3654344654605366E-2,3.0385586801849265E-4,3.7724784963908754E-5,2.7917440869923995E-3,7.2080604429953775E-5,1.7419595833259339E-6,1.6839217827411127E-6,4.6540319387488536E-4,4.2019980749819875E-6,4.158502871212013E-7,3.1177461353023272E-5,0.93518649368552242,1.4467929601661406E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.336408730957161E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3022091379407948E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.147026450832475E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.794820183452017E-3,{"$f":"'Survival curves'!$AN25","v":0.88451959553422355},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93491441059694969},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91174609153348973},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94344687237119029},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92318906454441119},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92968420854290745},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90475101640532196},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93887969383402137},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91705915253503978},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9635643319926378},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95032140995881265},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96840429301622599},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95688079769508638},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95379805714946964},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93712301382017815},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95990813256828467},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94537445820693089},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94323462928230384},0.83430951278665666,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.81462266675679984,3.4079968668596236E-2,4.7128911373260846E-4,0.93518649368552231,0.81462266675679962,5.0242909437843482E-3,3.9560890778887886E-3,0.88467391266289297,0.81462266675679973,6.6900098885122439E-2,0.81065397006311357,8.3849225556138218E-2,3.5030403980684681E-2,3.0275576935968251E-3,5.0438645601872376E-4,3.4357365325737831E-5,1.0000000000000002]
[21,5.25,55.25,0.84320359646050547,0,8.7809712083727773E-2,6.8986691455767135E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$53*(365.2425/4))","v":238.63082921364054},{"$f":"DZ24*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":362.90477572307771},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9210417866601608},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":0.93598556421471135},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":149.30798394536592},67.447225243531662,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.27070076341702},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":20.955779510713455},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.11203490571376708},551.78382276316938,22.582207361596314,14.418297313038837,6.4889979458022964,1454.7596820399419,0.83118102441222164,1209.1686427915567,4.9168888290665165E-4,0.16589465917595486,null,8.6495852960129271E-4,5.2309315464394634E-5,null,null,null,8.2026600122080546E-5,1.2148055299396478E-2,3.736636486182188E-4,0.17990736145206399,0.14953558499102637,6.8986691455767135E-2,0.80668527336942741,0,8.462076671349239E-2,3.5980839292773126E-2,3.1518239512240615E-3,5.3748379830483918E-4,3.7121419011331192E-5,1.0000000000000002,4.8070712763274119E-3,0.79689684984759512,4.7123592242476302E-3,2.6264570756679703E-4,6.3473136904672891E-6,null,null,null,null,1.0995452224318231E-3,8.1369552564488135E-2,2.1008969118519244E-3,5.0772014720502331E-5,1.2855998002275914E-4,3.5531475345421198E-2,3.2080396732916939E-4,4.0954166478404631E-5,3.0307277354442502E-3,7.8250971516803425E-5,1.8910777846032529E-6,1.9204362024569439E-6,5.3077117441970142E-4,4.7921876826807659E-6,4.8861458178361149E-7,3.6632804429547582E-5,0.93101330854423325,2.3981963440085213E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3509455162228323E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3103112882017576E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1666067781677513E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN26","v":0.87907500682359685},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.93102806730307042},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90640669987830746},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94005352433287381},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91851063434067071},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92549818747830226},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89901232678985388},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93522182847367075},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91202545674524593},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96135327476088905},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94724811347010551},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96648180821837792},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95420344052675021},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95100956823379079},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93326229928007443},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95748013879816574},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94200456987497316},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93982912875917757},0.82618029777698909,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80668527336942741,3.5980839292773126E-2,5.3748379830483918E-4,0.93101330854423292,0.80668527336942708,5.0052956702924803E-3,2.9320977170800744E-3,0.87923820029522537,0.80668527336942719,7.2025961303789451E-2,0.80179106160851132,8.5351339251114072E-2,3.6937928628806523E-2,3.2802374912042254E-3,5.7325297212067194E-4,4.0218744454081395E-5,1.0000000000000002]
[22,5.5,55.5,0.83540088995837158,0,8.9533878889816995E-2,7.5065231151811768E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$53*(365.2425/4))","v":235.89917358056891},{"$f":"DZ25*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":358.75053095034963},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8761568238943056},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.93070945422561024},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":147.59882508793353},68.584476067159869,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.082413369536766},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":22.069681921836715},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.11748204593718813},562.01832982492306,22.448433944764812,14.294877805487268,6.4505581505633778,1459.1216490271811,0.82406322282635724,1202.4084885930477,3.7333266759239004E-4,0.1644298794567802,null,8.6252620275755355E-4,5.1967399798854015E-5,null,null,null,8.3532484594957734E-5,1.2371084787446886E-2,3.8057709458388125E-4,0.17855290009355473,0.14713887829608729,7.5065231151811768E-2,0.79689684984759512,0,8.6081911788735782E-2,3.7895017964839919E-2,3.4086510311843892E-3,6.0902214593650482E-4,4.3316069896831605E-5,1.0000000000000004,3.6148345887438071E-3,0.78832874267968589,4.6857958598904613E-3,2.6116518511616469E-4,6.3115341587665742E-6,null,null,null,null,1.1185310476513374E-3,8.2774558990474631E-2,2.1371730565332872E-3,5.164869407653111E-5,1.3539936389144852E-4,3.7421747880195921E-2,3.3787072075254629E-4,4.4291325898356655E-5,3.2776872631636298E-3,8.4627269441347842E-5,2.0451726810548384E-6,2.1760435958129787E-6,6.0141608112806836E-4,5.4300212126234975E-6,5.7015232555332959E-7,4.2745917571278274E-5,0.92493476884818837,1.8242803080572356E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3647569217668911E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3180091444325512E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.185210055066362E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN27","v":0.87363036941425531},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92461989571543046},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89762255428430038},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93445406875740111},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91080576526284895},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9185990617779638},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88957740981942746},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92918829367428446},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90374016560571369},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95769841338414829},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94217433033084463},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96330264522287301},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94978075505296011},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94640407646663505},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92689607137769436},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95346793749793202},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93644358743974798},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93421124960757829},0.81615531910562167,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79689684984759512,3.7895017964839919E-2,6.0902214593650482E-4,0.92493476884818826,0.79689684984759468,4.9813522455048947E-3,4.8070712763274119E-3,0.87380882736880461,0.7968968498475949,7.7523132412864931E-2,0.79261279626364045,8.6771133319550442E-2,3.8857552043342646E-2,3.5410846216679314E-3,6.4753274825296049E-4,4.6768590680894107E-5,1.0000000000000002]
[23,5.75,55.75,0.82883487215210072,0,9.1184094173981517E-2,7.9981033673918081E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$53*(365.2425/4))","v":233.45013265094815},{"$f":"DZ26*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":355.02608070966022},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8359156201322935},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.92617345147177965},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":146.06649431153585},69.676262019364046,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.900414457354103},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":23.19221393273758},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.12296012121495307},571.83338167252919,22.336426119281189,14.188036330963309,6.4183726986348368,1463.9728640958276,0.817006374387795,1196.0751618970482,3.0862783241909016E-4,0.16310539974221563,null,8.6075898565648426E-4,5.1667226177249881E-5,null,null,null,8.4965253997133517E-5,1.2583287277846467E-2,3.8715730460057117E-4,0.17738186362291261,0.14492211328070614,7.9981033673918081E-2,0.78832874267968589,0,8.7460354850365088E-2,3.9820086121845379E-2,3.6735182121514737E-3,6.8604335056941617E-4,5.0221111464956608E-5,1.0000000000000002,2.9601411133449726E-3,0.78043946977349454,4.6629586760326526E-3,2.5989234320668032E-4,6.2807736070228705E-6,null,null,null,null,1.1364422595402642E-3,8.410004089659065E-2,2.1713959415745657E-3,5.2475752659601821E-5,1.4227765602336051E-4,3.932277390136029E-2,3.5503456446172969E-4,4.7732956773640461E-5,3.5323779832002349E-3,9.120318058179782E-5,2.2040915958003194E-6,2.4512413044702289E-6,6.774753695515766E-4,6.1167397133693265E-6,6.6104066139463933E-7,4.9560070803561968E-5,0.92001896632608215,1.5095492346924033E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3779155895893522E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3253431940166397E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2029341266923223E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN28","v":0.86818776491597527},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91977337853623498},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89099563023139028},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9302157069087722},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90498633328958378},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91338387972890434},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88246461928277964},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92462336942472911},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89748621410266893},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95492668119880331},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93833182051345299},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.96089057585118498},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94642919948867166},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9429146300673138},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92208101406708975},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95042625511483469},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93223414852026465},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92996029268159952},0.80738014796384405,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78832874267968589,3.9820086121845379E-2,6.8604335056941617E-4,0.92001896632608193,0.78832874267968556,4.9532725791653926E-3,3.6148345887438071E-3,0.8683774929308955,0.78832874267968567,8.2125886807742132E-2,0.78438410622659016,8.8111677211494197E-2,4.0787074153993456E-2,3.8098436430400312E-3,7.2736095035139526E-4,5.4051006788844113E-5,1.0000000000000002]
[24,6,56,0.82296221050976959,0,9.2767049548664632E-2,8.4270739941566183E-2,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$53*(365.2425/4))","v":231.28031541308917},{"$f":"DZ27*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":351.72626802133277},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8002624562594747},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.92241676104240145},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":144.7088699074209},70.727445511819084,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.723991253371054},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":24.322397413826838},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.12846556482104274},581.26990014862338,22.246025991371901,14.097547080503711,6.3923962192362271,1469.346301742718,0.81000995712551338,1190.1851348771506,1.9212073339080555E-4,0.1620235102161903,null,8.5968574822326753E-4,5.1410868419263404E-5,null,null,null,8.6331386514638584E-5,1.2785622250674341E-2,3.934334542563277E-4,0.17639211465766894,0.14287936923113706,8.4270739941566183E-2,0.78043946977349465,0,8.8762999572623319E-2,4.1754062186141534E-2,3.9461690739285901E-3,7.6867855013337447E-4,5.7880902112731617E-5,1.0000000000000004,1.7826053709606891E-3,0.77374772586494867,4.6440450565556519E-3,2.5883818312808844E-4,6.2552979015153331E-6,null,null,null,null,1.1533685630531428E-3,8.5352636711037988E-2,2.203736965894263E-3,5.3257332637930406E-5,1.4918777621725901E-4,4.1232596579148011E-2,3.7227783077626713E-4,5.1275727231794986E-5,3.7945533272767226E-3,9.7972338742001276E-5,2.3676806780710455E-6,2.7464978858600075E-6,7.5907853984117236E-4,6.8535124063420573E-6,7.6186346137354542E-7,5.7119038651358074E-5,0.91572926005843436,9.1758130121223358E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3904836007456118E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.332348038141973E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2198626131420812E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.794820183452017E-3,{"$f":"'Survival curves'!$AN29","v":0.86274906495937032},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91578126938301407},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88554772761405021},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92672227500333704},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90019788262953382},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90908981849066373},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87662059299759965},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92086207428587796},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89234273670501518},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95263866296120714},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93516333635790583},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95889874110926188},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94366415612541488},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94003624429607946},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91811464803083953},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94791607867212879},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92876442699784356},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92645735454074429},0.79930021635475901,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78043946977349465,4.1754062186141534E-2,7.6867855013337447E-4,0.9157292600584338,0.78043946977349421,4.9291317928463561E-3,2.9601411133449726E-3,0.86294784553018278,0.78043946977349432,8.5840712840971237E-2,0.7770935978192216,8.9379840670108485E-2,4.2724616957155952E-2,4.0862564312605125E-3,8.1286471435827409E-4,6.21105669242514E-5,1.0000000000000002]
[25,6.25,56.25,0.81829994847170218,0,9.4289365787921825E-2,8.741068574037629E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$53*(365.2425/4))","v":229.19279510928473},{"$f":"DZ28*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":348.55161078963329},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7659615473254049},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.91869026335117476},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":143.4027375479385},71.736729796676613,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.552466161553834},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":25.459302509081425},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.13399375752459333},590.34629112606024,22.161203374011933,14.01201474522381,6.3680224376570855,1474.6018191653227,0.80307345353837845,1184.2135755110712,2.5858029816121941E-4,0.16081770116742494,null,8.5865691653755046E-4,5.1156494801976691E-5,null,null,null,8.7637263883336475E-5,1.2979034902259334E-2,3.9943430085653109E-4,0.17545220134392489,0.14090100526417668,8.741068574037629E-2,0.77374772586494867,0,8.9996681767593623E-2,4.3695171728170362E-2,4.2263437885924357E-3,8.570508785831736E-4,6.6340231735771175E-5,1.0000000000000002,2.4469374198178117E-3,0.76641148247585833,4.625283446931765E-3,2.5779249539498828E-4,6.2300269457256865E-6,null,null,null,null,1.1693987813572568E-3,8.6538919607190276E-2,2.2343658435832968E-3,5.3997535462794044E-5,1.5612338441457351E-4,4.3149463644814597E-2,3.8958469894119149E-4,5.4916261121045509E-5,4.0639634503174217E-3,1.049282931214883E-4,2.5357840324803507E-6,3.0622532991127714E-6,8.4634718813427054E-4,7.6414371497903353E-6,8.7321027720161213E-7,6.5467021458569569E-5,0.91258931425962442,1.2710145356625846E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4025144431554468E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.339053488569217E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2360675599854518E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN30","v":0.85731596036030822},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91336271640387223},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88225193693260973},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92460483770486646},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89729910771160082},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90648909133905087},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87308661482718264},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91858285479928869},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88923014721788585},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95125032882008398},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93324226906029262},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95768981178478985},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94198708126657238},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93829060873026437},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91571161582216676},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94639324327088081},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92666130404512059},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.9243345404275648},0.79244675422086186,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77374772586494867,4.3695171728170362E-2,8.570508785831736E-4,0.91258931425962375,0.77374772586494833,4.9091385375852553E-3,1.7826053709606891E-3,0.85751971088490675,0.77374772586494833,8.9326341395519787E-2,0.77007960417040344,9.0580442410857831E-2,4.4668396855981618E-2,4.3700597501297846E-3,9.0416317991946619E-4,7.0992237188305713E-5,1.0000000000000002]
[26,6.5,56.5,0.8130043799409068,0,9.5753623008429989E-2,9.1241997050663298E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$53*(365.2425/4))","v":227.00808477722398},{"$f":"DZ29*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":345.22914899503178},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7300636688660829},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.91430369783765375},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":142.03579474235252},72.700503109251883,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.38513387714503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":26.601961338165445},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.13953942172366046},599.05850967294714,22.067259519418101,13.921049481071829,6.341027668292031,1479.1323799693271,0.79619635055686699,1177.6798029220713,2.6223454215754506E-4,0.15961406302726075,null,8.5707623324086729E-4,5.0865700226222473E-5,null,null,null,8.8885486636073628E-5,1.3163910439835712E-2,4.0517137371096404E-4,0.17444220680306813,0.13889024843968911,9.1241997050663298E-2,0.76641148247585822,0,9.1164203054122026E-2,4.5641621983792888E-2,4.5137757116671326E-3,9.5127548125575889E-4,7.5644242640840264E-5,1,2.4788934607731816E-3,0.75906662852121976,4.6031986271965909E-3,2.5656158687766147E-4,6.2002797910658143E-6,null,null,null,null,1.1845693181243868E-3,8.7661583562906764E-2,2.2633521310001163E-3,5.4698042090757133E-5,1.6307807504705097E-4,4.5071604724014815E-2,4.0693918473102132E-4,5.8651093716704113E-5,4.340351952592825E-3,1.1206442368385778E-4,2.7082416737458947E-6,3.3989189599294446E-6,9.3939502172011788E-4,8.4815405757115665E-6,9.9567529923923464E-7,7.4648567341601034E-5,0.90875800294933706,1.3000056040441632E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4140545394869307E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3454854192055225E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2516114962493164E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN31","v":0.85188998496992119},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.91002261619583502},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87770622389860886},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92167934289245457},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89329857748615527},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90289834670062485},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86821418829433628},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.915434554365683},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88493591354035295},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9493302804721474},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93058735145974447},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95601748539683995},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93966859414495474},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93587756929492072},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91239285659014746},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94428755656067087},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92375551525004473},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.92140209527867389},0.78493321709820341,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76641148247585822,4.5641621983792888E-2,9.5127548125575889E-4,0.90875800294933673,0.766411482475858,4.8893059692724792E-3,2.4469374198178117E-3,0.85210105038220663,0.766411482475858,9.3186790321623539E-2,0.76273905549853904,9.1714492622112689E-2,4.6616570212842739E-2,4.6609825854364009E-3,1.0013674633298673E-3,8.0741296115949379E-5,1.0000000000000002]
[27,6.75,56.75,0.80770960640851619,0,9.7158809998900086E-2,9.5131583592583779E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$53*(365.2425/4))","v":224.81125713680521},{"$f":"DZ30*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":341.88825945123068},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6939666859047557},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.90961498337835012},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":140.66127030581069},73.620815059686322,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.221286392286551},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":27.749402311313911},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.14509843748711679},607.41047483340935,21.971105673180961,13.82953185298623,6.3133978577636398,1483.2254809812439,0.78937813950511604,1170.8257706435552,2.7240276281378104E-4,0.15839953186196992,null,8.5525019289197344E-4,5.0558480542046469E-5,null,null,null,9.0075314382928633E-5,1.3340139286103695E-2,4.1064096587656768E-4,0.17341859886458094,0.13689285092730694,9.5131583592583779E-2,0.75906662852121964,0,9.2264782190103367E-2,4.7591518441892591E-2,4.8081894592056692E-3,1.0514594454039757E-3,8.5838349591058495E-5,1,2.5766638657275802E-3,0.75164895768569095,4.5795925934318501E-3,2.5524589273255392E-4,6.168483636706106E-6,null,null,null,null,1.1988700220517535E-3,8.8719877352182175E-2,2.290676432088766E-3,5.5358383780667782E-5,1.7004507900323987E-4,4.6997148966141745E-2,4.2432439674760489E-4,6.2476646735152848E-5,4.623454030681479E-3,1.1937389341608888E-4,2.8848883729486501E-6,3.7568774923776438E-6,1.0383277904411048E-3,9.3747774704931335E-6,1.12985630408223E-6,8.4708493286976265E-5,0.90486841640741622,1.3644842727667972E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4251444484213236E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3516664356355466E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2665490524617351E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN32","v":0.84647253538421385},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.9066183439743799},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8730802096939968},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91869614976234215},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88922450428546007},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8992397448331616},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86325784829889285},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9122250190173925},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88056438493689326},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94737008783192922},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92787919511165573},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95430972299488359},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93730269452559689},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93341545960656547},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90901022311993818},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9421382941901697},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92079233174084596},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91841238648938761},0.77741086131993842,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75906662852121964,4.7591518441892591E-2,1.0514594454039757E-3,0.90486841640741622,0.75906662852121942,4.8659604938653183E-3,2.4788934607731816E-3,0.84669104525735306,0.75906662852121953,9.7138054766240878E-2,0.7553577931034553,9.2782126067858697E-2,4.8567294866427829E-2,4.9587473770260635E-3,1.1045805646305847E-3,9.1403254360738275E-5,1.0000000000000002]
[28,7,57,0.80234973066051118,0,9.8505743399590923E-2,9.9144525939897976E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$53*(365.2425/4))","v":222.65822524961868},{"$f":"DZ31*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":338.61397357325416},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6585893290666247},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.90486985132498288},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":139.31414826166736},74.50009906256291,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.060257577169569},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":28.900711307451722},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.15066703339517043},615.41386681352719,21.877308125244497,13.740661082387895,6.2864451296208586,1487.0798223962918,0.78261831606329801,1163.8159064554941,2.3905299407396603E-4,0.15726087856386689,null,8.5338787510620424E-4,5.0248528919154044E-5,null,null,null,9.1207704611307732E-5,1.3507863316221723E-2,4.1584711533125784E-4,0.17241848609813051,0.13493786524830206,9.9144525939897976E-2,0.75164895768569095,0,9.3299469945614041E-2,4.9543071290963067E-2,5.1093052948464569E-3,1.1577016838571937E-3,9.6968159130418041E-5,1,2.2347964328605563E-3,0.74459840806376365,4.555702516857091E-3,2.5391436731880438E-4,6.1363048907970442E-6,null,null,null,null,1.2123145466343829E-3,8.9714811373459893E-2,2.3163648345307258E-3,5.5979190989042256E-5,1.770180012646795E-4,4.8924328912607354E-2,4.4172437709103445E-4,6.6389285338374149E-5,4.9130006959714565E-3,1.2684975724688274E-4,3.0655562897437458E-6,4.136482313209665E-6,1.1432431718063497E-3,1.0322029737634375E-5,1.2763535926623196E-6,9.5691805537755724E-5,0.90085547406010202,1.1948895750867661E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4358198198935192E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3576164075295098E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2809282473133558E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN33","v":0.84106488738714535},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.90305824721086636},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86825006053578457},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91557478817269},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88496754082204254},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89541490178429251},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8580851326312029},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9088677619920118},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87599839635059551},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94531663631982532},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92504465744303799},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95252019976726809},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93482538697873496},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9308377108740018},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90547263391304911},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93988726617155693},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91769181428723379},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91528482576325298},0.76981392890773337,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75164895768569095,4.9543071290963067E-2,1.1577016838571937E-3,0.90085547406010202,0.75164895768569084,4.8410069698011102E-3,2.5766638657275802E-3,0.84129120669595536,0.75164895768569084,0.10099249149089991,0.7481236828747273,9.3784991917965521E-2,5.0518839702709976E-2,5.2630729318943938E-3,1.213897306455213E-3,1.0302377534777594E-4,1.0000000000000002]
[29,7.25,57.25,0.79736310910727382,0,9.9796433850824456E-2,0.10284045704190184,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$53*(365.2425/4))","v":220.55212378405159},{"$f":"DZ32*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":335.41105849924497},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.623983105383592},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.90009783417274325},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":137.99638992824313},75.339931520474991,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.901419169917574},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":30.05502617116354},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.1562415032620903},623.08143078857086,21.786135282275502,13.654591592243037,6.2602466105272416,1490.7186757895311,0.77591638023031739,1156.6730388603451,2.4718850851696114E-4,0.15611477747754166,null,8.5151231897783938E-4,4.9937493677378098E-5,null,null,null,9.2284715748833492E-5,1.3667387452366312E-2,4.2079888842241718E-4,0.17144388685525142,0.13302612010134277,0.10284045704190184,0.74459840806376376,0,9.4270513890316987E-2,5.1494608114456879E-2,5.4168405689423308E-3,1.2700929290532324E-3,1.0907939156513385E-4,1,2.3119454304429245E-3,0.73749610630854967,4.5316770832335594E-3,2.5257529771197508E-4,6.1039438256699685E-6,null,null,null,null,1.2249320963404083E-3,9.064854684253755E-2,2.3404731391931748E-3,5.6561812245850741E-5,1.8399086626653716E-4,5.0851493033639387E-2,4.5912421455095517E-4,7.0385336833703641E-5,5.2087201584965874E-3,1.3448499777620946E-4,3.2500758358302953E-6,4.5380576105384825E-6,1.2542307650981585E-3,1.1324106344535441E-5,1.4357689633184472E-6,1.076436226018154E-4,0.8971595429580983,1.2479436934116572E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4461121625677863E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3633528963996561E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2947915214091004E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN34","v":0.83566820978714029},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89995156030424039},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86404144685887085},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91284960226723633},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88125574968535492},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89207821304512913},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85357998804906732},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90593740134610523},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87201864929577044},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94352174156530544},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92256909229928596},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.95095557140627929},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93266097315286556},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92858579321596446},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90238548600759083},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93792008255055703},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91498474951530417},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.9125547447337633},0.76259298986442481,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74459840806376376,5.1494608114456879E-2,1.2700929290532324E-3,0.89715954295809819,0.74459840806376354,4.8157531890666927E-3,2.2347964328605563E-3,0.83590112297382246,0.74459840806376354,0.10473907082013055,0.74104725718615672,9.4725368908044047E-2,5.2469574792500709E-2,5.5736753490306969E-3,1.3294043459638001E-3,1.1564859817365749E-4,1.0000000000000002]
[30,7.5,57.5,0.79232936354196859,0,0.10103295185967234,0.10663768459835928,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$53*(365.2425/4))","v":218.44449944880969},{"$f":"DZ33*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":332.2058274768749},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5893518587994948},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.89511802682738639},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":136.67767875648826},76.140298769144295,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.744162270942276},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":31.21151131764459},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.16181793518574872},630.42037247541805,21.693627169452668,13.568500938596872,6.2336644016020752,1493.9864308457861,0.76927183628682816,1149.2816850443423,2.4620716560776055E-4,0.15497938848331091,null,8.4946639747135596E-4,4.9615352801841274E-5,null,null,null,9.3308452658148196E-5,1.3819023493294278E-2,4.255055708235898E-4,0.17046251491596789,0.13113201186747744,0.10663768459835928,0.73749610630854967,0,9.5180223925771107E-2,5.3444541470544532E-2,5.730510129119063E-3,1.3887157628743681E-3,1.2221780478218115E-4,1.0000000000000002,2.2969296045013024E-3,0.73043532311121062,4.506605498824502E-3,2.5117792036581389E-4,6.0701736474241193E-6,null,null,null,null,1.2367526855660833E-3,9.1523304912255257E-2,2.3630586944698982E-3,5.7107633479872976E-5,1.9095800205968947E-4,5.2777073712936072E-2,4.7650975554877292E-4,7.4461096008544868E-5,5.5103382217209064E-3,1.4227253546832746E-4,3.4382759212843455E-6,4.9618984504421622E-6,1.3713721208354118E-3,1.2381743588514139E-5,1.6087047090502648E-6,1.2060910007313089E-4,0.89336231540164079,1.2518008800007752E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4560494662916193E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3688915025280312E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3081765756825656E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN35","v":0.83028357615201998},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89671778104096045},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85966698463962998},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9100115816118558},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87739510043148805},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88860604251416142},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8488992480218599},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90288648588891474},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86788078026979676},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94165046464000268},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91999023396220447},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94932393203555632},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93040541499262042},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92623929629624446},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8991719437039738},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93586959305564188},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91216552336315926},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90971213895795666},0.75531904800291561,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73749610630854967,5.3444541470544532E-2,1.3887157628743681E-3,0.89336231540164068,0.73749610630854945,4.7903563247712047E-3,2.3119454304429245E-3,0.83052337278263744,0.73749610630854945,0.10854052059400683,0.73396571470988015,9.5605067168425428E-2,5.4417925899158157E-2,5.8902679567580194E-3,1.4511802095890536E-3,1.2932346218255526E-4,1.0000000000000002]
[31,7.75,57.75,0.78734027809528617,0,0.10221636531505968,0.11044335658965439,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$53*(365.2425/4))","v":216.29248914090576},{"$f":"DZ34*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":328.93309519531192},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5539912879527988},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.88976583532494091},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":135.33119590026385},76.900626024396288,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.587881248867685},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":32.369335647014331},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.16739232178453334},637.43237588196723,21.596258151977846,13.47988948399764,6.2056854115829942,1496.7399815313479,0.76268419275856636,1141.5399245837075,2.8304862200026525E-4,0.1537791509577292,null,8.4710763953096577E-4,4.9273024697174042E-5,null,null,null,9.4280086266207202E-5,1.396294492309179E-2,4.2997219103659077E-4,0.16944577744435224,0.12923361598649349,0.11044335658965439,0.73043532311121062,0,9.6029910411079764E-2,5.5391310327771781E-2,6.0500257843969767E-3,1.513644656303739E-3,1.3642911958292937E-4,1.0000000000000002,2.6652033026548219E-3,0.72303475079088508,4.4796590907165415E-3,2.4967604877939442E-4,6.0338781748267624E-6,null,null,null,null,1.2477933408540367E-3,9.2340345596414339E-2,2.3841540329117162E-3,5.7617440899675338E-5,1.9791383105960761E-4,5.4699529414732252E-2,4.9386708197992192E-4,7.8612818167273405E-5,5.8175777672492459E-3,1.5020521534742245E-4,3.629983633034665E-6,5.408270918656687E-6,1.4947407799347011E-3,1.3495605450381128E-5,1.7957626347142394E-6,1.3463335694821512E-4,0.88955664341034579,1.4669590424456924E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4656567113115906E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3742461487804948E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3211170572844692E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN36","v":0.82491197483341638},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.89348510508420298},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85530047472752369},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9071731480086016},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8735388237888333},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88513609970081197},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84422899669182005},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89983591971094889},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8637491126953657},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93977679864582231},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91741018751643211},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94768977093703299},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92814796340667816},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92389108556430921},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89595939408416503},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93381690381560634},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90934580825136091},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90686964293639472},0.74808762807113649,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73043532311121062,5.5391310327771781E-2,1.513644656303739E-3,0.88955664341034557,0.7304353231112104,4.76385359283774E-3,2.2969296045013024E-3,0.82515860987809819,0.7304353231112104,0.11254172025279895,0.72673503695104791,9.6424957549105322E-2,5.6362334912097571E-2,6.2125609763503233E-3,1.5792953257929311E-3,1.4409403280728013E-4,1.0000000000000002]
[32,8,58,0.78201305628259055,0,0.10334685980146618,0.11464008391594351,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$53*(365.2425/4))","v":214.08998594875416},{"$f":"DZ35*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":325.58357439110119},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5178010476551078},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.88402691231823571},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":133.95312035010525},77.620898071549107,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.431973688288405},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":33.527672472625923},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.17296079246224519},644.11807521287619,21.493496293205698,13.388379313271146,6.176156788459406,1498.958121282672,0.75615296237999818,1133.4416238914491,2.8647979203192986E-4,0.15258105377307568,null,8.4442255969409419E-4,4.8909774279289829E-5,null,null,null,9.5199970316171617E-5,1.4099204201789218E-2,4.3420004957567775E-4,0.16838947012076208,0.12732819666541242,0.11464008391594351,0.72303475079088508,0,9.6820004687130881E-2,5.7333359496423354E-2,6.3750961683036707E-3,1.6449459952821237E-3,1.5175894603163093E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.695265529873521E-3,0.71563465901889123,4.4507656250458577E-3,2.4806565696204629E-4,5.9949601124530579E-6,null,null,null,null,1.2580596669610092E-3,9.3100083663356148E-2,2.4037698635062054E-3,5.8091493307520704E-5,2.0485279655436768E-4,5.6617324372044399E-2,5.111823278245867E-4,8.2836717352550982E-5,6.1301586231993091E-3,1.5827580359907916E-4,3.8250241527310963E-6,5.8774122129625459E-6,1.6244022992441831E-3,1.4666283824978087E-5,1.9975430875778879E-6,1.4976140294405303E-4,0.88535991608405673,1.4987678375888158E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4749562881760469E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3794293146415968E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3336431251707177E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN37","v":0.81955431758683539},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88971089692872651},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85021068542711331},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90385747002949612},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86904042737786258},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88108620237176094},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83878766219345569},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89627344950440624},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85893139052813239},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93758540810787439},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91439530782316869},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94577794087321732},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92550896147751016},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92114630997533486},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89220855207512773},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93141666422441294},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90605189596629709},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90354988254034019},0.74050820739101375,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72303475079088508,5.7333359496423354E-2,1.6449459952821237E-3,0.88535991608405651,0.72303475079088475,4.735369017670763E-3,2.6652033026548219E-3,0.81980915539219279,0.72303475079088486,0.11676452874896449,0.71933470490488816,9.7185426987766443E-2,5.8301259694468005E-2,6.5402617863737703E-3,1.713812049062693E-3,1.6000582847669657E-4,1.0000000000000002]
[33,8.25,58.25,0.77668649701424719,0,0.10442452940376763,0.1188889735819855,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$53*(365.2425/4))","v":211.89101083727925},{"$f":"DZ36*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":322.23941901821775},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4816687787092566},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.8781326689950768},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":132.57725227085379},78.302941941358839,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.275858048764391},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":34.685723754269731},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.17851999299760432},650.48445049873669,21.389740127627867,13.29706400457774,6.1463424512461255,1500.828124393634,0.74967766205827768,1125.1373194467294,2.8774472990427698E-4,0.15138929534651446,null,8.4160751254286207E-4,4.8538453820131968E-5,null,null,null,9.6068374113243642E-5,1.4227841283562406E-2,4.3819006304993699E-4,0.16732928576350733,0.12544302774506763,0.1188889735819855,0.71563465901889123,0,9.7550849288402006E-2,5.9269159892512649E-2,6.7054274044438698E-3,1.7826781028432623E-3,1.6825271092176224E-4,1.0000000000000002,2.7034070245499568E-3,0.70825779514864751,4.4210901760263505E-3,2.4641168091009636E-4,5.9549887573697971E-6,null,null,null,null,1.2675561147111054E-3,9.3802848487042401E-2,2.4219146904262078E-3,5.8529996222293049E-5,2.1176943510813469E-4,5.8528948597583751E-2,5.2844185982076086E-4,8.7128974993606382E-5,6.4477982041996618E-3,1.6647700409451872E-4,4.0232211560829668E-6,6.3695307222745005E-6,1.7604142734024522E-3,1.58942987185355E-5,2.2146440025878643E-6,1.6603806691917438E-4,0.88111102641801498,1.5188962924152061E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.483968346541382E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3844522306235053E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3457819199271205E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.794820183452017E-3,{"$f":"'Survival curves'!$AN38","v":0.814211447029493},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88587050357760788},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84504071952799342},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90048169814870105},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86446744692263622},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87696675506303634},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83326339265246552},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89264753149992659},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85403592021309582},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93535130512142528},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91132463775517125},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94382822621018858},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92281991709924327},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91834984796175234},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88839178837257315},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92897023296359971},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90269817310375666},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.90017068851895288},0.73292927887255166,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71563465901889123,5.9269159892512649E-2,1.7826781028432623E-3,0.88111102641801453,0.7156346590188909,4.7048262421203564E-3,2.695265529873521E-3,0.81447461286349587,0.71563465901889101,0.12102819644402933,0.71194622708376942,9.7887393975735384E-2,6.023321743071635E-2,6.8730762267219777E-3,1.8547846901701165E-3,1.7710414885777754E-4,1.0000000000000002]
[34,8.5,58.5,0.77138196139506454,0,0.10545061929886262,0.12316741930607315,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$53*(365.2425/4))","v":209.75555232616668},{"$f":"DZ37*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":318.99185836314649},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4465801772768945},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.87234303474277797},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":131.2411256431927},78.949595275224311,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.118994427029783},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":35.842748589876386},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.18406704622857514},656.54615104682705,21.28990785379419,13.209383343483646,6.1176556444402861,1502.5659627714297,0.74325781283751513,1116.793891133588,2.5152314146117824E-4,0.15027845428515585,null,8.3888244844105382E-4,4.8173442911090942E-5,null,null,null,9.6886624716950446E-5,1.4349052773212401E-2,4.4194798348778279E-4,0.16630492069938632,0.12360743162314228,0.12316741930607315,0.70825779514864751,0,9.8223938663068749E-2,6.1197274968920051E-2,7.0407250490000855E-3,1.926891277496971E-3,1.8595558679379285E-4,1.0000000000000002,2.3306205726483153E-3,0.70128453039311345,4.3919413970099448E-3,2.4478705907522458E-4,5.9157268006074113E-6,null,null,null,null,1.2763021026633327E-3,9.4450077097461158E-2,2.4386256166392195E-3,5.8933846305033377E-5,2.1865861392043393E-4,6.0432983485237547E-2,5.4563286976206933E-4,9.1485765146698288E-5,6.7702133792575817E-3,1.748015066174563E-4,4.2243979783492628E-6,6.8848061637849286E-6,1.9028263727422908E-3,1.7180098590895245E-5,2.4476599680588789E-6,1.8350792682573399E-4,0.87683258069392711,1.3227780645583886E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4927110868969957E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3893250408603766E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3575579567084093E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN39","v":0.80888414312918344},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.88199461151265934},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83983227380777159},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89707271862971238},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85985660927187535},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87281073870384229},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82770085438058172},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88898709485486282},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84910210812383191},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93309214255582673},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90822258085662955},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94185600252712864},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92010214443565408},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91552388214436164},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8845395941507832},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92649696902397893},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89931134525137013},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89675900530628172},0.72537413960055053,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70825779514864751,6.1197274968920051E-2,1.926891277496971E-3,0.87683258069392689,0.70825779514864717,4.6734568456938174E-3,2.7034070245499568E-3,0.80915568104939239,0.70825779514864728,0.12513061906632847,0.70477116277088048,9.8532978578769928E-2,6.2156835564936022E-2,7.2107104355626887E-3,2.0022595784283592E-3,1.9543400509438569E-4,1.0000000000000004]
[35,8.75,58.75,0.76647855443342505,0,0.10642762673999137,0.12709381882658377,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$53*(365.2425/4))","v":207.51330249176053},{"$f":"DZ38*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":315.58189169642645},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4097368434720776},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.86595453084438434},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":129.83818117294032},79.557087229660283,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.960842785821338},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":36.998005893493691},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.1895977025347505},662.29828746259284,21.18005837871884,13.11548427888926,6.0860903945646863,1503.5945208617193,0.73689293986334925,1107.9881868402163,3.6558155047954007E-4,0.14894826590981355,null,8.3564609465361958E-4,4.7775914946967503E-5,null,null,null,9.7657192714626392E-5,1.4463204628945767E-2,4.4548479582412199E-4,0.16520361608737819,0.1217373783346842,0.12709381882658377,0.70128453039311334,0,9.8842018494471107E-2,6.3116396160951993E-2,7.3806958221252919E-3,2.0776278793597468E-3,2.0491242339497849E-4,1.0000000000000002,3.4858496209160907E-3,0.69319003646009625,4.3597775192475829E-3,2.4299438919778412E-4,5.872403655672053E-6,null,null,null,null,1.2843333076747562E-3,9.5044409686063494E-2,2.4539708097815571E-3,5.9304690951296809E-5,2.2551565747356848E-4,6.2328136812949228E-2,5.6274369052919317E-4,9.5903276992483427E-5,7.0971221366299062E-3,1.8324202984973726E-4,4.4283786531651217E-6,7.4233898907095344E-6,2.0516804283455892E-3,1.8524061123448192E-5,2.6971813235060186E-6,2.0221524207147249E-4,0.87290618117341667,1.9998292436819942E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5012010060971385E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3940569399567629E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3689934559574363E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN40","v":0.80357312887976096},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87863230576718909},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83532158197171946},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8941138176170188},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85586034697144009},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86920666007902181},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82288582872211036},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88581087563173133},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84482770368389715},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93112872761478815},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90552911477244735},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.94014143964697172},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91774132972447753},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91306938899398404},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88119772333503077},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.9243479788357315},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8963715778676502},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89379837047935029},0.71823235315372325,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70128453039311334,6.3116396160951993E-2,2.0776278793597468E-3,0.87290618117341623,0.701284530393113,4.6426441828857764E-3,2.3306205726483153E-3,0.80385164918217589,0.70128453039311323,0.12964468004371932,0.69723728342660485,9.9123102849891093E-2,6.4070749086440282E-2,7.5528693719456802E-3,2.1562751687775367E-3,2.1504005262153216E-4,1.0000000000000004]
[36,9,59,0.76045006093022005,0,0.10735439780892524,0.13219554126085487,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$53*(365.2425/4))","v":205.1963496831242},{"$f":"DZ39*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":312.0583183084031},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.371666034221152},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.85911220796645205},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":128.38849609287746},80.125720267636083,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.800844273627138},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":38.150728760626258},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.19510843692950919},667.73797894007885,21.062763197516979,13.017195384349851,6.0523856208158735,1504.0166672081727,0.73058257234782431,1098.8083655829485,3.0872279736552998E-4,0.14774096378523696,null,8.3202144876625046E-4,4.7353959513822128E-5,null,null,null,9.8379191499269568E-5,1.4570165613493714E-2,4.4879614825622008E-4,0.16404640294413178,0.1198494430473315,0.13219554126085487,0.69319003646009614,0,9.9404187205311079E-2,6.5025102011928571E-2,7.7250429217660677E-3,2.2349224581953266E-3,2.251676818480858E-4,1,2.9030342064373989E-3,0.68571477305492656,4.3253288220006791E-3,2.4107437375910283E-4,5.8260029724370114E-6,null,null,null,null,1.2916380148313058E-3,9.5584979315049265E-2,2.4679278862110611E-3,5.964198921944901E-5,2.3233548688538988E-4,6.4213004876581561E-2,5.7976164846161625E-4,1.003776539447771E-4,7.4282390776937548E-3,1.9179120502667548E-4,4.6349851008603782E-6,7.9854053497778308E-6,2.2070105584848093E-3,1.9926494360739572E-5,2.9637932931336601E-6,2.2220388855495214E-4,0.86780445873914536,1.6842715325799895E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5094531052335292E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3986562888464577E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3801086233992532E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN41","v":0.7982790752894845},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.873572157865384},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82854648935852293},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88965789513418259},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8498524499190574},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86378482077679186},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81565769948347344},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88102933921298998},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83840478590409306},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92816749619346706},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90147122033873328},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93755460441396943},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91418280652104622},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90937019800415408},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87616811326651578},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9211077400587564},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8919443049822543},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88934091216040589},0.70994224097651548,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69319003646009614,6.5025102011928571E-2,2.2349224581953266E-3,0.86780445873914513,0.69319003646009603,4.6086443121010389E-3,3.4858496209160907E-3,0.79856896266875776,0.69319003646009614,0.13446470854122575,0.68945240475751135,9.9657247671180518E-2,6.5973554574240145E-2,7.8992558200566623E-3,2.3168621108534057E-3,2.3596652493231894E-4,1.0000000000000002]
[37,9.25,59.25,0.75503558195498977,0,0.10823054222341376,0.13673387582159663,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$53*(365.2425/4))","v":203.07411873016105},{"$f":"DZ40*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":308.83087384720085},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.336794780264011},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.85294816735077394},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":127.0606457639927},80.663971451937684,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.638511715420503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":39.300248647465899},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.20059788122806879},672.89457595493104,20.96008258993422,12.930047443716642,6.0228803452239319,1504.7662973188271,0.72432624353456787,1089.9417195343667,2.4473970259617368E-4,0.1466696971667675,null,8.28969772129971E-4,4.6969991149158803E-5,null,null,null,9.9052439432849036E-5,1.4669908893003965E-2,4.5188091073960162E-4,0.16301121887581924,0.11807330382231339,0.13673387582159663,0.68571477305492656,0,9.9910308137049944E-2,6.692200713655172E-2,8.073468718347257E-3,2.3988017635114848E-3,2.467653680165521E-4,1.0000000000000002,2.2465530444646361E-3,0.6789287960800332,4.2942950381855433E-3,2.3934469023526188E-4,5.7842020078876124E-6,null,null,null,null,1.2982144484194158E-3,9.6071654576436932E-2,2.4804934530785168E-3,5.9945659115085905E-5,2.3911315215723923E-4,6.6086219592884424E-2,5.9667439151006325E-4,1.0490502866474361E-4,7.7632780080987215E-3,2.0044164283853537E-4,4.8440387452561851E-6,8.5709481173091191E-6,2.3688431785936839E-3,2.1387636800491702E-5,3.2480751087473793E-6,2.4351729290780473E-4,0.86326612417840343,1.3170158790321962E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5174810665943129E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4031307134214617E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.3909218883960412E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.794820183452017E-3,{"$f":"'Survival curves'!$AN42","v":0.79300260578543258},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86933196008818325},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82288161144826466},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88592133039826215},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84482395843971125},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85924355527141838},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80961780193472088},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87702126539993075},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83303183809135339},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92568017567093541},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89806684371477863},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93538090134946106},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91119571004335576},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90626552157645535},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87195330411654759},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91838688205656516},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88823161167027964},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88560405607917436},0.70228632416493364,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68571477305492656,6.692200713655172E-2,2.3988017635114848E-3,0.86326612417840343,0.68571477305492634,4.5722291987322188E-3,2.9030342064373989E-3,0.79330166202063945,0.68571477305492656,0.13868417817006268,0.68232178456747983,0.10013812887583622,6.7864032436374969E-2,8.2495754895395082E-3,2.4840432924718519E-3,2.5825716823505237E-4,1.0000000000000002]
[38,9.5,59.5,0.75030413863766365,0,0.10906138084380777,0.14063448051852873,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$53*(365.2425/4))","v":200.95570058863632},{"$f":"DZ41*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":305.60922782991508},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3019861761875404},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.8466694454426108},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":125.73518105808424},81.16931364410776,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.473407865943358},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":40.445965528161651},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.2060627038553145},677.77753241602647,20.856459114063316,12.84300263612065,5.9931041364018176,1505.2136131429461,0.71812349066426595,1080.9292540655845,3.1356306300656697E-4,0.14546863254911771,null,8.258145721883604E-4,4.6580280358104372E-5,null,null,null,9.9681977148974714E-5,1.4763181041250529E-2,4.547618389581964E-4,0.16197221532202843,0.11631605265767916,0.14063448051852873,0.6789287960800332,0,0.10036594961462246,6.880605773619819E-2,8.4256822607317611E-3,2.5692848214322194E-3,2.6974896845355264E-4,1,2.9436332609677754E-3,0.67147915449532114,4.2626838742620462E-3,2.3758282614116306E-4,5.7416233410256305E-6,null,null,null,null,1.3041349621332999E-3,9.6509789854570566E-2,2.4918057563147289E-3,6.0219041603865637E-5,2.4584488805371309E-4,6.7946740324103444E-2,6.1347252404103192E-4,1.0948162059182811E-4,8.101959155340217E-3,2.0918611978251519E-4,5.0553650172013782E-6,9.1800861738777634E-6,2.5371970771793477E-3,2.2907658078993818E-5,3.5505991666768103E-6,2.6619836928687581E-4,0.85936551948147133,1.7438659902333231E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.525297405084246E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4074871889267809E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.401450107902566E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN43","v":0.78774430011894381},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86602997282217997},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81847801342038284},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88300983562247615},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84091182812174581},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85570839435188006},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80492507461995555},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87389918973257996},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82885356579399139},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92373944331826208},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8954131812315389},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93368432150106029},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90886625134132448},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90384468660271222},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86867096039631986},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91626445195940931},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88533862011080111},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.88269296464014235},0.69533635165036456,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6789287960800332,6.880605773619819E-2,2.5692848214322194E-3,0.85936551948147133,0.67892879608003298,4.5394239304286932E-3,2.2465530444646361E-3,0.78805001411960052,0.6789287960800332,0.14294239322707231,0.67520397528767717,0.10056921167172754,6.9741093321378761E-2,8.6035373025289512E-3,2.6578340091970411E-3,2.8195518041831182E-4,1]
[39,9.75,59.75,0.74490166659884238,0,0.10984802746554181,0.14525030593561589,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$53*(365.2425/4))","v":198.77204399606703},{"$f":"DZ42*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":302.28836854030038},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2661056121573391},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.83999533545487037},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":124.36889756261169},81.640305482211943,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.305071696499951},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":41.587246739167419},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.2114996459032486},682.3855688099851,20.746228528170185,12.752055831885139,5.9614293743215816,1505.1248171547359,0.71197385494043408,1071.6095182361732,2.9539981672952305E-4,0.14431204969333089,null,8.2231653673042022E-4,4.6169417866539247E-5,null,null,null,1.0026898018198684E-4,1.4850156216422094E-2,4.5744402956349433E-4,0.16088380469082494,0.11454506262321053,0.14525030593561589,0.67147915449532114,0,0.10077247372883261,7.0676128906559346E-2,8.7813923443261412E-3,2.7463831969618633E-3,2.94161392383071E-4,1,2.7538862588792814E-3,0.66425477979040226,4.2290820699534947E-3,2.3571001270564885E-4,5.6963633804915052E-6,null,null,null,null,1.3094172547069008E-3,9.6900694907368676E-2,2.5018986128239246E-3,6.0462953933102728E-5,2.5252667527792205E-4,6.9793456214836333E-2,6.3014601644509208E-4,1.1410364587211504E-4,8.4440025031953525E-3,2.1801740606320152E-4,5.2687891954723303E-6,9.8128608413860643E-6,2.712083674811037E-3,2.4486661309440201E-5,3.8719302640953867E-6,2.9028946211897563E-4,0.85474969406438406,1.6493782428980475E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5329135984179015E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4117321125242659E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4117087418299649E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN44","v":0.7825046978424629},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.86167613444553837},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81268216193334686},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87916858920906416},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83575849285328285},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85104882245133073},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79875189082512743},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86978142903928279},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8233521231254074},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92117540864116298},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89191074953906657},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.93144211535973642},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90579029189959515},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90064849563455929},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86434285166813429},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91346106431284479},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88152165496686763},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87885309539167178},0.68770667585737333,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67147915449532114,7.0676128906559346E-2,2.7463831969618633E-3,0.85474969406438417,0.67147915449532103,4.5060083237442351E-3,2.9436332609677754E-3,0.78281977503760547,0.67147915449532114,0.14747211524853673,0.66786696714286176,0.10095112535307739,7.1603596873462627E-2,8.9608500906400903E-3,2.838242138918051E-3,3.071031525034796E-4,1]
[40,10,60,0.73971594571164234,0,0.1105901297269001,0.14969392456145761,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$53*(365.2425/4))","v":196.69609581589705},{"$f":"DZ43*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":299.13130995227175},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2319948495697433},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.83366064895968828},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":123.07000571960202},81.838735791953368,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.131281918203612},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":42.72104403529395},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.21684500596525424},684.6420803276867,20.635049199118299,12.667095879175545,5.9294819908669307,1502.744681134564,0.70587688149548244,1060.7527292031891,2.5035343545724029E-4,0.14325308317432581,null,8.1909744661795504E-4,4.5777816895626974E-5,null,null,null,1.4978471041954017E-4,1.4834104627608036E-2,4.5844465001832369E-4,0.15981064586134253,0.11280664033038339,0.14969392456145761,0.66425477979040226,0,0.10112977697732219,7.2531064840365894E-2,9.1403078369540394E-3,2.9301010808742384E-3,3.2004491262388815E-4,1,2.2890737550636375E-3,0.65752893104173227,4.1971891439516566E-3,2.3393244446063337E-4,5.6534051941124004E-6,null,null,null,null,1.9523826279626711E-3,9.6614232294257668E-2,2.5026802123864042E-3,6.0481842715445101E-5,2.5915438411631942E-4,7.1625225892666525E-2,6.4668456358304332E-4,1.7646017590943421E-4,8.7321840410913617E-3,2.2619715223731686E-4,5.4664677159267531E-6,1.0469287093520277E-5,2.8935071099240872E-3,2.6124683856630963E-5,6.2588771675089798E-6,3.1378603545637919E-4,0.85030607543854253,1.385457238244836E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5403401995707255E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4158713659677706E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.421712004511724E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN45","v":0.77728430141645355},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85757734656256457},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80723679538868953},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8755499704515135},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8309122666566231},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84666400403663344},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79295535220022018},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86590369348064378},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81818111372339442},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91875626145968003},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88860989432163273},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92932583841864647},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90288987127306575},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89763515160577301},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8602681072389784},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91081682206242875},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87792577361504531},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87523665368054493},0.68030771093015685,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66425477979040226,7.2531064840365894E-2,2.9301010808742384E-3,0.85030607543854242,0.66425477979040215,4.4704884460396357E-3,2.7538862588792814E-3,0.77760801718003325,0.66425477979040226,0.15204082411511416,0.66089185541606732,0.10097059920776576,7.3446451694939727E-2,9.2926558447690016E-3,3.0249026715178213E-3,3.3271104982641255E-4,1.0000000000000002]
[41,10.25,60.25,0.73501047385340712,0,0.11060180247782223,0.15438772366877071,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$53*(365.2425/4))","v":194.56761334947822},{"$f":"DZ44*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":295.89435832011407},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1970208744111108},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.82698976034814564},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":121.73824390587788},81.777692698760816,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.948186034739084},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":43.842070687097781},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.22207676790769179},684.62650904708687,20.509941924108517,12.578710916019443,5.8935324117339354,1497.6229466976836,0.69983211935707046,1048.0846407852209,3.3753189340738536E-4,0.14202563643214722,null,8.155702126102386E-4,4.5368361447619932E-5,null,null,null,1.4960246340296732E-4,1.4816098440565365E-2,4.5788056890076398E-4,0.15864768837248153,0.11102674798481381,0.15438772366877071,0.65752893104173227,0,0.10081142143820933,7.4361838549513559E-2,9.4450038525839605E-3,3.1197042621614042E-3,3.4537718702893689E-4,1.0000000000000002,3.1761290949793072E-3,0.64995152968655945,4.1636035581430701E-3,2.3206053497135842E-4,5.608167079091735E-6,null,null,null,null,1.9462365467326193E-3,9.6310091645209164E-2,2.4948017997956195E-3,6.0291446471927892E-5,2.6569576102971145E-4,7.3433135107354885E-2,6.630076811289555E-4,1.8234255027538087E-4,9.0232750779064164E-3,2.337375296800653E-4,5.6486947220980838E-6,1.1146741585345472E-5,3.0807423410564383E-3,2.7815179519620449E-5,6.7542813674225057E-6,3.3862290566151438E-4,0.8456122763312296,1.9433802644966081E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5475869343200657E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4199103699681359E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4314729960866008E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.794820183452017E-3,{"$f":"'Survival curves'!$AN46","v":0.77208357899554747},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85414874002999419},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80268997248445073},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87252122855889136},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82686233855785729},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84299747628717414},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78811779987127339},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86265910047790195},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81386169584595058},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91672867631285648},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88584605725299503},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92755152162250309},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90046020308907326},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89511122280028144},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8568594789665841},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90860112482658362},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87491596038375063},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.87221039026165759},0.67341931975032376,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65752893104173227,7.4361838549513559E-2,3.1197042621614042E-3,0.84561227633122926,0.65752893104173205,4.4367749936064021E-3,2.2890737550636375E-3,0.7724141188289505,0.65752893104173227,0.15718187615675561,0.65374023036414586,0.10064255832078078,7.5260917995817703E-2,9.5985931125851763E-3,3.2170920664489539E-3,3.5873198346608487E-4,1]
[42,10.5,60.5,0.72942600699941784,0,0.11059796435584185,0.1599760286447405,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$53*(365.2425/4))","v":192.41391341631757},{"$f":"DZ45*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":292.61905649178772},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1616325406334589},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.82010860218338844},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":120.39070387467932},81.703475591790536,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.753891110078534},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":44.947729043649737},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.22723389899890342},684.51156567021133,20.381718703917659,12.488397804381879,5.8566874656620289,1492.2761142142917,0.69383912141474968,1035.3995479946609,2.7487033644315261E-4,0.14092797737692106,null,8.1182860907268335E-4,4.4948007880991463E-5,null,null,null,1.4939892182686278E-4,1.4795985614167936E-2,4.5724572901144047E-4,0.15746225459532412,0.10925347238440532,0.1599760286447405,0.64995152968655945,0,0.10047369520335223,7.6159997442121888E-2,9.7521823725863922E-3,3.3144798707365037E-3,3.7208677990323291E-4,1.0000000000000002,2.5306578596106309E-3,0.64305622136305884,4.1289593388399593E-3,2.3012962201269754E-4,5.5615030373636151E-6,null,null,null,null,1.9397165003758464E-3,9.5987445221162704E-2,2.4864440164558011E-3,6.0089465357877904E-5,2.7212060480365609E-4,7.5208836831263698E-2,6.7904000605454001E-4,1.8827285116263109E-4,9.3167377728155167E-3,2.413393421892793E-4,5.8324064189657281E-6,1.1842677223299448E-5,3.2730854011407983E-3,2.9551792372406111E-5,7.2766207466797223E-6,3.648101591565532E-4,0.84002397135525964,1.5657643798348997E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5546627861962237E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4238541315410836E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4410038169234664E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.794820183452017E-3,{"$f":"'Survival curves'!$AN47","v":0.76690296693536708},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84936137876196094},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79635375889847959},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86828944997729685},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.82121340030454981},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83787995889352029},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.78138025224466123},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85812730599032661},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80783981328542553},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91389144330269989},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88198278107504402},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92506780140863087},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89706231026402306},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89158201986165497},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85209980824994802},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90550150625266801},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87071047230715581},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86798307652726725},0.66565879663844907,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64995152968655945,7.6159997442121888E-2,3.3144798707365037E-3,0.84002397135525952,0.64995152968655934,4.4012722601935199E-3,3.1761290949793072E-3,0.76724384467964779,0.64995152968655945,0.16245097220170188,0.64650387552480915,0.10029504988167745,7.704270395592705E-2,9.9068055599258447E-3,3.4144523070332908E-3,3.86140568925579E-4,1.0000000000000002]
[43,10.75,60.75,0.72449605657612115,0,0.11057802766521589,0.16492591575866325,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$53*(365.2425/4))","v":189.96223476130973},{"$f":"DZ46*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":288.89059485347974},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1213479953153764},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.81184254036567816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":118.85672271026998},81.606564055527159,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.54827269149731},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":46.037848320131374},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.23231362429410571},684.26081612190626,20.22798384020912,12.380407370411241,5.812511748079193,1485.7494606327964,0.68789744438689293,1022.0432569685053,5.4149655607516208E-4,0.13930279922268141,null,8.0688163442148785E-4,4.4452473775629989E-5,null,null,null,1.4917337685057481E-4,1.4773695975442572E-2,4.5653784368962128E-4,0.15607503708293646,0.10736361914194154,0.16492591575866325,0.64305622136305884,0,0.10011640456000266,7.7925410469732198E-2,1.0061428747265297E-2,3.5144247433300775E-3,4.0019435794792508E-4,1.0000000000000004,5.2591389212555796E-3,0.63347642428631135,4.0873426150953261E-3,2.278100930179048E-4,5.5054473786571446E-6,null,null,null,null,1.9328187491292903E-3,9.5646107958836088E-2,2.4776020685161521E-3,5.9875783521126552E-5,2.7842844720040317E-4,7.6952201652595698E-2,6.9478036993609465E-4,1.9424307346242834E-4,9.612175990642147E-3,2.4899232834027892E-4,6.0173548204424301E-6,1.2557082704981635E-5,3.4705331664137131E-3,3.1334494211382588E-5,7.8262994683803891E-6,3.923680584795447E-4,0.83507408424133678,3.2959518401220356E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5615760707489336E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4277072854000127E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.450315667654565E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.438204569796649E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN48","v":0.76174287205511237},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84552280174567795},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79128385193108886},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86489402155174777},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81668904569674572},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83377839368207207},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77599243441098031},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8544924860802604},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80301924818385761},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91161132312605964},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87888165050069522},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92307102465535595},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.894333298724449},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88874798170449421},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84828326046054547},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90301123606119615},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86733600578032266},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86459207528456528},0.65859685058335471,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64305622136305884,7.7925410469732198E-2,3.5144247433300775E-3,0.83507408424133678,0.64305622136305862,4.3646504638900204E-3,2.5306578596106309E-3,0.762091535546361,0.64305622136305884,0.16876842204527379,0.6382663228246851,9.9924927566967039E-2,7.8791512141930975E-2,1.021688316937166E-2,3.6169751190420346E-3,4.149571327296474E-4,1.0000000000000002]
[44,11,61,0.71685356359519503,0,0.11053550807292083,0.17261092833188432,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$53*(365.2425/4))","v":187.34771084964765},{"$f":"DZ47*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":284.91448155365595},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.078387672277354},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.80278560466074711},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":117.22085153841176},81.487116257632451,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.275254744765036},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":47.035476120750737},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.23695426144063236},683.845459439058,20.056301436189614,12.260173261834979,5.7631788042631023,1478.324131544588,0.68200664878790584,1008.2268867770157,4.1823534471981518E-4,0.13793132857317969,null,8.0102654731083623E-4,4.3914473688824913E-5,null,null,null,1.4891718038272266E-4,1.4748373105814084E-2,4.5573023479361256E-4,0.15454752545988962,0.10540243991736288,0.17261092833188432,0.63347642428631135,0,9.9733450573931431E-2,7.9657613814129752E-2,1.0372337591478027E-2,3.7195254947539926E-3,4.2971990751136972E-4,1.0000000000000002,3.7171600287155219E-3,0.62548680747265495,4.0417441185540276E-3,2.2526863791693397E-4,5.4440284698710664E-6,null,null,null,null,1.9254255487083877E-3,9.5280253247452776E-2,2.4681250243473521E-3,5.9646753422919117E-5,5.4810137941834738E-4,7.8400470100222983E-2,7.0904233448841766E-4,2.0024539092484107E-4,9.9092024470917028E-3,2.5668645598026776E-4,6.2032974812151515E-6,2.559299678764357E-5,3.6608245386174367E-3,3.3107959348912241E-5,8.4037083904774223E-6,4.2131619912089228E-4,0.82738907166811615,2.3620768822498639E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.568334500708809E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.431474130274059E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4594189369447438E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.794820183452017E-3,{"$f":"'Survival curves'!$AN49","v":0.75660367368577652},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83749635396607769},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78071319663149141},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85778745609495022},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80724323214678428},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82520706149414957},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76476821312319621},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84688873348260474},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79296220214565671},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90682854697973925},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87238705630334756},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91888039621766537},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8886138020205927},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88280963094328235},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84030237346567382},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89778972369438181},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86027292864960714},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.8574972112360808},0.64878554019652701,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63347642428631135,7.9657613814129752E-2,3.7195254947539926E-3,0.82738907166811571,0.63347642428631112,4.3206581554918883E-3,5.2591389212555796E-3,0.7569710858890818,0.63347642428631135,0.17582339285835694,0.62948161587948315,9.9527723969969117E-2,8.0375738788308504E-2,1.0527836577475469E-2,3.8185182446758485E-3,4.451736817311947E-4,1.0000000000000002]
[45,11.25,61.25,0.71049818222973993,0,0.11046596038543072,0.17903585738482955,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$53*(365.2425/4))","v":184.83990202504927},{"$f":"DZ48*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":281.10065832701639},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0371808289427822},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.79407548306948972},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":115.65175050919829},81.3509363881345,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.934294291404413},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":47.939867323366713},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.24115692249968834},683.27095647444719,19.888643493906596,12.14323172960864,5.7150022896446897,1470.9076560862886,0.67616629889572033,994.57818583324479,5.0845973774734949E-4,0.13638611934999137,null,7.952244459634299E-4,4.3396309091671992E-5,null,null,null,1.4862447386416116E-4,1.471943674668055E-2,4.5480500741289822E-4,0.15305606607075142,0.10349135371859883,0.17903585738482955,0.62548680747265495,0,9.932199736600679E-2,8.109386376248727E-2,1.0683335563472911E-2,3.9175109945977053E-3,4.6062745595101969E-4,1.0000000000000002,4.6365781431528461E-3,0.61662412815666268,3.9978917095061205E-3,2.2282450187916506E-4,5.3849614541653191E-6,null,null,null,null,1.9174821504395303E-3,9.488717183269238E-2,2.4579427038422174E-3,5.9400679032662672E-5,5.5798380672430635E-4,7.9814053381733197E-2,7.2182657402976888E-4,2.062494290627932E-4,1.0206314051679682E-2,2.6438278928453716E-4,6.3892934458975904E-6,2.6955278688559878E-5,3.8556854629854895E-3,3.4870252923655757E-5,9.0081440231098283E-6,4.5161931192790988E-4,0.82096414261517092,2.9863077098260193E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5749452433533767E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4351586608813403E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4683232787606458E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN50","v":0.75148572552951509},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.83178870922262471},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77322156097995842},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85272835256565893},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.80053834636086374},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81911610772033883},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75682103935326339},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84147888299081175},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78582939143877251},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90341497473085819},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86776029891601258},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91588762849214844},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88453572015063264},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87857655127188949},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.834626710895361},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89406473959964616},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85524446505636786},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.85244844702089406},0.64060283968600495,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62548680747265495,8.109386376248727E-2,3.9175109945977053E-3,0.82096414261517048,0.62548680747265473,4.2724567849408328E-3,3.7171600287155219E-3,0.75186572422458975,0.62548680747265495,0.18271298586087512,0.62105546781465881,9.910353045410264E-2,8.1794342174970919E-2,1.0838130914834595E-2,4.0187896234338662E-3,4.7675315712424147E-4,1.0000000000000002]
[46,11.5,61.5,0.70323901699638725,0,0.11037086866669224,0.18639011433692071,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$53*(365.2425/4))","v":182.37827879026383},{"$f":"DZ49*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":277.35707317970611},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9967328801240405},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.78547195510102308},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":114.11154715982373},81.197203036834892,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.580796588564148},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":48.827053825305448},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.24527545323061156},682.54615212983254,19.723408151969622,12.028427000195888,5.6675219093065676,1463.4449420602587,0.67037596271956501,981.0583119207239,3.9836970363522515E-4,0.1350677888413202,null,7.8947594347228986E-4,4.2884812133427746E-5,null,null,null,1.4829739752389784E-4,1.4687098776458711E-2,4.5376884486208628E-4,0.15158768431940584,0.10162073981205119,0.18639011433692071,0.61662412815666257,0,9.8885063542198504E-2,8.2494820587454568E-2,1.099292626619628E-2,4.1200682522700271E-3,4.9287885829746325E-4,1.0000000000000002,3.4989400936448136E-3,0.60894487520679719,3.9545759619846379E-3,2.2041027694104373E-4,5.3266172948658263E-6,null,null,null,null,1.9090468306685404E-3,9.4469747536779045E-2,2.4471298090880584E-3,5.9139365662866987E-5,5.676233920885107E-4,8.1192900530278694E-2,7.342966650873558E-4,2.1222629886160035E-4,1.0502081222962633E-2,2.7204429659527041E-4,6.5744477767775828E-6,2.8349017554507479E-5,4.0550459944317021E-3,3.6673240283817934E-5,9.6388603938572092E-6,4.8323999790360605E-4,0.81360988566307935,2.2839911099976296E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5814149711761592E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.438764596169626E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4770376806194517E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN51","v":0.74638935735208345},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82462558020106413},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7638493051699593},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84637250798713137},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.79213797004177888},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.81147685471964925},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7468879328061151},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83468618139533479},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77689990935137054},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8991160194912029},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86194368461336945},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91211644927592994},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87940471522939812},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87325177586641189},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8275032259222187},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88937565242379801},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84892673516869954},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84610796134885191},0.63152597752165107,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61662412815666257,8.2494820587454568E-2,4.1200682522700271E-3,0.81360988566307935,0.61662412815666257,4.2261011728394506E-3,4.6365781431528461E-3,0.74678574398999109,0.61662412815666268,0.18950302658352663,0.61278450168172982,9.865469352048109E-2,8.3177630601881172E-2,1.1146885068602001E-2,4.2235792716485004E-3,5.0968327213083244E-4,1]
[47,11.75,61.75,0.69713240611413185,0,0.1102516550557356,0.19261593883013253,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$53*(365.2425/4))","v":179.99508402712996},{"$f":"DZ50*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":273.73276041228405},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.957573621939376},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.77710821507652816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":112.62041541207245},81.027911440627875,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.214715494248885},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":49.69697230652055},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.24930997152369333},681.68322969144413,19.563270981412821,11.917618202454806,5.6215064886636386,1456.0574762653989,0.66463521196801245,967.74706937526264,4.6715806502784586E-4,0.13361804061931251,null,7.8389262486230351E-4,4.238723325359153E-5,null,null,null,1.4793799912475245E-4,1.4651562003637542E-2,4.5262793466422735E-4,0.15016360647988275,9.9804020422638084E-2,0.19261593883013253,0.60894487520679708,0,9.8424323498763677E-2,8.3860440616307805E-2,1.1300843871007722E-2,4.3270902910269712E-3,5.2648768596420142E-4,1,4.1998448893181498E-3,0.60060922961694185,3.912467462708044E-3,2.1806333859004343E-4,5.269899238957E-6,null,null,null,null,1.9001519148119511E-3,9.4029579992518944E-2,2.4357277767270364E-3,5.8863814705744032E-5,5.770198350113718E-4,8.253696856237161E-2,7.4645221892482834E-4,2.1817086830935601E-4,1.0796250001812162E-2,2.7966439939426912E-4,6.7586014919360607E-6,2.9773477308944062E-5,4.2588008445019407E-3,3.8515969216086525E-5,1.0296122908625866E-5,5.1619156305557552E-4,0.80738406116986738,2.777824563246567E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5877499067775887E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4422954043365123E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4855705240547063E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN52","v":0.74131487652722694},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.8191866609076266},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75675525526027221},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84154157778640082},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7857703063173217},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80568010834866721},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73937610940541187},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82952604806739971},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.77013642537583948},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89584065248560385},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85751965975649724},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90924156039336235},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87549902496366494},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86919952401374168},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8220940382768519},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88580458496555048},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84412449106185872},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.84129047066572371},0.62366114138509365,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60894487520679708,8.3860440616307805E-2,4.3270902910269712E-3,0.8073840611698675,0.60894487520679719,4.1803128562205479E-3,3.4989400936448136E-3,0.74172301954588626,0.6089448752067973,0.19608356738396673,0.60477705241186941,9.8183185476995338E-2,8.4525600146998253E-2,1.1453839902844707E-2,4.4327777674615905E-3,5.4397690986389977E-4,0.99999999999999978]
[48,12,62,0.69033845453852671,0,0.11011034952367227,0.19955119593780096,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$53*(365.2425/4))","v":177.56942973030064},{"$f":"DZ51*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":270.04387607377106},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9177166936070167},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.76847503325964095},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":111.10271732586348},80.840493859365992,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.836001375848276},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":50.549554656841117},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.25325962580756289},680.67997728618616,19.398361727698941,11.803825523144177,5.574119809785957,1448.3378087214801,0.65894362201730039,954.37296158353206,4.3616807752092546E-4,0.13223677803785347,null,7.7804642616428801E-4,4.1875787713774418E-5,null,null,null,1.4754913097531061E-4,1.4613108910460519E-2,4.5139094954958292E-4,0.14870491732023786,9.7988156830780715E-2,0.19955119593780096,0.60060922961694185,0,9.7942047455226985E-2,8.5190759677688688E-2,1.1606835934681689E-2,4.5384652438962099E-3,5.6146613376359812E-4,1,3.8747234177941852E-3,0.59264465163418534,3.8690024184543457E-3,2.1564079252358613E-4,5.2113539843786395E-6,null,null,null,null,1.8908412310803459E-3,9.3568838051886982E-2,2.4237927883671005E-3,5.857538389256074E-5,5.8617338201958063E-4,8.384629274121172E-2,7.5829355445738501E-4,2.2407826380915492E-4,1.1088579216842719E-2,2.8723685041505848E-4,6.9416036147574469E-6,3.1227888227057299E-5,4.4668399116905341E-3,4.039744397861826E-5,1.098017005217108E-5,5.5048596371142704E-4,0.80044880406219887,2.5977914819052317E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5939558627524506E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4457543250608895E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.493929638342724E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN53","v":0.73626256944936441},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.81261768877058238},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74821298196017461},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83570113921221145},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77809199995915113},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79868324079915221},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.73033856709090128},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82329091112706443},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7619869052112459},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89187172553161786},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85216772790945827},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90575601046136134},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8707705061419666},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8642946542265032},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8155605462160278},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88147913507186559},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83831840329175944},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.8354683168810646},0.61512404968038836,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60060922961694185,8.5190759677688688E-2,4.5384652438962099E-3,0.80044880406219909,0.60060922961694196,4.1358007005370444E-3,4.1998448893181498E-3,0.73668542302649598,0.60060922961694208,0.2028602081142922,0.59662694062556354,9.7689943962784159E-2,8.583824299989555E-2,1.1758747721929367E-2,4.6462710030009012E-3,5.7964557253420044E-4,0.99999999999999989]
[49,12.25,62.25,0.68388445471839343,0,0.10994632499082317,0.20616922029078347,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$53*(365.2425/4))","v":175.3621776521826},{"$f":"DZ52*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":266.68713326307329},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8814484224011827},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.7607048481861125},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":109.72167046394281},80.643291754569717,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.444647931042773},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":51.384792227677842},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.2571261069047765},679.56441095655202,19.250063793118283,11.702105772932557,5.531506393947029,1441.191079586531,0.65330077187992308,941.5312447203404,3.3439419312934955E-4,0.13106453501130233,null,7.7288754893408654E-4,4.1412169429117359E-5,null,null,null,1.4713007560765697E-4,1.4571668452642074E-2,4.500555956111189E-4,0.14738208304665576,9.628482861565113E-2,0.20616922029078347,0.59264465163418545,0,9.7437840470341333E-2,8.6485726322102413E-2,1.1910659509177041E-2,4.7540767621055934E-3,5.9782501130480276E-4,1,2.8194969517335655E-3,0.58577665335021434,3.8298822602966997E-3,2.1346041086537753E-4,5.1586610754489484E-6,null,null,null,null,1.8811071548506622E-3,9.3087144408153799E-2,2.4113150703127697E-3,5.8273837024097646E-5,5.9508367910379994E-4,8.512082242927195E-2,7.6982021372666966E-4,2.2994379507541355E-4,1.1378836767883774E-2,2.9475563737052193E-4,7.1233088473319519E-6,3.2711449746045269E-5,4.6790486834230359E-3,4.2316628936511831E-5,1.1691213219872773E-5,5.8613379808493003E-4,0.79383077970921645,1.9141058389825161E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6000382772331541E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4491443893131621E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5021223483776063E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN54","v":0.73123270282875596},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.8065197621744814},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7403085497549825},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83027379861750605},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.77097647700840333},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.79219231981625149},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.72198350309574189},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81750004407842758},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75444068716579427},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88817450226849592},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84719095360553454},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90250718919691464},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86636984696124564},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85973094676245343},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80949513229846615},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87745156880345876},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83292265819128131},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.83005996690499972},0.60696699310989066,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59264465163418545,8.6485726322102413E-2,4.7540767621055934E-3,0.79383077970921656,0.59264465163418545,4.0898545649623108E-3,3.8747234177941852E-3,0.73166895625953055,0.59264465163418556,0.20895423741264815,0.58921065249219984,9.7177433569395913E-2,8.7115662116276263E-2,1.2061374494443515E-2,4.863940541449575E-3,6.1669937358678831E-4,1.0000000000000002]
[50,12.5,62.5,0.67849605558145809,0,0.10976468988402925,0.21173925453451278,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$53*(365.2425/4))","v":173.0805528587662},{"$f":"DZ53*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":263.21728598195068},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8439581023702529},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.75252480893258378},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":108.29408963062234},80.429924809044394,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.040663408798288},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":52.202696338976949},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.26090814352827019},678.33122106489054,19.094482564662627,11.595560177784167,5.4868001234001111,1433.6306680137275,0.64770624417349276,928.57153551110696,4.939738638962798E-4,0.12957880742232991,null,7.6734789675579498E-4,4.0927017935903674E-5,null,null,null,1.4668778474809715E-4,1.4527929083289849E-2,4.4864317700565561E-4,0.14600431624596147,9.4567907308790569E-2,0.21173925453451278,0.58577665335021445,0,9.6917026668450493E-2,8.7745597910450099E-2,1.2212089479709989E-2,4.9738043207935576E-3,6.3557373586877386E-4,1.0000000000000002,4.4593904766326966E-3,0.57731229603424861,3.7886986300091803E-3,2.1116502055188504E-4,5.103188772106273E-6,null,null,null,null,1.8710524721488216E-3,9.2589585458239171E-2,2.3984263798074775E-3,5.7962358255019995E-5,6.0375249709117567E-4,8.636081092582483E-2,7.8103448753409361E-4,2.3576311610632811E-4,1.1666807591749548E-2,3.0221518929697582E-4,7.3035825571373557E-6,3.4223332568622815E-5,4.8953085369419606E-3,4.4272451282974327E-5,1.2429436578397702E-5,6.2314429929037618E-4,0.78826074546548741,3.0673280540852832E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6060022456425119E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4524684370528201E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5101555174406618E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN55","v":0.72622552488151582},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.80205452507464592},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73453600032707533},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82629608907071084},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76577358475560942},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78744190278562598},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71588655270084989},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81325790737601222},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74892653968038103},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8854592348241157},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84354137849066491},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.90012006886025819},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86314053193631035},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85638264514883367},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80505344249875588},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87449478816179294},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82896790460345293},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82609739886137801},0.59993301709135916,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58577665335021445,8.7745597910450099E-2,4.9738043207935576E-3,0.78826074546548719,0.58577665335021434,4.048501332237526E-3,2.8194969517335655E-3,0.7266707457196977,0.58577665335021445,0.21534756020007581,0.58154447469223158,9.664765537834942E-2,8.835800011831714E-2,1.2361498553010379E-2,5.0856640235162473E-3,6.5514703449963082E-4,1.0000000000000002]
[51,12.75,62.75,0.67148022208667169,0,0.10956391204768962,0.21895586586563881,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$53*(365.2425/4))","v":170.77882490919123},{"$f":"DZ54*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":259.71686624126323},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8061374590713646},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.74418809038479905},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":106.85393053267921},80.201302556847367,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.624015613275297},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":53.00322280881614},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.26460571776116443},676.97839279524362,18.936032504030617,11.487319846384496,5.4412694938434134,1425.836108568792,0.64215962508986724,915.61438091813079,3.5728270331249407E-4,0.12837254111151969,null,7.6164047271126158E-4,4.0434156227289582E-5,null,null,null,1.4622031163692443E-4,1.4481698013316798E-2,4.4714764011968524E-4,0.14460696440884416,9.2860754050167138E-2,0.21895586586563881,0.57731229603424861,0,9.6378284088248362E-2,8.8970402326184181E-2,1.2510907626310767E-2,5.1975237262389361E-3,6.7472033313048789E-4,1.0000000000000002,3.0424915640572402E-3,0.57030920597717238,3.7467261743959683E-3,2.0882566466277449E-4,5.0466539602512191E-6,null,null,null,null,1.8606516615669263E-3,9.2074898267718336E-2,2.385094001992146E-3,5.7640156970949074E-5,6.1218002783981133E-4,8.7566285674270633E-2,7.9193662407373684E-4,2.4153201400940752E-4,1.1952283212208011E-2,3.0961010585817269E-4,7.4822942351753874E-6,3.5762682153125606E-5,5.1154972385315739E-3,4.6263805554236903E-5,1.3194997079823162E-5,6.6152533605066477E-4,0.78104413413436136,2.120928772861097E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6118525491361694E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4557291330809707E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5180355855109416E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN56","v":0.72124126642528352},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79494797420686547},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7253759844344837},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81995927710290095},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75750615949914279},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77988602988957922},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70621997628123878},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80650336005251011},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.74017095811564926},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.88112378850117579},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83772364008900857},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89630652208682182},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8579888198743526},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85104228046355901},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79798391067643815},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86977564561264697},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82266731087598211},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81978684613662978},0.5912641031063719,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57731229603424861,8.8970402326184181E-2,5.1975237262389361E-3,0.78104413413436125,0.5773122960342485,4.004966839333172E-3,4.4593904766326966E-3,0.72170248311811369,0.57731229603424861,0.22185877233899198,0.57381075100571055,9.6099954265181337E-2,8.9565303833554863E-2,1.2658907136761858E-2,5.3113155353143419E-3,6.9499588448528244E-4,1.0000000000000002]
[52,13,63,0.66589451866248772,0,0.10934380252516732,0.22476167881234518,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$53*(365.2425/4))","v":168.62261401678984},{"$f":"DZ55*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":256.43774579862327},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7707078666845888},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.73640573427708267},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":105.50481942927998},79.962802565602402,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.194719186879603},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":53.786391730774113},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.26822003972723663},675.52473663954356,18.788295468803508,11.386945081851406,5.3988172524501321,1418.3832208112865,0.63666050436454147,903.02857674391646,4.0863667480244464E-4,0.12706874696295536,null,7.5635996257607978E-4,3.9972206800697934E-5,null,null,null,1.4572751098609142E-4,1.4432960855537021E-2,4.4556847624737327E-4,0.1432979726499051,9.1232159541704855E-2,0.22476167881234518,0.57030920597717238,0,9.5821624442114298E-2,9.0160205340925559E-2,1.2806906647212948E-2,5.4251073443897469E-3,7.1527143584007699E-4,1.0000000000000002,3.5673126027297645E-3,0.56282271288887442,3.7075447393475056E-3,2.0664186770628733E-4,4.9938785143948033E-6,null,null,null,null,1.8499049492208318E-3,9.1543094026001318E-2,2.3713182267155316E-3,5.730724017660999E-5,6.2036672390551985E-4,8.8737311408233058E-2,8.0252720878698286E-4,2.4724648667588016E-4,1.2235065583721883E-2,3.1693525691297778E-4,7.6593199022066321E-6,3.732862028595167E-5,5.3394891684400772E-3,4.8289555663717944E-5,1.3988024435844989E-5,7.01283411404232E-4,0.77523832118765501,2.5185872539545406E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6175936801393362E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4589289812733611E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5257686036619472E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.794820183452017E-3,{"$f":"'Survival curves'!$AN57","v":0.71628014189003064},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.79006911103468191},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71910674579205902},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81560443788838799},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.75183970344297968},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77470194920502622},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69960989596599787},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80186396115613745},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73417451583522186},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87813730282732794},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83372289089238616},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8936780754820014},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85444328280681026},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84736774448766017},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79313013487988893},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86652623206666379},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81833710929514147},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81545157601861729},0.58409177057506434,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57030920597717238,9.0160205340925559E-2,5.4251073443897469E-3,0.77523832118765479,0.57030920597717227,3.9605984930189938E-3,3.0424915640572402E-3,0.71675130888073679,0.57030920597717238,0.22792975251597208,0.56656595943302335,9.5536131603731561E-2,9.0737738421790212E-2,1.295340027920641E-2,5.5407658848714006E-3,7.3625186140511677E-4,1.0000000000000002]
[53,13.25,63.25,0.65979440881688234,0,0.10910776496351886,0.23109782621959898,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$53*(365.2425/4))","v":166.52019807407427},{"$f":"DZ56*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":253.24043559070898},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7361622013508446},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.7287920006106029},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":104.18936707613736},79.713758013315285,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.752823254779706},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":54.552270518666077},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.27175128640211077},673.97968009516421,18.643832133066564,11.289143709237274,5.3573057087010936,1410.9755196622145,0.63120847524630253,890.61970637584579,3.3143565135553628E-4,0.12592443938669673,null,7.5118320287744932E-4,3.9520165818687057E-5,null,null,null,1.4521402024987955E-4,1.4382176867520373E-2,4.439199061275979E-4,0.14201788920064629,8.9642895300038272E-2,0.23109782621959898,0.56282271288887442,0,9.5250638765348838E-2,9.1315271502654879E-2,1.3099893911199872E-2,5.656424425353055E-3,7.5723228697015656E-4,1.0000000000000002,2.7629319451664175E-3,0.5561811210502795,3.6692122591833456E-3,2.0450538767656013E-4,4.9422465685780265E-6,null,null,null,null,1.8388816626137389E-3,9.0997603425106571E-2,2.3571879220959792E-3,5.6965755532550661E-5,6.2831440556769633E-4,8.9874148500638851E-2,8.1280859644833239E-4,2.5290281522242342E-4,1.2514970676249076E-2,3.2418587537548792E-4,7.834544352885086E-6,3.8920247314283839E-5,5.5671556402484236E-3,5.0348537790347716E-5,1.4808621179327471E-5,7.4242366579082913E-4,0.76890217378040127,1.975302894045583E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6232298653291089E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4620703373896954E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5333602650176807E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN58","v":0.71134235025234338},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78431243304808607},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71172992540494717},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81046139459208066},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74516360858221897},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76858857058533636},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.69183817006848503},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79638751385143058},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72711447286742226},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87460282455524874},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82899524487328746},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.89056577324403441},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.85025059393818081},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84302339547051808},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78740271273207807},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86268204362387091},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8132228961990261},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.81033324177879906},0.57642435269453129,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56282271288887442,9.1315271502654879E-2,5.656424425353055E-3,0.76890217378040104,0.56282271288887431,3.9191804855681876E-3,3.5673126027297645E-3,0.71182577425262616,0.56282271288887442,0.23386620606813094,0.55950191696957696,9.4958727224819378E-2,9.1875556656533131E-2,1.3244790592999205E-2,5.7738829704884831E-3,7.7891951745210925E-4,1.0000000000000002]
[54,13.5,63.5,0.6545083043763148,0,0.1088571097070225,0.23663458591666287,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$53*(365.2425/4))","v":164.38093424373292},{"$f":"DZ57*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":249.98708788571705},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7010110731454047},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.72094403960456466},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":102.85085951327109},79.451939491014571,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.298354824309833},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":55.300896234297539},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.27519916845136794},672.3397240172261,18.495239223660203,11.18868491629263,5.314607531837372,1403.3054821625606,0.62580313446714286,878.19296935225566,4.4150139697147459E-4,0.12456514711456181,null,7.4577419873013667E-4,3.9056184466577877E-5,null,null,null,1.4468167030844408E-4,1.4329527362268077E-2,4.4220752663986471E-4,0.14070789545394644,8.8055442019354724E-2,0.23663458591666287,0.5561811210502795,0,9.4666815684289918E-2,9.2435841810411395E-2,1.3389687274798535E-2,5.8913415156239112E-3,8.0060674793406195E-4,1.0000000000000002,3.8972155264171424E-3,0.54844701278975205,3.6297005264683564E-3,2.0230318141377769E-4,4.8890262281792152E-6,null,null,null,null,1.8276105407411111E-3,9.0439848622731953E-2,2.3427399274877415E-3,5.6616593329116058E-5,6.3602473107216993E-4,9.0977034147118996E-2,8.2278293222022754E-4,2.5849748323910233E-4,1.2791824479203016E-2,3.3135745370223437E-4,8.0078586541821648E-6,4.0536644982519812E-5,5.798365306593522E-3,5.2439564047869484E-5,1.5656862825021216E-5,7.849498851090407E-4,0.76336541408333747,2.8225094701808007E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6287650863629972E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4651554206267787E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5408159326729345E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.794820183452017E-3,{"$f":"'Survival curves'!$AN59","v":0.70642807590053758},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77982542483974615},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70599547380074168},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80644914676387469},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73996742169717389},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76382612603060274},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68580136776400624},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79211717733825182},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.72162309411558845},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87183982073136168},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82530495708768525},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88813161426821174},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84697563807122289},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83963064556925948},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78293824690066649},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85967803804194398},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80923293800911011},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80634147208957185},0.5696222546470433,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5561811210502795,9.2435841810411395E-2,5.8913415156239112E-3,0.76336541408333713,0.5561811210502795,3.8786598934284836E-3,2.7629319451664175E-3,0.70692026845395117,0.5561811210502795,0.23997235681130138,0.55231406692001583,9.4368182416745119E-2,9.2978959533215957E-2,1.3532900152889537E-2,6.0105321379598335E-3,8.2300202787257716E-4,1.0000000000000004]
[55,13.75,63.75,0.64809881280606818,0,0.10859105948799194,0.2433101277059399,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$53*(365.2425/4))","v":162.32263740274624},{"$f":"DZ58*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":246.85687308526033},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6671903470076517},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.71339367258610065},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":101.56301186717459},79.180936115686478,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.831350496371734},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":56.032319104599026},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.27856466577319611},670.61516009945638,18.352166140753148,11.092370583765035,5.2734954772796616,1395.7794690584594,0.62044408221243208,866.0031116509316,2.8799612094336562E-4,0.12351787996975609,null,7.4057670372262158E-4,3.8609084519938726E-5,null,null,null,1.4412951213401283E-4,1.4274918349065423E-2,4.4042838299802466E-4,0.13944453812313948,8.6517538475347766E-2,0.2433101277059399,0.54844701278975194,0,9.4069549149200307E-2,9.3522077256020505E-2,1.3676113030980538E-2,6.1297227602957567E-3,8.4539730781109227E-4,0.99999999999999989,2.3007900730770896E-3,0.54234951333489367,3.5916870751650071E-3,2.0018448261780082E-4,4.8378239983835489E-6,null,null,null,null,1.8160798833795912E-3,8.9869250629861119E-2,2.3279592448483982E-3,5.6259391111191764E-5,6.4349880815789157E-4,9.2046126798751668E-2,8.3245164911094273E-4,2.6402713718757506E-4,1.3065461041746133E-2,3.3844569312824701E-4,8.1791589185833904E-6,4.2176878511695964E-5,6.0329844566092087E-3,5.4561425174851911E-5,1.6532798049974276E-5,8.2886450976111799E-4,0.75668987229406015,1.6874377452514744E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6342030986163046E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4681863240618939E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5481406649316171E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN60","v":0.70153748943711558},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77345622638708822},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69787877399393949},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80074850051738811},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73260283901744694},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75706987683762639},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67726370452925422},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78605288286066843},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71384564422753294},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86790553008520488},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.82005856190237814},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88466377326604317},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84231630411039626},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83480474056764875},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77660065148294222},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85540226387767282},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80356365521672979},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.80067173312668027},0.56170123752095547,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54844701278975194,9.3522077256020505E-2,6.1297227602957567E-3,0.75668987229406004,0.54844701278975194,3.8368927341103131E-3,3.8972155264171424E-3,0.70204348076920509,0.54844701278975205,0.24585168049512182,0.54539826306232286,9.3765243427113218E-2,9.4048173891119191E-2,1.3817561468473594E-2,6.2505764550166059E-3,8.6850120083282274E-4,1.0000000000000002]
[56,14,64,0.64329521401084899,0,0.10831155270484735,0.24839323328430371,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$53*(365.2425/4))","v":160.24370649830604},{"$f":"DZ59*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":243.69527843252499},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6330305740447404},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.70568054880591513},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":100.26225377516049},78.898503976257174,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.35185620716338},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":56.746602167203953},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.28184760754343285},668.80461311966678,18.206326172893238,10.994338184252552,5.2315883582498266,1388.0556256220725,0.61513092209134446,853.83593690298346,4.6355077339615877E-4,0.12212436489368662,null,7.352073649928545E-4,3.8153930546954839E-5,null,null,null,1.4356020170949697E-4,1.4218612848280073E-2,4.3859062933841129E-4,0.13816204064195056,8.4987743458104864E-2,0.24839323328430371,0.54234951333489367,0,9.3460937705026143E-2,9.4574270526217863E-2,1.395900990596665E-2,6.3714301497374559E-3,8.9160509385455321E-4,1,4.1171078612043301E-3,0.53447674564216963,3.5528542006176135E-3,1.9802011285586246E-4,4.7855180462000707E-6,null,null,null,null,1.8043302044393186E-3,8.9287814289330358E-2,2.3128978073184E-3,5.5895403938060585E-5,6.5073865071902509E-4,9.3081714523137293E-2,8.4181735236153906E-4,2.6948866356226164E-4,1.3335726291133134E-2,3.4544660257683062E-4,8.3483486944239705E-6,4.3839998296801851E-5,6.2708772587102618E-3,5.671289273039202E-5,1.7436448899030053E-5,8.7416864495552316E-4,0.75160676671569615,3.0587524663748367E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6395474481522178E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4711650241111636E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.555339238164616E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN61","v":0.69667074842433585},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76967202892636088},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69306926296613913},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79735851793767587},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72823354115290129},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75305791023702318},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.6722086516197403},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.78244835526227152},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70923447354936375},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86556112660313855},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81693691917186373},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88259631370725378},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83954205861277365},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83193188521125416},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77283500959305118},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85285531710738038},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.80019215223161178},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79730113845118644},0.55545638084436311,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54234951333489367,9.4574270526217863E-2,6.3714301497374559E-3,0.75160676671569626,0.54234951333489378,3.7967093817811914E-3,2.3007900730770896E-3,0.69718347605097974,0.54234951333489378,0.25184470419786409,0.53841312948853159,9.315080309748705E-2,9.50834514847647E-2,1.4098617235722793E-2,6.4938770055122741E-3,9.1541749011744616E-4,1]
[57,14.25,64.25,0.63668570194676843,0,0.10801812294180725,0.25529617511142444,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$53*(365.2425/4))","v":158.05767933957881},{"$f":"DZ60*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":240.37081403546162},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5971110582621861},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.69744208144981912},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":98.894487049482436},78.601513995128556,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.859877573958336},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":57.443753130622099},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.2850473803794657},666.89514719199121,18.050616776712157,10.889597311975086,5.1868452587032587,1379.8299321837051,0.60986326110753875,841.50758221534841,3.6655497461573371E-4,0.12093055420269982,null,7.2936569751408018E-4,3.7671166095459271E-5,null,null,null,1.4297319832421495E-4,1.4160557301290308E-2,4.3669258207263681E-4,0.13680436912261226,8.3431958686875793E-2,0.25529617511142444,0.53447674564216974,0,9.2840668489947972E-2,9.5592632443311565E-2,1.4238224565478932E-2,6.6163238612870932E-3,9.3922988638033911E-4,1,3.1053642501830117E-3,0.52765956701004746,3.5113764053145056E-3,1.9570832710751797E-4,4.729649517200172E-6,null,null,null,null,1.7923554638992478E-3,8.8695240708910258E-2,2.2975478724394111E-3,5.5524444699062133E-5,6.577457093638971E-4,9.408400481542005E-2,8.5088191852761893E-4,2.7487910213532928E-4,1.3602473739613426E-2,3.5235638745182639E-4,8.5153362783504659E-6,4.5525042257877992E-5,6.5119060968936411E-3,5.8892722135574216E-5,1.8367811075992039E-5,9.2086207530434712E-4,0.74470382488857556,2.3389893417610663E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6448014871227703E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4740933891133554E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5624161675541325E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN62","v":0.69182799807803053},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.76285733843743742},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68443260321767996},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79124805620941796},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.7203770913914932},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.745837197463601},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.66313841166488174},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77595440430965457},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.70094892015158583},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.86132618123017779},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.81130674972470485},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8788597235562785},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83453482878344021},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82674775540825063},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76605331584987613},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84825628820846255},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79411467550696979},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.79122752309550726},0.54739335332740346,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53447674564216974,9.5592632443311565E-2,6.6163238612870932E-3,0.74470382488857556,0.53447674564216974,3.7556598315196758E-3,4.1171078612043301E-3,0.69235562258780703,0.53447674564216974,0.25824329380088212,0.5310681563261086,9.2523642802086373E-2,9.6084946729139267E-2,1.437591715891812E-2,6.74029317281628E-3,9.6375001004930544E-4,1]
[58,14.5,64.5,0.63110109050935992,0,0.10770849700030034,0.26119041249033975,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$53*(365.2425/4))","v":156.09118205902914},{"$f":"DZ61*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":237.38020608715243},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5647987286449361},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.6901112500804959},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":97.664077108904095},78.299520335870952,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.355467472331839},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":58.123844555301957},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.28816630671425825},664.9134234656816,17.911781358590925,10.7970032291924,5.1469508972456905,1372.2265328547405,0.60464070963008976,829.70402459852801,3.3041072157839475E-4,0.11981356716731521,null,7.242424843152351E-4,3.7238200797307023E-5,null,null,null,1.423655770597508E-4,1.4100462033070912E-2,4.3472521259033922E-4,0.13558301139672715,8.1979008224701652E-2,0.26119041249033975,0.52765956701004746,0,9.2206617114224759E-2,9.6577261014966984E-2,1.4513609752357307E-2,6.8642624843454677E-3,9.8827013371827178E-4,0.99999999999999989,2.7247431887621465E-3,0.52126202441425507,3.4744682390506184E-3,1.9365123192820904E-4,4.6799360514246044E-6,null,null,null,null,1.7801146488970014E-3,8.8089500354965308E-2,2.2818568674843154E-3,5.5145242878132558E-5,6.6452065845537132E-4,9.5053094136524005E-2,8.5964621998760966E-4,2.8019561000204953E-4,1.3865562705204946E-2,3.5917140354881023E-4,8.680033601500661E-6,4.7231037388820205E-5,6.7559317922795924E-3,6.1099654677055533E-5,1.9326854236015919E-5,9.6894327948225591E-4,0.73880958750966008,2.0781549342907435E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.649968387773009E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4769731871351753E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5693757259565972E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN63","v":0.68700937191424682},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75768492975399193},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67789837311643386},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.7866052452438409},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71442425388307229},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.74036020005831948},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65628247866645784},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.77102300548312663},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69467596015624566},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85810048362995461},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80702593523104282},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87601195226031126},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.83072451835054795},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82280376688979184},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76090559010053083},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84475482637641441},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78949664618427251},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78661434210823333},0.54041142511051588,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52765956701004746,9.6577261014966984E-2,6.8642624843454677E-3,0.7388095875096603,0.52765956701004746,3.7118143819392236E-3,3.1053642501830117E-3,0.6875473768066922,0.52765956701004746,0.26394847848921044,0.52446079571215132,9.1885292854120337E-2,9.7052931625451755E-2,1.4649321928239711E-2,6.9896828400869354E-3,1.0134965507395419E-3,1]
[59,14.75,64.75,0.62590572984602,0,0.10738772566589885,0.26670654448808107,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$53*(365.2425/4))","v":153.77034277245289},{"$f":"DZ62*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":233.85072222473741},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5266640590686054},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.68114478194131067},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":96.211960313761622},77.9762646705436,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.838628539882485},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":58.786880060784988},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.29120102904126616},662.81817631012677,17.742861908230974,10.683431862273324,5.0984118882444784,1363.2766904210896,0.59946288136466874,817.23377293711587,6.0448111304853638E-4,0.11815458667428218,null,7.1772766471453302E-4,3.6717792857314681E-5,null,null,null,1.4174409593807841E-4,1.4038996292672197E-2,4.3270934095129609E-4,0.13412696297446414,8.0404135693364506E-2,0.26670654448808107,0.52126202441425507,0,9.1563968594015929E-2,9.752860223593654E-2,1.4785034104122113E-2,7.1151031958284015E-3,1.0387229677608122E-3,1,5.5732520880316921E-3,0.51206369281777597,3.4293252149912015E-3,1.9113516281472093E-4,4.6191306414365371E-6,null,null,null,null,1.767707859875574E-3,8.7475546727549119E-2,2.2659531071565664E-3,5.476089943466486E-5,6.7106656675646153E-4,9.5989421442583767E-2,8.6811422659630944E-4,2.854356511158598E-4,1.4124867690892828E-2,3.6588840001241282E-4,8.8423621010113637E-6,4.895700096461701E-5,7.002813775794996E-3,6.3332419068788361E-5,2.0313522289683979E-5,1.0184094454711282E-3,0.73329345551191871,4.3149215856914114E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6550511551949797E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4798060930797643E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5762219610816559E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN64","v":0.68221499235279925},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75311727962255426},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.6721433085283437},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78250171419965953},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70917483763422773},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7355261637878534},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.65024863132983812},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76666642614972291},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68914786176201781},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85524371379468245},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80324022807923323},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87348867798583185},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82735262442292401},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81931425380826606},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75635947540133908},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.84165495721738426},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78541481515174794},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.78253817372262169},0.53385927420195189,4.658033639086695E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52126202441425507,9.752860223593654E-2,7.1151031958284015E-3,0.73329345551191893,0.52126202441425518,3.672799407030252E-3,2.7247431887621465E-3,0.6827616707270131,0.52126202441425507,0.270889910832598,0.51666285861601546,9.1234420268278119E-2,9.7987555974245799E-2,1.4918698025843675E-2,7.2419026858179048E-3,1.06465359720087E-3,0.99999999999999989]
[61,15.25,65.25,0.61267593994403446,0,0.10609476483617905,0.28122929521978635,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$53*(365.2425/4))","v":149.75219031591001},{"$f":"DZ64*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":227.73999998122824},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4606401352562695},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.68976738566243656},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":93.69785832430567},72.232413021965513,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.678578050443733},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":59.939531600236307},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.29540122189136236},653.5518364584841,17.426419119168607,10.486946642024911,5.0074820435526037,1336.9590643001297,0.58923986580438525,787.78957963416497,2.4568408023079258E-4,0.11610925880046453,null,7.2583561210806408E-4,1.3267003152723827E-5,null,null,null,1.884982529107512E-4,1.3738680110451132E-2,4.175661381155932E-4,0.13143878999743358,7.7448974979578533E-2,0.28122929521978635,0.50584775984244557,0,8.9746306034323792E-2,9.9204556421576329E-2,1.5212100188382847E-2,7.6236236800126238E-3,1.1363586134724166E-3,0.99999999999999978,1.827890695961763E-3,0.50047625996052392,3.4727370022406881E-3,6.9199843002358321E-5,1.6723407168394274E-6,null,null,null,null,2.3390774350755227E-3,8.5177767983968256E-2,2.1768529832322256E-3,5.2607632047786023E-5,6.8259833072738013E-4,9.7638925987462419E-2,8.8303210338652402E-4,3.964762658548403E-4,1.4437727831376106E-2,3.6897903813048246E-4,8.9170530214183321E-6,5.2455985750857472E-5,7.5033088710744402E-3,6.7858823187326071E-5,2.9994626220211758E-5,1.1063639872522049E-3,0.71877070478021343,1.4531367790703964E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7607569058386301E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5012500033386883E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3294776367892614E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN66","v":0.67269941058363292},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73923928703736619},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.65474546927497068},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77001314771059326},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69326843453000431},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.72085385084504494},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.63203433745509074},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75341949350194637},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.67241793367344516},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84651590008951993},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7917065242878133},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86577266977472278},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81706638517066732},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80867316656159949},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7425453933605487},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83219102475171414},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77299110621936906},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.77013966059079919},0.51807249574650971,4.658033639086695E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.50584775984244557,9.9204556421576329E-2,7.6236236800126238E-3,0.71877070478021365,0.50584775984244557,3.5777806406499754E-3,2.6381523346804985E-3,0.673276184564085,0.50584775984244545,0.28389354188958166,0.50316200990148474,8.9198405510266365E-2,9.9544767617636656E-2,1.5293570047955051E-2,7.7479557946087728E-3,1.1597492384666829E-3,1]
[62,15.5,65.5,0.60823352668342578,0,0.10520868475719715,0.28655778855937691,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$53*(365.2425/4))","v":147.64978992585196},{"$f":"DZ65*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":224.54271342547034},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4260947254746692},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.68130928222110509},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":92.382415702244089},70.417357335027646,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.040446848800237},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":60.436119338261555},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.29734764256576657},648.23885915787901,17.255231038794467,10.380865326294643,4.9582911436504649,1323.7068408925361,0.5841939223479129,773.30149141977529,5.7437007243152046E-4,0.11449083047850972,null,7.1935978526129147E-4,1.3091176308615721E-5,null,null,null,1.8670108373170652E-4,1.3610573085364137E-2,4.0645043769058255E-4,0.13000137611929757,7.5946013825758746E-2,0.28655778855937691,0.50047625996052392,0,8.8650504986208939E-2,9.9884978813696998E-2,1.5375039907527255E-2,7.8722879092049218E-3,1.1831398634609494E-3,0.99999999999999989,5.2563239850425573E-3,0.49171977942830014,3.4301534162375857E-3,6.8351296894780662E-5,1.6518340488435282E-6,null,null,null,null,2.3110122950735774E-3,8.4174116071248167E-2,2.1142811505691118E-3,5.1095469318078342E-5,6.8728012363896134E-4,9.8308610062276078E-2,8.8908862778195913E-4,4.008088421952022E-4,1.4598680447196586E-2,3.6668891024128696E-4,8.8617078941795221E-6,5.4166973571184611E-5,7.7480487211944249E-3,7.0072214439312013E-5,3.1229435452864605E-5,1.1519104280080848E-3,0.71344221144062281,4.2382434510405576E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7657780026121501E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5112553423034016E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3318956098670182E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.794820183452017E-3,{"$f":"'Survival curves'!$AN67","v":0.66797840263377994},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73611657004448039},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.65084907729612929},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76719872480494711},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.6896982884212195},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71755555022570727},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62796058272025634},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.75043662694651947},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66866731878113383},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84454193600329286},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78910468952759993},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86402605941770394},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81474317287889475},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80627064021214423},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73943673849573888},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.83005195496189355},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.77019105151688394},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76734694075254306},0.51257118374980148,4.658033639086695E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.50047625996052392,9.9884978813696998E-2,7.8722879092049218E-3,0.71344221144062314,0.50047625996052392,3.543609185959886E-3,1.827890695961763E-3,0.66855969106206292,0.50047625996052381,0.29092819938686409,0.49609801969441203,8.8127387236847349E-2,0.10018811066171848,1.5457778142936361E-2,7.9935127703203174E-3,1.2069921069012628E-3,0.99999999999999989]
[65,16.25,66.25,0.58830313162480707,{"$f":"AR68","v":0},0.1028432131621351,{"$f":"AP68","v":0.30885365521305769},{"$f":"SUM(D68:G68)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$53*(365.2425/4))","v":141.43365037200093},{"$f":"DZ68*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":215.08933836036493},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3239547671856267},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.6560827519822906},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":88.493063820230475},65.27495870842975,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.938518245393801},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":61.668530768716572},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.30204580080038718},634.00445342600074,16.744759477753192,10.059963801033108,4.8116071256558142,1285.8009274255478,0.56931388000423711,{"$f":"Z68*AA68","v":732.02431490568506},3.2649658205271013E-4,0.11085228981256107,null,6.994425036613625E-4,1.2568364977107185E-5,null,null,null,1.8184662905079525E-4,1.3265090762125899E-2,3.7503581225823389E-4,0.12571277046668716,7.1570025120471739E-2,0.30885365521305769,0.47822845699114913,0,8.5637791077563988E-2,0.10149360843885369,1.5876723155683871E-2,{"$f":"AV67+BQ67-BS67-BU67","v":8.5810661948042995E-3},1.3286989288872279E-3,0.99999999999999989,2.6623304442884026E-3,0.47219556871098756,3.3031466791557202E-3,6.5820484379857706E-5,1.5906723376060008E-6,null,null,null,null,2.233909700128431E-3,8.141901398519906E-2,1.938031322238771E-3,4.6836069997725217E-5,6.9834864646188836E-4,9.9891852552111485E-2,9.0340724028031665E-4,4.1415320756711834E-4,1.5094587662600526E-2,3.5929916434159599E-4,8.6831211746297494E-6,5.9043875319023315E-5,8.4456411813135929E-3,7.6381138171683933E-5,3.5071523424621371E-5,1.2936274054626065E-3,0.69114634478694237,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2409923400712239E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.780393554075963E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5403791678633615E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3389339147534021E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN70","v":0.65396348592996456},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71557588632693003},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62538884307631271},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74864540034787075},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66629788511646615},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69588918453645654},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.60139195156990299},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7307958506664709},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64412445524129602},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.83146276642937356},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77192847447575097},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85243930442804861},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79938017069669953},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79039093668809191},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71898558619321995},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.8158918088229522},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75173012773598835},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74894964701567623},{"$f":"CS68*DJ68","v":0.4897857219483881},4.658033639086695E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.47822845699114913,0.10149360843885369,8.5810661948042995E-3,{"$f":"1-G68","v":0.69114634478694237},0.47822845699114919,3.409156768927544E-3,3.1060766763877754E-3,0.65458867051200575,0.47822845699114908,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.31190508391165245},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.47521201285106834},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.5179975870959379E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.1016946563987919},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.5961572400450021E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":8.6930032702297443E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.3536952968480741E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999989}]
[66,16.5,66.5,0.58289621341537279,0,0.10214727397437988,0.31495651261024721,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$53*(365.2425/4))","v":139.30865059579875},{"$f":"DZ69*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":211.85768313067194},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2890380175494238},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.64731666344966876},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":87.163481077235232},63.65235268091844,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.179381013836817},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":61.999063541641029},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.30325532588997328},629.78759009323653,16.568920540659573,9.9474717597816369,4.7610798019393128,1273.4652842426083,0.56443857231682404,718.79292693293633,5.4204501988646672E-4,0.10928432185719968,null,6.9232216992801728E-4,1.2387869330870775E-5,null,null,null,1.803975858867683E-4,1.3162166237320272E-2,3.6515628011105609E-4,0.12423879701966313,7.0125169216138344E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.31495651261024721},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.4721955687109875},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.4722160664354784E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10189570435873012},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.6046421645216177E-2},8.8049403456551874E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.3786916648089202E-3},0.99999999999999989,4.9214354389658863E-3,0.46394861031673978,3.2590124961761678E-3,6.4941040145741536E-5,1.5694189598945513E-6,null,null,null,null,2.2104985388297412E-3,8.0583306248886669E-2,1.8828532847916747E-3,4.5502591846699286E-5,7.011153540971059E-4,0.10028760265852632,9.0698634610669379E-4,4.1866958210285424E-4,1.5262520449142121E-2,3.566133992208141E-4,8.6182147503883327E-6,6.0584289662638982E-5,8.6659821861414885E-3,7.8373869851060054E-5,3.6391101073718247E-5,1.342300563735202E-3,0.68504348738975251,4.2058160425499258E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7851238138295153E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5498049675163435E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3412118315613804E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN71","v":0.64934143820260271},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.71091166405928718},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61964885043604923},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74442250010213229},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.6610046746296705},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.69097651686894479},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59541438836175964},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7263310668175933},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63858268724612477},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82846948751734018},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76801304237076251},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84978412956549298},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79587164569862012},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78676632397333712},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71434096698834404},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.8126543333082088},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74752768993921526},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74476540297857774},0.48360703789365062,4.658033639086695E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4721955687109875,0.10189570435873012,8.8049403456551874E-3,0.68504348738975285,0.47219556871098756,{"$f":"BA68+BB68+BC68","v":3.3705578358731838E-3},{"$f":"AY68","v":2.6623304442884026E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.6499751245374531},{"$f":"DX68-(DU69+DV69)","v":0.4721955687109875},0.31913085976261318,0.46807208951386364,8.4282239704708814E-2,0.10206555067109693,1.6131500225635795E-2,8.9137679655087454E-3,1.4039921565727853E-3,0.99999999999999989]
[69,17.25,67.25,0.56300469874989034,0,0.10027203405163534,0.33672326719847412,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$53*(365.2425/4))","v":133.52348229817349},{"$f":"DZ72*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":203.05972014119433},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1939795261021935},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.62351938523630179},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":83.543781903622772},59.010543023705821,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.741284540862807},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":62.770156276747059},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.305899239712215},618.43886210811502,16.085145169553471,9.6372603290630625,4.6220669349032999,1239.555700876992,0.55006171981085716,681.83214062575064,1.8604250747208668E-4,0.10589730969109214,null,6.7250869165361106E-4,1.1896027042239195E-5,null,null,null,1.7643923054610388E-4,1.2881498978710344E-2,3.3693690333219564E-4,0.12016263202984873,6.6096864031337785E-2,0.33672326719847412,0.45082811538624662,0,8.2183296675646902E-2,0.10273747358422866,1.6556714854073295E-2,9.4391097794150353E-3,1.5320225219151485E-3,0.99999999999999989,1.1847025009339904E-3,0.446440146005674,3.1392015420458733E-3,6.255361512322194E-5,1.5117224695510002E-6,null,null,null,null,2.1456355873828324E-3,7.8269876539933239E-2,1.7260708896902823E-3,4.1713658640554157E-5,7.069073286687296E-4,0.1011160872168132,9.1447903874673016E-4,4.3226151831381242E-4,1.5768313999981007E-2,3.4773566764190227E-4,8.4036681365747789E-6,6.4947829125919628E-5,9.290143259381484E-3,8.4018690907632071E-5,4.0438328500342272E-5,1.4915841934148063E-3,0.66327673280152566,1.0562833849042885E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7989190772491946E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5772942378584981E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3478551162965532E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN74","v":0.63562478860250993},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.69048269689186215},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59469055909780921},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72588203143454122},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63791112043588194},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66949124020906114},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56947727316837482},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70675374399300528},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61444833480712191},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81525407491290924},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.75079574761418744},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83804589906316507},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.78041478632579298},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77080662913136555},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.6939946205834161},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79837515800962011},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72907451820540281},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72640842408086626},0.46172320099548297,4.658033639086695E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45082811538624662,0.10273747358422866,9.4391097794150353E-3,0.66327673280152588,0.45082811538624668,3.2388156110534213E-3,3.8139414965237552E-3,0.63630155499705343,0.45082811538624668,0.33901071374493691,0.44863413069596031,8.1796187378813015E-2,0.10282109265292769,1.6641366636955569E-2,9.5384943532192106E-3,1.5580145371870808E-3,0.99999999999999978]
[70,17.5,67.5,0.55898273665432407,0,9.9719103054275962E-2,0.34129816029139981,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$53*(365.2425/4))","v":132.21124196945374},{"$f":"DZ73*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":201.06409248588216},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1724175628805669},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.61837802304647027},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":82.72273141916277},57.541017186551436,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.87828031796888},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":62.958153759207796},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.30647372783266796},615.15330610555645,15.973118365989736,9.5672981528533381,4.5898760296228831,1230.7563851060088,0.54535127760079627,671.1945670328995,1.926108944814027E-4,0.10501567496867116,null,6.6802880357752015E-4,1.178585578191279E-5,null,null,null,1.7525089623765389E-4,1.2797432735786356E-2,3.2798339852419987E-4,0.11918876755306022,6.4999746660725721E-2,0.34129816029139981,0.446440146005674,0,8.1409078081979114E-2,0.10290471172162671,1.6726018419837844E-2,9.6378789270233859E-3,1.5840065524590132E-3,1,1.253338215958283E-3,0.44200995413091487,3.1133165856248009E-3,6.2037815936786183E-5,1.4992572392301778E-6,null,null,null,null,2.1258779179433498E-3,7.7566037176830471E-2,1.6766438239701005E-3,4.0519163235196928E-5,7.0805804671575921E-4,0.10128068602868932,9.1596764622162759E-4,4.3677528417703664E-4,1.5936440961375808E-2,3.4447725172604608E-4,8.324922558954056E-6,6.6315503084169949E-5,9.4857754641105574E-3,8.5787959828658892E-5,4.1810467143106337E-5,1.5421960853159069E-3,0.6587018397086003,1.1285708482931422E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8033920096797234E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.5862072716342508E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3500091138559476E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN75","v":0.63110252815608647},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68835398393952574},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.59210711105787683},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72394587502581509},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63551330354023727},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.667255479415092},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56679762156286806},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70471169488695939},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.61194657801997676},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.8138669921740046},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74899522429071574},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83681237757424809},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77879561645255135},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76913560218690147},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69187420935782895},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79687779105467416},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72714723654047753},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72449272172728363},0.45722918831277276,{"$f":"$DL$7","v":4.658033639086695E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.446440146005674,0.10290471172162671,9.6378789270233859E-3,0.65870183970860019,0.44644014600567411,3.203266879638646E-3,1.1847025009339904E-3,0.63178044456267346,0.44644014600567405,0.34361424800891066,0.44422505006829444,8.1044215922217194E-2,0.10296203969511146,1.6810222723954854E-2,9.7340658214299953E-3,1.6101577600812667E-3,0.99999999999999978]
[73,18.25,68.25,0.54041233461116023,0,9.8264101698798359E-2,0.36132356369004126,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$53*(365.2425/4))","v":125.53605649798499},{"$f":"DZ76*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":190.9126099870951},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0627348313844487},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.58986722465081654},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":78.546160904402868},53.283235964611023,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.150597777776767},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":63.331851386648871},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.3073382524370506},606.11455150989684,15.408812310652703,9.1934943582406472,4.4277226681178838,1195.8650336738999,0.53146059885106978,635.5551469413856,7.9464030675390775E-4,9.9995887362741454E-2,null,6.4347802960940939E-4,1.120778280688448E-5,null,null,null,1.7205389818189532E-4,1.2571890658154929E-2,3.023376075477606E-4,0.11449149564579626,6.0847718839269531E-2,0.36132356369004126,0.42711781350933092,0,7.9294940538054387E-2,0.10309894217353437,1.7227567683423383E-2,1.0195578928294943E-2,1.7415934773205922E-3,0.99999999999999978,7.6119139816423261E-3,0.416475517170944,2.9697747096097096E-3,5.9177514313571061E-5,1.430132821320999E-6,null,null,null,null,2.0720023291971577E-3,7.5649711572310735E-2,1.5361038780389142E-3,3.7122758507586142E-5,7.0939449120007477E-4,0.10147185116668694,9.1769651564735128E-4,4.5016189083746524E-4,1.6435607587321328E-2,3.3373293867323771E-4,8.0652665913521007E-6,7.0152878136751955E-5,1.0034673933208676E-2,9.0752116949514513E-5,4.5970035128402725E-5,1.6956234421921894E-3,0.63867643630995852,7.218945483163508E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8164587484374976E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6122448399847295E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3563015682649138E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN78","v":0.61768596306737467},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.67026530720913702},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.57028703838801609},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70746052930427983},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.6152040289471834},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64828058719358439},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54420426741534278},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68734328136789602},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.590788769451842},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80200172709958895},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73364486622375324},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82624903787961868},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76496990031697454},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75487348058004178},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.6738536882284053},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78407986396738005},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.71073557226349848},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70819141518840556},0.43743989632669728,4.658033639086695E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42711781350933092,0.10309894217353437,1.0195578928294943E-2,0.63867643630995874,0.42711781350933103,3.0882635323388158E-3,3.6684178324304737E-3,0.61839985048874446,0.42711781350933098,0.36680336149311232,0.42179666534013749,7.8957213409987417E-2,0.10308303736628691,1.7309712338860486E-2,1.0281992900088428E-2,1.7680171515268241E-3,0.99999999999999989]
[74,18.5,68.5,0.52991105660186533,0,9.7805784101951079E-2,0.37228315929618344,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$53*(365.2425/4))","v":123.21129400777376},{"$f":"DZ77*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":187.3771597986192},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0245356980276372},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.57983972353490398},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":77.091589415425261},51.899620332269151,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.197356985495496},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":63.396018425361127},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.30735126742552654},603.23755328952268,15.210507997222772,9.0612810229498919,4.3707399178541113,1183.9648478814815,0.52690944695729103,623.84226321410461,2.6313396207636061E-4,9.8976508483111597E-2,null,6.3474394652754602E-4,1.1005857302625871E-5,null,null,null,1.7103806129049626E-4,1.2500281962733395E-2,2.9404419685383974E-4,0.11285075646989587,5.9462129680264764E-2,0.37228315929618344,0.416475517170944,0,7.8619486281920434E-2,0.10306713255903943,1.7391856994297589E-2,1.0368406871881916E-2,1.7944408257330559E-3,0.99999999999999989,2.00107440361146E-3,0.41149557566892747,2.9192897564369871E-3,5.8171520818734076E-5,1.405821149367724E-6,null,null,null,null,2.0547929602227977E-3,7.5037728279701316E-2,1.4909338986208297E-3,3.6031143375495627E-5,7.0917561829202949E-4,0.10144054356643759,9.1741337430980999E-4,4.545522618773766E-4,1.6599516241276143E-2,3.2981784006806735E-4,7.9706510760012279E-6,7.1342058049962632E-5,1.0204774333846964E-2,9.2290479984988752E-5,4.7364961381055828E-5,1.7470758643520002E-3,0.62771684070381628,1.9334960378163624E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.82070230228419E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6207008002193712E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3583451056469112E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN79","v":0.61326389091036382},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65624193152131072},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.5535359138036624},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69463883458240694},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59954159921280636},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63359945612131341},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52690819274817335},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67385803476613992},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57451157761876026},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79270394773941588},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7216809550108142},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81795672418167253},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75416720806485993},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74373785247924895},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65988015946254663},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77406476816732706},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69796882056016241},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.6955250680224101},0.42654040944111871,4.658033639086695E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.416475517170944,0.10306713255903943,1.0368406871881916E-2,0.6277168407038165,0.41647551717094417,3.0303823567446016E-3,7.6119139816423261E-3,0.614012330378222,0.41647551717094405,0.37495231042790078,0.41398554641993573,7.8288252159029376E-2,0.10302839077245829,1.7473111787204204E-2,1.0451499522898472E-2,1.8208889105730231E-3,0.99999999999999978]
[77,19.25,69.25,0.51638059772646228,0,9.6569542846994483E-2,0.38704985942654307,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$53*(365.2425/4))","v":119.05195273116401},{"$f":"DZ80*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":181.05172054955875},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.956191842356054},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.5627290697877767},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":74.4891475490587},47.919063757950617,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.215221410541155},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":63.420533538199912},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.30663978381557649},595.77307370059395,14.842474984606623,8.8219555242775112,4.2649856209152306,1158.6756900628261,0.51348850130538137,594.96664358933913,3.3252754708429285E-4,9.5992068687593038E-2,null,6.1872572005783181E-4,1.0647795230428716E-5,null,null,null,1.6824107152014808E-4,1.2303573824273871E-2,2.7005891884995142E-4,0.10969584356460957,5.6327554311420933E-2,0.38704985942654307,0.40282819963294969,0,7.6743081266708091E-2,0.10270562441801603,1.7873442793547807E-2,1.0846773675496605E-2,1.9530187867385911E-3,0.99999999999999978,2.7448197686046841E-3,0.39719241699431668,2.8331436126277794E-3,5.6454921023526609E-5,1.3643363770403382E-6,null,null,null,null,2.0070419877732857E-3,7.33418295550224E-2,1.3613111512036727E-3,3.2898572708725234E-5,7.0668818361656685E-4,0.10108474068904504,9.1419554535442733E-4,4.6743953410007606E-4,1.7081292193235089E-2,3.1704899755976722E-4,7.6620686528761837E-6,7.4633563938413547E-5,1.0675591629118244E-2,9.6548482439947527E-5,5.155068814964145E-5,1.9014680985889496E-3,0.61295014057345687,2.7447944389301204E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8331174678854099E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6454400047689353E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3643237867067865E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN82","v":0.60014806096258777},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64730094736227639},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54293194859666438},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68644473384465932},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58959380647726045},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62425271060982401},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51598170729409676},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66525070790026353},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56419166051245784},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7867293245685274},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71402337905186619},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81262127536483975},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74724020282667669},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73660112359978958},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6509695641615556},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76763554568909687},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68980873003818133},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68743582852399343},0.41256327952488464,4.658033639086695E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40282819963294969,0.10270562441801603,1.0846773675496605E-2,0.61295014057345698,0.40282819963294986,2.9277419409715257E-3,2.7849088446608591E-3,0.60090583852647261,0.4028281996329498,0.39007594628963443,0.40001030831363321,7.6459027217179135E-2,0.10260406558964413,1.7951596720611546E-2,1.0919707151087308E-2,1.979348718210182E-3,0.99999999999999989]
[78,19.5,69.5,0.51068756438226692,0,9.6210402465007241E-2,0.39310203315272574,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$53*(365.2425/4))","v":117.38591750927202},{"$f":"DZ81*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":178.51804901793045},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.928816529012791},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.55564489843022113},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":73.446732530922219},46.633890868462821,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.182628175587254},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":63.375806275462168},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.30616380112007657},593.55407511815565,14.695789116994574,8.7244157142157963,4.2228354325668791,1149.5307649881329,0.50909125309883196,585.21605762346746,3.2841860863183734E-4,9.4833581688478941E-2,null,6.1215107141814312E-4,1.0502760751549077E-5,null,null,null,1.6740341832824604E-4,1.2244866735076033E-2,2.6236490735287964E-4,0.10845928919003762,5.5215675443964857E-2,0.39310203315272574,0.39719241699431668,0,7.6174973167650178E-2,0.10250250676127226,1.8029750647675279E-2,1.0992640626678011E-2,2.0056786496817731E-3,1,2.7052863553745053E-3,0.39163256197255314,2.7974772930612637E-3,5.5744212521016221E-5,1.347160806764672E-6,null,null,null,null,1.9926116663209923E-3,7.2830366291813262E-2,1.3200927547135793E-3,3.1902454802346954E-5,7.0529058880403257E-4,0.10088482860265584,9.1238756981238474E-4,4.7162854133663587E-4,1.7238120201634649E-2,3.1245095612841421E-4,7.5509485755791263E-6,7.5637232932825434E-5,1.0819156531418643E-2,9.7846862326541944E-5,5.2940665650636267E-5,1.9527379840311369E-3,0.60689796684727415,2.7436566810027152E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8371552053307117E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6534858428821961E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3662682105803271E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN83","v":0.59582622309727995},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.64211036386277598},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5368033833555037},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68168074375652099},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58383253777223865},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61883149299059625},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.509674826297973},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.66025040050185491},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55822149414467559},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78324384082967669},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70956708020190029},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80950614949080579},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74320444525514939},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73244454722005603},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64579611788094915},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76388716387317823},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68506411292544378},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.6827348010647607},0.40679129789548918,4.658033639086695E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39719241699431668,0.10250250676127226,1.0992640626678011E-2,0.60689796684727426,0.39719241699431684,2.8909628700283462E-3,2.7448197686046841E-3,0.59659333888234101,0.39719241699431679,0.39610373067793553,0.39441248948343494,7.5901408376262358E-2,0.10238158616558135,1.8106754017365712E-2,1.1062124057112535E-2,2.0319072223075156E-3,0.99999999999999989]
[81,20.25,70.25,0.4937839474857868,0,9.4283774663877204E-2,0.41193227785033598,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$53*(365.2425/4))","v":112.52146309263985},{"$f":"DZ84*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":171.12028844818204},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8488866678973102},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.53483964826948849},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":70.403111200288365},42.252349236034576,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.969354084695652},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":63.083133077727908},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.30388522126232687},578.96748010565636,14.22801901651383,8.4346370100897481,4.0884216805131599,1113.7558684897706,0.49612415585061009,552.5611900781505,3.1626388863680108E-4,9.1403254894538738E-2,null,5.9247286531149024E-4,1.0077668614468985E-5,null,null,null,2.2639093312166284E-4,1.1836394874536365E-2,2.3633216889662443E-4,0.10462118729365613,5.1905098230153726E-2,0.41193227785033598,0.38073691331289422,0,7.3841980216460837E-2,0.10166000748251196,1.8301090853915281E-2,1.1387026690380622E-2,2.1407035935010902E-3,0.99999999999999989,2.589949967376731E-3,0.37539927951758012,2.6927301513786197E-3,5.3656958071656009E-5,1.2967184870913401E-6,null,null,null,null,2.6775287424079951E-3,6.9953018329943426E-2,1.1828474724635454E-3,2.8585671645873187E-5,6.9949359094360235E-4,0.10005562551269095,9.0488837887740532E-4,6.6360214928059039E-4,1.7337245564231361E-2,2.9315843096869933E-4,7.084709434629909E-6,7.8350891241033889E-5,1.1207318457376016E-2,1.0135734176357217E-4,7.8274299367948376E-5,2.0624292941331416E-3,0.58806772214966396,2.7402396689320208E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8489839848183134E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.6770565792472994E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3719645099415709E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN86","v":0.58301080392876681},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62678701482155286},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51882964495688788},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66758623245346471},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56688431711754728},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60284868617523657},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.49121296246939061},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64547385705634275},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.54068737891999807},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7728797676744934},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69636436394075119},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.80023223861602144},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.73122748223974032},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72011502060934451},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.63052116400779812},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75275148195910602},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.67102517078496515},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66883514723237836},0.38993811688376401,4.658033639086695E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38073691331289422,0.10166000748251196,1.1387026690380622E-2,0.58806772214966396,0.38073691331289439,2.782930436800887E-3,2.627858401281134E-3,0.58380494021413298,0.38073691331289433,0.41532587767064494,0.37806809641523714,7.3243864348891435E-2,0.10147606871286906,1.8286553593578506E-2,1.1443751789362669E-2,2.155787469416217E-3,1]
[82,20.5,70.5,0.48819188634915106,0,9.3088636159895113E-2,0.4187194774909539,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$53*(365.2425/4))","v":110.94361593838207},{"$f":"DZ85*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":168.72073148595661},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8229604091435903},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.52805277060845124},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":69.41587422695811},40.668289597929359,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.854921658941336},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":62.926098982165755},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.3028218100583116},571.79993937462655,14.063847528255108,8.3387339674296701,4.041246998560597,1099.4271347490153,0.49187560685877491,540.78138910167604,3.1225900426790917E-4,9.027185526695361E-2,null,5.8590976391167178E-4,9.9392790512922757E-6,null,null,null,2.2323419358257718E-4,1.1673773514359184E-2,2.2697735390736371E-4,0.10330394837603361,5.0812692298369086E-2,0.4187194774909539,0.37539927951758018,0,7.2645748481322048E-2,0.10129212994322614,1.8272016333241728E-2,1.1500476888344716E-2,2.1708713453313438E-3,1,2.5525694110543743E-3,0.37013389316635892,2.6585606013635379E-3,5.2976075098088124E-5,1.2802637052494E-6,null,null,null,null,2.6347171929310769E-3,6.8849533719726366E-2,1.1340902055123091E-3,2.7407363152289138E-5,6.9696233025068148E-4,9.9693553757860084E-2,9.0161385511537424E-4,6.626897869334656E-4,1.7317184156845283E-2,2.8524882999613176E-4,6.8935594668485276E-6,7.913150977857253E-5,1.1318978202470849E-2,1.0236717609529509E-4,7.9377375779455346E-5,2.0914939695518887E-3,0.58128052250904594,2.7390994220851228E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8528359602041871E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.684732256725308E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3738194777303506E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7742355170035576E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN87","v":0.57878894892886334},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.62176092865546373},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51297314427317386},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66295312211321455},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.56134495622247493},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59761334820445089},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48520883159759187},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.64062220088433286},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.5349659302864247},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76945564227559127},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69201827695644669},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79716460523338606},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72727820751282579},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71605147388173673},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62551022716779203},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74907577936465619},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66640975006071923},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66426888440265264},0.38447148940955994,4.658033639086695E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37539927951758018,0.10129212994322614,1.1500476888344716E-2,0.58128052250904605,0.37539927951758029,2.747683827937367E-3,2.589949967376731E-3,0.57959176482502106,0.37539927951758023,0.42207220129431772,0.37276658634196952,7.2076921401205973E-2,0.10108637499084831,1.8259750986029961E-2,1.1552351960405849E-2,2.1858130252226881E-3,1]
[85,21.25,71.25,0.4668031721743014,0,8.983120557042916E-2,0.44336562225526932,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$53*(365.2425/4))","v":104.83002257831745},{"$f":"DZ88*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":159.42330652830356},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7225054297494558},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.50092208910008384},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":65.5906840691692},36.19154203126287,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.001884740907627},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":61.755487767542427},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.29641107351563323},551.97025127629615,13.435179195854111,7.9498572571304118,3.8605991348589028,1052.5286531720076,0.47934701048368128,504.52646334641724,5.4426685949583318E-4,8.5547957936675578E-2,null,5.5906792113446819E-4,9.3986144668317481E-6,null,null,null,2.1458760246585151E-4,1.122857902762419E-2,2.007423890226479E-4,9.8304600350885424E-2,4.7122016294989973E-2,0.44336562225526932,0.35572213593881274,0,6.9365015281434517E-2,9.9364081677088323E-2,1.8207113409476398E-2,1.1716954558400343E-2,2.2590768795182426E-3,0.99999999999999989,4.4205739375494484E-3,0.34872812615421966,2.5219671301027445E-3,5.0254231560758561E-5,1.2144853801137873E-6,null,null,null,null,2.5173483483010325E-3,6.5825522978738893E-2,9.9802485909229917E-4,2.4119095302298643E-5,1.2521451069833424E-3,9.7230039136550775E-2,8.8189743355420749E-4,6.6076027926634544E-4,1.7278058070763071E-2,2.6196421526391103E-4,6.3308441830684058E-6,1.4765222071619187E-4,1.146530950667601E-2,1.0399283100814068E-4,8.2602589400722435E-5,2.1764742901175201E-3,0.55663437774473057,5.0203336493180872E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8641340750309184E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7072455588189574E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3792602287679556E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.794820183452017E-3,{"$f":"'Survival curves'!$AN90","v":0.56627279758425797},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59880070815221065},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48646729327704225},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.641723044205746},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.5361659298395649},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.5737424765144169},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45810714399857472},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6184271095710947},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50901916892166466},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75365308442000523},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67206378407830158},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78298324941740061},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70910225792846848},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69736246774568489},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60261455310793133},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73213398536573437},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.645257004722122},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64336272771142911},0.36431881168259017,4.658033639086695E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35572213593881274,9.9364081677088323E-2,1.1716954558400343E-2,0.55663437774473068,0.35572213593881291,2.621635045732883E-3,4.512696133704361E-3,0.56712425483806539,0.35572213593881286,0.44790616349637785,0.3522251310465162,6.8856252695138079E-2,9.8821199952146083E-2,1.8196201247238045E-2,1.1722114140170131E-2,2.2729374224134857E-3,0.99999999999999989]
[86,21.5,71.5,0.4587337181033635,0,8.8819577159150065E-2,0.45244670473748644,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$53*(365.2425/4))","v":102.76892621026856},{"$f":"DZ89*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":156.28883426562379},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6886387034254322},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.49170484750407917},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":64.301084798008034},34.7775104512098,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.558355595821524},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":61.146838622031972},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.29327025570599652},545.77017021706013,13.215892855629541,7.8121734180941145,3.7975871985820433,1036.9109874389651,0.47524213223070039,492.78378860393474,5.3399011004808753E-4,8.3979139299670033E-2,null,5.494611170592952E-4,9.2158298367730863E-6,null,null,null,2.1189448300264869E-4,1.1089946054808309E-2,1.9249230068705446E-4,9.6566139195112213E-2,4.5892297892371738E-2,0.45244670473748644,0.34872812615421972,0,6.8347490108841641E-2,9.8278318227203815E-2,1.8185289084999692E-2,1.1727273721939921E-2,2.2867979653087289E-3,1,4.3303273387679028E-3,0.34187171560158242,2.4755615495920093E-3,4.9329526095385234E-5,1.1921381820027298E-6,null,null,null,null,2.48095235675994E-3,6.4887953901604956E-2,9.5549262438332765E-4,2.3091226093410981E-5,1.2384627645496606E-3,9.6167594630009845E-2,8.7226083264431442E-4,6.6010962131811109E-4,1.7264806622096729E-2,2.5422893460059966E-4,6.1439069842514168E-6,1.4778225855195865E-4,1.1475407045523803E-2,1.0408441786415929E-4,8.3616204071411307E-5,2.2031817612373178E-3,0.54755329526251351,5.0164733486873336E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8678175031675222E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7145853789262395E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3810340304829775E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN91","v":0.56215042383223546},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.59001088730502727},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.4764290476070614},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63356666403182804},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52658225131471292},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56462405363031087},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44787498739673409},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60991613460063487},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49916967975940979},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74753167906778795},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66437983695381519},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77747909622702827},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70208384617881359},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.6901516754083008},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.5938473775337324},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72558100606089682},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63712867973116383},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63533844985899723},0.35715577886515076,4.658033639086695E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34872812615421972,9.8278318227203815E-2,1.1727273721939921E-2,0.54755329526251351,0.34872812615421983,2.5734358470436169E-3,4.4205739375494484E-3,0.56302145172384144,0.34872812615421978,0.45691733000949591,0.34529992087790107,6.7855502780019297E-2,9.7725367503846194E-2,1.8173319952008073E-2,1.1728454851032162E-2,2.3001040256972289E-3,1]
[89,22.25,72.25,0.43517916181185878,0,8.5959679466732428E-2,0.47886115872140878,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$53*(365.2425/4))","v":96.825830823711158},{"$f":"DZ92*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":147.25069906127194},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5909852467049006},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.46501684951059685},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":60.582572845943929},30.740288453141396,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.16437764948094},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":59.233901230429659},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.28348337484595293},528.211625899517,12.578018651372368,7.4103110211571339,3.6142940273332389,991.95140513442016,0.4631372081967936,459.40960444084192,5.0410329362488102E-4,7.9410297700825819E-2,null,5.213115590445073E-4,8.6876104558318007E-6,null,null,null,2.0426480309171616E-4,1.0697230118226335E-2,1.6902091671695249E-4,9.1514916001986038E-2,4.2383962705523887E-2,0.47886115872140878,0.32856105517956458,0,6.5489569124937183E-2,9.4906991039779426E-2,1.8106922006715077E-2,1.1711115592514816E-2,2.3631883350801602E-3,1,4.0704686316856593E-3,0.32210161018598654,2.341196834654548E-3,4.6652094094997744E-5,1.1274331428501955E-6,null,null,null,null,2.3787406577701351E-3,6.2255349192651251E-2,8.3529289463996927E-4,2.018637987582545E-5,1.1959786921310984E-3,9.2868673441962729E-2,8.4233890568560484E-4,6.5768750871266748E-4,1.7212706808035973E-2,2.3094644686324624E-4,5.5812431031908215E-6,1.4757864048035608E-4,1.1459595944270113E-2,1.0394100776434731E-4,8.640939911740928E-5,2.276778935962751E-3,0.52113884127859134,5.0048697464161407E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8786329704045367E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7361369284480036E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3862423564288905E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN94","v":0.54993170776671862},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56440803354941882},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44754013589034797},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60971428136775829},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49884684135698731},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53812911716685641},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4185294689455995},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58507956711368869},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.47075005425077943},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72946417070519809},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6418511092275232},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.76119770651604968},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68144266023617417},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66896358408140699},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56830375396136612},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70627188836457511},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.6133529183844173},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.61189658460979979},0.33650133375108965,4.658033639086695E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32856105517956458,9.4906991039779426E-2,1.1711115592514816E-2,0.52113884127859122,0.32856105517956474,2.4338662118682489E-3,4.1553112172729627E-3,0.55085951457622184,0.32856105517956469,0.48312959048635745,0.32533133268277559,6.5043057576121485E-2,9.4328804735238567E-2,1.8091640766727667E-2,1.1700828991824088E-2,2.3747447609552249E-3,1]
[90,22.5,72.5,0.42754277100781762,0,8.5059206740876345E-2,0.48739802225130613,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$53*(365.2425/4))","v":94.922286387215053},{"$f":"DZ93*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":144.35582848196773},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5597073212882164},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.45643385864305597},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":59.391551622490852},29.457600216221635,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.680939112691959},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":58.570484957602048},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.28011361058701162},522.67379230704375,12.371856259966647,7.2800370440625395,3.5550532581333032,977.55568443791378,0.45917114225188449,448.86536023817962,4.9444991289691192E-4,7.7932515655009083E-2,null,5.1215278630296478E-4,8.5180656215850248E-6,null,null,null,2.0185757154658868E-4,1.0573332978428367E-2,1.6159122411375725E-4,8.9884418193919277E-2,4.1272330972747982E-2,0.48739802225130613,0.32210161018598654,0,6.4596546027305787E-2,9.3750618430697694E-2,1.8076359526740256E-2,1.1690542391133358E-2,2.3863011868302895E-3,1,3.9873554932210349E-3,0.31576937256599269,2.297984484237345E-3,4.5791018850110514E-5,1.1066236853455257E-6,null,null,null,null,2.3468066455560512E-3,6.1432970342157354E-2,7.9749608863356628E-4,1.9272950958814259E-5,1.1814065622439951E-3,9.1737136249249174E-2,8.320756192045232E-4,6.5671809521955342E-4,1.7191081056113923E-2,2.231671336299576E-4,5.3932417768202839E-6,1.4731938549595948E-4,1.1439464593567513E-2,1.0375841206988638E-4,8.7254514846008493E-5,2.2990466719842811E-3,0.51260197774869398,5.0009943590840322E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8821627423167247E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.743170563934939E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3879421630327593E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN95","v":0.54590810262311762},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55612306422311475},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43830515155875949},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.6019647365739329},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48993022152973809},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52957669328778778},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40918130853195245},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57702753078739399},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46164107006989624},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72353923525264596},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63451259448838881},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75584669959739381},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67469801216906855},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66204643882454162},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.56003575119781013},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69995038825591749},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60562649028166782},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.6042881262890385},0.3298857844601279,4.658033639086695E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32210161018598654,9.3750618430697694E-2,1.1690542391133358E-2,0.51260197774869387,0.32210161018598671,2.3889763618923959E-3,4.0704686316856593E-3,0.54685420007439534,0.32210161018598665,0.49160145259959742,0.31893549137598959,6.4163750426850241E-2,9.316552089371527E-2,1.805994788835143E-2,1.1676587059165414E-2,2.3972497563306385E-3,0.99999999999999978]
[93,23.25,73.25,0.40526598440477313,0,8.249634601416235E-2,0.51223766958106454,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$53*(365.2425/4))","v":89.433690787246746},{"$f":"DZ96*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":136.00888705028072},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4695219384168041},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.43158990711830203},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":55.957413852349674},25.779681362260433,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.183150027183011},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":56.515088920723954},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.26973486562517535},506.88861971751305,11.77196620938517,6.9000279342734592,3.38267483455411,935.99204740693062,0.44747556347516287,418.83356882168766,4.6639190289234436E-4,7.3631494122110466E-2,null,4.8534981534828243E-4,8.0282620271555274E-6,null,null,null,1.9499358015424417E-4,1.0220063155819867E-2,1.4036752747930675E-4,8.5146688365831683E-2,3.8101062354544628E-2,0.51223766958106454,0.30347665476957714,0,6.2077002286519981E-2,9.0203922537652373E-2,1.7971079266732498E-2,1.1585407097543656E-2,2.4482644609098705E-3,1.0000000000000002,3.7480482091486926E-3,0.29751135768606596,2.1729038968752315E-3,4.3298587951221168E-5,1.0463895360284631E-6,null,null,null,null,2.256721357961124E-3,5.9113406280110983E-2,6.9019482860508958E-4,1.6679819842784397E-5,1.1367125658473213E-3,8.8266612749551235E-2,8.0059722225381551E-4,6.5331309362620812E-4,1.7113128386631555E-2,1.9980903583426333E-4,4.8287506404700812E-6,1.459945139607158E-4,1.1336587290845792E-2,1.028252927371476E-4,8.9520186693268318E-5,2.3587442742166024E-3,0.48776233041893546,4.9893458464415286E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8925372427516045E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7638434165252256E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3929381358009023E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.794820183452017E-3,{"$f":"'Survival curves'!$AN98","v":0.53398440717889073},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.5319907341427984},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41172793320492618},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57930209653592102},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46412529644751105},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50472635127530741},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38237106465301202},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55353022944183916},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43535809082902321},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70605161359105795},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61299664730721981},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.74001831946779006},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65486196665953555},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64172119597099009},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53594649365982994},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.68132335100504815},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58302629764196356},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.58205954849527608},0.31081072294606282,4.658033639086695E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30347665476957714,9.0203922537652373E-2,1.1585407097543656E-2,0.48776233041893546,0.30347665476957736,2.2590306922802656E-3,3.82617906733342E-3,0.53498350622689683,0.30347665476957725,0.51625282454468324,0.30049400622782152,6.1681656231753097E-2,8.9602014351879963E-2,1.7951265542498339E-2,1.1560901712111856E-2,2.4573313892520456E-3,1.0000000000000002]
[94,23.5,73.5,0.39804786017885357,0,8.1684160312844631E-2,0.52026797950830195,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$53*(365.2425/4))","v":87.675781895398202},{"$f":"DZ97*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":133.33549596229705},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4406370108288911},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.42360231552495059},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":54.857514759401553},24.606504978932481,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.669959130226168},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":55.81084387983519},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.26619682902491854},501.87905913520956,11.578024021529142,6.7769046108908357,3.3269455412015758,922.64747007030041,0.44364361570230387,409.32665964057128,4.5733391170408607E-4,7.2241135905059026E-2,null,4.7663930841868062E-4,7.8710954900756615E-6,null,null,null,1.9281451357980347E-4,1.0107913754765031E-2,1.3362396325688989E-4,8.3617332452273596E-2,3.7096295704508252E-2,0.52026797950830195,0.29751135768606596,0,6.1286310176986214E-2,8.9000106166107554E-2,1.7931451818264187E-2,1.1536396326680055E-2,2.4663983175942199E-3,1,3.6715116330966776E-3,0.29166363261103262,2.1326891730979129E-3,4.2497245214936183E-5,1.0270236237967369E-6,null,null,null,null,2.2284544135185553E-3,5.838568780652155E-2,6.5630709611233496E-4,1.5860860833772416E-5,1.1215425692661135E-3,8.7088650744136631E-2,7.8991285270480665E-4,6.520122165914209E-4,1.7082773375578342E-2,1.9202557696714549E-4,4.6406491272790407E-6,1.453769004741264E-4,1.1288629124386138E-2,1.0239030181978988E-4,9.0183246694249013E-5,2.3762150708999709E-3,0.47973202049169811,4.9854556113514636E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8959263289387298E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7705967131877487E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3945701934027163E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN99","v":0.53005867976575449},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52418161972156452},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40323193316582279},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57193909441599167},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45582930561919549},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49670479369491061},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.3738305285256075},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54591238433889822},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42693393893233872},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.70031684222778035},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60598803601617146},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73481619771478568},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64838040371171479},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63508573952378156},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52814924252465834},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67522515325944277},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57568189503830713},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.5748443996567838},0.30470126355281257,4.658033639086695E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.29751135768606596,8.9000106166107554E-2,1.1536396326680055E-2,0.47973202049169805,0.29751135768606618,2.2172488743624815E-3,3.7480482091486926E-3,0.53107483134749056,0.29751135768606607,0.52422251999812253,0.29458749514854926,6.0902343578302841E-2,8.839378062578572E-2,1.7910512965502452E-2,1.150852551401667E-2,2.4748221697206297E-3,1.0000000000000002]
[97,24.25,74.25,0.37700122707712308,0,7.935908040845796E-2,0.54363969251441902,{"$f":"SUM(D100:G100)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$53*(365.2425/4))","v":82.607261700069799},{"$f":"DZ100*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":125.62739642295891},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3573540605583672},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.40048800172004911},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":51.686212315184115},21.231013962675593,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.095786547860648},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":53.65062778635442},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.25539049310504375},487.51989016015455,11.013552225876825,6.4179192012558044,3.1647445542121311,884.02763743198625,0.43234353958952942,382.20363786231411,4.3101814000707703E-4,6.8196568479043304E-2,null,4.5117430434642956E-4,7.4171791638229592E-6,null,null,null,1.8656671495970907E-4,9.7863522155361964E-3,1.1429781377591359E-4,7.9173394846832459E-2,3.4230105769398951E-2,0.54363969251441902,0.28031175591251439,0,5.9046896423226906E-2,8.5339889777060834E-2,1.779914939583627E-2,1.1349581387547892E-2,2.5130345893947747E-3,1.0000000000000002,3.4511490917010935E-3,0.27480314079493134,2.0163167053643236E-3,4.0178337537284399E-5,9.7098298035486571E-7,null,null,null,null,2.1484073338463141E-3,5.6325237635041436E-2,5.597246840638539E-4,1.3526770275304919E-5,1.0754180344775845E-3,8.3507044828310839E-2,7.5742691427241164E-4,6.4761783285190047E-4,1.6978730130644406E-2,1.6872391058085921E-4,4.0775217591047062E-6,1.4302273579009183E-4,1.1105826409999449E-2,1.0073224175835191E-4,9.1888490480172426E-5,2.4211460989146021E-3,0.45636030748558104,4.9737629467857758E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9058962831371174E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7904634426528365E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.3993713517801664E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.794820183452017E-3,{"$f":"'Survival curves'!$AN102","v":0.51842709849941759},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.5014353524240075},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37878142626013445},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55040685335119643},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43182049668093592},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.4733969628197911},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34933652689312111},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52368213167560296},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40262696847045221},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.6833904954819251},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58543933975923279},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71942822273386076},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62931809292445273},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.6155882071277663},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50543154442332461},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65725610246167565},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55419914628832356},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55376349498159838},0.28708600195820683,4.658033639086695E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28031175591251439,8.5339889777060834E-2,1.1349581387547892E-2,0.45636030748558098,0.28031175591251456,2.0963338332428789E-3,3.5230933013604255E-3,0.51949260069094649,0.2803117559125145,0.54741844427399255,0.27755744835372287,5.8694225381816331E-2,8.4723418813486412E-2,1.7774902097004375E-2,1.13120658540641E-2,2.5194952259134165E-3,1]
[98,24.5,74.5,0.37018463896542364,0,7.8618165001010293E-2,0.55119719603356632,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$53*(365.2425/4))","v":80.983942849334895},{"$f":"DZ101*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":123.15868705546315},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3306806375652878},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.39305842675318436},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":50.670524335125407},20.15087533241638,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.561072602318895},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":52.916846952214811},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.2517335947903287},482.9387782983531,10.831019523160542,6.301656244241328,3.1122937767481877,871.60116962848554,0.42864117459159801,373.60414912496469,4.2252605970121099E-4,6.6889710632075494E-2,null,4.4290650521264469E-4,7.2715673742816804E-6,null,null,null,1.8457289668574053E-4,9.6837296245570956E-3,1.0813883794486137E-4,7.7738856123551331E-2,3.3322074600206281E-2,0.55119719603356632,0.27480314079493134,0,5.8341554340405763E-2,8.4106947849911975E-2,1.7750654798172477E-2,1.1274550320580308E-2,2.5259558624320584E-3,1.0000000000000002,3.3806742338982881E-3,0.26940316921440094,1.978911399699467E-3,3.9432976953458681E-5,9.5296997918351188E-7,null,null,null,null,2.1231987512752306E-3,5.5676461974091471E-2,5.2910678233448853E-4,1.2786832704572843E-5,1.0598810096773036E-3,8.2300582796896324E-2,7.4648404333834979E-4,6.4599184111376496E-4,1.6939789624377716E-2,1.609828869109621E-4,3.8904457700342462E-6,1.4207722528177235E-4,1.1032406785376706E-2,1.0006630992182991E-4,9.2360953644622583E-5,2.4335949087874358E-3,0.44880280396643385,4.9698581305965828E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9091560526333032E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.7969590551110899E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4009411352830531E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN103","v":0.514598207364101},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49407476173958437},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.37096527692271236},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54341111338705261},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42410193682788783},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46587331959005074},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34153384121851277},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.5164750648342753},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.3948361617493964},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67783978478601292},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57874580108347529},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71437084360046199},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62308935306603741},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60922296819930766},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49807824193860345},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6513733190866382},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54721788031557705},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54692040714078904},0.28144426108549431,4.658033639086695E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27480314079493134,8.4106947849911975E-2,1.1274550320580308E-2,0.44880280396643368,0.27480314079493151,2.0574660258819628E-3,3.4511490917010935E-3,0.51567956626026679,0.27480314079493146,0.55491928804101176,0.27210315500466614,5.7998463857098351E-2,8.3488035203048122E-2,1.772533413428615E-2,1.1233969996433989E-2,2.5317537634556792E-3,1.0000000000000002]
[101,25.25,75.25,0.35031144085844329,0,7.535236414280945E-2,0.57433619499874755,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$53*(365.2425/4))","v":76.303598846233072},{"$f":"DZ104*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":116.04091775319132},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2537759707517782},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.37156399184170164},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":47.742098324216784},16.676448456219553,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.928293622720652},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":50.676206079455532},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.2405304879273881},460.00777480823876,10.258906086295394,5.9626034631110789,2.9478969639327461,825.41061485413582,0.41772322665655015,344.79318535343657,3.9785764660918508E-4,6.3088718329608925E-2,null,4.1860332085602066E-4,6.8511275323480016E-6,null,null,null,2.4736704575577343E-4,9.0989029488192739E-3,8.8388664818612306E-5,7.3346689084000147E-2,3.0638615628743305E-2,0.57433619499874755,0.25892068804612578,0,5.5500300497495263E-2,8.0378588253830305E-2,1.7333097927028144E-2,1.1012164558487201E-2,2.5189657182860424E-3,1.0000000000000002,3.1777715020297791E-3,0.25383404465187442,1.8706944543771344E-3,3.7276581113039904E-5,9.0085673139142386E-7,null,null,null,null,2.8401913081534244E-3,5.2218024259004583E-2,4.3165324063183487E-4,1.043168970541889E-5,1.0128977623457428E-3,7.8652297185801662E-2,7.1339330568289598E-4,8.8700986543197545E-4,1.6308022117431688E-2,1.3480806091722508E-4,3.2578832472547986E-6,1.3877074830737955E-4,1.0775656282714242E-2,9.7737527465579084E-5,1.2943167009011198E-4,2.3895340481959303E-3,0.42566380500125273,4.9581221554738875E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9187534769082611E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.816083459079073E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4055628971329829E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN106","v":0.50325541854539135},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47263494742202961},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34847130182020136},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52295288766865389},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40176422785190347},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44401225305702857},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31915597256945033},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49544353758753268},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37235663963661286},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66145669852619071},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55912087291719426},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6994110200383078},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60477059631709051},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.59051943918010841},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4766540113989261},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63403901185226186},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52679732456136863},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52692523529362201},0.26517797982982055,4.658033639086695E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.25892068804612578,8.0378588253830305E-2,1.1012164558487201E-2,0.42566380500125245,0.25892068804612589,1.9450115627209334E-3,3.2440142862272172E-3,0.50438260418878922,0.25892068804612589,0.5784292314269267,0.2563773663490001,5.4794509605438489E-2,7.9749907630688413E-2,1.7182922948289769E-2,1.0961314451059334E-2,2.5047475885974033E-3,1.0000000000000002]
[102,25.5,75.5,0.34386573600305242,0,7.3611996141841871E-2,0.58252226785510597,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$53*(365.2425/4))","v":74.804637630613925},{"$f":"DZ105*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":113.76132887708326},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2291459194612819},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.36465666726533857},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":46.804219183227751},15.488470433014184,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.372210362487039},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":49.913100419041378},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.23671402231130204},449.55479568594836,10.061770543222547,5.8526167399903857,2.8912500598652651,807.33491654353202,0.41414606240734109,334.35457673046312,3.8988663966833055E-4,6.1858981686363695E-2,null,4.1075338575869352E-4,6.7162871901297018E-6,null,null,null,2.4131891011419863E-4,8.8782293532224874E-3,8.1678759672253759E-5,7.1867565021989807E-2,2.9763669068660636E-2,0.58252226785510597,0.25383404465187442,0,5.4088718713381716E-2,7.9121227007546535E-2,1.7032747969551391E-2,1.0910464343631467E-2,2.4905294589087643E-3,1.0000000000000002,3.112882659898117E-3,0.24884777577119702,1.8359184963637162E-3,3.6583614489528697E-5,8.8410992605735646E-7,null,null,null,null,2.7685466245668433E-3,5.0911919579341436E-2,3.9861914898535906E-4,9.6333604880776879E-6,9.9705301537408387E-4,7.7421940289008215E-2,7.0223370316423389E-4,8.7182610385135126E-4,1.6032361562050665E-2,1.2552672095049859E-4,3.0335826988755659E-6,1.3748916421520629E-4,1.0676140283535047E-2,9.6834895881213888E-5,1.2797053367384468E-4,2.3625589252349198E-3,0.41747773214489425,4.9542030524009739E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9218939524505626E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8223413592408118E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.407075233113577E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.0955513274062787E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN107","v":0.49952219517217827},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46569711909718142},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.34128060146901229},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51630609104293357},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39458290768918786},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43695561762418561},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31202739154964959},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48862509854690261},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36515156189000475},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65608414096844614},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55272824274506782},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69449435623970179},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59878481780407689},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58441341362802901},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46971938065606028},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62836403349286774},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.52016124029251809},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.52043414869477911},0.25996840839857988,4.658033639086695E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.25383404465187442,7.9121227007546535E-2,1.0910464343631467E-2,0.41747773214489403,0.25383404465187454,1.9088718922215659E-3,3.1777715020297791E-3,0.50066408411483521,0.25383404465187454,0.58653015190589564,0.25134091021153571,5.3418278394543432E-2,7.8489185030014813E-2,1.688893035259021E-2,1.0856065674058507E-2,2.476478431361887E-3,1]
[105,26.25,76.25,0.32413347675583781,0,6.8864699376395971E-2,0.60700182386776658,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$53*(365.2425/4))","v":70.198996904568844},{"$f":"DZ108*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":106.75716675664707},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1534687330697497},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.34328696185378232},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":43.922533971603997},12.232362950120946,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.590572551742966},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":47.468182552577417},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.22459920792517346},420.93802865522531,9.4657238315709655,5.5115942464893761,2.7199760198399798,755.52649334323564,0.4035973204411113,304.92846823559904,4.1315226183561522E-4,5.8019299592445901E-2,null,3.8641118905397226E-4,6.301513282086379E-6,null,null,null,2.24811964855389E-4,8.2759390357257205E-3,6.3391991897233176E-5,6.7389307549095903E-2,2.719814395319706E-2,0.60700182386776658,0.23839546622327609,0,5.0254339696429375E-2,7.5190761678244011E-2,1.6203493796793714E-2,1.0547248854317664E-2,2.4068658831728814E-3,1.0000000000000004,3.2950870988247487E-3,0.23333677757307175,1.728329520352008E-3,3.443973194271017E-5,8.3229908488183755E-7,null,null,null,null,2.5739341109715231E-3,4.7364109948997993E-2,3.0883214311660205E-4,7.4634933432590844E-6,1.0707296950758262E-3,7.3453237173636388E-2,6.6679480953180396E-4,8.2991291204739738E-4,1.5271597764198133E-2,9.9576668313003838E-5,2.4064522351788512E-6,1.5019468213393617E-4,1.0303520729591481E-2,9.3533442592245975E-5,1.2367165963415587E-4,2.2831942235387254E-3,0.3929981761322337,5.5882776023862046E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9311471467843304E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.84077982995581E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4115312266527375E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.794820183452017E-3,{"$f":"'Survival curves'!$AN110","v":0.48846452700825627},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.44376644611792615},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31884043047019661},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49520627503153575},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37203817438680925},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41470757006703046},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28986264923898025},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46702929407242233},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34260408570030509},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63886065761467459},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.53237955412733462},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67869547326887758},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57966832138920377},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56493138563667067},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.4477926634282095},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.61020329345175206},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49909031226003658},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.4998453623499714},0.24415672849754924,4.658033639086695E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23839546622327609,7.5190761678244011E-2,1.0547248854317664E-2,0.39299817613223342,0.2383954662232762,1.7999612108252332E-3,3.3695606035656508E-3,0.48965472616865957,0.23839546622327618,0.6110235889471104,0.23586612189817394,4.9673389582889686E-2,7.4493635363469854E-2,1.6075091081475895E-2,1.0475173126111074E-2,2.3930000007695157E-3,1.0000000000000004]
[106,26.5,76.5,0.31753638401967188,0,6.7418261953874223E-2,0.61504535402645411,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$53*(365.2425/4))","v":68.709557667537126},{"$f":"DZ109*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":104.49205870648717},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1289951413450861},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.33635065795591085},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":42.990612599905482},11.238507757227435,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.964204715215168},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":46.608626303114114},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.22037185066286458},412.19654291379146,9.2720302358444044,5.3991912308178964,2.6643181594431176,739.22136793934726,0.40014112309888034,295.79286838594106,4.0403166862335444E-4,5.6774681996725286E-2,null,3.783685854254423E-4,6.1672484753106203E-6,null,null,null,2.1978050650001287E-4,8.0923464234374347E-3,5.7838477151348798E-5,6.5933214906338189E-2,2.6382590662142002E-2,0.61504535402645411,0.23333677757307175,0,4.9092439469349991E-2,7.3796509048695696E-2,1.5946688366158077E-2,1.0403097397904487E-2,2.3791341183661504E-3,1.0000000000000002,3.2222696072736296E-3,0.22838654096415228,1.6934076616129331E-3,3.3743858013721228E-5,8.1548201919578411E-7,null,null,null,null,2.5149617441156571E-3,4.6289032114294221E-2,2.8163928278067678E-4,6.8063281594371212E-6,1.0508752919606774E-3,7.2091203237653376E-2,6.5443051908163977E-4,8.1693457525696658E-4,1.5036058054491029E-2,9.1484838046716624E-5,2.2108983633643652E-6,1.4814193999480879E-4,1.0162700356443089E-2,9.2255101466589203E-5,1.2224672216580332E-4,2.2568873962003472E-3,0.38495464597354617,5.5832451118129178E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9341772108903718E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8468177176590789E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4129903926004892E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.794820183452017E-3,{"$f":"'Survival curves'!$AN111","v":0.48482569592704211},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43640634508313519},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31140959205908975},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.4880937459364173},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36452609303563083},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40726125479619452},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28255119815729751},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45976668234606777},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33511602444404048},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63299515472437007},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52550063932743818},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67330206035629414},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57318379579101875},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.558329376487673},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.44043173822360238},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60402997695639216},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49198572576730309},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49291072935171709},0.23897578738785213,4.658033639086695E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23333677757307175,7.3796509048695696E-2,1.0403097397904487E-2,0.38495464597354589,0.23333677757307186,1.7636015513796E-3,3.2950870988247487E-3,0.48603235931583272,0.23333677757307184,0.61898306896683786,0.23086165926861202,4.8537439622628575E-2,7.3101547713571732E-2,1.582239937495469E-2,1.0328641296197146E-2,2.3652437571982255E-3,1.0000000000000002]
[109,27.25,77.25,0.29838980261208858,0,6.3424420623671887E-2,0.63818577676423993,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$53*(365.2425/4))","v":64.430095110283204},{"$f":"DZ112*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":97.98394152534479},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0586775232622292},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.31636197173260361},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":40.31301252241834},8.4926267597034126,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.088148653062987},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":44.034139526293707},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.20775825945681117},388.01797030080741,8.7147148786636617,5.0730115997528955,2.5041735752577807,693.23463220603992,0.38994910187546988,270.32622221771697,3.7765900867098084E-4,5.3171128667032913E-2,null,3.5499881973191172E-4,5.7811022000259056E-6,null,null,null,2.0588332356309686E-4,7.5852216245107908E-3,4.2569168885007574E-5,6.1743241714594728E-2,2.407672165348626E-2,0.63818577676423993,0.21880215124072031,0,4.5905635788412412E-2,6.9644150509070732E-2,1.5223269699427642E-2,9.9435008622975399E-3,2.2955151358318338E-3,1.0000000000000004,3.0133894039678466E-3,0.21416348466009472,1.5927716331245857E-3,3.1738524074732714E-5,7.6701945842211028E-7,null,null,null,null,2.3532147614850293E-3,4.3340361022932775E-2,2.0705611445031894E-4,5.0038895442874371E-6,9.9174497470170793E-4,6.8034798303943309E-2,6.1760723042571285E-4,7.8037527112964102E-4,1.4372570892247848E-2,6.866414153855188E-5,1.6593945116007325E-6,1.4159720434584516E-4,9.7137242777250755E-3,8.8179380226619596E-5,1.1795013945247578E-4,2.1775649963793578E-3,0.3618142232357604,5.5681180358474247E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.943111317013776E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8646203540437826E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4172927251494536E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN114","v":0.47404918250275091},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41505040409129362},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.29014011711126969},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46736324409072516},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34288774991790999},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38571496672767969},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26170489236318639},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43864947965909967},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31361957906792071},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61571978675756933},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50539261365445409},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65737762206765704},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55416222146974381},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53898267495422236},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41906704327212918},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58588223247307525},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47127303396494147},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47271446404566458},0.22408990523807334,4.658033639086695E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21880215124072031,6.9644150509070732E-2,9.9435008622975399E-3,0.36181422323576007,0.21880215124072042,1.6588182713995327E-3,3.0814563406842263E-3,0.47530335474702051,0.21880215124072039,0.64188491264178116,0.2164828179504075,4.5419384222234883E-2,6.8958871725769547E-2,1.5109609365551956E-2,9.8629446407805833E-3,2.2814594534747057E-3,1.0000000000000004]
[110,27.5,77.5,0.29221946602182669,0,6.219648545885121E-2,0.64558404851932238,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$53*(365.2425/4))","v":63.064320163584163},{"$f":"DZ113*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":95.906899542323089},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0362359106054417},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.30996382603278438},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":39.458466173622156},7.6480962294923263,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.46559095103499},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":43.179811873718066},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.20358635475503248},380.57121930665335,8.5365113748929442,4.9679073336116044,2.4529667932374593,678.80157583356345,0.38660978077186509,262.4313284206105,3.6919155365480071E-4,5.2012636307808204E-2,null,3.4745980640746359E-4,5.6577518500800936E-6,null,null,null,2.0160919565337265E-4,7.4292429472411648E-3,3.7896941924092358E-5,6.0403694504539175E-2,2.3352659090210601E-2,0.64558404851932238,0.21416348466009474,0,4.4933132656057362E-2,6.8273592942468361E-2,1.4995949031676269E-2,9.7823884192636268E-3,2.2674037711175781E-3,1.0000000000000002,2.9468361232586312E-3,0.2096242411773751,1.5605592122717926E-3,3.1096640032174654E-5,7.5150715704560631E-7,null,null,null,null,2.3038552961261623E-3,4.2440539201200167E-2,1.8428458483075969E-4,4.4535739002735321E-6,9.7222799345803154E-4,6.669591188022865E-2,6.0545306878168439E-4,7.6888688935886919E-4,1.4164072814813179E-2,6.1502995186184689E-5,1.4863323180361946E-6,1.3930293476867528E-4,9.5563348561305047E-3,8.6750628364446543E-5,1.1650569705412744E-4,2.1508980740634507E-3,0.354415951480678,5.5630659340477617E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9460388799135408E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.870453991687881E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4187025303363208E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.794820183452017E-3,{"$f":"'Survival curves'!$AN115","v":0.47050337858230229},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.4081665737896425},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28337816310294672},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46065061777884653},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33596426504716748},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37878923048787594},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25510368822952501},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43182819265384093},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30676501218666441},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.61006674466490318},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4988623990681248},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65215361646433934},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54796302275890951},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53268391258826064},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41217831682979345},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57995496775838529},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46456442842953238},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.46617972746561315},0.21933913679914788,4.658033639086695E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21416348466009474,6.8273592942468361E-2,9.7823884192636268E-3,0.35441595148067762,0.2141634846600948,1.6252771766577406E-3,3.0133894039678466E-3,0.47177276928394934,0.2141634846600948,0.64920785598633468,0.21189386291873494,4.4467115534764665E-2,6.759244302377998E-2,1.4885339998164226E-2,9.7001131352901573E-3,2.2532694029317557E-3,1.0000000000000004]
[113,28.25,78.25,0.27432949433362669,0,5.8780132342104094E-2,0.6668903733242697,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$53*(365.2425/4))","v":59.140124029459486},{"$f":"DZ116*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":89.939064109488413},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97175582196116372},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29152848143085042},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":37.003151345596308},5.2989985257598935,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.61255936558538},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":40.63692127998079},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19120292668919134},359.81968232288853,8.0232450160794748,4.6632054652509769,2.3054796900212313,637.89691838019166,0.37676241727098547,240.33558493863353,3.4473120479620439E-4,4.8661827617819328E-2,null,3.2558474519199147E-4,5.3030493097333695E-6,null,null,null,1.8971468057045094E-4,6.9951356992394029E-3,2.4968270202976169E-5,5.6547265267130081E-2,2.1304884352107568E-2,0.6668903733242697,0.20083551559407972,0,4.2249126006934062E-2,6.4214430104423278E-2,1.434894737636897E-2,9.2795486351236797E-3,2.1820589588010591E-3,1.0000000000000004,2.7559253381494262E-3,0.19658189258822284,1.4677437143533027E-3,2.9247142681813531E-5,7.0681067233551623E-7,null,null,null,null,2.1676297238120128E-3,3.9957191553350355E-2,1.2137156403608834E-4,2.9331657356089252E-6,9.1442479941084714E-4,6.2730549061519411E-2,5.6945624349302661E-4,7.3618575762554302E-4,1.3570544366111145E-2,4.122107011292018E-5,9.9618251936178418E-7,1.3214240764104621E-4,9.0651148032891114E-3,8.2291424193522121E-5,1.12120436265755E-4,2.069938522535304E-3,0.33310962667573063,5.5478809455522526E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9546763379600927E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8876655092999315E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.42286200822708E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN118","v":0.46000380808599645},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38819257166317639},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26402325273867699},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44108569083276811},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31602135785540975},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35874926405054031},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23628242847653044},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41199421202765341},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28708717869984285},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59341712670221325},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47977367266697946},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.6367293654014472},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52977842047381729},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51422585341654625},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39218415373837334},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56253054352741794},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44500617841446499},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44714645700519118},0.20568907299454922,4.658033639086695E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20083551559407972,6.4214430104423278E-2,9.2795486351236797E-3,0.3331096266757303,0.20083551559407978,1.5286301772203029E-3,2.818136644155555E-3,0.46131704295422055,0.20083551559407978,0.67029958755572205,0.19870870409115127,4.1837030637318862E-2,6.3547798936330294E-2,1.4246293981190544E-2,9.1929422542628564E-3,2.1676425440246235E-3,1.0000000000000004]
[114,28.5,78.5,0.2685693962298622,0,5.7721801982963963E-2,0.67370880178717429,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$53*(365.2425/4))","v":57.887713900154942},{"$f":"DZ117*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":88.034424970504119},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.95117695347538611},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28562831002264816},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":36.219535783032917},4.5718452324482373,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.001004898030207},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":39.797693219695603},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.18712602116456284},353.38106229646485,7.8589732815131601,4.5651089959602089,2.2582762022892484,624.99957006475609,0.37353602006943487,233.45985194709689,3.368846912259361E-4,4.7585582878202491E-2,null,3.1853718695116123E-4,5.1897598931854205E-6,null,null,null,1.860291531602514E-4,6.8606158085177489E-3,2.0988113544689757E-5,5.531382759149546E-2,2.066170701333411E-2,0.67370880178717429,0.19658189258822287,0,4.1424935267703654E-2,6.2881167768237295E-2,1.4143640586012118E-2,9.1063358734020314E-3,2.1532261292481879E-3,1.0000000000000004,2.6950974416526103E-3,0.19241940900421967,1.4380384195035777E-3,2.8655217137606336E-5,6.9250570940545169E-7,null,null,null,null,2.1257988927898762E-3,3.9194645601678429E-2,1.0202514898835506E-4,2.4656242469946122E-6,8.9543890881980178E-4,6.1428096041910192E-2,5.5763281750730097E-4,7.2580766399418979E-4,1.3382156826650617E-2,3.4834261748397986E-5,8.4183361891302E-7,1.2967582739366023E-4,8.8959046798076508E-3,8.0755366200721096E-5,1.1063892293853477E-4,2.0425872063096532E-3,0.32629119821282626,5.5428098568790052E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9575084755776127E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.8933089967960187E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4242258601543681E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN119","v":0.45654959147773183},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.3817541927064288},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25786997373016896},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43475048272320066},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30964035097934794},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35230771266321231},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.23032247667934999},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.4055874319103483},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.2808125121978412},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58796884963218055},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47357448227372823},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63166944601722474},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52385199392579507},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50821640895085929},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38573733480212891},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55683952363164257},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.438671483457094},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.44098747906147417},0.20133265341231085,4.658033639086695E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19658189258822287,6.2881167768237295E-2,9.1063358734020314E-3,0.32629119821282571,0.19658189258822292,1.4976976677074517E-3,2.7559253381494262E-3,0.45787684734308831,0.1965818925882229,0.67705003061596858,0.19450065079622125,4.1028809644442832E-2,6.2219972088136725E-2,1.4043294180063217E-2,9.0185374074790402E-3,2.1387052676887378E-3,1.0000000000000004]
[117,29.25,79.25,0.25188189071486211,0,5.4756706284109814E-2,0.69336140300102866,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$53*(365.2425/4))","v":54.289184878680501},{"$f":"DZ120*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":82.561857273469442},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.8920480357651005},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.26862982180407835},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":33.96798632843911},2.5378542075351058,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.189059520996107},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":37.311184683194966},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.17507175455251514},335.31616713812105,7.3854552542919762,4.2809385812528316,2.1222107833185575,588.29764826142127,0.36402165919901974,214.15308602300388,3.1423536330777753E-4,4.4475139623751853E-2,null,2.9811141134012379E-4,4.8640321207305964E-6,null,null,null,1.7570212104080468E-4,6.4836491510977985E-3,9.9164242924043651E-6,5.1761618126951486E-2,1.8842350113398937E-2,0.69336140300102866,0.18436005576294917,0,3.9137015638784627E-2,5.8948532108199864E-2,1.3554238841743638E-2,8.5733028437130557E-3,2.0654518035815527E-3,1.0000000000000007,2.5206097061923199E-3,0.18045938790388624,1.3524569898132083E-3,2.6949870175060723E-5,6.5129288235169266E-7,null,null,null,null,2.0096803837465534E-3,3.7077943692655144E-2,4.8226090733735177E-5,1.1654716491953517E-6,8.3943748408181354E-4,5.7586336583609468E-2,5.2275804050858131E-4,6.9600830498361694E-4,1.2841124862697289E-2,1.6702038761505975E-5,4.0363530122669369E-7,1.220853431292967E-4,8.3751890935143541E-3,7.6028407069404563E-5,1.0612882679883973E-4,1.9593229767827128E-3,0.30663859699897195,5.5275689024233188E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9658694007211547E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9099694783387973E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4282521701049834E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN122","v":0.44632254796398829},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36307270444513112},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.24025728906691673},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41628559609119126},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29126003668747741},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33366875946939639},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21332954650801264},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38695869621503159},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26279943496763025},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57192231569806995},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45545338567560106},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61672967127987166},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50646753590556093},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.49060617457589761},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36702578480647963},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.54010959005450765},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.42020333130662119},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.42304708650191075},0.18881545355627458,4.658033639086695E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18436005576294917,5.8948532108199864E-2,8.5733028437130557E-3,0.30663859699897134,0.18436005576294923,1.4085781077263029E-3,2.5774694027176082E-3,0.44769012742126191,0.18436005576294923,0.69650837802549492,0.18240972183341772,3.8783708160626491E-2,5.8305022326359063E-2,1.3459969254740528E-2,8.4825969879944573E-3,2.0506034113674482E-3,1.0000000000000007]
[118,29.5,79.5,0.24651279158068035,0,5.3831855369359104E-2,0.69965535304996107,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$53*(365.2425/4))","v":53.140691354578507},{"$f":"DZ121*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":80.815252334966303},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.87317666397063376},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26319012840928252},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":33.249389937423537},1.9049046749919616,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.593507841055104},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":36.493917035466794},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17111713401268991},329.6736265503186,7.2337940705686012,4.1895155268858595,2.0786309377401064,576.68071419038802,0.36090436721684538,208.12658824104045,3.0697490518049317E-4,4.3476829827328346E-2,null,2.9153770856395206E-4,4.7600105637010532E-6,null,null,null,1.7248075652089012E-4,6.3660477330883883E-3,6.4911230204878398E-6,5.0625122064266261E-2,1.8270827643879571E-2,0.69965535304996107,0.18045938790388621,0,3.8430400682468342E-2,5.7661512544518269E-2,1.3365699667737416E-2,8.3918911322758607E-3,2.035755019153344E-3,1.0000000000000004,2.4650142821388203E-3,0.17664226133567662,1.3250700403493545E-3,2.6404141373257021E-5,6.3810434815838211E-7,null,null,null,null,1.9738184167196783E-3,3.6424242139676731E-2,3.1577009898852096E-5,7.6311617308282538E-7,8.2111009871930899E-4,5.6329057748441512E-2,5.113446973574494E-4,6.86473825097515E-4,1.266797827809157E-2,1.098216056086462E-5,2.6540398746534899E-7,1.1950200839328838E-4,8.1979694834338895E-3,7.4419640448682823E-5,1.0460292099672964E-4,1.9311520981566143E-3,0.30034464695003948,5.5224795000802018E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9686124689104955E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9154354807433758E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4295731295151381E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN123","v":0.44295841706967615},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35705095176178192},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23465789538427106},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41030658580120904},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2853790028566085},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32767754310786179},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20794855469114373},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.38094123478292202},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25705560893261109},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56667138663275252},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44956843947303243},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.61182868416022362},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.50080187921871877},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48487275891612769},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.36099252528534442},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53464539889499341},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41422170666180697},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41724123936931734},0.18482051892722265,4.658033639086695E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18045938790388621,5.7661512544518269E-2,8.3918911322758607E-3,0.30034464695003893,0.1804593879038863,1.3800581528706209E-3,2.5206097061923199E-3,0.44433886780186899,0.1804593879038863,0.70274061382599373,0.17855082461978142,3.8089856431247217E-2,5.7024275722115943E-2,1.3273211931853839E-2,8.3004213881353074E-3,2.0207960808730531E-3,1.0000000000000007]
[120,30,80,0.23605696704917889,0,5.2067208751325339E-2,0.71187582419949635,{"$f":"SUM(D123:G123)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$53*(365.2425/4))","v":50.916962724829936},{"$f":"DZ123*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":77.433452329044172},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.83663765973480431},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25263729194484186},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":31.858033926787957},0.70009189365598856,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.416354477100622},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":34.878525133844271},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16331012603692457},316.51267683827768,6.9297709365355669,4.0114866017203816,1.9912698812841412,551.90120982079725,0.35474963924864672,195.7867550848195,2.9287451257648304E-4,4.1536278128215469E-2,null,2.7873483082130031E-4,4.5585218752062469E-6,null,null,null,2.150765183613624E-4,6.0441591492025456E-3,0,4.8371681661052365E-2,1.7159836619108707E-2,0.71187582419949635,0.17290687706747193,0,3.7092407632623774E-2,5.5125416335124224E-2,1.2999101412034021E-2,8.0246736465827331E-3,1.9756997066675396E-3,1.0000000000000004,2.3575042406218344E-3,0.16925147465558182,1.2719402078429035E-3,2.5345444424476914E-5,6.1251900088847134E-7,null,null,null,null,2.4644180453973642E-3,3.4627989587226411E-2,0,0,7.8499564183180605E-4,5.3851566202858706E-2,4.8885449043371062E-4,8.6365976592986523E-4,1.2135441646104155E-2,0,0,1.1427276669248936E-4,7.8392377394152848E-3,7.1163140474958715E-5,1.3126540767106716E-4,1.8444342989964724E-3,0.28812417580050431,5.512287338476618E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9740349061439637E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9262405548104319E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4321843732010793E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN125","v":0.43629689953467155},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34530541178488916},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22384756206701636},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.3986049570951985},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27397078159509203},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31601590610727293},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19759033538299245},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36918558317047412},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24594182958146882},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55631371525560491},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4380256840009964},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60214324095486893},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48965999538141608},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47360615338822953},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34922190454266772},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52388229802061248},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40251269184323901},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40588298483868618},0.17708548785899689,4.658033639086695E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17290687706747193,5.5125416335124224E-2,8.0246736465827331E-3,0.28812417580050365,0.17290687706747199,1.3247292959814737E-3,2.4106549722232398E-3,0.43770225559452935,0.17290687706747199,0.71523388213356853,0.17107917586152688,3.6496168713846547E-2,5.4501163991203701E-2,1.2812005033786386E-2,7.9319556929990081E-3,1.9456485730694852E-3,1.0000000000000007]
[123,30.75,80.75,0.22111915349975478,0,4.7391845390616284E-2,0.73148900110962956,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$53*(365.2425/4))","v":47.56176249031175},{"$f":"DZ126*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":72.330933963641627},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.78150697789662638},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23661448146110803},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":29.758731902821751},0.65569053213530937,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.724083480407796},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":32.556244157451481},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.1524370749676297},288.35353612454577,6.4428450450533257,3.7464113351925117,1.8513517121259042,508.15214927801259,0.34571378753658477,175.67520417175774,3.9068067833798872E-4,3.8536988155807764E-2,null,2.5970490599065867E-4,4.2544199557179654E-6,null,null,null,1.9476956850535793E-4,5.4734858014112882E-3,0,4.4859883530008776E-2,1.5508680243609392E-2,0.73148900110962956,0.1621737615385809,0,3.367233352475095E-2,5.1464269776918717E-2,1.1917190794059373E-2,7.4811221842551482E-3,1.8023210718059611E-3,1.0000000000000007,3.5202945900518969E-3,0.15743788432246519,1.1912709735425395E-3,2.3737980817211567E-5,5.7367170406475161E-7,null,null,null,null,2.2371884616098452E-3,3.1435145063141101E-2,0,0,7.3286026974088132E-4,5.0275022217068456E-2,4.5638729010937857E-4,7.9177766874028647E-4,1.1125413125319087E-2,0,0,1.0653249809398105E-4,7.3082467827167152E-3,6.6342903444452275E-5,1.1974613826501675E-4,1.6825749335409442E-3,0.268510998890371,8.8120750533895453E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9820144193178251E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9421410119573498E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4360270093617198E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7629152838064739E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.794820183452017E-3,{"$f":"'Survival curves'!$AN128","v":0.42647000824887837},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32840757773337759},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20855862995020635},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38167525687355225},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.2577078202059187},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29929698264712862},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18301234534006341},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35222879380693112},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.2301655768222286},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54113109645625057},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42126484483134108},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58790179800364517},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47341022687313383},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45719520085757792},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33228166428882261},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50814254594453767},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38556683163624783},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38945994737855616},0.16609298697114058,4.658033639086695E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1621737615385809,5.1464269776918717E-2,7.4811221842551482E-3,0.26851099889037044,0.16217376153858096,1.2458484571456967E-3,2.2547214012525857E-3,0.42791067299265939,0.16217376153858096,0.73524320092288054,0.15980582293052306,3.3149374780717292E-2,5.088151498740219E-2,1.1749782440595952E-2,7.3946844834859322E-3,1.7756194543956788E-3,1.0000000000000007]
[126,31.5,81.5,0.20246101859038318,0,4.3227790477145929E-2,0.75431119093247145,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$53*(365.2425/4))","v":43.520611191529433},{"$f":"DZ129*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":66.185235561719509},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.71510515060148117},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21707677407155973},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":27.230239858320676},0.60154891884160844,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.669715535668221},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":29.737062356248611},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.13923186828123316},263.05666032490393,5.8899042604790797,3.4264626542969849,1.692464161506984,464.08131861646928,0.33690808860589083,156.35275001277608,3.9612363525476488E-4,3.5080822459214102E-2,null,2.3694283793922432E-4,3.8893122568098768E-6,null,null,null,1.7674549317446772E-4,4.966966630247845E-3,0,4.0861490368087207E-2,1.3766566617500279E-2,0.75431119093247145,0.14838867319898857,0,3.0640386358988549E-2,4.7218196472644948E-2,1.0940426496308818E-2,6.8541489187496623E-3,1.6469776218485579E-3,1.0000000000000007,3.2067388841058217E-3,0.14406672465631101,1.0929054654002914E-3,2.1777890630163479E-5,5.2630254127104096E-7,null,null,null,null,2.0357460159751103E-3,2.8604640343013438E-2,0,0,1.0735503240756252E-3,4.572772137512366E-2,4.1692477344566596E-4,7.2688148876411281E-4,1.0213545007544705E-2,0,0,1.5583555372025243E-4,6.6377929576739931E-3,6.0520407355416431E-5,1.0942512580605205E-4,1.5375524960425059E-3,0.2456888090675291,8.7725441403082804E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9898166900738002E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9576882852183826E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4397842921794523E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN131","v":0.41683918629319777},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30302042795907974},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18619198643862137},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35601604398779341},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23362060380219477},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27431429652661904},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.1618476482322784},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32664872733824929},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20695288920432828},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51764548565632085},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.395716748983587},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56576496591982683},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44847136222528716},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43205846901196426},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30681598948366445},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48388452211612848},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35987018608824262},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36458845945236945},0.15197475677001621,4.658033639086695E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14838867319898857,4.7218196472644948E-2,6.8541489187496623E-3,0.24568880906752855,0.14838867319898857,1.1476889368667543E-3,3.3079513258753093E-3,0.41835189964398217,0.14838867319898863,0.75796527962869498,0.14622769892764978,3.0168966083701138E-2,4.6483847869199388E-2,1.078571128992023E-2,6.7459709382118272E-3,1.6225252626232401E-3,1.0000000000000004]
[127,31.75,81.75,0.19645401687973885,0,4.1926614795343292E-2,0.76161936832491839,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$53*(365.2425/4))","v":42.253587052150294},{"$f":"DZ130*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":64.258371741766652},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.69428615327584675},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.21093765798911568},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":26.437480513334929},0.58453660300159149,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.994436301415565},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":28.810385646358341},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.13489343600260278},255.14688075579178,5.7147710926557167,3.3248335649344005,1.642139640610931,450.20754015928782,0.33402298312713508,150.37966559033478,3.8349177768344246E-4,3.4000262169337062E-2,null,2.2971099735102649E-4,3.7748325042878989E-6,null,null,null,1.711300787097673E-4,4.809160194789568E-3,0,3.9597530050375154E-2,1.3226485111892684E-2,0.76161936832491839,0.14406672465631104,0,2.9697545808413727E-2,4.5749499265753814E-2,1.0630996083531642E-2,6.6377929576739931E-3,1.5980729033979223E-3,1.0000000000000004,3.1086925713161217E-3,0.13987436150553248,1.061997167873177E-3,2.116199333216295E-5,5.1141825708556148E-7,null,null,null,null,1.9731037283732306E-3,2.7724442080040497E-2,0,0,1.0401581049691545E-3,4.4305384613488805E-2,4.0395654729585715E-4,7.0632294480019577E-4,9.9246731387314466E-3,0,0,1.5091649646098082E-4,6.4282664224610932E-3,5.8610038751919448E-5,1.0617589831323161E-4,1.4918970050846908E-3,0.23838063167508211,8.7593339695255068E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9923794825916367E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9627950594937583E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4410184375448007E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.794820183452017E-3,{"$f":"'Survival curves'!$AN132","v":0.4136720125604339},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29500190451999231},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17928278586140625},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34785220277912338},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22610265231015961},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26645905117833857},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15535136086953974},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31854173566338884},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.1997477370335487},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.51004568448233478},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38754978823187902},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55857282762420957},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.44045384865974596},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.4239905159799659},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29876876557428056},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47605864318761398},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35169101171195549},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35667958179281489},0.14754836043944763,4.658033639086695E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14406672465631104,4.5749499265753814E-2,6.6377929576739931E-3,0.23838063167508161,0.14406672465631107,1.1152096585717258E-3,3.2067388841058217E-3,0.41520779120829882,0.1440667246563111,0.7651620531970349,0.14197054308092175,2.9241992528163702E-2,4.5038022936287392E-2,1.0480068593908015E-2,6.5330296900675431E-3,1.5742899736172662E-3,1.0000000000000007]
[130,32.5,82.5,0.17950366480819327,0,3.8261659184566761E-2,0.7822346760072405,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$53*(365.2425/4))","v":38.675742450364261},{"$f":"DZ133*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":58.817260477719785},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.63549710981482854},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19356546312985676},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":24.198873011853109},0.53639591600184833,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.092398903388101},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.200245027947339},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.12267346650103642},232.86552316320294,5.2207341074515972,3.0380553144658964,1.5001780984637387,411.09714251030437,0.32551506145496695,133.81831160820303,3.4799044847009798E-4,3.0957494163493821E-2,null,2.0932819801515578E-4,3.4515616942781092E-6,null,null,null,1.5536022013471059E-4,4.3659898491179234E-3,0,3.6039614440925981E-2,1.1731437309551335E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.7822346760072405},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.13186260379616324},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.7054626344686229E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.1612214879857161E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":9.7477555448472163E-3},6.0288461321728664E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.4592772950333193E-3},1.0000000000000004,2.8325588231410074E-3,0.12803562226257065,9.7453425624254768E-4,1.9419154830582351E-5,4.6929937844924237E-7,null,null,null,null,1.7975082673438044E-3,2.5257118077342426E-2,0,0,9.4609303418980925E-4,4.0298696476691057E-2,3.6742536897629619E-4,6.4764047954965368E-4,9.1001150652975631E-3,0,0,1.3707151485012475E-4,5.8385414255541588E-3,5.3233191768583296E-5,9.6954323772602703E-5,1.3623229712607166E-3,0.21776532399276005,8.7196087926937338E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9999579885479227E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9778964455771009E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4446679635743646E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.794820183452017E-3,{"$f":"'Survival curves'!$AN135","v":0.40429836438386696},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.2721971398265538},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.16005579841867562},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32446684162943196},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20496948098730719},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2442173874613161},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13738555374337919},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29540813922100151},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17960275320860752},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48790921050332781},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36404638115434695},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53754034748264778},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41725109913762448},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.40067938785508578},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27587147979615362},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45333226059609372},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32825206798324025},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33403376462586459},0.13504930468722265,4.658033639086695E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13186260379616324,4.1612214879857161E-2,6.0288461321728664E-3,0.2177653239927595,0.13186260379616321,{"$f":"BA132+BB132+BC132","v":1.0233034875183076E-3},{"$f":"AY132","v":2.9216984924240307E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.40590055695421717},{"$f":"DX132-(DU133+DV133)","v":0.13186260379616327},0.78546358922866399,0.12994911302936693,2.6643139339135601E-2,4.0965165255689398E-2,9.6078826392497624E-3,5.933693778863513E-3,1.4374167290313097E-3,1.0000000000000007]
[131,32.75,82.75,0.17419227931964645,0,3.7115218230266575E-2,0.7886925024500876,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$53*(365.2425/4))","v":37.553772283698606},{"$f":"DZ134*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":57.110991706649749},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.61706155426913878},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18810624904462836},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":23.496871915918774},0.5212676999836231,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.49752810401332},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":25.3839117435624},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.11885160082344906},225.89495920701492,5.0659713738105507,2.9481919343075269,1.455707022425736,398.85319239552246,0.32272751992959914,128.72090159781021,3.3691187660137619E-4,3.0006069817064718E-2,null,2.029490668707059E-4,3.3501917774180275E-6,null,null,null,1.5044222835415113E-4,4.2277826415499237E-3,0,3.4927505822218291E-2,1.1272067331331143E-2,0.7886925024500876,0.12803562226257065,0,2.6231652333584973E-2,4.0318115631521642E-2,9.4680097336523085E-3,5.8385414255541579E-3,1.4155561630292998E-3,1.0000000000000007,2.7462012685752334E-3,0.12432304443588831,9.4704902694496508E-4,1.8871467645791407E-5,4.5606351635074265E-7,null,null,null,null,1.7428299077199561E-3,2.4488822425865017E-2,0,0,9.1667046468863226E-4,3.9045446368040117E-2,3.5599879879289105E-4,6.2905417930025432E-4,8.8389555543520546E-3,0,0,1.3274475748271895E-4,5.6542438188957505E-3,5.1552849175688741E-5,9.404949355119806E-5,1.3215066694781017E-3,0.21130749754991296,8.706336735993947E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0024484470346415E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9828590827181696E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4458672755661024E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN136","v":0.40121609684711756},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26499426192009601},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15411645787038883},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31702645848582212},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19837352758965673},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23722399513318926},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13187113295102321},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.2880764978432262},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17334980756414556},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.48074598181974232},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35653304613801107},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.53070700722396991},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40979172351334003},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39319738550133659},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26863587394696442},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44600050431197041},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32079151413020857},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.3268309476585522},0.1311298371484089,4.658033639086695E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12803562226257065,4.0318115631521642E-2,5.8385414255541579E-3,0.2113074975499124,0.12803562226257062,9.9442271045157931E-4,2.8325588231410074E-3,0.40283951674721374,0.12803562226257068,0.79182327748574655,0.12617933334922948,2.5833761893197478E-2,3.9691216733603776E-2,9.3317100751568027E-3,5.7463926222249542E-3,1.3943078408415451E-3,1.0000000000000007]
[134,33.5,83.5,0.15920275169741227,0,3.3884682365542304E-2,0.80691256593704619,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$53*(365.2425/4))","v":34.384953591565349},{"$f":"DZ137*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":52.291918494000562},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56499338458985371},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.17265641083820757},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":21.514186225348482},0.47845412165816653,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.821962643278706},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.08455555193046},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.10808655556283943},206.2509347368474,4.6293149104055153,2.694579656905796,1.3302337748956825,364.32683005782701,0.31450730575359132,114.5834497352337,3.0577328410515971E-4,2.7326624794849E-2,null,1.8496858799173834E-4,3.0639166352271093E-6,null,null,null,1.3662551043378527E-4,3.8395001704248353E-3,0,3.1796556264439745E-2,1.000024924297142E-2,0.80691256593704619,0.11722719377655963,0,2.3921881996491964E-2,3.667264050305509E-2,8.6711737242981084E-3,5.3029174177975369E-3,1.2916266447522268E-3,1.0000000000000007,2.5029514687629224E-3,0.11383723770859613,8.692645072165612E-4,1.7321486593455351E-5,4.1860539055610934E-7,null,null,null,null,1.5893688610326257E-3,2.233251313545934E-2,0,0,8.3378714219997749E-4,3.551504318859984E-2,3.2381017225527542E-4,5.7611242744298871E-4,8.0950612968551192E-3,0,0,1.205668394327796E-4,5.1355271541728325E-3,4.6823424191925071E-5,8.5815621427707189E-5,1.2058110233245196E-3,0.19308743406295456,8.6664349120765927E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0098163576835306E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.9975408239450342E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4494153867441795E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN139","v":0.39209469231785399},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24450920166927365},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13758840591071628},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.295713446331616},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17983211862502363},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21742261739042398},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11662072685965981},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26715539175405772},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15586711103251996},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45988114315756212},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33491068541319846},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.51072378563064225},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38820422973651986},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37157927309944772},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24804793743962086},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42470905578551116},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29941191101852649},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30620206184992071},0.12006020322813717,{"$f":"$DL$7","v":4.658033639086695E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11722719377655963,3.667264050305509E-2,5.3029174177975369E-3,0.19308743406295381,0.11722719377655959,9.1269091549137213E-4,2.5814817642319889E-3,0.39377913159936656,0.11722719377655963,0.8097668671171957,0.11553221574257788,2.3561829819583935E-2,3.6102502589124195E-2,8.5452318993995292E-3,5.2192222859851851E-3,1.2721305461343357E-3,1.0000000000000007]
[135,33.75,83.75,0.15450512953796228,0,3.2873702164693291E-2,0.81262116829734521,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$53*(365.2425/4))","v":33.391061819828856},{"$f":"DZ138*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":50.780428668047989},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.54866233808912057},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16780076453479564},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":20.892321996041346},0.46499847309056874,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.297918108243966},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.365416207893894},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.10471970060071802},200.10288701110511,4.4925011214018866,2.6150977931786987,1.290920328624183,353.51473433068111,0.31181402891748705,110.23085359334475,2.9605527566571235E-4,2.6488704474648135E-2,null,1.7934095836381585E-4,2.9741395508684084E-6,null,null,null,1.3231497817296886E-4,3.7183640129277527E-3,0,3.0817753839329248E-2,9.609407986828607E-3,0.81262116829734521,0.11383723770859613,0,2.3201777642675902E-2,3.5532364675193294E-2,8.41929007450095E-3,5.1355271541728325E-3,1.2526344475164448E-3,1.0000000000000009,2.4268664145924023E-3,0.11054831207958388,8.4481803013145289E-4,1.6834351410123374E-5,4.0683287827362712E-7,null,null,null,null,1.5415251572296763E-3,2.1660252485446226E-2,0,0,8.0786189354619168E-4,3.4410760957543841E-2,3.1374182410326016E-4,5.593772880568168E-4,7.8599127864441339E-3,0,0,1.1676106358393892E-4,4.9734206802338407E-3,4.5345410355052422E-5,8.3224981438809889E-5,1.169409466077635E-3,0.18737883170265557,8.6531070706151958E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0122386736896097E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0023676762869941E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4505818838568041E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN140","v":0.38909567701041375},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23803900169674133},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.1324827839571647},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28893241030841199},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17404508990183146},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21119651825708438},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11193977064925817},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.26052494639921808},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.15044053178674646},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45312940794783368},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32799866455453475},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50423134385997737},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.3812641373688172},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36464066562373743},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24154209236878016},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41784022345360333},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29260683984222924},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29963921359932272},0.11658832267429645,4.658033639086695E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11383723770859613,3.5532364675193294E-2,5.1355271541728325E-3,0.18737883170265479,0.11383723770859608,8.8700459920057267E-4,2.5029514687629224E-3,0.39079958487863214,0.11383723770859613,0.81538897669656918,0.11219277489409001,2.2853424079126793E-2,3.4979979992073626E-2,8.2966757589633087E-3,5.0544739172033362E-3,1.2336946619745661E-3,1.0000000000000009]
[138,34.5,84.5,0.14124588144153419,0,3.0023764611783656E-2,0.82873035394668304,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$53*(365.2425/4))","v":30.583454212973272},{"$f":"DZ141*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":46.51067772160954},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50252937704924661},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15405749665289728},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":19.135641047185477},0.42691403051919868,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.821837301728538},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.339810153492245},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.5236212753436938E-2},182.77021656586436,4.106415715404367,2.3907527684032215,1.1799786759191988,323.01752127955496,0.30387179299863898,98.155913361194379,2.6873837519400979E-4,2.4128631141920549E-2,null,1.6347767995535971E-4,2.720579491799384E-6,null,null,null,1.2020065693898369E-4,3.377922917448665E-3,0,2.8061691350949363E-2,8.5271564653873824E-3,0.82873035394668304,0.10426130070205517,0,2.1178484979921933E-2,3.2320183519269109E-2,7.7030547533375338E-3,4.6643972202099274E-3,1.142224878524191E-3,1.0000000000000009,2.2125195575819472E-3,0.10125732655898147,7.7562549378191407E-4,1.5455579378370418E-5,3.7351233146456422E-7,null,null,null,null,1.4070976755035929E-3,1.9771387304418339E-2,0,0,7.3482991904183254E-4,3.129997452609639E-2,2.8537907413088475E-4,5.1179064262499958E-4,7.1912641107125339E-3,0,0,1.0604947925689625E-4,4.5171622891659593E-3,4.1185451787072142E-5,7.5889374192605129E-5,1.0663355043315859E-3,0.1712696460533179,8.6130475698847242E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0194080099612962E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0166537262847824E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4540343690153746E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.794820183452017E-3,{"$f":"'Survival curves'!$AN143","v":0.38022152810928111},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.2196376851683339},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11827481183489064},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26950810105025369},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1577775907583395},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1935676859224067},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8994352482499048E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24160472873724406},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13526828440879163},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43346315519178702},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30810680454582823},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48524503589437884},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36117945356356657},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34459261040662864},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2230305913228656},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39789310786979715},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27310564411841964},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.2808388209218875},0.10678096564332881,4.658033639086695E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10426130070205517,3.2320183519269109E-2,4.6643972202099274E-3,0.17126964605331696,0.10426130070205512,8.1430498113202433E-4,2.281724311401662E-3,0.38198129593105562,0.10426130070205514,0.83125444227078393,0.10275931363051831,2.0862748889061093E-2,3.1817806812371931E-2,7.5900357252562086E-3,4.5907797546879438E-3,1.1248729173214246E-3,1.0000000000000007]
[139,34.75,84.75,0.13708991895362219,0,2.9131550451493793E-2,0.83377853059488483,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$53*(365.2425/4))","v":29.702685829581846},{"$f":"DZ142*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":45.171223579443854},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.4880571076990235},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14973768384091579},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":18.584556545319796},0.41494324857921588,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.36017944564775},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":19.70628321905097},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.2270152301987818E-2},177.34353939460141,3.9854244072033618,2.3204330721787612,1.1452118199690835,313.46454550541796,0.30126959315699237,94.437336093558784,2.6021228331005283E-4,2.3390493640469575E-2,null,1.5851236604334939E-4,2.6410540737762347E-6,null,null,null,1.1641995968439539E-4,3.2716763774926338E-3,0,2.7199955681073779E-2,8.1945195819253212E-3,0.83377853059488483,0.10125732655898145,0,2.0547012798200252E-2,3.1315430105474759E-2,7.4770166971748833E-3,4.5171622891659593E-3,1.1075209561186581E-3,1.0000000000000009,2.1454644760738641E-3,9.8342600092601332E-2,7.5387675050012733E-4,1.5022200858883584E-5,3.6303894724147098E-7,null,null,null,null,1.3651426895880218E-3,1.918187010861223E-2,0,0,7.1198590055798576E-4,3.032693685018029E-2,2.7650735473648438E-4,4.9677268342237732E-4,6.9802440137525061E-3,0,0,1.027019539436608E-4,4.3745749307655887E-3,3.9885404456709628E-5,7.3583647007965776E-5,1.0339373091106923E-3,0.16622146940511595,8.5996704843256389E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0217660149559469E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0213524286432778E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4551698963416654E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN144","v":0.37730409491366868},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21382563500890697},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11388587752128085},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26332798254553846},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15270028056160834},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.1880246949676066},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.5020888746457574E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23560841722413811},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13055886200452954},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42709927510978557},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3017479729155696},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.4790764860271382},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35472249463050992},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3381579327059645},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21718090562024694},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39145797066999211},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26689846505011794},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27485626679183306},0.10370439497324242,4.658033639086695E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10125732655898145,3.1315430105474759E-2,4.5171622891659593E-3,0.16622146940511517,0.10125732655898143,7.9145458549174908E-4,2.2125195575819472E-3,0.37908165007779077,0.10125732655898144,0.83622635627018171,9.9799963325791385E-2,2.0241379828656304E-2,3.0828694578256967E-2,7.367065552305558E-3,4.4458686099657736E-3,1.0906718348430301E-3,1.0000000000000007]
[142,35.5,85.5,0.12535784942876288,0,2.4998819458031687E-2,0.84964333111320656,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$53*(365.2425/4))","v":27.21416130472857},{"$f":"DZ145*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":41.386727512656385},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44716713266422803},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13750952914473574},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":17.027521433683841},0.3810573882960232,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.059813878518204},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":17.921808850109628},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.3915525882663322E-2},150.30556023827708,3.5966061091476349,2.1219206151980377,1.0334848706512465,274.71725438895828,0.29359593526438554,80.65586923559033,2.3624359621763233E-4,2.1311210497609385E-2,null,1.44475220159337E-4,2.4164250636928812E-6,null,null,null,1.4492716331017988E-4,2.6992452558689309E-3,0,2.4538518158229158E-2,7.204409188667397E-3,0.84964333111320656,9.2770094171183967E-2,0,1.7630787910530993E-2,2.8484994510281008E-2,6.4200816308615525E-3,4.1027607472979063E-3,9.4794991663914416E-4,1.0000000000000011,1.9565276039769128E-3,9.0107125467260976E-2,6.9231227794715915E-4,1.3795430207250709E-5,3.3339179167091032E-7,null,null,null,null,1.7096654081151376E-3,1.5921122502415855E-2,0,0,6.4763327217549742E-4,2.7585845916259618E-2,2.5151532184589402E-4,6.225581940670535E-4,5.7975234367944987E-3,0,0,9.3280143226522955E-5,3.9732542607789217E-3,3.6226343292461923E-5,9.1923128411948698E-5,8.560267882271955E-4,0.15035666888679455,8.5594735582907866E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0287477800587659E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0352647130657001E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4585320542157916E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN147","v":0.36867217393090773},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19729610344626286},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10167231041005352},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24562500431671463},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13842781999033896},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17233004313472},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.4032076349707038E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21849772360924358},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11739172328073859},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.4085627551909542},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28344811659359537},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46103735812771551},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33603600291788516},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31956590623684877},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.20053641719127499},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37277030742250317},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.2491106402400996},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.2577141965596208},9.5012053098492658E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.2770094171183967E-2,2.8484994510281008E-2,4.1027607472979063E-3,0.15035666888679344,9.2770094171183939E-2,7.2677367622897484E-4,2.0175333080852597E-3,0.37050065942710975,9.2770094171183939E-2,0.85220412498819309,9.1438609819222472E-2,1.7122111345447003E-2,2.8042317928373937E-2,6.2347268906468075E-3,4.038007504038414E-3,9.2010152407940085E-4,1.0000000000000013]
[143,35.75,85.75,0.12168002107450675,0,2.3555060062314736E-2,0.85476491886317973,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$53*(365.2425/4))","v":26.236770532727743},{"$f":"DZ146*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":39.90033206209533},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43110722091041087},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.13265913374810609},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":16.415981649930256},0.36761629069690804,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.653088835894639},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.363665484801633},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.1301797084219363E-2},141.75664915480954,3.4585408012152592,2.0483419084624188,0.99381180037896932,261.83986667275542,0.29108173251883329,76.216802033605958,3.4475805993888781E-4,2.0429722190399655E-2,null,1.3934890576166925E-4,2.3283038174323616E-6,null,null,null,1.3630948712401312E-4,2.5387424140908125E-3,0,2.359120936113247E-2,6.8669700930529577E-3,0.85476491886317973,9.0107125467260962E-2,0,1.6613434780363014E-2,2.7599641346466867E-2,6.0493721504320643E-3,3.9732542607789217E-3,8.9225313151965733E-4,1.0000000000000013,3.2235047625909161E-3,8.620209801350974E-2,6.6789223733709616E-4,1.330882181299648E-5,3.2163201020956409E-7,null,null,null,null,1.6110122189716772E-3,1.5002422561391336E-2,0,0,6.2750393122354702E-4,2.672843953867949E-2,2.4369787656383074E-4,5.8661032954920834E-4,5.4627618208828556E-3,0,0,9.0335690855223731E-5,3.8478357362649205E-3,3.5082833658777543E-5,8.6522186188309829E-5,8.0573094533134754E-4,0.14523508113682149,0.14628988632169193,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0310449858511283E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0398422632825172E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4596383029121506E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.2410071127425539E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.794820183452017E-3,{"$f":"'Survival curves'!$AN148","v":0.36583464227016088},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19207525599191874},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7899460680006253E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23999255160570918},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13397318876818587},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16739521185963338},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.065917274797027E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21307489756393719},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.1133046808959732},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40256444980129108},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27759820084120096},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45517654199586199},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.33002854416168725},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31359855943760012},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19527671265684204},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36674148202987478},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24344882260619138},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25225803744213932},9.2284728887417886E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0107125467260962E-2,2.7599641346466867E-2,3.9732542607789217E-3,0.14523508113682027,9.0107125467260935E-2,7.0644109994608074E-4,1.9565276039769128E-3,0.36767930955445072,9.0107125467260948E-2,0.8578776634228692,8.8154611740385344E-2,1.6141874789545721E-2,2.7170694853479678E-2,5.8780767399444801E-3,3.9105449985219216E-3,8.6653345525489125E-4,1.0000000000000011]
[146,36.5,86.5,0.10669820560508377,0,1.9805416603787776E-2,0.87349637779112987,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$53*(365.2425/4))","v":22.980870541282684},{"$f":"DZ149*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":34.94882743016742},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.37760818240934202},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11645764059164186},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":14.378810404067577},0.32271977547286129,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.045143701773869},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.157103767825156},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.0962563236261073E-2},119.38192965292612,3.0079581396236574,1.7925567316715441,0.8643368593927151,224.44528539044086,0.28366757030375411,63.667848772839037,3.37582016678415E-4,1.7774788871500198E-2,null,1.2158183812051097E-4,2.0363283238223274E-6,null,null,null,1.1398436720912365E-4,2.1229406234492816E-3,0,2.0472914045281353E-2,5.8075017842625634E-3,0.87349637779112987,7.891436855692828E-2,0,1.3968289263625821E-2,2.4291995277738985E-2,5.0889423964698361E-3,3.4918417704165039E-3,7.4818494369212037E-4,1.0000000000000013,2.8006397741431161E-3,7.5515439600730802E-2,5.8632339841327777E-4,1.1683432143761269E-5,2.8235149732603665E-7,null,null,null,null,1.3545112723126109E-3,1.261377799131321E-2,0,0,9.3824564078097167E-4,2.3141004354079172E-2,2.1274528287884098E-4,4.9347702571694071E-4,4.5954653707528954E-3,0,0,1.3486769126752165E-4,3.326393105592801E-3,3.0580973556181102E-5,7.2551829424421103E-5,6.7563311426769928E-4,0.12650362220887154,0.14510629353361448,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0378492779141623E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0534009042680092E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.462914996384457E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.794820183452017E-3,{"$f":"'Survival curves'!$AN151","v":0.35743989784038577},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16735013165069568},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0611747973017359E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21302526088753082},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.1132470525403025},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14418134725082951},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5348841242022601E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18726234863006458},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.444358898223186E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37310475204444066},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24939061449988742},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42621686261902819},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30081332442147718},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28464960867028977},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.17034954019112999},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.3372677702846158},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21632392523313249},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22611207935135111},8.0821478543824141E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.891436855692828E-2,2.4291995277738985E-2,3.4918417704165039E-3,0.12650362220887013,7.8914368556928266E-2,6.2478343106034482E-4,2.9347986869727566E-3,0.35939290134850621,7.891436855692828E-2,0.87639352440795271,7.7214904078829541E-2,1.3584195326676155E-2,2.372234153198096E-2,4.9487177007994489E-3,3.4091174380046522E-3,7.2719951575800042E-4,1.0000000000000016]
[147,36.75,86.75,0.10199452049254654,0,1.8714808482679431E-2,0.87929067102477532,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$53*(365.2425/4))","v":21.992060330271585},{"$f":"DZ150*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":33.445065535519653},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.36136063313321881},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.11152899484230357},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":13.760125636482568},0.30906183562854433,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.526463986684004},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.445326494830466},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.7630473476122263E-2},112.8615984448665,2.8704092820028273,1.7135945658244063,0.82481219113256488,213.28903840469476,0.2812383889070853,59.985065532477797,3.2164980602994903E-4,1.6971175574470521E-2,null,1.1609785426579742E-4,1.9477079909122193E-6,null,null,null,1.0750979786971887E-4,2.0023528042025967E-3,0,1.9520733544829492E-2,5.4899796524323424E-3,0.87929067102477532,7.5515439600730802E-2,0,1.3200101389726488E-2,2.3152687786222932E-2,4.8084930051290626E-3,3.326393105592801E-3,7.0621408782388037E-4,1.0000000000000013,2.6728362456496253E-3,7.2269634584972528E-2,5.6150939470646919E-4,1.1188973404253163E-5,2.7040199791968215E-7,null,null,null,null,1.2800197497780602E-3,1.1920081639948427E-2,0,0,8.9424142148147184E-4,2.2055678948719473E-2,2.0276741602198866E-4,4.6628172250443511E-4,4.3422112826246272E-3,0,0,1.2847745914500335E-4,3.1687836449747001E-3,2.9132001473097386E-5,6.8481896714036911E-5,6.3773219110984346E-4,0.12070932897522595,0.14471102192306251,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0400889115309138E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0578637327103016E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4639935204666663E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN152","v":0.35468058169517697},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15983710474408777},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.555635842283126E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20472720314093867},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10707709458397459},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13718219955138933},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0920847117661818E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17937277426023826},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8882042478121218E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36377197164373748},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24064005864419671},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41697902851290525},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29166137875771297},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27560648680283695},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.1627687902682709},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32797930662399788},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20797135117251012},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21805650561938503},7.7340408255501106E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.5515439600730802E-2,2.3152687786222932E-2,3.326393105592801E-3,0.12070932897522468,7.5515439600730788E-2,5.9828918205436508E-4,2.8006397741431161E-3,0.35666816453674516,7.5515439600730802E-2,0.88204584027241162,7.3892537092851665E-2,1.2840846212190692E-2,2.260977785417333E-2,4.6768710528867991E-3,3.2475883752837503E-3,6.8653914020341063E-4,1.0000000000000013]
[150,37.5,87.5,8.9130454227722575E-2,0,1.5840008475560528E-2,0.89502953729671819,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$53*(365.2425/4))","v":19.284446431376004},{"$f":"DZ153*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":29.327382929456689},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.31687071003863587},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.8011471078314386E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":12.066009357044846},0.27160296035079168,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.1121669655233202},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.504505507158234},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.8544735413738322E-2},95.653364727982577,2.4967064971482036,1.4976284153146475,0.71742868497513868,183.40466939286114,0.27407494715338565,50.26662507153258,2.7832192038007217E-4,1.4778031450451871E-2,null,1.0112465657979756E-4,1.7051910264290964E-6,null,null,null,9.0491242313006314E-5,1.6853849266910417E-3,0,1.6935059387442216E-2,4.6414755066526729E-3,0.89502953729671819,6.620908072378219E-2,0,1.1179034262800465E-2,2.0045759301220812E-2,4.0656741986711698E-3,2.8756142027195702E-3,5.9530001408889443E-4,1.0000000000000011,2.3245353371846335E-3,6.33810215081686E-2,4.9345340086038398E-4,9.8328488009561351E-6,2.3762876762313299E-7,null,null,null,null,1.0840359643727487E-3,1.0094998298427716E-2,0,0,7.7424048808993581E-4,1.9095961363678898E-2,1.7555744945197923E-4,3.9425024981342349E-4,3.6714239488577463E-3,0,0,1.1106673039500977E-4,2.7393633180377935E-3,2.5184154286766744E-5,5.7726509257724067E-5,5.3757350483117042E-4,0.10497046270328313,0.14352358219972228,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.046725021005459E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0710872429700386E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4671892234722568E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN155","v":0.34651795293668947},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13926187620291133},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.2214133567582791E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18172258083877735},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0511881277949013E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11815818463634963},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.935714849272102E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15764300427826472},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.4086428039207952E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.3371511104565959},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21618790005377422},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.39044958804646912},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.2658425475660548},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.25016466515698743},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14199127075839207},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30162077339142984},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18479932882834735},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19568724687363431},6.7809144202468349E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.620908072378219E-2,2.0045759301220812E-2,2.8756142027195702E-3,0.10497046270328181,6.620908072378219E-2,5.2563628605373453E-4,2.435071130236363E-3,0.34860480213888045,6.6209080723782204E-2,0.89740246493627496,6.4795051115975402E-2,1.0883742981044282E-2,1.9575776756850332E-2,3.9564466128742589E-3,2.8074887603786818E-3,5.7902883660341587E-4,1.0000000000000013]
[151,37.75,87.75,8.5226179038686248E-2,0,1.4998428385483386E-2,0.89977539257583172,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$53*(365.2425/4))","v":18.46157330887025},{"$f":"DZ154*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":28.075974689559288},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30334974164952655},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.3896647928844931E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":11.551149113005854},0.26020023231885681,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.6843378190681317},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":11.91740126091109},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.5796257241556443E-2},90.609533124271081,2.383996661493323,1.432077985767376,0.68504151040335515,174.51432835248849,0.27172791198752205,47.420414055126514,2.6524872767119304E-4,1.4113865232800348E-2,null,9.6588187989520588E-5,1.6315360569575882E-6,null,null,null,8.5523965488478596E-5,1.5928701896538039E-3,0,1.6155727839660301E-2,4.3899621925095741E-3,0.89977539257583172,6.33810215081686E-2,0,1.05884516992881E-2,1.9105794212479852E-2,3.8472190270773484E-3,2.7393633180377939E-3,5.627576591179372E-4,1.0000000000000013,2.2192049804379754E-3,6.0679432131124297E-2,4.7273670867419774E-4,9.4200355513817251E-6,2.2765238074476167E-7,null,null,null,null,1.0267669084124105E-3,9.5616847908756887E-3,0,0,7.3793560094854516E-4,1.8200533221093586E-2,1.6732539043772096E-4,3.7306655388371821E-4,3.4741524731936304E-3,0,0,1.0580422325454543E-4,2.6095682032430245E-3,2.3990891540224058E-5,5.4570862506439785E-5,5.0818679661149746E-4,0.10022460742416961,0.14312737417318111,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0489100549177993E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0754412727624251E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4682414543716666E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.794820183452017E-3,{"$f":"'Survival curves'!$AN156","v":0.34383516527018126},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.1330098451309486},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8312510186128208E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17464386884294456},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5580587354565349E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11242230685509384},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.6012740858750054E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15100132635830421},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.972366377639462E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32871766848486267},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20860235278472922},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.3819869746739864},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25775455294307609},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24221710617556749},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13567249635113116},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.293314039574055},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17766396421840586},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18879028767945535},6.4912739765670593E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.33810215081686E-2,1.9105794212479852E-2,2.7393633180377939E-3,0.10022460742416828,6.3381021508168572E-2,5.0352387842896322E-4,2.3245353371846335E-3,0.34595364250801003,6.3381021508168614E-2,0.90203406714055356,6.2030226819646449E-2,1.0311436599418992E-2,1.8657873734562409E-2,3.7444622715447225E-3,2.6744657606404092E-3,5.4746767363482939E-4,1.0000000000000013]
[154,38.5,88.5,7.4543007194709451E-2,0,1.2768171097214644E-2,0.9126888217080773,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$53*(365.2425/4))","v":16.206792513306699},{"$f":"DZ157*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":24.64695119911114},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.26630050644258557},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":8.2603962986427082E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":10.14036419500634},0.22890668446241488,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.5177538431335673},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.316513589863181},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.8301797171727903E-2},77.227779256384949,2.0772542594536358,1.2527027260568169,0.59689907220614924,150.60912360558564,0.2648067122254934,39.882306853158084,2.2968180131591583E-4,1.230040102957496E-2,null,8.4196704254699606E-5,1.4298486662420769E-6,null,null,null,7.2398193633103401E-5,1.3484047864746138E-3,0,1.4036512363919534E-2,3.7169626902020204E-3,0.9126888217080773,5.563241998080503E-2,0,9.0256937971870885E-3,1.6542450973327818E-2,3.2660971291841577E-3,2.3681362405766088E-3,4.7638017084339866E-4,1.0000000000000016,1.9319827884218882E-3,5.3276067806239613E-2,4.158819984206561E-4,8.2871144516983531E-6,2.0027327117218021E-7,null,null,null,null,8.7522557401266995E-4,8.1504682231744192E-3,0,0,6.389299164643341E-4,1.5758645003184392E-2,1.4487605367909294E-4,3.1671490290998224E-4,2.9493822262741756E-3,0,0,9.1466076750499356E-5,2.2559304177230469E-3,2.0739746103062744E-5,4.6194798742741448E-5,4.3018537210065723E-4,8.7311178291924085E-2,0.14193819995522716,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0553865491642379E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0883467241332049E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4713602926320093E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN159","v":0.33589959425611282},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11588798868730618},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.801531430456786E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15501962654157217},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2340961364606202E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6831919404036418E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7278826388217029E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13270856090228059},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.8117219800291407E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30466208393018923},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18740564164126483},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35768383228404788},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23493726626746581},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21985752935145242},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11835383264881176},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26974143086507102},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15786876971006952},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16962473337498005},5.6976879116457116E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.563241998080503E-2,1.6542450973327818E-2,2.3681362405766088E-3,8.7311178291922698E-2,5.5632419980805016E-2,4.4284851087390424E-4,2.0231627762639245E-3,0.33810869701674762,5.5632419980805037E-2,0.91463907873672834,5.4454243893522318E-2,8.7960220093910822E-3,1.6154691545481954E-2,3.1802778412042994E-3,2.3120333291498278E-3,4.636526445235593E-4,1.0000000000000016]
[155,38.75,88.75,7.1298930341598732E-2,0,1.2111733893023236E-2,0.91658933576537938,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$53*(365.2425/4))","v":15.521053014629953},{"$f":"DZ158*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":23.604092907113404},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.2550328373072297},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.916412066807367E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":9.7113065481108212},0.21937441903954205,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.164854884891307},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.8322350441004591},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.6034662416439928E-2},73.28458905233812,1.98458463174025,1.1982296650569626,0.57027045197245763,143.47082223938503,0.26253904539857204,37.666692713276362,2.1894583490433494E-4,1.1750936543226119E-2,null,8.0440733005951464E-5,1.3685547605678199E-6,null,null,null,6.8546563892136006E-5,1.2766687980773324E-3,0,1.3396907027866441E-2,3.5172111823894765E-3,0.91658933576537938,5.3276067806239606E-2,0,8.566350221595076E-3,1.5766932117636086E-2,3.0944585532244407E-3,2.2559304177230469E-3,4.5092511820372E-4,1.0000000000000016,1.8450707144420278E-3,5.1024299542697875E-2,3.9856359811770911E-4,7.9420176069782748E-6,1.9193337501578963E-7,null,null,null,null,8.3068282154949132E-4,7.7356674000455842E-3,0,0,6.0897654386661223E-4,1.5019871386153487E-2,1.380841876159867E-4,3.0007103324825295E-4,2.7943875199761877E-3,0,0,8.713227777849513E-5,2.1490410739075233E-3,1.9757066037028416E-5,4.3726410875979461E-5,4.0719870732774054E-4,8.341066423462197E-2,0.1415417799026617,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0575197275866904E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0925974235623423E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4723875518600616E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN160","v":0.33329165091673596},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11068530633162242},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.500413883340118E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14898108534914384},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8399660640853316E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.2131305081504772E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4752837846220561E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12711739925974685},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4694842229805828E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29704131708076981},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18082999909696923},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34993138465731971},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22778953403383442},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21287280718482102},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11308695134865725},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26231266446904389},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15177323224493863},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16371121578847289},5.4563581383726141E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.3276067806239606E-2,1.5766932117636086E-2,2.2559304177230469E-3,8.3410664234620624E-2,5.3276067806239606E-2,4.2436938614352662E-4,1.9319827884218882E-3,0.33552957174676495,5.327606780623962E-2,0.91844716566625983,5.2150183674468741E-2,8.3502906098791851E-3,1.5397372760698275E-2,3.0135610970958154E-3,2.2024857458152851E-3,4.389404457842445E-4,1.0000000000000016]
[158,39.5,89.5,6.241764988909216E-2,0,1.0363476409878338E-2,0.92721887370103073,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$53*(365.2425/4))","v":13.640730083450366},{"$f":"DZ161*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":20.744537107574313},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22413647404240714},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.9717716808674848E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":8.5348146968868583},0.19319716422789035,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.202576360839867},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.511713026785749},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":3.9852641827671821E-2},62.771934277047365,1.7320009989917053,1.0490896995798078,0.49769053771500893,124.21199078577769,0.25585189587004198,31.779873332333406,1.8972565323619774E-4,1.0249908602372857E-2,null,7.0176637080778947E-5,1.2006097117065292E-6,null,null,null,5.8318949580256894E-5,1.0861811159917363E-3,0,1.1655511567973531E-2,2.9820847320012338E-3,0.92721887370103073,4.6815415593173752E-2,0,7.3442751337738713E-3,1.3652018147789585E-2,2.6361098552797474E-3,1.9502161481288296E-3,3.8309142082471948E-4,1.0000000000000013,1.6079319760216896E-3,4.4849315998846791E-2,3.5100426593916829E-4,6.9943217930054497E-6,1.6903057310002478E-7,null,null,null,null,7.1217765238917234E-4,6.6320974813846986E-3,0,0,5.2729083669649489E-4,1.3005165190752149E-2,1.1956212034093962E-4,2.5562475451656948E-4,2.3804851007631781E-3,0,0,7.5324475352559099E-5,1.8578120018243845E-3,1.7079670951886048E-5,3.7148546829180045E-5,3.4594287399553942E-4,7.2781126298970517E-2,0.14035309706301291,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.06384452461608E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1052005939484996E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4754333383941896E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN163","v":0.32557809367340795},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.643720369256685E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.7057020255084283E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13224049813825087},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7817986072844794E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.9354812739610009E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8156223350053782E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11171800624699534},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5590148245882235E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27530381038633689},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16245532016471886},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32766771382065435},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.2076248500722612},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19322206508337733},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.865134404281703E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24123152628718517},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13486276496664384},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14726665162769445},4.7946795698610642E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.6815415593173752E-2,1.3652018147789585E-2,1.9502161481288296E-3,7.2781126298969268E-2,4.6815415593173759E-2,3.7363079505957131E-4,1.6832363141284694E-3,0.32789841805675951,4.6815415593173773E-2,0.92882662282193351,4.5832365796010271E-2,7.1636884405488687E-3,1.3332088830167369E-2,2.5681630534784825E-3,1.9040140749766071E-3,3.7305698288607247E-4,1.0000000000000011]
[159,39.75,89.75,5.9719287513216326E-2,0,9.8463405439485098E-3,0.9304343719428364,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$53*(365.2425/4))","v":13.068461325577314},{"$f":"DZ162*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":19.874242745720029},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21473328954937818},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.6838327079757287E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":8.1767541110249713},0.18521798826232619,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9114776233420949},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.1122421018191471},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.7982507155630348E-2},59.659045247409189,1.6555799234510313,1.0037741077708715,0.47573093942335715,118.44208023758509,0.25366091342857205,30.044126261446056,1.8090171525474592E-4,9.7948730309493273E-3,null,6.7064050757917123E-5,1.1495369282020791E-6,null,null,null,5.5302990422991105E-5,1.0300093586675361E-3,0,1.1129300682980721E-2,2.8230685770661203E-3,0.9304343719428364,4.4849315998846791E-2,0,6.9831017473238671E-3,1.3012159512545154E-2,2.5002162516772177E-3,1.8578120018243845E-3,3.6302254494742546E-4,1.0000000000000011,1.5361305236058428E-3,4.2969810426293747E-2,3.3650754796825307E-4,6.7054514849488575E-6,1.6204949399508336E-7,null,null,null,null,6.7715450717984534E-4,6.305947240144022E-3,0,0,5.0257715762772374E-4,1.2395624010832874E-2,1.1395834408455732E-4,2.4244709084990021E-4,2.2577691608273174E-3,0,0,7.1755489500677195E-5,1.769786101624837E-3,1.6270410698870439E-5,3.5202458937857179E-5,3.2782008600956827E-4,6.9565628057164861E-2,0.13995722253778009,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0659283864813088E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1093530222440897E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4764368486062335E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN164","v":0.3230433168360119},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.2107746051908398E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4733070239494755E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12708928139795686},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4667930197774134E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5502608098605262E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6248376337181904E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10701120039316282},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2905458556183121E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26841740652325624},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15675512829500371},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.32056583623747326},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20130807088715369},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18708353325755681},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.426124608362399E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23458793189978464},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12965552202673206},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14218892426892091},4.5933181713176716E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.4849315998846791E-2,1.3012159512545154E-2,1.8578120018243845E-3,6.9565628057163598E-2,4.4849315998846798E-2,3.5816761830527379E-4,1.6079319760216896E-3,0.32538978721468748,4.4849315998846812E-2,0.93196700555668732,4.3909563212570266E-2,6.812778267718071E-3,1.2707244487431489E-2,2.4360529030415436E-3,1.8137990517246108E-3,3.5355652082793209E-4,1.0000000000000011]
[162,40.5,90.5,5.2328099490573772E-2,0,8.462834995052149E-3,0.93920906551437511,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$53*(365.2425/4))","v":11.498174779716132},{"$f":"DZ165*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":17.486183798665316},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18893126227720378},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.8925798406519229E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":7.1942477049932405},0.16329130776393028,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.117705125717249},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.0229586629252472},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2882960212302519E-2},51.323213284420234,1.4470040651175347,0.87964031180714097,0.41579666043114005,102.82895572245319,0.24719989939134487,25.419307509107483,1.5687549705910704E-4,8.5511714282928853E-3,null,5.8554261093820699E-5,1.0095081159111859E-6,null,null,null,4.7258703403109224E-5,8.8018579847825738E-4,0,9.695055196443092E-3,2.3966166691542674E-3,0.93920906551437511,3.9454870216366664E-2,0,6.0173923141813154E-3,1.1267180196770425E-2,2.1360882217728006E-3,1.6060490774366877E-3,3.0935445909803408E-4,1.0000000000000009,1.340102161300977E-3,3.7812042810492365E-2,2.9667073968185544E-4,5.9116393196869694E-6,1.4286557177946964E-7,null,null,null,null,5.8350923049041718E-4,5.4338830836908984E-3,0,0,4.3517967884676331E-4,1.0733324414507594E-2,9.8676103416067649E-5,2.0713743254014027E-4,1.9289507892326604E-3,0,0,6.2031485209704341E-5,1.5299520796418693E-3,1.4065512585114091E-5,2.9998240591968487E-5,2.7935621850606559E-4,6.0790934485625926E-2,0.1387713420326655,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0721088194878517E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1216685242087762E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4794131148071785E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN167","v":0.31554675303717905},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":8.0251062783871882E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8599682623655975E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11280861487021485},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6210603929784773E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.5032133450368068E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1266037323232172E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.4047534197842578E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5763266450524557E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24877459983042502},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14082676924070864},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.3001704885424944},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18348761374643863},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16981345394545752},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2228749704557805E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21573493210968345},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1152093945360501},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12805826362444736},4.0408369286273463E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.9454870216366664E-2,1.1267180196770425E-2,1.6060490774366877E-3,6.0790934485624892E-2,3.9454870216366664E-2,3.1568205171438475E-4,1.4023716234183245E-3,0.31796781339664959,3.9454870216366691E-2,0.94053804462886514,3.8633456513429518E-2,5.8739730687770346E-3,1.1003208125298853E-2,2.0819289899966539E-3,1.5680005785392785E-3,3.0138809509460687E-4,1.0000000000000011]
[163,40.75,90.75,5.0081230943961517E-2,0,8.0517453126844399E-3,0.94186702374335518,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$53*(365.2425/4))","v":11.019916078433361},{"$f":"DZ166*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":16.758857965290922},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18107279588062317},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.6512302057426481E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":6.895007901284016},0.15660318497587783,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8775779602131797},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.6934353481281414},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.1340265274131904E-2},48.844020012810731,1.3838143219587433,0.84190195522085554,0.3976390858863908,98.137699177414419,0.24508300814354791,24.051882526687315,1.4961687832416713E-4,8.1739437669641271E-3,null,5.5972432965143019E-5,9.6689649026251752E-7,null,null,null,4.4876036415087947E-5,8.3580900659993172E-4,0,9.261185017758718E-3,2.2697590831262638E-3,0.94186702374335518,3.7812042810492365E-2,0,5.7305538233727539E-3,1.073923605382728E-2,2.0277697582205072E-3,1.5299520796418693E-3,2.9342173109117966E-4,1.0000000000000011,1.2807107426526837E-3,3.624100591317797E-2,2.8451963156847623E-4,5.6695090422694785E-6,1.3701405096473168E-7,null,null,null,null,5.5569437343808831E-4,5.1748594499346654E-3,0,0,4.1478854649930325E-4,1.0230395051527123E-2,9.4052455800855352E-5,1.9663374256693593E-4,1.8311360156535712E-3,0,0,5.9092341033147715E-5,1.4574606709630614E-3,1.3399067645660107E-5,2.845323681400597E-5,2.6496849427717369E-4,5.8132976256645943E-2,0.13837679405713388,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0741457185886709E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1257273716797307E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.480394009502111E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.794820183452017E-3,{"$f":"'Survival curves'!$AN168","v":0.31308347423484617},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6648266729682835E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.680611604918258E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10841433601048661},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3692944732589847E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1875209785082805E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9825064743979139E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":9.0085205300545076E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3657257226955943E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.2425517932412081},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1358854745865832},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29366458645389459},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17790518592609253},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16441859756067081},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8569476029499666E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20979352218623967},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1107609961478237},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12369174082845927},3.8725839952730198E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.7812042810492365E-2,1.073923605382728E-2,1.5299520796418693E-3,5.8132976256644819E-2,3.7812042810492365E-2,3.0272524457332188E-4,1.340102161300977E-3,0.31552814286804104,3.7812042810492393E-2,0.94313471023485729,3.7026524361835164E-2,5.594966452437948E-3,1.0487650307198337E-2,1.9765476218629491E-3,1.4937063753024653E-3,2.8589464650700675E-4,1.0000000000000011]
[166,41.5,91.5,4.3923425329470155E-2,0,6.9474645789828222E-3,0.9491291100915481,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$53*(365.2425/4))","v":9.7066562473720879},{"$f":"DZ169*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":14.76167987213373},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15949408079463809},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.9875593434794037E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":6.0733195284181427},0.13821197332420998,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2227866795964957},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.7948739844602093},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.7133532345580226E-2},42.178738347806458,1.2111429104139306,0.73846867920354808,0.34802195072897685,85.41040338003279,0.23884048250371492,20.399461954123957,1.2984433834147631E-4,7.1423689258174909E-3,null,4.8910403288699308E-5,8.4999013066221713E-7,null,null,null,3.8495472961404378E-5,7.1697203195174091E-4,0,8.0774411624914746E-3,1.9292199446448318E-3,0.9491291100915481,3.3301365237559132E-2,0,4.960106624330619E-3,9.2994407291239443E-3,1.7366738198115624E-3,1.322619362787085E-3,2.5068413484064086E-4,1.0000000000000011,1.1184632447545449E-3,3.1926671247883238E-2,2.5110613002292083E-4,5.0036915445379759E-6,1.2092335388897986E-7,null,null,null,null,4.8098376313151435E-4,4.4791228611991045E-3,0,0,3.5917838884964864E-4,8.8588193741485164E-3,8.1442966125779378E-5,1.6840603891205152E-4,1.5682677808995108E-3,0,0,5.1084393742027427E-5,1.2599516870931207E-3,1.1583281951936917E-5,2.4308952944996694E-5,2.2637518189564418E-4,5.0870889908452975E-2,0.13719608228773694,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0801885926202512E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1377687653700261E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4833040324273202E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN171","v":0.30579891573805917},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6781624013817376E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.2072520686862888E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.6232120780672198E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6933488358882258E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3294541756198563E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.6061967466678626E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.9172006248833485E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.8054552933521777E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22480183414075794},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12207774368156879},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27498077592458864},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16215642966939914},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14924076672321374},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8540042141140095E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19293316113650116},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8420083502263389E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11153130980709969},3.4106153609856651E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.3301365237559132E-2,9.2994407291239443E-3,1.322619362787085E-3,5.08708899084519E-2,3.3301365237559138E-2,2.671022106286737E-4,1.170018824072567E-3,0.30831075841713323,3.3301365237559173E-2,0.95023032248271544,3.2614018242721185E-2,4.8451678077763224E-3,9.0816318974084997E-3,1.6932527450953707E-3,1.291285524940103E-3,2.44321299344111E-4,1.0000000000000009]
[167,41.75,91.75,4.2050446000669414E-2,0,6.6180191254487852E-3,0.951331534873883,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$53*(365.2425/4))","v":9.3063852438766421},{"$f":"DZ170*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":14.15295609897063},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15291706249458883},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.784984408319163E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.8228755402686119},0.13259834958434916,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.024700378193435},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.5230427881971229},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5860908565039614E-2},40.188602551117967,1.1587683769853572,0.70700587613352617,0.3329721270165113,81.576535145486972,0.23679517695028779,19.316930074766958,1.2386814610158546E-4,6.8293118188989784E-3,null,4.6766763866647757E-5,8.1439085122524156E-7,null,null,null,3.6598110384937977E-5,6.8163395718221669E-4,0,7.7189931872855919E-3,1.8278203576613577E-3,0.951331534873883,3.1926671247883238E-2,0,4.730228991222025E-3,8.863823065693055E-3,1.6498316703791791E-3,1.2599516870931207E-3,2.3795846384758109E-4,1.0000000000000013,1.0692748908185828E-3,3.0611572691631266E-2,2.4090719212472114E-4,4.8004613831722164E-6,1.1601192549556248E-7,null,null,null,null,4.5869242598767652E-4,4.2715365652343483E-3,0,0,3.4235324257869709E-4,8.4438419245437147E-3,7.7627898570643166E-5,1.5998491674755491E-4,1.4898467536316241E-3,0,0,4.8663939066918063E-5,1.2002532992285801E-3,1.1034448797622522E-5,2.3074938923485317E-5,2.1488352492409578E-4,4.8668465126118207E-2,0.13680365533287286,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0821807153266576E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1417383887085004E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4842633644794493E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN172","v":0.30340547853002814},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3783525756386392E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0688290804340228E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2483552690727847E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4921267596900493E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0707408424196215E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4973619208065683E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5836400154612696E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6402490549264301E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21917867833742163},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11779431017319685},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26902083624797629},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15722298187010869},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14449949043137311},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5489931653073888E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18761971937290695},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4619944263760858E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10777075544296008},3.2698237626713936E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.1926671247883238E-2,8.863823065693055E-3,1.2599516870931207E-3,4.8668465126117E-2,3.1926671247883245E-2,2.5623074492134784E-4,1.1184632447545449E-3,0.30593852248227166,3.192667124788328E-2,0.95238255705094443,3.1269121969757251E-2,4.6213363742905467E-3,8.656232725809971E-3,1.6087111672534709E-3,1.2301024931608505E-3,2.3193821878464969E-4,1.0000000000000011]
[170,42.5,92.5,3.6914501486174589E-2,0,5.729846625549608E-3,0.95735565188827687,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$53*(365.2425/4))","v":8.2064841870418181},{"$f":"DZ173*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":12.480249568705592},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13484413361422232},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":4.2275588633533132E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":5.1346827787693883},0.11715133848226035,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4845402873342124},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.7817882812886969},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.2390571152729247E-2},34.819281613621065,1.0154942825537272,0.62072504825264763,0.2918023117913352,71.151709991241233,0.23076375121131876,16.419235502678696,1.0758182420472731E-4,5.9727638744244632E-3,null,4.0900462364923202E-5,7.1665880768682527E-7,null,null,null,3.1499129809105127E-5,5.8666625882447282E-4,0,6.7401282084353789E-3,1.5553772690237735E-3,0.95735565188827687,2.8149494809159851E-2,0,4.1102515220305374E-3,7.6757983810819049E-3,1.4158616293666849E-3,1.0892082959328339E-3,2.0373347415238635E-4,1.0000000000000011,9.3481569787513385E-4,2.6997492611404359E-2,2.1284276988275044E-4,4.2412328519464983E-6,1.024971456606544E-7,null,null,null,null,3.9857293284498282E-4,3.7116785891855545E-3,0,0,2.9646738722872231E-4,7.312107619270993E-3,6.7223374582189231E-5,1.3729673697452207E-4,1.2785648923921628E-3,0,0,4.2069205261947142E-5,1.0375999842951926E-3,9.5391063756941077E-6,1.9756126328614211E-5,1.8397734782377213E-4,4.2644348111724205E-2,0.1356305038509511,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0880923572258485E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1535182813708645E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4871101909005149E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN175","v":0.2963279768824672},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5572912696916485E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.7035020139314801E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.2091434954680936E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9518821360317308E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3675457505494474E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2131399704579864E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6649345215997455E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.2007439991215703E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20313916560410986},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10582487678113144},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25190493407677},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14330508281318352},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13116043478678985},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.7130108308686575E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17254138818463677},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.4077456318560104E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.7290101046972763E-2},2.8829778813940242E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8149494809159851E-2,7.6757983810819049E-3,1.0892082959328339E-3,4.2644348111723129E-2,2.8149494809159858E-2,2.2632083028811288E-4,9.7755548259763131E-4,0.29892116556151432,2.8149494809159882E-2,0.95827014093153384,2.7573493710282105E-2,4.0173864405494211E-3,7.4960736166024217E-3,1.3808761967433487E-3,1.0634041401140133E-3,1.986249641759263E-4,1.0000000000000009]
[171,42.75,92.75,3.5351441447822492E-2,0,5.463928577387785E-3,0.95918462997479081,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$53*(365.2425/4))","v":7.8709945103040404},{"$f":"DZ174*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":11.970043882813554},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12933156406980595},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":4.0572940117904098E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.9247715638887888},0.11243307058775831,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3211294028211733},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.5575416983349193},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.1340704673717601E-2},33.210537914973308,0.97198943012504257,0.59446470898491699,0.27930119117359364,68.004452582868524,0.22878761057998823,15.558576215234599,1.0265708440747278E-4,5.71267932373507E-3,null,3.9118879710595907E-5,6.8687804781957386E-7,null,null,null,2.9977573575686327E-5,5.5832751713666786E-4,0,6.4434472566133128E-3,1.4741809017387402E-3,0.95918462997479081,2.6997492611404359E-2,0,3.9245213590683057E-3,7.3163488521229402E-3,1.3458907641200127E-3,1.0375999842951926E-3,1.9351645419946625E-4,1.0000000000000011,8.9402514290223909E-4,2.5895028150709314E-2,2.0427053143694954E-4,4.0704172807571289E-6,9.8369075098985163E-8,null,null,null,null,3.8056259567392266E-4,3.5439587633943831E-3,0,0,2.8258413269278976E-4,6.9696893444603737E-3,6.4075374969777043E-5,1.3051163080143567E-4,1.215379133318577E-3,0,0,4.0075903646807452E-5,9.8843695134302701E-4,9.0871293053580685E-6,1.8765377323171518E-5,1.7475107687629473E-4,4.0815370025210275E-2,0.13524099570631165,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0900417381227212E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1574027348128724E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4880489400900923E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.794820183452017E-3,{"$f":"'Survival curves'!$AN176","v":0.29400273919781439},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.307801900157124E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5966706091239201E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8893694626062258E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7910568583507062E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1555273558331163E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1309384109640592E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3841332982739418E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0711476948445266E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1980578761995207},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10211171982431533},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24644514072834228},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13894516845842603},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12699355817836655},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4587752962918699E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16778954245460109},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0831106290597615E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.4046526411407219E-2},2.7649936376993318E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.6997492611404359E-2,7.3163488521229402E-3,1.0375999842951926E-3,4.0815370025209186E-2,2.6997492611404363E-2,2.1718649988035761E-4,9.3481569787513385E-4,0.29661484915588787,2.699749261140439E-2,0.96005789236631101,2.6446260381056835E-2,3.8363753269498192E-3,7.1450543069320359E-3,1.3127218207417328E-3,1.0130184678191097E-3,1.8867733019055952E-4,1.0000000000000009]
[174,43.5,93.5,3.1062930064565848E-2,0,4.7447343726361091E-3,0.96419233556279904,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$53*(365.2425/4))","v":6.9484387986345757},{"$f":"DZ177*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":10.567040445501132},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11417266985694036},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.5884543122088469E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":4.3475413131263005},9.9440892331951788E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8755181886727286},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.9460353571480864},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.8477758651450672E-2},28.856736414481247,0.85286007073726045,0.52241017111927512,0.24506936626941311,59.42962598965245,0.22296014609789258,13.250438093196024,8.9230166798555326E-5,5.0006827226201003E-3,null,3.424096172262482E-5,6.0506544313458776E-7,null,null,null,2.5875794223386834E-5,4.8193253220468974E-4,0,5.632567243012491E-3,1.2558380154082691E-3,0.96419233556279904,2.3829907798994261E-2,0,3.4217865895646116E-3,6.3360334981994518E-3,1.1569711006869635E-3,8.9698876737213625E-4,1.6597668238453418E-4,1.0000000000000009,7.824501466675406E-4,2.2863104493153669E-2,1.8066609598958985E-4,3.6000611247733411E-6,8.7002058687676879E-8,null,null,null,null,3.318121796835055E-4,3.0899744098811062E-3,0,0,2.4472077083662123E-4,6.0358227923660327E-3,5.5489934996797783E-5,1.1219200633976796E-4,1.0447790943471954E-3,0,0,3.4644984538904317E-5,8.5448810334408745E-4,7.8556794891444535E-6,1.6094833303340724E-5,1.4988184908119347E-4,3.5807664437201958E-2,0.134077790922003,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0958280406686568E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1689328687528891E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4908354077498306E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.794820183452017E-3,{"$f":"'Survival curves'!$AN179","v":0.28712739222291339},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6245485509308952E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3147203043265386E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.0028631170644687E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3592702807688395E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5792513181566045E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1626918743045946E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.6107397402054157E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.726377234078999E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18356398540990526},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1735841505665688E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23076557115259669},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12664528197841096},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.115270512415452},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7619598316575772E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15430489222958807},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1824961018620043E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4999905086333469E-2},2.440580108663408E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3829907798994261E-2,6.3360334981994518E-3,8.9698876737213625E-4,3.5807664437200959E-2,2.3829907798994261E-2,1.9203862579553386E-4,8.1792785098897198E-4,0.28979299294618621,2.3829907798994285E-2,0.96495329302348387,2.3346506146073965E-2,3.346213547717654E-3,6.1877281758451292E-3,1.1286635660448221E-3,8.7573843535811179E-4,1.6185710547743606E-4,1.0000000000000009]
[175,43.75,93.75,2.9757015449988558E-2,0,4.5287340658437154E-3,0.96571425048416859,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$53*(365.2425/4))","v":6.6668326106093829},{"$f":"DZ178*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":10.138779642635548},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10954548218690002},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.4451462587761585E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":4.1713442461373651},9.5469633547015612E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7407081639332098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.761037353582791},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7611627859748406E-2},27.548295187868522,0.81665068278627329,0.50046692934005521,0.2346645975827038,56.835857620657279,0.22105083147824955,12.563613584825697,8.5168170303360479E-5,4.784368433605829E-3,null,3.2758781686582291E-5,5.8011849602055826E-7,null,null,null,2.4648067023705923E-5,4.5906630931348953E-4,0,5.3865898804289882E-3,1.1907101719011526E-3,0.96571425048416859,2.2863104493153666E-2,0,3.270640505870696E-3,6.0394228534908058E-3,1.1003560314026808E-3,8.5448810334408745E-4,1.5773752857033791E-4,1.0000000000000009,7.4857930325755544E-4,2.1937534334959558E-2,1.7345103783782134E-4,3.4562895431554078E-6,8.3527555575641214E-8,null,null,null,null,3.1715547618421305E-4,2.9534850296864829E-3,0,0,2.3326458367598288E-4,5.7532660018598612E-3,5.2892267954961863E-5,1.0670201768897346E-4,9.9365401371370732E-4,0,0,3.3003453561366398E-5,8.1400118409025353E-4,7.4834656924674996E-6,1.5295878864109027E-5,1.4244164970622888E-4,3.4285749515832277E-2,0.1336919926768374,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0977365764045802E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1727359316742999E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4917544874321299E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.794820183452017E-3,{"$f":"'Survival curves'!$AN180","v":0.28486872841472827},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4169337892850477E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2322704945279104E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7300778037416312E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2307318498478397E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.4054999341747813E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5418339522415308E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3743529343476037E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6247152009602119E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17897234631680531},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8517037114514377E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22576395284352008},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12279222546415032},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11160844768834344},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5500471573645007E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.15005528550635844},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.9051697239947224E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.2197977088291449E-2},2.3415633211404552E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.2863104493153666E-2,6.0394228534908058E-3,8.5448810334408745E-4,3.428574951583141E-2,2.2863104493153669E-2,1.8435315917305088E-4,7.824501466675406E-4,0.28755109364021836,2.2863104493153694E-2,0.96644125084078469,2.2400319414056614E-2,3.1987882866975001E-3,5.8980725724469109E-3,1.0734929203134627E-3,8.3424464371717043E-4,1.5383132198451714E-4,1.0000000000000009]
[178,44.5,94.5,2.6171978825143799E-2,0,3.9429119287229114E-3,0.96988510924613414,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$53*(365.2425/4))","v":5.8918869909091196},{"$f":"DZ181*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":8.960258546926136},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.6812030405975247E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":3.0502612171829015E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.6864715726189319},8.4526838268565357E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3730831468043121},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.2565504331114616},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.5249678026786432E-2},23.997600317413124,0.7174068328766805,0.44022342632910449,0.20614687440865997,49.756719300270689,0.21542043101245659,10.71861391743013,7.4088371972700918E-5,4.1918689714757597E-3,null,2.8698552555625738E-5,5.1153923891746461E-7,null,null,null,2.1329377426775538E-5,3.9725624592983186E-4,0,4.7137530585996106E-3,1.0154387155698137E-3,0.96988510924613414,2.0202817477322384E-2,0,2.8602040728637518E-3,5.2304699039569446E-3,9.4722085866572069E-4,7.3869144386447033E-4,1.3548699719343889E-4,1.0000000000000009,6.5587128353429959E-4,1.939024215278148E-2,1.535699601864728E-4,3.0601272506168891E-6,7.3953569515209855E-8,null,null,null,null,2.7735527126410267E-4,2.5828488015996491E-3,0,0,2.0201986417809156E-4,4.9826424481593081E-3,4.5807591619545065E-5,9.1852431333406452E-5,8.553684273323143E-4,0,0,2.8530963354960368E-5,7.0369114283722989E-4,6.4693376722800641E-6,1.3138234860885404E-5,1.2234876233255349E-4,3.0114890753866707E-2,0.13254108622725269,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1034030374538571E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1840272622511877E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4944832438933809E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.794820183452017E-3,{"$f":"'Survival curves'!$AN183","v":0.27819068597728436},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8483585369286685E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0146682918321387E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9738378143121391E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8856295750350503E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9332354439364747E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.9204646147923475E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7232872776616919E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3542594484119333E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16587513608890284},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9522555307648443E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21140018167788224},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11192225099440566},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10130563423428911},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9692313054607548E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13799587459274212},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.135800547747388E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.4377240286205723E-2},2.069105549631688E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0202817477322384E-2,5.2304699039569446E-3,7.3869144386447033E-4,3.0114890753865864E-2,2.0202817477322384E-2,1.6317954706591582E-4,6.8535995845173613E-4,0.28092025189582304,2.0202817477322412E-2,0.97051949327039699,1.9796529815051932E-2,2.7983114173249367E-3,5.108086239683435E-3,9.2423541559354767E-4,7.2119129335085005E-4,1.3215254859913622E-4,1.0000000000000007]
[179,44.75,94.75,2.5079635871028641E-2,0,3.7664868343123305E-3,0.97115387729465996,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$53*(365.2425/4))","v":5.6551608539474492},{"$f":"DZ182*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":8.6002503873561356},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.2922285404962252E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.9294722741783484E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.5383553280691635},8.1179614302151648E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.26186403575606},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.1039259265735435},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.4535100004471937E-2},22.927683600963871,0.6872137240113777,0.42186618653069441,0.19747088369317636,47.611722649354832,0.21357568258768075,10.168706164011297,7.0734836777476984E-5,4.0117565095604832E-3,null,2.7464177686598796E-5,4.9061304213420802E-7,null,null,null,2.0333397431261549E-5,3.787062776807628E-4,0,4.5094858121787172E-3,9.6311651045553144E-4,0.97115387729465996,1.9390242152781484E-2,0,2.736418761786122E-3,4.9857025754099253E-3,9.0124997252137465E-4,7.0369114283722989E-4,1.2881810000483354E-4,1.0000000000000009,6.2770876985682557E-4,1.8612034749956912E-2,1.474886603083899E-4,2.9389476172205006E-6,7.102504213439559E-8,null,null,null,null,2.6535175415209737E-4,2.4710670076340249E-3,0,0,1.9256605536621118E-4,4.7494725602648582E-3,4.3663959778855823E-5,8.7394613893810187E-5,8.1385535862756443E-4,0,0,2.7179123809078206E-5,6.7034920821205403E-4,6.16281081609759E-6,1.2491548910632176E-5,1.1632655109420137E-4,2.8846122705340975E-2,0.13215977257927847,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.105272499032509E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1877524636602828E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4953835069177702E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN184","v":0.27599698861786576},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6755900965992155E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.5103558805860987E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7411365330396348E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7828961710461534E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7908442920933137E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4515385241420706E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.5242898469460141E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2745105000487873E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.161725962939615},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6732287665049789E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20681828926671761},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.1085171280277388},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.8087224061445974E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7925959598124996E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13419542349897706},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8988885721485938E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.195311406462282E-2},1.9858842803513702E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9390242152781484E-2,4.9857025754099253E-3,7.0369114283722989E-4,2.8846122705340038E-2,1.939024215278148E-2,1.567040410066049E-4,6.5587128353429959E-4,0.27874128162486539,1.9390242152781508E-2,0.97176022322765432,1.9001138451369196E-2,2.6774872148642684E-3,4.8690570416460022E-3,8.7942015798496464E-4,6.870201755246419E-4,1.2565373095756624E-4,1.0000000000000009]
[182,45.5,95.5,2.2079162151287572E-2,0,3.2868294304840059E-3,0.97463400841822945,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$53*(365.2425/4))","v":5.0032445484077472},{"$f":"DZ185*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":7.6088297002985756},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.2210379135978937E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.5964066779992724E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":3.1304603817120809},7.1949918949353958E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9585652140967009},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.687712988410349},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2586396966920835E-2},20.017388797114933,0.60438790903023742,0.37143847098999244,0.17367088333599123,41.748409655228855,0.20813568213763925,8.6893337217526625,6.1583190840175527E-5,3.5181399011160121E-3,null,2.4081017038687266E-5,4.3304809085055871E-7,null,null,null,1.7634768365057565E-5,3.2844474259012562E-4,0,3.9503166680409088E-3,8.2220185436238081E-4,0.97463400841822945,1.7152703704714587E-2,0,2.399331681731163E-3,4.3181285888455731E-3,7.7671813038956354E-4,6.083298577274094E-4,1.1077961836327927E-4,1.0000000000000011,5.5057377380171232E-4,1.6468742201282693E-2,1.3071997503757773E-4,2.60480472435316E-6,6.2949868250467499E-8,null,null,null,null,2.3266426887253876E-4,2.1666674128586242E-3,0,0,1.6678190813451961E-4,4.113529223658317E-3,3.7817457052736086E-5,7.5318705330787807E-5,7.0139942505877573E-4,0,0,2.3495922448688016E-5,5.7950628284893268E-4,5.3276524297887443E-6,1.0742349258637922E-5,1.0003726910464135E-4,2.5365991581771576E-2,0.13102345299154017,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1108242563256835E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1988152286444149E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.498057026324911E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.794820183452017E-3,{"$f":"'Survival curves'!$AN187","v":0.26951145765365625},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.2024452258741357E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.8309564327976103E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0960211038174975E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5070756933742144E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.4038183979761502E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2269388888762586E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9762034491558997E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.062351042060298E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14989084438906153},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8935289619242793E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19365989731583411},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8910832460305534E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.9032583551141187E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.3084691415311E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12341061342554348},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2416385373292844E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.5181756282776768E-2},1.7567230148196535E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7152703704714587E-2,4.3181285888455731E-3,6.083298577274094E-4,2.5365991581770553E-2,1.7152703704714587E-2,1.3885147894179676E-4,5.7511753551714971E-4,0.27229701352196639,1.7152703704714611E-2,0.97516379688215293,1.6810722952998639E-2,2.3483595348136824E-3,4.2171313086141211E-3,7.5799898118466289E-4,5.9391807028817104E-4,1.0807226994885468E-4,1.0000000000000011]
[183,45.75,95.75,2.1164382512514297E-2,0,3.1420321414103941E-3,0.97569358534607653,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$53*(365.2425/4))","v":4.803951160106597},{"$f":"DZ186*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":7.3057484822394834},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.8935707100060634E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.4944541444877514E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":3.005765286283963},6.9124677208530924E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8668050661568549},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.5617917580825025},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1996828737485862E-2},19.138412030339943,0.57916777162423072,0.35606300872749763,0.16642387611477774,39.969130194166802,0.20635331650983646,8.2477625735797631,5.8811894926092647E-5,3.367999391629285E-3,null,2.3051925312752591E-5,4.154705863032476E-7,null,null,null,1.6823002307784241E-5,3.1332572950159356E-4,0,3.780427414263811E-3,7.801037347580428E-4,0.97569358534607653,1.6468742201282693E-2,0,2.2973873878962018E-3,4.1161340283826708E-3,7.3927983197976223E-4,5.7950628284893268E-4,1.0536492153443009E-4,1.0000000000000011,5.2712580453007302E-4,1.5813466373946403E-2,1.255870223500914E-4,2.5025224265910765E-6,6.0478029533238071E-8,null,null,null,null,2.2277868499456278E-4,2.0746087029016392E-3,0,0,1.5898013995331706E-4,3.9211054663782444E-3,3.6048422051109526E-5,7.1688296749234989E-5,6.6759153523052726E-4,0,0,2.2382650641565717E-5,5.5204841188622106E-4,5.075220321145929E-6,1.0217283679567306E-5,9.5147637854862789E-5,2.4306414653924691E-2,0.13064737308754104,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1126563000559156E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2024658690016808E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4989392703080058E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN188","v":0.26738113909766337},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0586744566992886E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3398551192324687E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8975137661376754E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4249667690663237E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2871272979769347E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8727649777793383E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.8086815044020707E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9979184891886841E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14614149966189338},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6516505321962349E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.1894625082369048},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5901568937902054E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.6204079739074471E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1612384700464256E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.12001184514961105},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0392514271893597E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.3081261159784588E-2},1.6866739464620393E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6468742201282693E-2,4.1161340283826708E-3,5.7950628284893268E-4,2.4306414653923469E-2,1.6468742201282697E-2,1.3338772963018136E-4,5.5057377380171232E-4,0.27017950009411007,1.6468742201282718E-2,0.97620017177635066,1.6141104287614547E-2,2.2487915565739662E-3,4.0198710085937537E-3,7.2149013364546609E-4,5.6577734736757692E-4,1.0279388985521941E-4,1.0000000000000011]
[186,46.5,96.5,1.8650163477560783E-2,0,2.747523999615125E-3,0.97860231252282526,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$53*(365.2425/4))","v":4.2547196280244357},{"$f":"DZ189*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":6.4704886517006814},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.9911056785840323E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.2131318173806192E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.6621187715203773},6.13288573912752E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6165663066372813},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.2183924373329789},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0389000491559561E-2},16.742549603503289,0.50992726553879864,0.31380136882232057,0.14652761466609532,35.09885188058874,0.20109727742767078,7.0582835540234781,5.1245516780937414E-5,2.9562900842549371E-3,null,2.0229904773665893E-5,3.6708474118886375E-7,null,null,null,1.4618970813362401E-5,2.7227599514385235E-4,0,3.3150275565079442E-3,6.6664301621145164E-4,0.97860231252282526,1.4583984758834712E-2,0,2.0190894893003905E-3,3.5652047073490753E-3,6.3773494845790145E-4,5.0097401137699793E-4,9.0699561856833418E-5,1.0000000000000013,4.6286022107381897E-4,1.4007427160923071E-2,1.1142342930106447E-4,2.2202901657807809E-6,5.3657370975636776E-8,null,null,null,null,1.957920129981175E-4,1.823297476302273E-3,0,0,1.3770123602104597E-4,3.3962799972859022E-3,3.1223474042126986E-5,6.1841443868388462E-5,5.7589350458951303E-4,0,0,1.9349447295083399E-5,4.772371164249073E-4,4.3874476570072515E-6,8.7951771766935805E-6,8.1904384680139841E-5,2.1397687477175908E-2,0.12952783932102818,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1180981622537126E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2133096504191922E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5015598683328298E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.794820183452017E-3,{"$f":"'Survival curves'!$AN191","v":0.26108338798356523},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6649428129710825E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0437365734218361E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3471938639404448E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2045192627598282E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.969955361883223E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.947840451296987E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3472861038649639E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3336301466460164E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13544685334650847},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9757563580603433E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17740834246550294},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.741204444216899E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8246397583954852E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7577047589552921E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11036691894606745},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4777815612181193E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.7209436143118353E-2},1.4936433412874768E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4583984758834712E-2,3.5652047073490753E-3,5.0097401137699793E-4,2.1397687477174743E-2,1.4583984758834705E-2,1.1831399079500457E-4,4.8331628377700875E-4,0.26391741445054429,1.4583984758834731E-2,0.9790454822920418,1.429570595987889E-2,1.976905197451864E-3,3.4818524974003793E-3,6.2245279223025862E-4,4.8910556390095261E-4,8.8495697096990252E-5,1.0000000000000011]
[187,46.75,96.75,1.7883164564799662E-2,0,2.6281833739431005E-3,0.97948865206125835,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$53*(365.2425/4))","v":4.0866912819628416},{"$f":"DZ190*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":6.2149546561832372},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.7150113581552776E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":2.1269560978448031E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.5569857772681126},5.8940812371770783E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.540857263300728},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.1144979243235542},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.9025503998543887E-3},16.017481466909857,0.4888264070093325,0.30090787422400295,0.14046428235052974,33.618929970863825,0.19937518503365842,6.7027803835745798,4.8953122603704651E-5,2.8309890694014632E-3,null,1.9371027552145696E-5,3.522998067968791E-7,null,null,null,1.3954648775126125E-5,2.5990310334688375E-4,0,3.1735232714861202E-3,6.3272178946116619E-4,0.97948865206125835,1.4007427160923071E-2,0,1.9347209056033376E-3,3.3985002874516832E-3,6.0717063600261567E-4,4.772371164249073E-4,8.6291832337147086E-5,1.0000000000000011,4.4331069510561368E-4,1.345484627816981E-2,1.0708478389469554E-4,2.133835711910559E-6,5.1568041042411911E-8,null,null,null,null,1.8761075361195238E-4,1.7471101519913853E-3,0,0,1.312625020480083E-4,3.237474281140182E-3,2.9763504263492781E-5,5.887760878666687E-5,5.4829302721594883E-4,0,0,1.843264165767724E-5,4.5462491091612307E-4,4.1795638511069777E-6,8.3677576690472698E-6,7.7924074668099809E-5,2.0511347938742763E-2,0.12915770831372519,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1198943395250929E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2168888211166498E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5024248403660282E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.794820183452017E-3,{"$f":"'Survival curves'!$AN192","v":0.25901488172294912},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5453027095487857E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.664716846327183E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1778558916815769E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1388943035038616E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8743257343202424E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6803374016634665E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.206261157597199E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8428835315702966E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13205880821622637},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7660805051976752E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.1735631899610523},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4752620087772942E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5760563465487762E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6349837342007552E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10732737824195611},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.3048880540526101E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5386555981350026E-2},1.4345942246550877E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4007427160923071E-2,3.3985002874516832E-3,4.772371164249073E-4,2.0511347938741653E-2,1.4007427160923069E-2,1.136973768378209E-4,4.6286022107381897E-4,0.26185990285676197,1.400742716092309E-2,0.97991258304069784,1.3731136719546441E-2,1.8944579207447092E-3,3.3190542021518878E-3,5.9263936776154989E-4,4.6593101367051518E-4,8.4197735428176928E-5,1.0000000000000011]
[188,47,97,1.7149079305938026E-2,0,2.5144066739257718E-3,0.98033651402013722,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$53*(365.2425/4))","v":3.9256432808745747},{"$f":"DZ191*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":5.9700362233546649},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.4503867310666124E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":2.0443089313013505E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.4562202875777897},5.6650548298510343E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4687009524005599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.0154787787743973},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.4389245644500297E-3},15.326080804974593,0.46864061230609305,0.28856720888678028,0.13466389365219267,32.205068472288289,0.19766783974239879,6.3659063136732614,4.6766576492566167E-5,2.711205280840684E-3,null,1.854996780617491E-5,3.3813769689204014E-7,null,null,null,1.3322434209773009E-5,2.4812820810127479E-4,0,3.0383106051473647E-3,6.0057629378590003E-4,0.98033651402013722,1.3454846278169808E-2,0,1.8541949358860809E-3,3.2396081168520924E-3,5.7810809952048401E-4,4.5462491091612312E-4,8.2103638519206784E-5,1.0000000000000011,4.246259041573166E-4,1.2925196099764702E-2,1.0292378876283442E-4,2.0509212240951608E-6,4.9564260860643996E-8,null,null,null,null,1.7980211422617156E-4,1.6743928216599094E-3,0,0,1.2512550569530818E-4,3.0861106582827495E-3,2.8371952874034857E-5,5.6059401594354938E-5,5.2204869792612911E-4,0,0,1.7559275637122216E-5,4.3308410538938941E-4,3.9815298896114716E-6,7.9616266368239604E-6,7.4142011882382823E-5,1.9663485979863796E-2,0.12878917155500424,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1216817811371145E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2204505846146624E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5032856056312437E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN193","v":0.25696158635999489},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4310337361474518E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.3094665128488325E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.015114208832897E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0768447418446755E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7833383569547952E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4309601811879416E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0711777516856241E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3810357560123363E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12875551108503924},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.563761706511821E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.1698013773806267},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2174106069496933E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3353702583557293E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5177239358040785E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10437154747357709},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1386702108093615E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.362672075520223E-2},1.3780007236541228E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.3454846278169808E-2,3.2396081168520924E-3,4.5462491091612312E-4,1.9663485979862783E-2,1.3454846278169806E-2,1.0927018764764852E-4,4.4331069510561368E-4,0.25981716650026837,1.3454846278169829E-2,0.98074208093411075,1.3190021188967255E-2,1.8157557731544125E-3,3.1638848481794686E-3,5.6428915729075436E-4,4.4385450815275624E-4,8.0113590145600543E-5,1.0000000000000011]
[189,47.25,97.25,1.6446441784660936E-2,0,2.4059103672557625E-3,0.98114764784808439,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$53*(365.2425/4))","v":3.7712713912078701},{"$f":"DZ192*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":5.7352706811904222},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.1967318985944292E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.965038807055312E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":2.359631947756295},5.4453866606487197E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3999304503525676},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.9211059336714902},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.997050679734532E-3},14.666641801821797,0.44932832493478508,0.27675476836046586,0.129114507311233,30.854118430949647,0.19597511526738115,6.0466394159787864,4.4680859496569754E-5,2.5966873746101457E-3,null,1.7765006128267656E-5,3.245710133395677E-7,null,null,null,1.2720646467425646E-5,2.3692000757164291E-4,0,2.9090984652873908E-3,5.7011090705885801E-4,0.98114764784808439,1.2925196099764702E-2,0,1.7773166104227437E-3,3.0881615795068443E-3,5.5047021506102461E-4,4.3308410538938941E-4,7.8123541771994289E-5,1.0000000000000011,4.0676603804676542E-4,1.241747820878622E-2,9.8932815873081775E-5,1.9713947015801083E-6,4.7642357054214293E-8,null,null,null,null,1.7234718853904575E-4,1.604969421883698E-3,0,0,1.192760869114273E-4,2.9418398834844266E-3,2.7045609110990351E-5,5.3379343547397377E-5,4.9709087151362727E-4,0,0,1.6727290999660618E-5,4.1256393531750911E-4,3.7928790722196772E-6,7.5756748708455191E-6,7.0547866901148767E-5,1.8852352151916697E-2,0.12842227045887888,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1234605765810455E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2239951192389058E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5041422072241356E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.794820183452017E-3,{"$f":"'Survival curves'!$AN194","v":0.25492340573601024},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3218947609318745E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9764949274279865E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8587118675084506E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0181757819588499E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6967678761235252E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1984805957129374E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9417855623205934E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9463850396646928E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12553484208055027},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3685418195155897E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16612109841279146},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9674040770983848E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.102330601287235E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.4056823329285184E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10149712124218015},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9788702746209575E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1927586072580641E-2},1.3237557093272069E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2925196099764702E-2,3.0881615795068443E-3,4.3308410538938941E-4,1.8852352151915608E-2,1.29251960997647E-2,1.0502427424779022E-4,4.246259041573166E-4,0.25778911587934966,1.2925196099764722E-2,0.98153568365954191,1.2671337154275462E-2,1.7406094240897617E-3,3.0159864288464254E-3,5.3732716902134823E-4,4.2282402035344926E-4,7.6232143872681372E-5,1.0000000000000009]
[190,47.5,97.5,1.5773853422289735E-2,0,2.3024271067118201E-3,0.98192371947099966,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$53*(365.2425/4))","v":3.6232852107053652},{"$f":"DZ193*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":5.5102163920093048},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9535696887866342E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.8890009949152416E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":2.2670390571586498},5.234675662756047E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3343866821661543},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.8311610925214208},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.5759068569458089E-3},14.037555272491364,0.43084996950098287,0.26544707774356069,0.12380475133690511,29.563093875955232,0.19429688640354667,5.7440170925538601,4.2691195856446839E-5,2.4871957908287473E-3,null,1.701450338147096E-5,3.115736104719081E-7,null,null,null,1.214770250991205E-5,2.2624901792502012E-4,0,2.7856097841120692E-3,5.4123530778823082E-4,0.98192371947099966,1.241747820878622E-2,0,1.7039022377567797E-3,2.9438112781860065E-3,5.2418412298167185E-4,4.1256393531750911E-4,7.4340745973368441E-5,1.0000000000000013,3.8969318071755055E-4,1.1930739539734362E-2,9.5104578567621874E-5,1.8951109460458806E-6,4.5798820640281007E-8,null,null,null,null,1.6522816390767905E-4,1.5386740738491007E-3,0,0,1.1370075069835763E-4,2.8043291144765272E-3,2.5781413011121603E-5,5.0830369413589351E-5,4.7335375356808248E-4,0,0,1.5934727033716284E-5,3.9301604147220679E-4,3.6131668115860413E-6,7.2088554663076811E-6,6.7131890507060756E-5,1.8076280529001554E-2,0.12805704569729137,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1252308139522691E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2275226005335316E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5049946875681576E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN195","v":0.25290024405490175},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.21765547745402E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6644049270834391E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7084019288155426E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.6270324094413599E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6143998777444168E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9817536727022283E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8178448121174669E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5373298158016751E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12239473435649968},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1801717593612059E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16252058589614807},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7250037468101843E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8766944534969371E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2986267098883281E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8701857640443924E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.82524044097882E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0286899954477007E-2},1.2717569271251663E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.241747820878622E-2,2.9438112781860065E-3,4.1256393531750911E-4,1.8076280529000344E-2,1.241747820878622E-2,1.009518529317161E-4,4.0676603804676542E-4,0.25577566179224898,1.2417478208786241E-2,0.98229501749461823,1.2174108874260292E-2,1.6688404450867513E-3,2.8750177518042895E-3,5.1168254419075806E-4,4.0278998839485795E-4,7.2542901646007623E-5,1.0000000000000011]
[191,47.75,97.75,1.5129979806629142E-2,0,2.2037046751352141E-3,0.98266631551823691,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$53*(365.2425/4))","v":3.4814075171664962},{"$f":"DZ194*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":5.2944517620849183},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7204445863872203E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.8160572313510023E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":2.178268161717718},5.0325386893466231E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2719180522714444},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.7454362227403315},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":8.1745192527526E-3},13.437302418451033,0.4131678516735387,0.2546217385149237,0.11872379426205129,28.329162443206059,0.19263302901802748,5.4571323709785267,4.0793041011440053E-5,2.3825021881274579E-3,null,1.629689687314704E-5,2.9912053598574828E-7,null,null,null,1.1602110489885319E-5,2.1608745374298213E-4,0,2.6675808107808987E-3,5.1386417173109012E-4,0.98266631551823691,1.1930739539734362E-2,0,1.6337786524167227E-3,2.8062242254225729E-3,4.9918096539984438E-4,3.9301604147220679E-4,7.0745057318646792E-5,1.0000000000000013,3.7337121769820701E-4,1.1464070244727616E-2,9.1432115762368293E-5,1.8219312467506052E-6,4.4030299420176732E-8,null,null,null,null,1.5842824839866794E-4,1.4753504040180547E-3,0,0,1.083866358631102E-4,2.6732611412342779E-3,2.4576448325184651E-5,4.8405802013185818E-5,4.5077516338665858E-4,0,0,1.5179715929148377E-5,3.7439435595748268E-4,3.4419695855757337E-6,6.8601799254001899E-6,6.3884877393246599E-5,1.733368448176436E-2,0.12769353717641962,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1269925799844916E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2310332013293303E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.50584308843103E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.794820183452017E-3,{"$f":"'Survival curves'!$AN196","v":0.25089200588676791},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1180959186574037E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3718869688559644E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5639470729703825E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.1025297060326124E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5360303562650935E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7797120221989186E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6991258257837596E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1523628299522577E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11933317276637663},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.998411181028041E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15899811097079411},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4899782050422081E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6582266105980462E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.196335184862095E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5983576503900395E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6775424734584401E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8702499026312102E-2},1.2219067672409805E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1930739539734362E-2,2.8062242254225729E-3,3.9301604147220679E-4,1.733368448176309E-2,1.1930739539734361E-2,9.7045488334308039E-5,3.8969318071755055E-4,0.2537767153406984,1.1930739539734383E-2,0.9830216314181508,1.169740489223099E-2,1.6002805860985728E-3,2.7406536489518007E-3,4.8728830370555392E-4,3.8370519871484474E-4,6.9035952148734564E-5,1.0000000000000016]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.4513547673166125E-2},0,{"$f":"AS195+AU195+AW195","v":2.1095050087705089E-3},0.98337694731806446,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$53*(365.2425/4))","v":3.3453736487492907},{"$f":"DZ195*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":5.087574299221596},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4969217145845344E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.7460754205584909E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":2.0931536662076753},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.8386096851919184E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2123800927132156},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.6637330728751358},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.7919598093937857E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.864449043276419},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.3962460635932622},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.24425737791876692},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_Bas_CsA_ECMPS_ST","v":0.11386131796228297},{"$f":"SUM(I195:Y195)","v":27.14963661053039},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},5.1851304527484885,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.8982070206383351E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":2.2823889057401541E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.561069671402713E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.871879746976927E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.1082463809190505E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0640911735968112E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.5547604418041342E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.8791688656112038E-4},0.98337694731806446,1.1464070244727615E-2,0,1.566782519780423E-3,2.6750830724810285E-3,4.7539564201126331E-4,3.7439435595748268E-4,6.7326846978822336E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000009},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.5776574818129574E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":1.1016601662978338E-2},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.7908776896620643E-5},1.7517230806278809E-6,4.2333590731724131E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.5193160338047455E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.4148509163999484E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0332148523766321E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.548333651478002E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.3427935765363219E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.6099328540494364E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.2929631347076895E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.4460478375442979E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.5665499364287613E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.2788839391635908E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.5287145362573312E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.0798132442565002E-5},{"$f":"SUM(AY195:BW195)","v":1.6623052681936638E-2},0.1273317840142365,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1287459600755074E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2345270917950769E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5066874509371481E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.794820183452017E-3},{"$f":"'Survival curves'!$AN197","v":0.2488985961713438},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0230059926998622E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0977136349103077E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.425119224601169E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.6066031073031672E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4614652093905816E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5913605798814254E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.585408604506631E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7900655860876841E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11634819257021148},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8230281726618036E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.15555198224817715},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2621030812020149E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4466993404850625E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0985957500239669E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3340157710517735E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5355473342821228E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.717230487167904E-2},1.1741120460727556E-2,4.658033639086695E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":1.1464070244727615E-2},{"$f":"AT195","v":2.6750830724810285E-3},{"$f":"AV195","v":3.7439435595748268E-4},1.6623052681935535E-2,{"$f":"DK195*(1-p_PNF)","v":1.1464070244727615E-2},9.3298077308539074E-5,3.7337121769820701E-4,0.25179218793331432,1.1464070244727637E-2,0.98371700099719028,1.1240335953852976E-2,1.534771106538496E-3,2.6125842235198292E-3,4.6408111241906362E-4,3.6552467480017943E-4,6.5701931680275464E-5,1.0000000000000011]
[193,48.25,98.25,1.3923342031179843E-2,{"$f":"AR196","v":0},2.0196032925051616E-3,0.98405705467631588,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$53*(365.2425/4))","v":3.2149309142492362},{"$f":"DZ196*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.8891997159188394},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2825858660161075E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.6789293497137349E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":2.0115374652637175},4.6525388975920914E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.155635127894739},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5858627125359483},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.4273441011283581E-3},12.317640190755421,0.38005039439990007,0.23433360077832513,0.10920749194590582,26.021965498976378,0.18934793745640693,{"$f":"Z196*AA196","v":4.9272054957929585},3.7254167668522322E-5,2.1866484518808893E-3,null,1.4954482353489798E-5,2.7575319501846486E-7,null,null,null,1.0587435616738674E-5,1.9718929638562959E-4,0,2.4469095871002882E-3,4.633172834597479E-4,0.98405705467631588,1.1016601662978338E-2,0,1.502759693296569E-3,2.5500853745586299E-3,4.5276658282686387E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.5665499364287613E-4},6.4077016381728605E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000009},3.4284400148657494E-4,1.0587504388433491E-2,8.4528207597106471E-5,1.6843598266198658E-6,4.0705634545572641E-8,null,null,null,null,1.4572328119290956E-4,1.3570364121036594E-3,0,0,9.8493617298349881E-5,2.429258530690257E-3,2.2333226570022893E-5,4.3904978526071625E-5,4.0886160430079224E-4,0,0,1.3775319368468934E-5,3.3975614874078263E-4,3.1235255336245585E-6,6.2135770062569499E-6,5.7863439375471653E-5,1.5942945323685006E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12697182451902478},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1304910383120034E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2380044394869528E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5075278155795266E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.794820183452017E-3,{"$f":"'Survival curves'!$AN198","v":0.24691992022130474},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9321850396150562E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8407344822374767E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2916991926467867E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1376957218330988E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3905197573389835E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4157717063263574E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4764824182718279E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4491031198589035E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11343787817371398},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6537989596736447E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15218054499893874},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0411608309488422E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2418921459444776E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.0052058321394933E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0769539527111434E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3990348291461164E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5694320541367774E-2},{"$f":"CS196*DJ196","v":1.1282837982641257E-2},4.658033639086695E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},1.1016601662978338E-2,2.5500853745586299E-3,3.5665499364287613E-4,{"$f":"1-G196","v":1.5942945323684121E-2},1.1016601662978338E-2,8.9702833567980241E-5,3.5776574818129574E-4,0.24982199128886448,1.1016601662978361E-2,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98438253206375514},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":1.0802053025705916E-2},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.4721621564986675E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.4905141325377534E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.420010596661123E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.4820557119182938E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.253199064541241E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000009}]
[194,48.5,98.5,1.3358203427691151E-2,0,1.9337871211152228E-3,0.9847080094511943,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$53*(365.2425/4))","v":3.0898380318716661},{"$f":"DZ197*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.6989610758680911},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0770405805923673E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.6144984177345379E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.933268592229763},4.4739921247380486E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1015519550930184},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.5116450939713983},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":7.0798292819951418E-3},11.79559517100531,0.36454824557255128,0.2248309436197159,0.10475294902698555,24.943727198771143,0.1877264602932818,4.6825976135465641,3.5605416325281109E-5,2.0950830171028354E-3,null,1.4326899282466369E-5,2.6479449801256604E-7,null,null,null,1.0115773709694815E-5,1.8840466874313995E-4,0,2.3438005696614305E-3,4.3999338457591778E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.9847080094511943},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":1.0587504388433491E-2},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.441564619700766E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.430942890516877E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.3123553650536067E-4},3.3975614874078263E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.0986964909096209E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000009},3.2857475768650006E-4,1.0175986430724459E-2,8.1284336022080864E-5,1.6197204935616043E-6,3.9143506889025907E-8,null,null,null,null,1.3978916747066844E-4,1.3017754522300976E-3,0,0,9.3891899118928439E-5,2.3157611950270734E-3,2.1289796370875012E-5,4.1817103311237281E-5,3.8941843319412341E-4,0,0,1.3122624215915836E-5,3.2365799628409188E-4,2.9755282407749213E-6,5.9139333295895395E-6,5.5073031579506669E-5,1.5291990548806374E-2,0.1266136961691533,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1322278975035082E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2414654094161996E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5083642222361484E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.794820183452017E-3,{"$f":"'Survival curves'!$AN199","v":0.24495588372543398},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8454414078772963E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.599871215346869E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1634763242827595E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6943354812013826E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3230182854344786E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2520806183422034E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3721454153587576E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1282190796251934E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1106003618989523},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4905076192218611E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14888218035836329},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8269405285117685E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0435915348073098E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9159718727155158E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8269717001297224E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.267793265761567E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4266627210875209E-2},1.084337078798428E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0587504388433491E-2,2.430942890516877E-3,3.3975614874078263E-4,1.5291990548805701E-2,1.0587504388433488E-2,{"$f":"BA196+BB196+BC196","v":8.6253273058271919E-5},{"$f":"AY196","v":3.4284400148657494E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.24786603743941085},{"$f":"DX196-(DU197+DV197)","v":1.0587504388433514E-2},0.98501956419376069,1.0381745409578974E-2,1.4123122039764722E-3,2.3741619030187558E-3,4.2099145478862409E-4,3.3170707251243729E-4,5.9517762364688901E-5,1.0000000000000004]
[195,48.75,98.75,1.2817025342529185E-2,0,1.8518557211443473E-3,0.98533111893632719,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$53*(365.2425/4))","v":2.9698645950890037},{"$f":"DZ198*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.5165079816396014},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8799072678245958E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.5526673768826518E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.8582028849527743},4.3026499996563383E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0500055400035386},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.4409086342687365},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.7486121301164369E-3},11.297102943210087,0.34970855079892904,0.21573083099337542,0.100488762299778,23.912621581829583,0.18611886861645172,4.4505900744634683,3.4032088035515789E-5,2.0075040114000409E-3,null,1.372665589567314E-5,2.5429116891390047E-7,null,null,null,9.6662958050024852E-6,1.800332145992261E-4,0,2.2452165569043724E-3,4.17877165369967E-4,0.98533111893632719,1.0175986430724459E-2,0,1.3830597882521784E-3,2.317380915520635E-3,4.1074737307188745E-4,3.2365799628409188E-4,5.8048559820281586E-5,1.0000000000000007,3.1492827218199083E-4,9.7812914648160391E-3,7.8171359851901607E-5,1.5576894609474174E-6,3.7644413581187573E-8,null,null,null,null,1.3411592773556209E-4,1.2489438605166163E-3,0,0,8.9505720594666068E-5,2.2075799555776286E-3,2.0295239348340299E-5,3.9830356917612059E-5,3.7091701615427541E-4,0,0,1.2500854732000335E-5,3.0832259827196184E-4,2.8345432801297227E-6,5.6289948707487314E-6,5.2419564949532855E-5,1.4668881063673537E-2,0.1262574355938213,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1339566192010171E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2449101640862242E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.509196710178933E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN200","v":0.24300639275165092},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7625920499760375E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3741131616922969E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0402481723278783E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2751305186351178E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2587936089046698E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0994811298727127E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2722042482879106E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.8262310971484762E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10783382278578033},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3329458047116944E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14565530454904585},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.619237665326258E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8515907974036045E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8307089268338139E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5838740397728708E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1416191255796026E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.2887380979906527E-2},1.042190774649285E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0175986430724459E-2,2.317380915520635E-3,3.2365799628409188E-4,1.4668881063672812E-2,1.0175986430724459E-2,8.2943200022531492E-5,3.2857475768650006E-4,0.24592423873332586,1.0175986430724482E-2,0.98562937399984352,9.9786389477702492E-3,1.3550875043103481E-3,2.2632592802796056E-3,4.0099863649404216E-4,3.1599029727802689E-4,5.665133402497208E-5,1.0000000000000007]
[196,49,99,1.2298751708126575E-2,0,1.7736192285143775E-3,0.98592762906335973,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$53*(365.2425/4))","v":2.8547905642451505},{"$f":"DZ199*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.3415058015250132},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6908243714590923E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.4933260865997586E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.7862026676867127},4.138207308055563E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0008767266075183},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.3734898172085288},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.4329271840040574E-3},10.821017826334748,0.33550170010781155,0.20701553388602126,9.6406423338186553E-2,22.926463565784843,0.18452504351784066,4.2305066871866366,3.253063430833384E-5,1.9237316238751249E-3,null,1.315252050546894E-5,2.4422343097886791E-7,null,null,null,9.2378851511796101E-6,1.720541346360024E-4,0,2.1509510219070885E-3,3.9690433092214934E-4,0.98592762906335973,9.7812914648160373E-3,0,1.3271152203685179E-3,2.2091376450385758E-3,3.9124989991619688E-4,3.0832259827196184E-4,5.5254108229662581E-5,1.0000000000000007,3.0187620402895684E-4,9.402697164975311E-3,7.5183733895533756E-5,1.4981562319706672E-6,3.6205684264715695E-8,null,null,null,null,1.2869095790619259E-4,1.1984242624623253E-3,0,0,8.5324969877711358E-5,2.1044654124992945E-3,1.9347262661569764E-5,3.7939678204380707E-5,3.5331022171181619E-4,0,0,1.1908545612472898E-5,2.9371381426254598E-4,2.7002383969429564E-6,5.3580156471667858E-6,4.9896092582495792E-5,1.4072370936640951E-2,0.12590307855504612,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1356772837262382E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2483388635508881E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5100253180878221E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.794820183452017E-3,{"$f":"'Survival curves'!$AN201","v":0.24107135374991287},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6834621361467211E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1625130308469071E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9218201756065432E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8787647994407401E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1976866588044711E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9572216814939193E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1764737155275937E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.54202643089603E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10513648542324723},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1809124799618944E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14249836812040972},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.417853954797087E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6656897910871543E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7492402798371567E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3474713677402765E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0203167481916461E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1554809807667542E-2},1.001767425515457E-2,4.658033639086695E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.7812914648160373E-3,2.2091376450385758E-3,3.0832259827196184E-4,1.4072370936640266E-2,9.7812914648160373E-3,7.9766693726430205E-5,3.1492827218199083E-4,0.24399650783819435,9.7812914648160616E-3,0.98621317824899812,9.5919943148956733E-3,1.3003616083631885E-3,2.1575506068849202E-3,3.8197179498692378E-4,3.0101820626725388E-4,5.3925219604550666E-5,1.0000000000000007]
[197,49.25,99.25,1.1802374547969121E-2,0,1.6988980173949484E-3,0.98649872743463674,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$53*(365.2425/4))","v":2.7444057826365791},{"$f":"DZ200*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.1736349336036032},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5094465743300095E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.4363692789783319E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.7171364483112186},3.9803723384146193E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.95405196068793074},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.3092328138493667},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":6.1320449665397308E-3},10.366255511664544,0.32189946801632574,0.19866813012138149,9.2497821548882211E-2,21.983176797323598,0.18294486710763955,4.0217093577901109,3.109767748480095E-5,1.8435944038553158E-3,null,1.2603318499866463E-5,2.3457240156072797E-7,null,null,null,8.829486452969272E-6,1.6444777414795534E-4,0,2.0608072328424684E-3,3.7701410534682778E-4,0.98649872743463674,9.402697164975311E-3,0,1.273607996357859E-3,2.105963568731265E-3,3.7269369005765067E-4,2.9371381426254603E-4,5.2596330979438751E-5,1.0000000000000009,2.8939154782529945E-4,9.0395136189022254E-3,7.2316158282829569E-5,1.4410151982360407E-6,3.4824766719664981E-8,null,null,null,null,1.2350233840492515E-4,1.1501056579529339E-3,0,0,8.1340009966837052E-5,2.0061798776242114E-3,1.8443681140216654E-5,3.614027421507107E-5,3.3655341584257962E-4,0,0,1.1344300981382187E-5,2.7979721620197042E-4,2.5722970791934357E-6,5.1002897956483212E-6,4.7496041183790428E-5,1.3501272565364068E-2,0.1255506599307985,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1373899701971839E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.251751665465495E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5108500840631017E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.794820183452017E-3,{"$f":"'Survival curves'!$AN202","v":0.23915067355498659},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6078846854427932E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9641829396321287E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8080053517620489E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.5039939894992209E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1395460880409148E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8246016389497862E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0847764182959454E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2745578658981345E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10250661881023757},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0342136626987518E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13940985520470595},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2225971430011358E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4856947316056844E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6713970810732521E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.117579301884488E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9036980279154585E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0267210578022836E-2},9.6299305319146426E-3,4.658033639086695E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.402697164975311E-3,2.105963568731265E-3,2.9371381426254603E-4,1.3501272565363265E-2,9.4026971649753127E-3,7.6718095811769142E-5,3.0187620402895684E-4,0.24208275774359786,9.4026971649753353E-3,0.98677213681523135,9.2211053919387682E-3,1.2480149062968112E-3,2.0567922307768564E-3,3.638628059035833E-4,2.8675551523225825E-4,5.1332334621211303E-5,1.0000000000000009]
[198,49.5,99.5,1.1326931727926644E-2,0,1.6275220762482633E-3,0.98704554619582585,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$53*(365.2425/4))","v":2.638509515863666},{"$f":"DZ201*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":4.0125901051974227},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3354440414484913E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.3816963353060525E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.6508786301101641},3.8288662627572301E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.90942302635221572},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.2479891209614915},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.8452702925054362E-3},9.9317893532825963,0.3088749454601325,0.1906724666529577,8.8755224611440073E-2,21.080787725179711,0.1813782225055863,3.8235958066106779,2.9730002359122105E-5,1.7669288623953291E-3,null,1.2077929637651029E-5,2.2532005029618405E-7,null,null,null,8.4401020838269946E-6,1.5719555250012448E-4,0,1.9745977690263498E-3,3.5814903350949557E-4,0.98704554619582585,9.0395136189022271E-3,0,1.2224218162357635E-3,2.0076208928224474E-3,3.5503192174951592E-4,2.7979721620197042E-4,5.0068338262983862E-5,1.0000000000000009,2.7744856897793656E-4,8.6910818180729408E-3,6.9563567214323129E-5,1.3861654155811961E-6,3.3499221445807021E-8,null,null,null,null,1.1853879157012791E-4,1.1038830246656356E-3,0,0,7.7541656397307963E-5,1.9124968241994798E-3,1.7582412225659588E-5,3.4427604623910815E-5,3.2060431712560512E-4,0,0,1.080679110145884E-5,2.6654000728884054E-4,2.4504178116710413E-6,4.8551492085558765E-6,4.5213189054427985E-5,1.2954453804174908E-2,0.12520021369916812,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1390947565501023E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.255148725130492E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5116710456359645E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.794820183452017E-3,{"$f":"'Survival curves'!$AN203","v":0.23724425938909491},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5357002133703728E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7782906865219084E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6986240020358057E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1496415488549779E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0842278965230975E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.700967842496576E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9969424318222403E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0228398550527511E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.994253524461022E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8926621770503017E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13638828278913745},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0332808251492946E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.3114179910990107E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5970179939374843E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.894018538002083E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7915821220963904E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.9022946288859842E-2},9.257969991480982E-3,{"$f":"$DL$7","v":4.658033639086695E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.0395136189022271E-3,2.0076208928224474E-3,2.7979721620197042E-4,1.2954453804174149E-2,9.0395136189022236E-3,7.3791998247785267E-5,2.8939154782529945E-4,0.2401829017637864,9.0395136189022514E-3,0.98730735547676551,8.8652977184875848E-3,1.1979342040578612E-3,1.9607519412187541E-3,3.4662607516111323E-4,2.7316861174540548E-4,4.8865972564541441E-5,1.0000000000000009]
[199,49.75,99.75,1.0871504814976842E-2,0,1.5593304273187683E-3,0.98756916475770506,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$53*(365.2425/4))","v":2.5369100133064122},{"$f":"DZ202*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":3.8580797059727412},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1685016994453046E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.3292110731523017E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.587309237393121},3.6834225466400042E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.86688679494983534},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1896172164696959},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.5719406557332369E-3},9.5166469146588817,0.29640247528917479,0.18301312365686298,8.5171259943040895E-2,20.217420035487876,0.17982499383232048,3.6355974331870398,2.8424548217152935E-5,1.6935790931587465E-3,null,1.1575285473924253E-5,2.164491593009578E-7,null,null,null,8.0687885634051442E-6,1.5027989752181253E-4,0,1.8921440620943424E-3,3.4025479429597693E-4,0.98756916475770506,8.6910818180729408E-3,0,1.1734465918799588E-3,1.9138829896150611E-3,3.3822022857271048E-4,2.6654000728884054E-4,4.7663606866099027E-5,1.0000000000000007,2.6602274217955277E-4,8.3567722205446313E-3,6.6921118241781646E-5,1.3335103904745928E-6,3.2226716500543284E-8,null,null,null,null,1.1378964210722818E-4,1.0596569497727305E-3,0,0,7.3921155979177422E-5,1.8232003624859289E-3,1.6761471149954711E-5,3.279736719935071E-5,3.0542286137335976E-4,0,0,1.0294749240366214E-5,2.5391094468306884E-4,2.3343133654054721E-6,4.6219613268840259E-6,4.3041645539215002E-5,1.243083524229561E-2,0.12485177292381167,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1407917195632448E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2585301955388325E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5124882397799544E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.794820183452017E-3,{"$f":"'Survival curves'!$AN204","v":0.23535201886444301},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.466756395342082E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6040562596896717E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5935034275464855E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8145950381352186E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0315950745089068E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5857113900614452E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9128089904583884E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7859448876592879E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7442589240126026E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7560774147250481E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.1334322000037613},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8497242676324591E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1426779025147709E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5259488614892033E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6766147099855311E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6837951706716105E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7820443360253524E-2},8.9011176991839851E-3,{"$f":"$DL$7","v":4.658033639086695E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.6910818180729408E-3,1.9138829896150611E-3,2.6654000728884054E-4,1.2430835242294935E-2,8.6910818180729408E-3,7.0983231851350125E-5,2.7744856897793656E-4,0.2382968535402428,8.6910818180729651E-3,0.98781988856672132,8.5239270193087861E-3,1.1500123299472355E-3,1.8692084312457323E-3,3.3021839390626271E-4,2.6022547598595469E-4,4.651978288535975E-5,1.0000000000000007]
[200,50,100,1.0435217038104103E-2,0,1.4941705861589475E-3,0.98807061237573757,{"$f":"SUM(D203:G203)","v":1.0000000000000007},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$53*(365.2425/4))","v":2.439325686836217},{"$f":"DZ203*(c_Myfortic*(Costs!$C$85*(365.2425/4)))","v":3.7096755025910877},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0081568592276302E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.2780818779384605E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.5262520843926302},3.5417366742859731E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.82634483475667442},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.1339820238284191},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.3114194682373581E-3},9.1196955003770181,0.2844490828214834,0.17566969404469732,8.1736452267856419E-2,19.39072203549884,0.17828506620081225,3.4570761617804595,2.723507019429293E-5,1.6232892328859789E-3,null,1.108936377397191E-5,2.0782301166509891E-7,null,null,null,7.7146532791742606E-6,1.4368418444730659E-4,0,1.8132203275923896E-3,3.2327010614146764E-4,0.98807061237573757,8.3567722205446313E-3,0,1.126578068014512E-3,1.8245338728764035E-3,3.2221655923981505E-4,2.539109446830689E-4,4.5375958904620473E-5,1.0000000000000007,2.5578995899639518E-4,8.0353221161541186E-3,6.4346942486235144E-5,1.2822158184902012E-6,3.0987089392149034E-8,null,null,null,null,1.0924478033537787E-4,1.0173332876791342E-3,0,0,7.0470166534745163E-5,1.7380847400003127E-3,1.5978966341345609E-5,3.1245484209196789E-5,2.9097107503061828E-4,0,0,9.8069686854328085E-6,2.4188026587687318E-4,2.2237101207629199E-6,4.4001270784356703E-6,4.0975831826184803E-5,1.1929387624263052E-2,{"$f":"BY202","v":0.12485177292381167},{"$f":"BZ202","v":3.1407917195632448E-2},{"$f":"CA202","v":6.2585301955388325E-4},{"$f":"CB202","v":1.5124882397799544E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_Bas_CsA_ECMPS_ST*hr_NODAT_DWFG+(1-p_NODAT_Bas_CsA_ECMPS_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15827459629863774},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.794820183452017E-3,{"$f":"'Survival curves'!$AN205","v":0.23347385998562659},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.4009077452397557E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4407485640453711E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.492477656620995E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4978026262037759E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.8151726326511073E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4782646383720024E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8322201860569903E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5630000718001667E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.5005176470465705E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6242851045703031E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13054018742482304},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6717522354814934E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9792985702376336E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4580423869484275E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4651982538263884E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.580170026562293E-2},{"$f":"p_NODAT_Bas_CsA_ECMPS_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_Bas_CsA_ECMPS_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6658189056264161E-2},8.5587288990488473E-3,{"$f":"$DL$7","v":4.658033639086695E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.3567722205446313E-3,1.8245338728764035E-3,2.539109446830689E-4,1.1929387624262433E-2,8.3567722205446331E-3,6.8286855348756778E-5,2.6602274217955277E-4,0.23642452704414102,8.3567722205446556E-3,0.98831109111865734,8.1960471683493741E-3,1.1041291490899408E-3,1.7819504143476031E-3,3.1459879385058555E-4,2.4789560527997104E-4,4.4287750425784099E-5,1.0000000000000007]

{"sheet":"rATG+CsA+MMF+ST","index":33,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: rATG","G1: CsA","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_rATG_mg_per_kg*weight*c_Thymoglobuline+IF(ru_rATG_Admin>1,c_IV_Infusion_First+(ru_rATG_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_rATG_Admin)","v":4273.8276102772234},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$48*14+Costs!$C$49*28+Costs!$C$50*(365.2425/8-42))+(AZ3)*(Costs!$C$50*(84-365.2425/8)+Costs!$C$51*(365.2425/4-(12*7))))","v":466.71352762371129},{"$f":"DZ3*(c_MMF*(Costs!$C$72*(365.2425/4)))","v":66.627001617195674},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7279806663924493},{"$f":"AQ3*p_AR_rATG_CsA_MMF_ST*ru_AR*c_AR","v":424.79446718307122},{"$f":"BA3*Costs!$C$123*c_Explant","v":31.497846536591393},{"$f":"DZ3*(ru_Septrin*c_Septrin)+(DZ3*Costs!$C$147)*Costs!$C$143*(p_CMV_HighRisk+p_CMV_IntermediateRisk)*c_Valcyte","v":988.32277310901259},{"$f":"AQ3*p_CMV_rATG_CsA_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3103.1230230098308},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":50.526522498126894},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.37233382974366963},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.51094876138100309},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.2877174753528548E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":226.91779738577594},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.624235413081873},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_rATG_CsA_MMF_ST","v":6.9831893471407716},{"$f":"SUM(I3:Y3)","v":9976.4296659954962},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":9933.6213469077611},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":2.5125523353357467E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19486010677344787},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.7266504181804917E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.5294226127606071E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.2015871031819782},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20072210384595318},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.4684302922577338E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95719118672184866},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.5471279644191302E-2},1.2425021583531821E-3,3.0027336190691675E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.0213150211251477E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":6.4012544110321951E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":5.1408626854350095E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.2423834528411362E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AO5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.3529861511822549E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96679730643734507},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.0912997791705352E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":9.1460648205107472E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.2103137716181739E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1}]
[1,0.25,50.25,0.95902039968595076,{"$f":"AR4","v":0},3.8273628011684657E-2,{"$f":"AP4","v":2.7059723023645098E-3},{"$f":"SUM(D4:G4)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$51*(365.2425/4))","v":287.43578566144026},{"$f":"DZ4*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":60.244317783597658},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6569205871489476},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":8.9398195029566985},{"$f":"(DZ4*Costs!$C$147)*(Costs!$C$144*p_CMV_HighRisk+Costs!$C$145*p_CMV_IntermediateRisk)*c_Valcyte","v":652.25159913268647},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1639.1377867595404},43.650583805208385,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0623862598074534},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.4578985313542916},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.5880142016403434E-2},272.1809700985192,9.7231241262223502,16.403733671144355,6.967553941120527,3004.1283600027632,0.98718232020793617,{"$f":"Z4*AA4","v":2965.6224046299899},1.4022342163054198E-4,0.19279263928445692,null,1.3788408202035436E-3,1.2768967300944375E-4,null,null,null,2.8466858424251968E-5,5.4580361469393534E-3,1.6696046061432756E-4,0.20009285666527835,0.19752813049986348,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":2.7059723023645098E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95719118672184866},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.8229421736252295E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.8292129641021494E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.4206275432363477E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,1.3776281275635523E-3,0.94734210037535627,7.8276273942902395E-3,6.2863862303992981E-4,1.5192201598661414E-5,null,null,null,null,3.8484797595065391E-4,3.6871056688415269E-2,9.5054540440813742E-4,2.2971667478236237E-5,3.06079761291024E-6,1.8098273850925158E-3,1.6324781396723403E-5,4.4501577193173609E-7,4.2635541251327294E-5,1.0991553115329114E-6,2.6563097571538848E-8,0,0,0,0,0,0.99729402769763531,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":5.7867842703977577E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2880274562863653E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.6406226925735836E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.3815474934682563E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AO6","v":0.98282970759357946},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.9970176140624496},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.9970176140624496},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.9974196953881852},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.9974196953881852},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99676941032348865},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99676941032348865},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99720490722292088},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99720490722292088},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99835411641215566},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99835411641215566},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99857614091586633},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99857614091586633},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99790284248916084},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99790284248916084},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99818568708800504},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B4-$B3))","v":0.99818568708800504},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99744996931335583},{"$f":"CS4*DJ4","v":0.98032346167947026},{"$f":"0.5*p_NODAT_6m*p_NODAT_rATG_CsA_MMF_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95719118672184866,1.8292129641021494E-3,0,{"$f":"1-G4","v":0.99729402769763553},0.95719118672184866,{"$f":"BA3+BB3+BC3","v":1.6743809138735175E-2},{"$f":"AY3","v":2.4684302922577338E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98285154610250802},{"$f":"DX3-(DU4+DV4)","v":0.95719118672184866},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":3.5889632608140337E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.95226664354860246},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.1464052909478903E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.6091121883213661E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":7.0665233578655917E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.495776557664557E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.3281548785769424E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999989}]
[2,0.5,50.5,0.95073221094320837,0,4.4795834837528026E-2,4.471954219263558E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$52*(365.2425/4))","v":280.975687683084},{"$f":"DZ5*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.725655053548344},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6168276583182202},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":5.777289169015174},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.971712958394647},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":719.26703335441096},41.987276898580738,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6821993151669925},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.3084597418189876},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":1.9514065217545836E-2},295.8204216572318,19.414088868664354,16.28904981453077,6.9560312947830978,1519.8112475327655,0.97872860473809353,1487.4827417630049,1.0930952131493619E-4,0.19134747327935545,null,8.9220626506243184E-4,8.233391757679181E-5,null,null,null,3.3215469443539217E-5,6.3685016279767682E-3,1.9490610384910294E-4,0.199027946184579,0.19479434407312138,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":4.471954219263558E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.94734210037535627},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.4698684082705512E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.3890114125405832E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":9.712419172494835E-5},1.0991553115329114E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.6563097571538848E-8},1,1.0730396547337434E-3,0.94079444640678822,5.0585436259829274E-3,4.0625284513988588E-4,9.8178427115237856E-6,null,null,null,null,4.499727517608352E-4,4.311045367312337E-2,1.1113986769414337E-3,2.6858980879874058E-5,5.6707875163793725E-6,3.3530954477012445E-3,3.0245177322959477E-5,9.7772989764437577E-7,9.3673181969980353E-5,2.4149189265255909E-6,5.8360930798026155E-8,1.8392018970895907E-9,1.0875067159053167E-6,9.8093937305050513E-9,2.7088111278880592E-10,2.6292216458750041E-8,0.99552804578073606,4.5464676074951429E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1433042698071669E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7212927711786545E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1598186671396552E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AO7","v":0.97412505586661469},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99533157621054902},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99533157621054902},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.9959605060380855},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.9959605060380855},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99494341122587115},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99494341122587115},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99562451960069231},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99562451960069231},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99742266888385001},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99742266888385001},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99777020233460567},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99777020233460567},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99671642784047387},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99671642784047387},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99715905681612826},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B5-$B4))","v":0.99715905681612826},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99600800565819181},0.97023635415538156,{"$f":"p_NODAT_6m*p_NODAT_rATG_CsA_MMF_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94734210037535627,3.3890114125405832E-3,1.0991553115329114E-6,0.99552804578073639,0.94734210037535638,{"$f":"BA4+BB4+BC4","v":8.4714582189288311E-3},{"$f":"AY4","v":1.3776281275635523E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.9741529852259373},{"$f":"DX4-(DU5+DV5)","v":0.94734210037535627},5.2367857362593641E-3,0.94406827339107224,4.6433840690905906E-2,4.1298791911615739E-3,1.2885968730464302E-4,2.3007904769819092E-6,6.0512819279410056E-8,1.0000000000000002]
[3,0.75,50.75,0.94566869580221324,0,4.832968694453163E-2,6.0016172532551693E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$52*(365.2425/4))","v":279.13540604476952},{"$f":"DZ6*(c_MMF*(Costs!$C$73*(365.2425/4)))","v":59.334475207214723},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5865892300864912},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.3593875201145256},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":714.55611361099136},41.660218830851484,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2807765815200254},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.1298793615308562},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.328899620939982E-2},310.09896783156915,22.607508174366195,16.208086880567485,6.9430520464569181,1464.9237503162481,0.97034728248658753,1421.4847801694316,1.7164094807823355E-4,0.19021411142642108,null,6.758162987470155E-4,6.2044878945582065E-5,null,null,null,3.5770629385558378E-5,6.8584102290233737E-3,2.0995977489719284E-4,0.19822775418549804,0.19234976258731729,6.0016172532551693E-3,0.94079444640678833,0,4.81689972991063E-2,4.8707469697825637E-3,1.6059518288433767E-4,3.5024256424309079E-6,9.4462540987281237E-8,1,1.6879099720786325E-3,0.93497553924572219,3.8170414026244721E-3,3.065475054653934E-4,7.4082808976584423E-6,null,null,null,null,4.8490770386292711E-4,4.645745997134141E-2,1.1976853673984461E-3,2.8944256503514768E-5,8.1501558269995531E-6,4.8191279117113239E-3,4.3468902244240248E-5,1.6166797265953442E-6,1.5488892646261905E-4,3.9930766966331945E-6,9.6499998490094722E-8,5.8605620319392638E-9,3.4653077396228893E-6,3.1257340776079362E-8,9.6329572071103032E-10,9.3499245266570213E-8,0.99399838274674501,7.1988160571401158E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6279410273370664E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3074033219336401E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.1595791460484083E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AO8","v":0.96849246825006163},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.9940088345431346},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.9940088345431346},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99481549950333814},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99481549950333814},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99351104668305223},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99351104668305223},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99438454551533784},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99438454551533784},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99669142799011212},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99669142799011212},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99713742213053402},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99713742213053402},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.9957852358555489},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.9957852358555489},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99635316069014601},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B6-$B5))","v":0.99635316069014601},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99487656925123924},0.96353046415828603,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_rATG_CsA_MMF_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94079444640678833,4.8707469697825637E-3,3.5024256424309079E-6,0.99399838274674479,0.94079444640678822,5.474614313834337E-3,1.0730396547337434E-3,0.96852343295050347,0.94079444640678822,7.0929129209316225E-3,0.93788499282625526,4.9221749336536093E-2,5.5970538771788637E-3,1.9765277449618511E-4,5.4804050393434958E-6,1.5785956276001276E-7,1.0000000000000002]
[4,1,51,0.94130635841473353,0,5.0509432996658443E-2,8.1842085886080773E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$53*(365.2425/4))","v":277.08387395163544},{"$f":"DZ7*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":53.63731455620038},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5528796583167379},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.99628453264641},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":466.79204249075747},44.598848703217548,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.8898121260365888},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":3.9656507372395216},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.7808803829089148E-2},326.80114634704421,25.761082754609415,16.115371784013135,6.9226103929267913,1231.1447268384727,0.96203773351558419,1184.4076826373473,3.1891708816407283E-4,0.18864061153643941,null,7.9063342304713932E-4,7.2512455439196528E-5,null,null,null,3.7315786563861242E-5,7.1546680757870887E-3,2.1909208234927618E-4,0.19723375044779001,0.18974631025357025,8.1842085886080773E-3,0.93497553924572208,0,5.0274501373965878E-2,6.3233607845751636E-3,2.3471036610803249E-4,7.4583844362560838E-6,2.2125658453274432E-7,0.99999999999999989,3.1329019305804139E-3,0.92700829731366174,4.4669301613674151E-3,3.5874022668808489E-4,8.6696134243865964E-6,null,null,null,null,5.0610339411311924E-4,4.848815142771308E-2,1.2500371198295457E-3,3.0209432310133897E-5,2.2622740826726941E-5,6.2443593005273093E-3,5.6378743221127519E-5,2.3627825174676131E-6,2.2637065435707367E-4,5.8358941814538922E-6,1.4103505203731521E-7,2.6683452650543551E-8,7.3652024308103453E-6,6.6498552795194751E-8,2.2562967164754571E-9,2.1900028781626887E-7,0.9918157914113922,1.3460572489871571E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9192250053336444E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5413341794179027E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7249158302411187E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO9","v":0.96423602490326454},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99191786852416364},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99191786852416364},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99300507423233797},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99300507423233797},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99124711497099982},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99124711497099982},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99242420525212549},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99242420525212549},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99553460482920975},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99553460482920975},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99613623576659238},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99613623576659238},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99431247302464965},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99431247302464965},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99507835664330491},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_MMF_ST*($B7-$B6))","v":0.99507835664330491},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99308769609977243},0.95757093246758573,{"$f":"p_NODAT_rATG_CsA_MMF_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93497553924572208,6.3233607845751636E-3,7.4583844362560838E-6,0.99181579141139187,0.93497553924572196,4.1309971889875244E-3,1.6879099720786325E-3,0.96427067870193395,0.93497553924572208,1.0016218482501624E-2,0.93099191827969185,5.161479148152319E-2,7.088248715810052E-3,2.7816940471037707E-4,1.032974052426016E-5,3.2389523859076156E-7,1]
[5,1.25,51.25,0.93487463505731883,0,5.3277136566285868E-2,1.1848228376395173E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$53*(365.2425/4))","v":274.7013605978367},{"$f":"DZ8*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":53.176112623480343},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5137315966505023},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.2790832331699313},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":462.77831820279931},47.903317824315153,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.5353635734600903},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.8515324007344303},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.2639016757610759E-2},346.92396007065832,25.673228399923804,16.005093193790596,6.8990018561815081,1249.2727425897583,0.95379934319607373,1191.5555213548691,2.5769923792019235E-4,0.18715918007141424,null,9.0272352021040256E-4,8.2713080902406863E-5,null,null,null,3.93136077946402E-5,7.5377166988341007E-3,2.3086474931079278E-4,0.19621021096638677,0.18714517034810277,1.1848228376395173E-2,0.92700829731366163,0,5.2955081589080494E-2,7.8531366470449403E-3,3.2162844331272167E-4,1.3201096612264238E-5,4.2653389264877883E-7,0.99999999999999989,2.5238927897401784E-3,0.9189652197280499,5.0997267513852662E-3,4.0956027176373017E-4,9.8977727225040831E-6,null,null,null,null,5.3308826135169335E-4,5.1073485460521928E-2,1.3166877017348521E-3,3.1820165472021065E-5,2.8095735969445429E-5,7.7550227688900622E-3,7.0018142185432691E-5,3.2377694925917228E-6,3.1020036472967735E-4,7.9970458571686803E-6,1.9326323328391756E-7,4.7228838818802491E-8,1.3036167509061399E-5,1.1770026438403596E-7,4.3496424003892574E-9,4.2218425024838955E-7,0.98815177162360479,1.0938006371297646E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2101114566071341E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7749457822426936E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2894809771832935E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO10","v":0.95924200591123598},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98809723854183973},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98653503717980795},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98969571880209617},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98834207309466005},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98711146867490251},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98542084523412166},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98884158399384314},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9873764502639929},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99341801949603004},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99255152078681785},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99430400508953132},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99355376498922632},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99161904365747111},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99051684766729076},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99274630005164932},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99179173734788106},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98975143052318904},0.94941114756857914,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92700829731366163,7.8531366470449403E-3,1.3201096612264238E-5,0.98815177162360479,0.92700829731366174,4.8343400014798869E-3,3.1329019305804139E-3,0.95928486664736023,0.92700829731366174,1.3392411443912736E-2,0.92298675852085577,5.4564146900493847E-2,8.6672036947167928E-3,3.7178244421117845E-4,1.7117154989247157E-5,5.7984082028256097E-7,0.99999999999999978]
[6,1.5,51.5,0.92846752368380481,0,5.6595881804764742E-2,1.4936594511430298E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$53*(365.2425/4))","v":272.29000620604927},{"$f":"DZ9*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.70932770318089},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4741096359683796},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.3868103640620766},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":458.71600657975631},50.717155500788543,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2179360383475544},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.7882175140026195},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.7605069321995109E-2},368.16542416521673,25.594212283188376,15.8947121164781,6.8777683623826693,1267.8692915387437,0.94563150216240932,1198.9371427033718,2.4364829249282703E-4,0.1856759639863079,null,9.4640462063225335E-4,8.6547552199119448E-5,null,null,null,4.1712600257625204E-5,7.9976832654687913E-3,2.4499790617687242E-4,0.19523695822353537,0.18462221808254131,1.4936594511430298E-2,0.9189652197280499,0,5.6173212211907193E-2,9.4812707423886436E-3,4.2193644510963516E-4,2.103321336623008E-5,7.3314774791634301E-7,0.99999999999999989,2.3809874173434413E-3,0.91080416808126741,5.3407793480017294E-3,4.2891926329259453E-4,1.0365618144777169E-5,null,null,null,null,5.6548454150168138E-4,5.4177269698839327E-2,1.3967040644048696E-3,3.3753907161317968E-5,3.3920621963609488E-5,9.3628156225834674E-3,8.4534497841566963E-5,4.2475501722348542E-6,4.069442298624442E-4,1.0491127792051912E-5,2.5353728290418546E-7,7.5249373070437689E-8,2.0770432998821551E-5,1.8753099433809118E-7,7.4763824986650808E-9,7.2567136541767797E-7,0.98506340548856952,1.0410069035783814E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3350766708216859E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8753056438388504E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.532018930452787E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO11","v":0.95352310508751081},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98500291721091249},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98218174032000893},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98701421179598459},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98456841782955462},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98376299279334867},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98071086028263443},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98593938709250262},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98329287559870371},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99170110923811827},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99013364612389698},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99281736765360729},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99145983002638871},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98943537148445282},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98744268124167522},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99085497976410963},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98912858083558108},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98704865072192816},0.94117369430881082,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9189652197280499,9.4812707423886436E-3,2.103321336623008E-5,0.98506340548856974,0.91896521972805012,5.5191847958715005E-3,2.5238927897401784E-3,0.95357351490838194,0.91896521972805001,1.6428955939798567E-2,0.91488469390465865,5.7845630629374124E-2,1.0334854846334788E-2,4.7876734905987069E-4,2.6147387078551773E-5,9.4994369528814886E-7,0.99999999999999967]
[7,1.75,51.75,0.92202386859233909,0,6.0054814039493816E-2,1.7921317368166836E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$53*(365.2425/4))","v":269.78416665036644},{"$f":"DZ10*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":52.224252543234954},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4329351505053056},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.450970740461011},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":454.49451960662594},53.410930486448933,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.9325667431985218},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.7688957235002958},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":4.2752012997901996E-2},389.70633790563579,25.511307145901256,15.780230116898938,6.8554897970569098,1286.3953546228324,0.93753360626723448,1206.038875904962,2.8050419335033227E-4,0.18410675561285242,null,9.7313202844503629E-4,8.8796711489000035E-5,null,null,null,4.4208843226862156E-5,8.4762961884071002E-3,2.5970738489104712E-4,0.19422940096266178,0.18209659072764897,1.7921317368166836E-2,0.9108041680812673,0,5.9518049046841055E-2,1.1188438950280931E-2,5.3559825301010622E-4,3.1261560790873466E-5,1.1667396426599545E-6,0.99999999999999978,2.7425717242322012E-3,0.90212615694481868,5.4843460168879279E-3,4.4044913671361128E-4,1.064425861483306E-5,null,null,null,null,5.9915634785780028E-4,5.7403258033300486E-2,1.4798708803686709E-3,3.576378531409668E-5,4.0028263964518954E-5,1.1048655168939978E-2,9.9755517376434158E-5,5.3917609587639126E-6,5.1656741462623417E-4,1.3317241927439427E-5,3.2183549766867454E-7,1.1184277027748532E-7,3.0870991633068066E-5,2.7872638752791586E-7,1.1897999918397056E-8,1.1548416427415575E-6,0.98207868263183296,1.2102363266044303E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4201207642670676E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9436047581275315E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6970762265295114E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO12","v":0.94751788093809353},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.98206650459471312},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97805578153028949},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98446849510995038},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98098974602890054},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98058620630554327},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97624844621354523},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98318476422264856},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97942150286683771},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99006957755511837},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98783759739602106},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99140433579437393},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98947076007372814},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98736125032497513},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98452531502587315},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98905802186777125},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98660022543625081},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98448317936276497},0.93281541592900408,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9108041680812673,1.1188438950280931E-2,3.1261560790873466E-5,0.98207868263183318,0.91080416808126752,5.7800642294391011E-3,2.3809874173434413E-3,0.94757577305119445,0.91080416808126752,1.9614953287058576E-2,0.90646516251304299,6.1202826548514735E-2,1.2078707068151595E-2,5.9916461447085214E-4,3.7724897175690483E-5,1.4610715852990511E-6,0.99999999999999967]
[8,2,52,0.91513932036440149,0,6.3552090429647948E-2,2.1308589205950319E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$53*(365.2425/4))","v":267.17080244808062},{"$f":"DZ11*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.718362987957597},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3899938831313801},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.1078622501093836},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":585.0776659878411},56.019541214333785,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6773428323054027},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.7909420427867548},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.8074810676616807E-2},411.20093388978194,25.421262430198642,15.660813829591804,6.8312926586567571,1438.1148912654521,0.92950505653679638,1336.7350633121027,2.9143718712476823E-4,0.18251344146543086,null,9.9117780198684801E-4,9.0229372181237374E-5,null,null,null,4.6727068836574822E-5,8.9591241831949355E-3,2.7455116812650745E-4,0.19316668824688171,0.17954941347994352,2.1308589205950319E-2,0.90212615694481868,0,6.2887604050188409E-2,1.2968975186022261E-2,6.6273097593159828E-4,4.4188233560507493E-5,1.7554035279381478E-6,0.99999999999999989,2.8471397957652192E-3,0.89324254735501563,5.5776980896909368E-3,4.4794626394626595E-4,1.0825440400607728E-5,null,null,null,null,6.3307698709318073E-4,6.0653086252003045E-2,1.5636522947313947E-3,3.7788516360790001E-5,4.639839073192249E-5,1.2806946113005452E-2,1.1563068228488685E-4,6.6715807643309721E-6,6.3918286683292648E-4,1.6478300087215928E-5,3.9822824712493554E-7,1.5808981797602755E-7,4.3636163838778367E-5,3.9397990375310187E-7,1.7900986877026117E-8,1.7375025410611216E-6,0.97869141079404953,1.2686700064091908E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4853919297260434E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.996024186788983E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8237573591745911E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO13","v":0.94133385365095645},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97866319981409},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97328011678517934},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98151672116481559},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9768450024278037},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97690529866545317},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9710853046549055},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97999150569150673},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97493923045144126},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98817589101809333},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98517456373661416},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98976386344107092},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98716298866702878},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98495503509430504},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98114398729801222},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98697270872088561},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98366850870220357},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.9815090376330512},0.92392768478836174,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90212615694481868,1.2968975186022261E-2,4.4188233560507493E-5,0.97869141079404964,0.90212615694481901,5.9354394122163728E-3,2.7425717242322012E-3,0.941400704044563,0.9021261569448189,2.3075320578530071E-2,0.89768435214991715,6.4559194195941194E-2,1.3893759928852686E-2,7.3307924090540465E-4,5.2151348743250894E-5,2.1425571099386533E-6,0.99999999999999967]
[9,2.25,52.25,0.90812120649062467,0,6.7036741558265139E-2,2.4842051951109827E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$53*(365.2425/4))","v":264.60202669300293},{"$f":"DZ12*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":51.221104770673207},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3477852669630073},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.120734389832452},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":579.45230083021283},58.556030395886943,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.4507286303779807},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.8522490850903992},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":5.3566310526313492E-2},432.46504658014311,25.336258413325506,15.545178498544974,6.8084500748938064,1454.8114599394737,0.9215452591266412,1340.6746038303295,2.3395673975791327E-4,0.18103835139829125,null,1.0043303510158268E-3,9.119788809819839E-5,null,null,null,4.9229729137801276E-5,9.4389681223247882E-3,2.8930856813229533E-4,0.19214534279675805,0.1770706297176157,2.4842051951109827E-2,0.89324254735501563,0,6.6230784341693993E-2,1.4818544671683111E-2,8.0342750587921103E-4,6.0114463925994288E-5,2.5297106919391588E-6,0.99999999999999956,2.2717730292369149E-3,0.88486416739816198,5.6425048011178357E-3,4.5315090639831582E-4,1.0951220100553833E-5,null,null,null,null,6.667321173564766E-4,6.3877476903217198E-2,1.6467779220067085E-3,3.979739911361052E-5,5.3015493968732231E-5,1.4633407833793346E-2,1.3212134392103322E-4,8.0879447142536799E-6,7.7488017785561471E-4,1.9976611960216435E-5,4.8277134912622432E-7,2.1506821825709943E-7,5.9363418394244856E-5,5.3597731349233272E-7,2.5797098603456349E-8,2.5039135933357024E-6,0.97515794804888989,1.0221163099942351E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5386762287518419E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0388169344275064E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9271738571844189E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO14","v":0.93502504724369329},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97510761138801783},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96829802894220252},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97843138718262024},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97251817945574548},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97306082540302075},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96570124213093633},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97665461616903937},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97026174207988702},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9861943125176561},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98239016972092519},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98804679713731325},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9847491462391621},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98243849460260435},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97761124683595224},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.984791047837002},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98060405507564152},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97840094148134205},0.91482938653186585,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89324254735501563,1.4818544671683111E-2,6.0114463925994288E-5,0.97515794804889022,0.89324254735501607,6.0364697940378104E-3,2.8471397957652192E-3,0.9351014332936779,0.89324254735501585,2.6341976676406444E-2,0.88905335737658875,6.7875383023014518E-2,1.5775940666940741E-2,8.8058882343501166E-4,6.9727247140227789E-5,3.0261864739467091E-6,0.99999999999999978]
[10,2.5,52.5,0.90167684409071491,0,7.0481254507581789E-2,2.7841901401703065E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$53*(365.2425/4))","v":262.03324599519533},{"$f":"DZ13*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.723845596585527},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3055765695785952},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.1296069983200976},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":573.82692484849429},61.020133701323211,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2513018131022813},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.9508650136764132},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.9217326524850532E-2},453.38092635841736,25.251711084581022,15.430690149994767,6.7857302139999147,1471.1497756697936,0.91365362527769012,1344.1213258671676,2.8038489297742606E-4,0.17947730345218726,null,1.0140599206666769E-3,9.1839260983705864E-5,null,null,null,5.1696661876006152E-5,9.9119622936763869E-3,3.0386091170789183E-4,0.19113110739407538,0.17462762917393648,2.7841901401703065E-2,0.88486416739816209,0,6.9519981704335029E-2,1.673333666219837E-2,9.5775014099081239E-4,7.9340030354461277E-5,3.5226622559542594E-6,0.99999999999999989,2.7286912085648118E-3,0.87598052459356657,5.6871752747324296E-3,4.5673840278887023E-4,1.1037918509468345E-5,null,null,null,null,6.9984381222457483E-4,6.70498027430904E-2,1.728561304941977E-3,4.1773844078071776E-5,5.98659401814782E-5,1.6524277196129197E-2,1.4919352588769672E-4,9.6414799514804546E-6,9.2371943225923842E-4,2.3813726542108797E-5,5.7550223798471794E-7,2.8385047208945802E-7,7.834878845700478E-5,7.0739142536703464E-7,3.5922868908723264E-8,3.4867393870455363E-6,0.9721580985982966,1.2397297149544476E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5838615084439492E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0751053403217888E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0148714242499049E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO15","v":0.9286246352489036},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97225195214247961},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96430206980679223},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97595231160041507},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96904561365988939},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96997399506475213},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96138454105491111},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97397405024321748},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96650899800191048},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98460046654796307},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98015225764929659},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98666536869622956},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98280838962496653},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98041536858604761},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97477385435544162},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98303659505036467},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97814169424247899},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97590403410216542},0.90624852770605691,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88486416739816209,1.673333666219837E-2,7.9340030354461277E-5,0.97215809859829694,0.88486416739816232,6.1066069276167053E-3,2.2717730292369149E-3,0.92870866023614251,0.8848641673981622,2.9591082508834736E-2,0.88042234599586433,7.1128479861078925E-2,1.7721456783029207E-2,1.0417374308626438E-3,9.0751272676787426E-5,4.1461476531757745E-6,0.99999999999999978]
[11,2.75,52.75,0.89479226401242562,0,7.386747237160772E-2,3.1340263615966417E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$53*(365.2425/4))","v":259.34303257915201},{"$f":"DZ14*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":50.203079731861081},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2613725610097957},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.1350234227468101},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":567.93562320907336},63.40542505160662,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.0776085239656314},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":11.084794720593187},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":6.5017191339293012E-2},473.8551688424277,25.156481880340611,15.310278558693428,6.7601398812773157,1486.593046154087,0.90582957127269037,1346.5999416547195,3.0910758708459988E-4,0.17786892221964243,null,1.0208462262572943E-3,9.219848026320014E-5,null,null,null,5.4114657004447609E-5,1.037557395670427E-2,3.1813029722774005E-4,0.19003889342418398,0.17214284935556506,3.1340263615966417E-2,0.87598052459356657,0,7.2736978017822848E-2,1.8709576903860044E-2,1.1257247207344754E-3,1.0216251499911359E-4,4.7696330503972884E-6,0.99999999999999978,3.0099347827504592E-3,0.86678612544599087,5.7144450730984694E-3,4.5892844679989558E-4,1.1090844926818498E-5,null,null,null,null,7.3222867350832476E-4,7.0152492976266301E-2,1.8085494638757024E-3,4.3706904172519297E-5,6.6936226429815989E-5,1.847582710028756E-2,1.6681357714267E-4,1.1332446596790943E-5,1.0857255513857602E-3,2.7990286311552481E-5,6.7643644037179732E-7,3.6550122281008338E-7,1.0088613831052118E-4,9.1087546578232871E-7,4.8639037853409363E-8,4.7209940125438791E-6,0.96865973638403347,1.381693967507476E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6231845056582961E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1066857331757736E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.0911912170877346E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO16","v":0.92215529064065771},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96879897729125963},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95947670365773707},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97295337665293868},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96484968636910029},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96624250476849172},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95617384695724306},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97073213130182201},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96197602489291179},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98267043030809142},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97744429006097444},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9849921510617855},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98045919251051694},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97796670729047896},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97134286741963627},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98091246457933245},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97516290423819085},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97288407336337746},0.89715019543207231,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87598052459356657,1.8709576903860044E-2,1.0216251499911359E-4,0.96865973638403358,0.87598052459356679,6.1549515960307678E-3,2.7286912085648118E-3,0.9222487344518544,0.87598052459356668,3.3250686750739444E-2,0.87138332501977867,7.430195803359381E-2,1.9726440957411603E-2,1.2165307991811218E-3,1.1551946981059363E-4,5.5389694845476463E-6,0.99999999999999978]
[12,3,53,0.88765830688157621,0,7.7180583232911243E-2,3.5161109885512472E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$53*(365.2425/4))","v":256.69745174426112},{"$f":"DZ15*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.690953748485853},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2179019288296287},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.1383806778046548},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":160.61201786100841},65.71730831606331,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.9282055376021905},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":12.252057686870481},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":7.095776120593128E-2},493.83822609688247,25.06471055630098,15.193468198474774,6.7354787625028854,1100.1571188762928,0.89807251839304003,988.02087437726334,2.4645001548629855E-4,0.17639757209901091,null,1.0259119856806528E-3,9.2389665329836024E-5,null,null,null,5.6473017138408259E-5,1.0827752134868609E-2,3.3205352773550803E-4,0.18897860244525025,0.16971648942040302,3.5161109885512472E-2,0.86678612544599098,0,7.5866938049364771E-2,2.0743305010963158E-2,1.3073368776277681E-3,1.2887642462207366E-4,6.308305918698005E-6,0.99999999999999989,2.3809578234878924E-3,0.85820241039794232,5.7313476754941159E-3,4.6028589882980963E-4,1.1123650236806041E-5,null,null,null,null,7.637373578733591E-4,7.3171239494370696E-2,1.8863735320630072E-3,4.5587665057703416E-5,7.421218385917131E-5,2.0484146640003073E-2,1.8494618710091385E-4,1.3160700015600518E-5,1.2608846782570945E-3,3.2505934032058452E-5,7.8556532301460797E-7,4.6107411109806918E-7,1.2726629526985304E-4,1.1490552411225492E-6,6.4329881801888526E-8,6.2439760368961166E-6,0.96483889011448731,1.1042287766619599E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6580559176240349E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1346910472989145E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1588711785789924E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO17","v":0.91563359274145839},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96496433046974306},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95412622750139964},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96962126507372548},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96019381406853543},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9620998561966746},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95039866421866237},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96713101750567998},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95694808404982057},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98052343975353351},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97443448251264486},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98313032660255673},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97784711405443248},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97524434393201809},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96753251058891521},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97855006382087251},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9718530792367216},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96952930064747034},0.88773359681995678,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86678612544599098,2.0743305010963158E-2,1.2887642462207366E-4,0.96483889011448754,0.8667861254459911,6.1844643648251837E-3,3.0099347827504592E-3,0.91573761431437317,0.86678612544599098,3.6777406620126935E-2,0.8624942679219666,7.7384762609614785E-2,2.1787055540929523E-2,1.404939529140143E-3,1.4432432696199256E-4,7.2434512598656394E-6,0.99999999999999989]
[13,3.25,53.25,0.88119298869814011,0,8.0413307947118373E-2,3.839370335474139E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$53*(365.2425/4))","v":254.05894131791806},{"$f":"DZ16*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":49.18019643995234},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1745474734546804},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.1399747497463104},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":158.961138661224},67.954062490174195,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.8016947990276933},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":13.450735380251778},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":7.7029703574554631E-2},513.29474066517764,24.972856544797079,15.078031965242726,6.7107954236569993,1118.8547456141978,0.89038189287598191,996.20800625324466,3.0259177384674998E-4,0.17482681340456116,null,1.0295152232014562E-3,9.2437258026464001E-5,null,null,null,5.8766603353391296E-5,1.1267511595499474E-2,3.4560003898451586E-4,0.1879232358974732,0.16732344649377187,3.839370335474139E-2,0.85820241039794232,0,7.8902587169864827E-2,2.2830806070895892E-2,1.5025421806525178E-3,1.597722293019115E-4,8.1785966010332738E-6,0.99999999999999989,2.9354435755195767E-3,0.8490555238906593,5.7393732689493713E-3,4.6093043615442369E-4,1.1139226659594141E-5,null,null,null,null,7.942966330771738E-4,7.6099026149902466E-2,1.9618526314015834E-3,4.7411755483601754E-5,8.1680521830582628E-5,2.2545567315263079E-2,2.0355823380222921E-4,1.5125792929696834E-5,1.4491539605747926E-3,3.7359564960258405E-5,9.0286218776997033E-7,5.7160833581131358E-7,1.5777610039918068E-4,1.4245205669195044E-6,8.3402447413074624E-8,8.0951941536201995E-6,0.96160629664525832,1.3755257966598544E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6894252214343776E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1598838100094133E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.219754095392843E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO18","v":0.90907224365871631},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.9619101156813209},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9498709174961445},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96696603015775828},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9564884163290388},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95880130591061907},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94580750519069301},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96426216306904866},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95294802538719192},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97881066835018027},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97203533152315813},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98164465311456528},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97576421726357732},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97307373903537975},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96449754528576848},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97666582779678668},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96921553075989708},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96685653614021727},0.87894244060508209,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85820241039794232,2.2830806070895892E-2,1.597722293019115E-4,0.96160629664525865,0.85820241039794265,6.2027572245607317E-3,2.3809578234878924E-3,0.90918455821870958,0.85820241039794232,4.0307304121811514E-2,0.85362896714430081,8.0370493294358331E-2,2.3899578226857489E-2,1.6069026785863678E-3,1.774539473306753E-4,9.3005867546714739E-6,0.99999999999999978]
[14,3.5,53.5,0.87421900993883783,0,8.3560085172280363E-2,4.2220904888881645E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$53*(365.2425/4))","v":251.35421574289919},{"$f":"DZ17*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.656621341963024},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.130105009603529},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.1398063060149786},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":157.26882956578018},70.111846603810946,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.696654733366284},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":14.678876992446238},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":8.3223094898789207E-2},532.19134972006407,24.874278941244516,14.959679789974938,6.6843052970826138,1136.8297931391492,0.88275712587216437,1003.5446007973625,2.9135163322800413E-4,0.17329276699000062,null,1.0316556521947746E-3,9.2341691305012315E-5,null,null,null,6.0991557303964214E-5,1.1694112638650596E-2,3.587467660919329E-4,0.18682196692877487,0.16491842257582984,4.2220904888881645E-2,0.8490555238906593,0,8.1838399418851834E-2,2.4968350382819086E-2,1.7112631765202177E-3,1.9513566535943908E-4,1.0422576908309674E-5,0.99999999999999989,2.8181509932083196E-3,0.84002684777428349,5.7385252138067964E-3,4.6086232864364955E-4,1.1137580717082591E-5,null,null,null,null,8.2385087037609617E-4,7.8930523330418167E-2,2.034849363100338E-3,4.9175854957235951E-5,8.932789679805916E-5,2.4656406022585647E-2,2.2261646343538086E-4,1.7226945632247847E-5,1.6504586971149923E-3,4.2549253279226452E-5,1.0282804937511046E-6,6.9812616010239205E-7,1.9269772014656017E-4,1.7398190527765091E-6,1.0628576819575638E-7,1.0316291140113917E-5,0.95777909511111825,1.3347734279279877E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7179632991076855E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.182802808256367E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2751420446924472E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO19","v":0.90248131248088947},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95811836422317553},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9445957323012667},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96366802054244505},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95189182849444642},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9547074312878957},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9401183580959348},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96069973572968059},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94798770266074228},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97668089678367709},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9690544710466279},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97979678025025529},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9731753242972333},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97037612139661678},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.960729571617287},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97432331702175357},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96593939876395418},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.96353740607951688},0.86957450286307414,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8490555238906593,2.4968350382819086E-2,1.9513566535943908E-4,0.95777909511111836,0.84905552389065952,6.2114429317633888E-3,2.9354435755195767E-3,0.90260411993352996,0.8490555238906593,4.4095585447853157E-2,0.8445411858324714,8.3253723981538408E-2,2.6060234048574361E-2,1.8223258863724547E-3,2.1519131939261286E-4,1.1753483797475603E-5,0.99999999999999989]
[15,3.75,53.75,0.86741421246203887,0,8.6615521531136302E-2,4.5970266006824669E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$53*(365.2425/4))","v":248.65170591709062},{"$f":"DZ18*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":48.133475164053671},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0856989536434751},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.1384196046093327},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":155.57790683373551},72.193004719243476,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.61167049548823},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":15.934540950304074},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":8.9529338546574119E-2},550.51090026853603,24.774767793315196,14.842301835452908,6.6575643051208413,1154.2014861791399,0.87519765340356559,1010.1544322588912,3.029872750934928E-4,0.17175029945134512,null,1.0328059191077937E-3,9.2147399217313542E-5,null,null,null,6.3144163781952414E-5,1.2106843011797059E-2,3.714714586234579E-4,0.18571969867896618,0.16254144447464847,4.5970266006824669E-2,0.84002684777428338,0,8.4669048544224967E-2,2.7152117714329634E-2,1.9333885962246914E-3,2.3524697342578661E-4,1.308439068664153E-5,0.99999999999999978,2.9290275037188694E-3,0.83089485094338855,5.7315436583106338E-3,4.60301638256549E-4,1.1124030608827912E-5,null,null,null,null,8.5234645145085026E-4,8.1660594035821349E-2,2.1052312939644352E-3,5.0876762988339385E-5,9.714064132580245E-5,2.6812890257989233E-2,2.4208681501459916E-4,1.9463038000325519E-5,1.8646915724737962E-3,4.8072232370016508E-5,1.1617533805532647E-6,8.4163018549653191E-7,2.3230789393126558E-4,2.0974493090245056E-6,1.3343000754394388E-7,1.2950960679097585E-5,0.95402973399317537,1.4023669301900243E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7441624481675246E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2038434073551549E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3259904990428408E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO20","v":0.89586899092180283},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95445253436550903},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93950386350658166},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96047786019903159},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9474516875659833},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95075079531362339},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93462942411101912},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95725477128455139},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94319810213428346},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97461825657244894},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96617010783295543},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97800663459690285},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97066921614712065},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96776507242830601},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95708660296106063},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97205514190259712},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96277030508964312},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.96032750435635517},0.86032763228218112,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84002684777428338,2.7152117714329634E-2,2.3524697342578661E-4,0.95402973399317537,0.84002684777428371,6.2105251231675289E-3,2.8181509932083196E-3,0.8960019067620818,0.84002684777428349,4.7919742354169112E-2,0.83546084935883602,8.6030593119178475E-2,2.8265270452269925E-2,2.0510838886551269E-3,2.5781354986353434E-4,1.4647277027658443E-5,0.99999999999999989]
[16,4,54,0.86055365425990005,0,8.9577127038586196E-2,4.9869218701513549E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$53*(365.2425/4))","v":245.86534885338298},{"$f":"DZ19*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.594098013876881},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.039915169061425},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.1356014455452474},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":153.83452205354996},74.193413909343221,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.545331808168367},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":17.215791949150194},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":9.5938524980689222E-2},568.23239002114792,24.666630256254454,14.720870989470955,6.6285051989857058,1170.7683581929182,0.86770291632177787,1015.879118741255,3.5108084183668297E-4,0.170127406641185,null,1.0327784706925158E-3,9.183740362982914E-5,null,null,null,6.5222841759599707E-5,1.2505399658328682E-2,3.8376439890626271E-4,0.18455749025633858,0.16014107252445309,4.9869218701513549E-2,0.83089485094338855,0,8.7392137694131969E-2,2.9378423190210213E-2,2.1687791810855624E-3,2.8038012630128209E-4,1.6210163368675358E-5,0.99999999999999989,3.4045096952059093E-3,0.82130272737883858,5.7173552152739275E-3,4.5916216101211829E-4,1.1096493058031613E-5,null,null,null,null,8.797592476711268E-4,8.4286926579026381E-2,2.1729388281012444E-3,5.251303933321378E-5,1.0510557223798876E-4,2.9011381183580751E-2,2.6193643439147206E-4,2.1832668144525221E-5,2.0917182761001855E-3,5.3925039671788142E-5,1.3031971690635106E-6,1.0031005894447034E-6,2.7687717164948382E-4,2.4998540623535393E-6,1.6530553637313389E-7,1.6044857832302223E-5,0.95013078129848627,1.6484943405341207E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7683950286510408E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.223304650539742E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.3730221510897822E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO21","v":0.88924208039101671},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.95061542748223338},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93418267197108085},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95713687500246192},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9428081029072245},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9466106518752484},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92889593417580696},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95364795773770683},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93819104727713021},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97245543489518205},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96314833941384015},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97612899301378775},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96804263853341788},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96502883459876343},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95327329119890813},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96967733061889039},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95945128150652947},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95696657054131151},0.85097494405281249,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83089485094338855,2.9378423190210213E-2,2.8038012630128209E-4,0.95013078129848649,0.83089485094338877,6.2029693271760103E-3,2.9290275037188694E-3,0.88938560353384277,0.83089485094338866,5.2075406496206234E-2,0.82609878916111357,8.8698209744216133E-2,3.0510952681452163E-2,2.2930217119842325E-3,3.0559116881127699E-4,1.8029036216197314E-5,0.99999999999999978]
[17,4.25,54.25,0.85327701176285387,0,9.2441393946246939E-2,5.4281594290898912E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$53*(365.2425/4))","v":243.08828570818829},{"$f":"DZ20*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":47.056519960932384},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9942840966958606},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.1319233470347259},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":152.09695234864489},76.117015084168628,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.496244672310763},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":18.520717022569684},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.10244252282570944},585.35069186009662,24.557868182255,14.600704583512847,6.5992782650483051,1186.7129276542839,0.86027236026664922,1020.8963312320961,3.0138312977627979E-4,0.16861999883245113,null,1.0320678588513824E-3,9.1458193292358103E-5,null,null,null,6.7225279881103124E-5,1.2889339496563552E-2,3.9561155384726051E-4,0.18339708434466306,0.15777144261520504,5.4281594290898912E-2,0.82130272737883847,0,9.0004281794300325E-2,3.1643482172694117E-2,2.4172642428829027E-3,3.3080221132127195E-4,1.9847909063719271E-5,0.99999999999999978,2.9019695502025757E-3,0.81223318501634212,5.6988372785594984E-3,4.5767498109778177E-4,1.1060552636549359E-5,null,null,null,null,9.0605518216829825E-4,8.6806256163974971E-2,2.2378877982216138E-3,5.4082649935442747E-5,1.132091494437967E-4,3.1248141445310233E-2,2.8213157794008552E-4,2.433411778052629E-5,2.3313741846557163E-3,6.0103431152179087E-5,1.4525092944808976E-6,1.1834929156477164E-6,3.2666930375660448E-4,2.9494146490197729E-6,2.0240198565817479E-7,1.9645507078061095E-5,0.94571840570910104,1.4212111761620572E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7909497640498479E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2414184123348917E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4167973680135073E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO22","v":0.88260632095825287},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94612362185632515},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92796474326245226},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95322352670254096},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93737744534783973},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94176587460049765},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9221996751478988},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94942457514036338},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93233792049403041},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96991860531840979},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95960753902865992},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97392593995404908},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96496349259480241},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96182155847910289},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.948809165537987},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96688902444699754},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95556352524014632},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95303080128955442},0.84115100928606934,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82130272737883847,3.1643482172694117E-2,3.3080221132127195E-4,0.94571840570910104,0.8213027273788388,6.1876138693440774E-3,3.4045096952059093E-3,0.88276241325967908,0.82130272737883869,5.6255071238147165E-2,0.81676795619759035,9.1254687618417402E-2,3.2793593198661874E-2,2.5479566040253481E-3,3.5878747311502779E-4,2.1947670042640517E-5,0.99999999999999989]
[18,4.5,54.5,0.84656366197588051,0,9.5207789838723828E-2,5.8228548185395412E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$53*(365.2425/4))","v":240.37563481690395},{"$f":"DZ21*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":46.531410696860334},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9497114086974281},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.1277557858473275},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":150.3996844932721},77.967546049996599,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.463089089925338},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":19.84750475488077},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.10903363363047899},601.87283205034373,24.453226638711268,14.484928374709357,6.5711586148081338,1202.1535164085869,0.85290543562527976,1025.3232686009278,3.1317960656127605E-4,0.16710487110073574,null,1.0309924851362752E-3,9.1039863218791552E-5,null,null,null,6.9151341339981836E-5,1.3258636380401251E-2,4.0701167296446007E-4,0.18227488245035775,0.15546323801986903,5.8228548185395412E-2,0.81223318501634201,0,9.2505093442534464E-2,3.3943704224629639E-2,2.6786489651677938E-3,3.8677273490878353E-4,2.4047431021561767E-5,0.99999999999999978,3.0144130271225725E-3,0.80307390719610405,5.6778550688386352E-3,4.5598989483053309E-4,1.1019829446237914E-5,null,null,null,null,9.3123035504160572E-4,8.9218209153618319E-2,2.3000685718655191E-3,5.5585362009019777E-5,1.2143852763328675E-4,3.3519625463479634E-2,3.0264023351671976E-4,2.6965425729931475E-5,2.5834714038954413E-3,6.6602562848821841E-5,1.6095726935991153E-6,1.3837355859924469E-6,3.8194055450851652E-4,3.4484448142745903E-6,2.452272313983499E-7,2.3802203790163418E-5,0.9417714518146042,1.4929398126539456E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8120552182060114E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.258368252907325E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4577597565152426E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO23","v":0.87596662206993103},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94226731432405075},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9226361687711675},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94986183566530635},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93271962917476836},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93760806265041075},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.916464160543916},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94579770840980382},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.927320007827661},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96773637233877685},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95656470585043363},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97203020602251322},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96231616279329923},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95906443495801619},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94497647045461031},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9644910636423436},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95222370447912452},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.9496506646403895},0.83186228485150693,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81223318501634201,3.3943704224629639E-2,3.8677273490878353E-4,0.94177145181460453,0.81223318501634245,6.1675728122938299E-3,2.9019695502025757E-3,0.87613330893768171,0.81223318501634234,6.0276386334567805E-2,0.80765354610622309,9.3700578832495704E-2,3.5109694077402664E-2,2.8156828970176064E-3,4.1765792613306096E-4,2.6453826159799445E-5,0.99999999999999978]
[19,4.75,54.75,0.83979813424363692,0,9.7877641272622412E-2,6.2324224483740205E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$53*(365.2425/4))","v":237.52838949236261},{"$f":"DZ22*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.980246924991924},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.902927143935039},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.1222575377960773},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":148.61820277690703},79.736487299198373,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.444526317812182},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":21.194318006599577},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.11570149458307906},617.78304118166795,24.335198844699619,14.361999100119265,6.5394417634140245,1216.6627378840867,0.84560159749136787,1028.8119547630051,3.9799924627654881E-4,0.1654368175095596,null,1.0288196295869271E-3,9.0514673003476984E-5,null,null,null,7.1002240683995312E-5,1.361352326546322E-2,4.1797145416702696E-4,0.18105664801874077,0.1531017908010795,6.2324224483740205E-2,0.80307390719610394,0,9.4896064222456958E-2,3.6275683930175683E-2,2.9527168288674185E-3,4.4854311735733834E-4,2.8860221298037124E-5,0.99999999999999956,3.8591011503659599E-3,0.79309989985828699,5.6501733172047318E-3,4.5376676675430868E-4,1.0966103491968157E-5,null,null,null,null,9.5529978176635668E-4,9.1524224132737614E-2,2.3595182361217347E-3,5.702207183124747E-5,1.2978152343710747E-4,3.5822470368120911E-2,3.2343203861766724E-4,2.9724412338350423E-5,2.8478011080865766E-3,7.3417051180163601E-5,1.7742572623277116E-6,1.6047280930640395E-6,4.4293920305639884E-4,3.9991862078754444E-6,2.9430637144215407E-7,2.8565914926594971E-5,0.93767577551625936,1.9342010812401333E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8318955408295491E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2743020633283813E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.4962667224062269E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO24","v":0.86932722947333574},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.9382324685683272},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9170704574579035},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94634251711675432},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92785064752395285},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93325927180613122},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91047634692842372},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94200192655694093},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92207683716352773},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96544881459790366},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95337803017651801},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.97004235546595763},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95954246794085651},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9561760712496955},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94096617997928333},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96197796059638629},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94872716828052261},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.9461128427279295},0.82248165633781278,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80307390719610394,3.6275683930175683E-2,4.4854311735733834E-4,0.9376757755162598,0.80307390719610439,6.1448647931154057E-3,3.0144130271225725E-3,0.86950501447313266,0.80307390719610439,6.4812127434926342E-2,0.79808690352719547,9.603523083619965E-2,3.7455719650586319E-2,3.0959690754474387E-3,4.824496857969504E-4,3.1599789847417627E-5,0.99999999999999967]
[20,5,55,0.83225201148352046,0,0.1004479581303666,6.7300030386112486E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$53*(365.2425/4))","v":234.71403793749457},{"$f":"DZ23*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":45.435450659993343},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8566833702979366},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.1428745072338653},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":146.85730223377288},77.719742638338289,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.411875787882781},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":22.521798815677322},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.12149319056237083},633.09379910664404,24.214498449825378,14.240373988361165,6.5070067211471283,1226.8369374072311,0.83836030562490627,1028.5313897966503,2.985314331827993E-4,0.16398438443310026,null,1.0486366042685847E-3,6.3913840532773533E-5,null,null,null,9.3918163957532736E-5,1.3909169483399245E-2,4.2780640330941026E-4,0.17982636036175059,0.15075928243229175,6.7300030386112486E-2,0.79309989985828699,0,9.7174397449942343E-2,3.8635755370996942E-2,3.2392213220274598E-3,5.163562542365624E-4,3.4339358396798131E-5,0.99999999999999956,2.8558106433825767E-3,0.78416166582014168,5.7539725314455035E-3,3.2070054826575836E-4,7.7503150514268942E-6,null,null,null,null,1.2626645752400029E-3,9.3440860303205045E-2,2.4125684443970421E-3,5.8304127100254152E-5,1.3822502150043147E-4,3.8153056041383457E-2,3.4447430811305194E-4,4.2089790335906932E-5,3.1147672122036978E-3,8.0420803740688986E-5,1.9435157471661211E-6,1.8473394310108294E-6,5.0990511033194958E-4,4.603804473601968E-6,4.5199541635645504E-7,3.3887362980441673E-5,0.93269996961388713,1.448506082556747E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9184932936559223E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6266368917653875E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9310654296133002E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO25","v":0.86269184918436825},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.9330294742547981},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90990786621225572},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9418012846185756},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92157881105536876},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.927653742343583},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90277500526010235},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93710569247564923},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91532638081467066},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96249245106183412},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94926426061896285},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96747238128607427},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95595997521819343},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95244602810660073},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93579462200607388},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95873101334255451},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94421516138204376},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94154895475855205},0.81226660887826441,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79309989985828699,3.8635755370996942E-2,5.163562542365624E-4,0.93269996961388757,0.79309989985828755,6.1149061874510085E-3,3.8591011503659599E-3,0.86288427689795066,0.79309989985828744,6.9450575068765633E-2,0.78863078283921428,9.8184615142296441E-2,3.9761040202521601E-2,3.3822586422479453E-3,5.5334108415460044E-4,3.7387020799003944E-5,0.99999999999999956]
[21,5.25,55.25,0.82563831676826061,0,0.1027605634803202,7.1601119751418779E-2,0.99999999999999956,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$53*(365.2425/4))","v":231.78886691975839},{"$f":"DZ24*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":44.869202196048512},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8086186762621037},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.1356476077994504},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":145.02706349725744},79.245478686818927,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.363521308996447},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":23.827729304511916},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.12791931464799333},646.80004798495645,24.078411613502126,14.111689635682353,6.4704369792443615,1238.6546337254863,0.83118102441222164,1029.5462273528949,4.8017814257618702E-4,0.16215921393654123,null,1.0448447607156986E-3,6.3452371233637813E-5,null,null,null,9.596042450444483E-5,1.4211635135781013E-2,4.3717448744429307E-4,0.17849245925879653,0.14835954513658323,7.1601119751418779E-2,0.7841616658201418,0,9.9194832834650554E-2,4.088632503404626E-2,3.5252959624684308E-3,5.903259140726387E-4,4.0434683201209764E-5,0.99999999999999967,4.6747446610116341E-3,0.77344295960940235,5.7175876260425577E-3,3.1867261729327746E-4,7.7013063920271328E-6,null,null,null,null,1.2889177062475467E-3,9.5383668547850187E-2,2.4627302028540597E-3,5.9516377698757331E-5,1.4627676106333221E-4,4.0375508007310754E-2,3.6454026567217637E-4,4.5806986674020686E-5,3.3898505799961703E-3,8.7523236772245943E-5,2.1151590259939826E-6,2.1119766232448538E-6,5.8295062348390507E-4,5.2633139654888013E-6,5.3222577013775197E-7,3.9902457431072009E-5,0.92839888024858075,2.4010295698333128E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9366517219082545E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6367575829302171E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9555239300710612E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO26","v":0.85606374162712784},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92915096644792139},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90457923962097853},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9384138553576018},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91690854110703868},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92347686371057258},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89704884916428052},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93345473860583417},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91030219612968322},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96028385343761236},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94619438290344149},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96555174652766429},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95328519451566707},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94966149193329896},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93193938011098687},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95630599698042895},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94084940548756579},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93814552237346871},0.80311236607376801,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7841616658201418,4.088632503404626E-2,5.903259140726387E-4,0.92839888024858119,0.78416166582014224,6.0824233947626887E-3,2.8558106433825767E-3,0.8562666647740369,0.78416166582014213,7.4680314910113732E-2,0.77880231271477207,0.10014804450427164,4.2021617930752174E-2,3.6734522461137811E-3,6.3039988716439492E-4,4.3857806811882274E-5,0.99999999999999978]
[22,5.5,55.5,0.81727034429711665,0,0.10497014563407443,7.7759510068808685E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$53*(365.2425/4))","v":228.77855532817409},{"$f":"DZ25*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":44.286472398578717},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7591550022667288},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.1274871158394679},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":143.1435534903236},80.692812578363601,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.325186141108112},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":25.147409160541645},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.13439348911808049},659.86701060296286,23.932833094807584,13.978513724847945,6.4313165984707172,1249.6046987254033,0.82406322282635724,1029.753275290615,3.6471053387077915E-4,0.16058235378104824,null,1.0402907332710634E-3,6.2939419615066044E-5,null,null,null,9.7900997752322705E-5,1.4499042367797105E-2,4.4607998611561863E-4,0.17709331781947019,0.14593609022332496,7.7759510068808685E-2,0.77344295960940235,0,0.10110125617389275,4.3156910827458088E-2,3.8216085297591309E-3,6.7047386025615092E-4,4.7280930422554792E-5,0.99999999999999967,3.5098415231997163E-3,0.76393258699790867,5.6765024095261187E-3,3.1638271212073237E-4,7.645966647143351E-6,null,null,null,null,1.3136893876681789E-3,9.7216845203385041E-2,2.5100613611695722E-3,6.0660221669956911E-5,1.5440011123726269E-4,4.2617726030252316E-2,3.8478468596851191E-4,4.9657212574408897E-5,3.67477852329067E-3,9.4879848886996365E-5,2.2929450070557034E-6,2.3987175314541382E-6,6.6209723399994589E-4,5.9779087247509157E-6,6.2234021920618894E-7,4.6658590203348602E-5,0.92224048993119101,1.8264301411303696E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9539040519145767E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6463732556878683E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.97876196122075E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO27","v":0.84944579450987401},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.9227557147547395},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89581280426341359},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93282416651705202},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90921711108822634},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91659280596708514},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88763453841672624},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92743260409447215},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90203255994342402},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95663305777406205},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94112624390356336},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96237564289415201},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94886676506645418},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94506252854872819},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92558217647213203},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95229871577528324},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9352952423917299},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.93253110186817412},0.79213462273157942,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77344295960940235,4.3156910827458088E-2,6.7047386025615092E-4,0.92224048993119134,0.77344295960940279,6.0439615497278618E-3,4.6747446610116341E-3,0.8496669506796285,0.77344295960940268,8.0274814715023804E-2,0.76868777330365556,0.10199730189340195,4.4300540465500353E-2,3.9747389636677066E-3,7.1372547157154658E-4,5.1105187178855009E-5,0.99999999999999989]
[23,5.75,55.75,0.81013373418433821,0,0.10707614645442261,8.2790119361238923E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$53*(365.2425/4))","v":226.04906613665256},{"$f":"DZ26*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.758103611700328},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7143056371974255},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.1202361081956314},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":141.43575014517455},82.075611986027283,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.295691795945103},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":26.479221159987429},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.14091102646247228},672.34288186619551,23.809790753756111,13.861920099404651,6.3982522200419574,1260.4817425467411,0.817006374387795,1029.8216184601231,3.0160421842032411E-4,0.15914726983339364,null,1.0365616063306221E-3,6.2477921617983364E-5,null,null,null,9.9739713078403103E-5,1.4771365995018151E-2,4.5452165352848555E-4,0.1758735409413876,0.14368980403526652,8.2790119361238923E-2,0.76393258699790867,0,0.10289334761291116,4.5444170103542625E-2,4.1278693975762819E-3,7.5697708288694225E-4,5.4929443935155227E-5,0.99999999999999967,2.8696588074003456E-3,0.75510098725209462,5.6399961277394002E-3,3.1434801617455556E-4,7.5967944997865475E-6,null,null,null,null,1.3369754633735114E-3,9.8940082704190233E-2,2.554553978244735E-3,6.1735467102681422E-5,1.6258311321504153E-4,4.4876409224191782E-2,4.0517776613579765E-4,5.3636704690881053E-5,3.9692725434957599E-3,1.0248344947355961E-4,2.4766999160814444E-6,2.7081953634049419E-6,7.4751972073797829E-4,6.7491667855590127E-6,7.2301458270734722E-7,5.4206429352447878E-5,0.91720988063876085,1.5113246686442372E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9703410234446614E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6555344843046523E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0009017450228616E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO28","v":0.84284058019399744},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91791896892601244},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88919924114476923},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92859319734367962},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90340782953917997},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9113890140769384},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88053728248917995},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9228763052118012},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89579042520298946},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95386440889802615},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93728800854181826},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95996589469736748},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94551843476042519},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94157802851393346},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92077394460772988},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94926076335622123},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93109096543651537},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92828280100021432},0.78239441457912973,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76393258699790867,4.5444170103542625E-2,7.5697708288694225E-4,0.91720988063876108,0.763932586997909,6.0005310882939944E-3,3.5098415231997163E-3,0.84307505804048177,0.763932586997909,8.5003262010551875E-2,0.7595167871250017,0.1037367132224204,4.6594740661076849E-2,4.2858259844051538E-3,8.0349012654924007E-4,5.918086999462178E-5,0.99999999999999978]
[24,6,56,0.80369630164091721,0,0.10908729369921774,8.7216404659864827E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$53*(365.2425/4))","v":223.59585266639857},{"$f":"DZ27*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":43.283215698878351},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6739958726956576},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.1139381177913408},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":139.90080866825704},83.400163918109925,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.274023030182143},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":27.821772097939796},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.14746671380988913},684.28081143610075,23.709047554637468,13.76160348089668,6.3711801468733471,1271.3338794025706,0.81000995712551338,1029.7931011470887,1.8857044713470789E-4,0.15795216316299612,null,1.0336883058157007E-3,6.2070166644766773E-5,null,null,null,1.0148504240533929E-4,1.5029860779084449E-2,4.6253765217290764E-4,0.17483037555625403,0.14161434500855871,8.7216404659864827E-2,0.75510098725209462,0,0.10458007883192963,4.7745311218611072E-2,4.4437825712340256E-3,8.500031702115379E-4,6.3432296054088348E-5,0.99999999999999978,1.7253967192025761E-3,0.74744716774886233,5.6082879536920984E-3,3.1258074517249523E-4,7.5540851651087994E-6,null,null,null,null,1.3588925095718493E-3,0.1005620080295986,2.59643079580133E-3,6.2747496957852678E-5,1.708157794862602E-4,4.7148800823095124E-2,4.2569461602968506E-4,5.7741616928024164E-5,4.2730480183362568E-3,1.1032668981192764E-4,2.6662461578173292E-6,3.0410096903689197E-6,8.3938357816550156E-4,7.5785823556674224E-6,8.3493426796485898E-7,6.259736178612349E-5,0.91278359534013509,9.1865895256790786E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9860401842071071E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.664284490385345E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0220477343870795E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO29","v":0.83625040152690688},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91393490850061032},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88376232236671493},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92510585878480855},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89862773103545279},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90710433123420242},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87470601978299911},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91912211699274959},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89065666634110774},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95157893588033571},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93412304904739962},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95797597673149959},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94275605224487757},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93870372291578197},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91681320097974051},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94675366510074022},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92762549877533917},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92478207683671143},0.77334938307958678,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75510098725209462,4.7745311218611072E-2,8.500031702115379E-4,0.9127835953401352,0.75510098725209496,5.9619409384137423E-3,2.8696588074003456E-3,0.8364954673956585,0.75510098725209496,8.8874765944438355E-2,0.75127407750047848,0.10537518740761016,4.8901561791340011E-2,4.6064133938614645E-3,8.998567190944836E-4,6.8137243176848302E-5,0.99999999999999989]
[25,6.25,56.25,0.79845469038090877,0,0.11101218239007922,9.0533127229011856E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$53*(365.2425/4))","v":221.22772802765371},{"$f":"DZ28*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.824799103407983},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6350842379536723},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.107685336702358},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":138.41910608729756},84.665290104158672,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.259214931210977},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":29.173737837662749},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.1540541119799132},695.70649616202184,23.613985581502913,13.66648774427731,6.3456347530922708,1281.7993040189219,0.80307345353837845,1029.3789938215655,2.526673394854038E-4,0.15664203998383577,null,1.0308832985165134E-3,6.1665473099346659E-5,null,null,null,1.0314529448833582E-4,1.5275757317454921E-2,4.7016542803935188E-4,0.17383632413491967,0.13960333717344692,9.0533127229011856E-2,0.74744716774886244,0,0.10617029598329071,5.0057812364068956E-2,4.7690442164889015E-3,9.4971026797742919E-4,7.2842190299608243E-5,0.99999999999999989,2.364663641875135E-3,0.73918735887157494,5.5768073927001246E-3,3.1082616029836415E-4,7.5116824139051606E-6,null,null,null,null,1.3795554713874555E-3,0.10209112745396792,2.6359114390550123E-3,6.3701618880324299E-5,1.7908908791471764E-4,4.9432410524813286E-2,4.4631275134095265E-4,6.1968001324790552E-5,4.5858127871829862E-3,1.184020265478082E-4,2.8614014333161773E-6,3.3977263017071777E-6,9.3784497622170294E-4,8.4675654540190865E-6,9.5879299060688007E-7,7.1883397309001362E-5,0.90946687277098825,1.2725053438960188E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0010683479119771E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6726605128867397E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0422899240604987E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO30","v":0.82967732894092983},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91152123170944255},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88047317652416146},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92299211478268284},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89573401224589566},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90450928417108245},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87117975995732566},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9168472040626785},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88754995805261805},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95019214613935488},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93220411876890874},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95676821078003871},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94108059126336352},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93696056182552856},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91441357512036014},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94523269712697577},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92552495484698083},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92266061555829171},0.76551059503539753,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74744716774886244,5.0057812364068956E-2,9.4971026797742919E-4,0.90946687277098814,0.74744716774886255,5.9284227840297023E-3,1.7253967192025761E-3,0.82992800308112646,0.74744716774886266,9.2527943589909067E-2,0.74331726331021875,0.10691911541497938,5.1218480244117806E-2,4.9361915281535352E-3,1.0029786353734703E-3,7.8027277247972427E-5,0.99999999999999989]
[26,6.5,56.5,0.79262275399851112,0,0.11285448605068256,9.4522759950806293E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$53*(365.2425/4))","v":218.77097195346317},{"$f":"DZ29*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":42.349225420753996},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5947162634623799},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.1006456582314432},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":136.88194805247164},85.867023615606016,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.250276726279697},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":30.533758754889131},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.16066603698396431},706.61840135578109,23.509391728253284,13.56650385583206,6.3175279183586817,1291.5210573403667,0.79619635055686699,1028.3043525217461,2.5598026733326175E-4,0.15533893345172547,null,1.0274274354587973E-3,6.1217554183519177E-5,null,null,null,1.0472417179890344E-4,1.5509604025788309E-2,4.7742143997605842E-4,0.17277530834626431,0.13756306997163303,9.4522759950806293E-2,0.73918735887157494,0,0.10766793484666805,5.2379148124166663E-2,5.1033388398181679E-3,1.0562470027695111E-3,8.3212364196336624E-5,0.99999999999999989,2.3917366293485774E-3,0.73093794245446553,5.5413650792217259E-3,3.0885076516009891E-4,7.4639433789848793E-6,null,null,null,null,1.3990154895497846E-3,0.1035312255403963,2.6730936224047788E-3,6.460019431718887E-5,1.8739400345909173E-4,5.1724744465108392E-2,4.6700965559917808E-4,6.6311758421802692E-5,4.9072634780886193E-3,1.2670162685962124E-4,3.0619764481245941E-6,3.7788769305952527E-6,1.0430506846116985E-3,9.4174412272173872E-6,1.0952914951502159E-6,8.2117072701186407E-5,0.90547724004919383,1.3015280974538024E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0154835028055525E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6806948718490755E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0617064213290841E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO31","v":0.82312323083569261},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90818786567535448},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.8759366283715676},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92007172270427184},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89174045986280215},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90092638185755747},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86631797499211349},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91370485230309617},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88326383827554245},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94827423367704833},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92955215453167472},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95509749369988395},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93876433526087699},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93455094292493412},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9110995203001756},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94312959258502327},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92262272937191503},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91973005306562883},0.75705117277606337,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73918735887157494,5.2379148124166663E-2,1.0562470027695111E-3,0.90547724004919372,0.73918735887157516,5.8951452354123936E-3,2.364663641875135E-3,0.82338232825057722,0.73918735887157516,9.6547425975408788E-2,0.73506265066302023,0.10837026273314304,5.3542918488419966E-2,5.2748380556010693E-3,1.1129996571204155E-3,8.8904427286432501E-5,0.99999999999999989]
[27,6.75,56.75,0.78681438361861011,0,0.11461352438137852,9.8572092000011283E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$53*(365.2425/4))","v":216.30816955602441},{"$f":"DZ30*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.872481303540432},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.554248939334705},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.0932541190153626},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":135.34100691745934},87.008233068908282,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.246221927399624},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":31.900481105275375},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.16729675106585706},717.02454773486033,23.402434420606713,13.466377043029981,6.2887859676974207,1300.6735388542179,0.78937813950511604,1026.7232582042777,2.6555745161601979E-4,0.1540301856389773,null,1.0236926165781886E-3,6.0750706258842295E-5,null,null,null,1.0622132550147408E-4,1.5731349328791912E-2,4.8430367117742289E-4,0.17170206073890118,0.13553785325526824,9.8572092000011283E-2,0.73093794245446553,0,0.10907259061961802,5.4706688852673276E-2,5.4463372713839707E-3,1.1697523114713197E-3,9.4596490376528379E-5,1,2.4820980142460426E-3,0.72263750271693261,5.5041512702293741E-3,3.0677663482984752E-4,7.4138182276432379E-6,null,null,null,null,1.4172673041373041E-3,0.10488191303935322,2.7079672957383842E-3,6.5442980389110417E-5,1.9572111817838791E-4,5.4023205851474292E-2,4.8776188302059774E-4,7.0768611052395244E-5,5.2370835682483616E-3,1.3521731838114171E-4,3.2677737020720871E-6,4.1849586438959378E-6,1.1551379043984119E-3,1.0429448429011742E-5,1.2451362532616538E-6,9.3351354123266729E-5,0.9014279079999884,1.3660797597807695E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0293363122148712E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6884158047320717E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0803654671765999E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO32","v":0.81658979872277271},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.9047904570088473},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87131994094831089},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91709373294726115},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88767349278027707},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89727577051780294},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.8613724598345458},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91050138133142922},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87890056962032925},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9463162215794696},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92684701077034404},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95339137470639468},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93640071238649392},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93209232332945591},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90772168178489288},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94098296581888008},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91966317956490062},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.9167422802741293},0.74860239412970697,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73093794245446553,5.4706688852673276E-2,1.1697523114713197E-3,0.90142790799998873,0.73093794245446575,5.8576797877608099E-3,2.3917366293485774E-3,0.81685744661683868,0.73093794245446575,0.10065773457126692,0.72678772258569901,0.1097293274646003,5.5872319317357901E-2,5.6220197606348422E-3,1.2300537671254366E-3,1.0082253331543948E-4,0.99999999999999989]
[28,7,57,0.78096580772175472,0,0.11629081513572266,0.10274337714252256,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$53*(365.2425/4))","v":213.8931920790227},{"$f":"DZ31*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":41.404995034012195},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.514567446241919},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.0858079736485693},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":133.82998916860939},88.092226280237227,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.246121885966634},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":33.272630516695905},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.17394097894804367},726.94220947331485,23.297822362494095,13.36917759458739,6.2606742408878677,1309.3833550346669,0.78261831606329801,1024.7473963985426,2.3326190848820666E-4,0.15279913613259116,null,1.0199311794011098E-3,6.0281487897156894E-5,null,null,null,1.0763844544255071E-4,1.594124357636633E-2,4.9081940616038167E-4,0.17065231213634691,0.13355562515645614,0.10274337714252256,0.72263750271693261,0,0.1103860643095826,5.7037949782042525E-2,5.7977022498857129E-3,1.2903552227795537E-3,1.0704857625435056E-4,1,2.1493233259323266E-3,0.71470946634828436,5.4666625384093091E-3,3.0468718153774734E-4,7.3633227689151842E-6,null,null,null,null,1.4343343170784687E-3,0.10614492176178074,2.7405771730323147E-3,6.6231057691076549E-5,2.0406154245613037E-4,5.6325340960034422E-2,5.0854727955197492E-4,7.5334176911063484E-5,5.5749487542767354E-3,1.4394072785776048E-4,3.4785908401530989E-6,4.6164330604957841E-6,1.274234052246765E-3,1.1504737472292889E-5,1.409038143210109E-6,1.0563953811114045E-4,0.89725662285747743,1.1962846378375969E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.042671307772913E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6958481314649754E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.0983270434996347E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO33","v":0.81007856823411939},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.90123753796737449},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86649953014003012},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91397781572819725},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88342395443759913},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89345928107380002},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85621104157755235},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90715046780092068},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87434320841196678},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94426505435233254},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92401562627663514},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95160357356706315},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93392578879432819},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92951822861057531},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90418910718598466},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93873469819813082},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91656646422378285},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91361676275974879},0.74010135909110841,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72263750271693261,5.7037949782042525E-2,1.2903552227795537E-3,0.89725662285747743,0.72263750271693272,5.8183417232868647E-3,2.4820980142460426E-3,0.81035517674195889,0.72263750271693283,0.10467791655931341,0.71867348453260849,0.11099882430488632,5.8204277548323503E-2,5.977396332087207E-3,1.3542650014420395E-3,1.1383572133896851E-4,0.99999999999999978]
[29,7.25,57.25,0.77549824644299326,0,0.11788929758090234,0.10661245597610425,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$53*(365.2425/4))","v":211.52903559331929},{"$f":"DZ32*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.947346585276108},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4757210138626919},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.0783435055102839},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":132.35076940570227},89.121262963313782,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.24910058308846},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":34.649004840078597},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.18059356569494855},736.38982932715771,23.195838691099937,13.275041478565901,6.2332688235679878,1317.6751563762382,0.77591638023031739,1022.4057376548682,2.4089615788047014E-4,0.15156543318309287,null,1.0161709835500234E-3,5.9811921877196854E-5,null,null,null,1.0897852931307681E-4,1.6139730807706042E-2,4.9698190451837325E-4,0.16962800348793808,0.13161714645205658,0.10661245597610425,0.71470946634828425,0,0.11161158430019005,5.9370605314604481E-2,6.1570904142887028E-3,1.4181747801045256E-3,1.2062286642358644E-4,0.99999999999999978,2.2199394593090086E-3,0.70675054004134574,5.4290815578574734E-3,3.0259258671626131E-4,7.312703055729813E-6,null,null,null,null,1.4502584773408017E-3,0.10732335605359228,2.7710034060206938E-3,6.6966363236275187E-5,2.1240695612917372E-4,5.8628853248185217E-2,5.2934511029009397E-4,8.000399443358474E-5,5.9205288674120298E-3,1.5286333059553488E-4,3.6942218475537151E-6,5.0737260754702702E-6,1.4004566842873779E-3,1.2644369741677457E-5,1.5877111651661394E-6,1.190351552584203E-4,0.89338754402389542,1.2493985891956771E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0555278481002993E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7030137887726195E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1156441644042047E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO34","v":0.80359093682667793},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89813711463630963},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86229940169853458},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91125738317206395},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87971863751606205},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89012987979164659},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85171573640509268},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90422564403455308},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87037098103908561},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94247215626103098},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92154281498229662},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.95004045087424771},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93176345782026748},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92726950309373912},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90110633537837703},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.9367699269013755},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91386271907993033},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.91088848030089975},0.73198172722962895,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71470946634828425,5.9370605314604481E-2,1.4181747801045256E-3,0.89338754402389575,0.71470946634828447,5.7787130427159718E-3,2.1493233259323266E-3,0.80387501205155054,0.71470946634828458,0.10859709113833085,0.71073000319481494,0.11218201095581989,6.0536527277763326E-2,6.3406217291414159E-3,1.4857473974937191E-3,1.2799830663561896E-4,0.99999999999999978]
[30,7.5,57.5,0.77000630929715086,0,0.11941196440229153,0.11058172630055746,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$53*(365.2425/4))","v":209.16905637988205},{"$f":"DZ33*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.490506764134722},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4369432199706367},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.0706444816606582},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":130.87416330383172},90.095682120384453,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.254312094632478},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":36.028443224989616},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.18724915093020067},745.37909393372354,23.092413171449273,13.181240698378508,6.2054759476222197,1325.4652244915903,0.76927183628682816,1019.6430671789786,2.3976913509209691E-4,0.15034642903443604,null,1.0122237832038807E-3,5.9330030315126131E-5,null,null,null,1.1024461113912636E-4,1.632726044291128E-2,5.0280460186248642E-4,0.16859806163896005,0.12969774047140264,0.11058172630055746,0.70675054004134574,0,0.11275243761144975,6.1702449240922164E-2,6.5241530439941282E-3,1.5533200148829128E-3,1.3537374684765148E-4,0.99999999999999978,2.2019530597107888E-3,0.69885057464387812,5.3903196715179924E-3,3.0043217351773604E-4,7.2604927211345761E-6,null,null,null,null,1.4650824958011674E-3,0.10842037664421421,2.7993276022149523E-3,6.7650869219414386E-5,2.2074946616310127E-4,6.0931564069968289E-2,5.5013570479077499E-4,8.4773532414638144E-5,6.2734885852482021E-3,1.6197646883753825E-4,3.9144574937497532E-6,5.5572277646062988E-6,1.5339134697627407E-3,1.3849317355565915E-5,1.7818711800929539E-6,1.3359187566755853E-4,0.88941827369944237,1.2532581099769569E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0679408963356983E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7099322635359005E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1323639235005753E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO35","v":0.79712817882063403},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89490985518702204},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85793375909178538},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90842431267568968},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87586472212004707},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88666529261515203},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84704521929479171},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90118049324369942},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8662409304645291},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94060296096742202},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91896682539925978},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94841038165751923},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92951007022155618},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92492633238333644},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89789734833935964},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93472195188729945},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91104695009747982},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90804776214152716},0.72383045891802777,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70675054004134574,6.1702449240922164E-2,1.5533200148829128E-3,0.88941827369944249,0.70675054004134596,5.7389868476294646E-3,2.2199394593090086E-3,0.79742004211128448,0.70675054004134608,0.11257167512707465,0.70280055734261193,0.11328156696359097,6.2866886543311573E-2,6.711344347986827E-3,1.624604976741596E-3,1.4336469868226283E-4,0.99999999999999967]
[31,7.75,57.75,0.76457778842817925,0,0.1208605876182286,0.11456162395359185,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$53*(365.2425/4))","v":206.77236955495923},{"$f":"DZ34*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":40.026561160632994},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3975622681421247},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.0625157479876104},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":129.37458976106339},91.015148997501399,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.260921096402345},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":37.409799367146682},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.19390230248899254},753.91500238983633,22.983949976849164,13.085380107720679,6.1763293296271202,1332.6740320603581,0.76268419275856636,1016.4094183522579,2.7483771694496346E-4,0.1490697574918331,null,1.0079202257927849E-3,5.8825046731071453E-5,null,null,null,1.1143858616396574E-4,1.6504113249990602E-2,5.0829574373331622E-4,0.16753518806118983,0.12777643966510316,0.11456162395359185,0.69885057464387801,0,0.11381069631573221,6.4031323845700983E-2,6.8985356519795258E-3,1.695889938600279E-3,1.5135565051687419E-4,0.99999999999999956,2.5508479383438455E-3,0.69064497581035023,5.3493943468440192E-3,2.9815117999731683E-4,7.205368342616636E-6,null,null,null,null,1.4788332965511815E-3,0.10943797599493256,2.8256012053754515E-3,6.8285818873012368E-5,2.2908135301832788E-4,6.3231342667701668E-2,5.7089982498099285E-4,8.9638184721153749E-5,6.6334870405073028E-3,1.7127134166267636E-4,4.1390850883931834E-6,6.0672923558616119E-6,1.6747021831494016E-3,1.512046309501579E-5,1.9922346679504508E-6,1.4936341584892375E-4,0.88543837604640785,1.4686639859728456E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0799416562154635E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7166209473139574E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1485283506709184E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO36","v":0.79069145826523912},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.8916836968198153},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85357605275905324},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90559082995171758},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87201517170840726},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88320292829085434},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.8423851679739387},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89813569107211166},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86211706962395063},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93873137926256534},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91638964902919895},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94677779313969146},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92725479101922315},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92258145029008365},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89468935257700011},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93267177982561356},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90823069275497892},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90520716890553587},0.71573957641406682,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69885057464387801,6.4031323845700983E-2,1.695889938600279E-3,0.88543837604640818,0.69885057464387845,5.6980123377568638E-3,2.2019530597107888E-3,0.79099102793881726,0.69885057464387845,0.11673985410342101,0.69474777522711417,0.11429903332875439,6.519320944938771E-2,7.0892068523417257E-3,1.7709317317061784E-3,1.5998930727460347E-4,0.99999999999999967]
[32,8,58,0.75884604438823677,0,0.12223587135851284,0.11891808425325016,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$53*(365.2425/4))","v":204.33333552064735},{"$f":"DZ35*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.554418073249643},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3574854918130224},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.0539425132733506},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":127.84852015959035},91.879994527267073,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.268102672240836},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":38.791941245081148},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.20054779318890115},762.00124230628353,22.869920083071992,12.987099375802369,6.1456868082981222,1339.2922365698078,0.75615296237999818,1012.7097921747935,2.7787579908532305E-4,0.14779958819477793,null,1.003245772171423E-3,5.8296221219341408E-5,null,null,null,1.125613587360287E-4,1.6670423246637752E-2,5.1345905617382521E-4,0.16643544964880164,0.12585065829698838,0.11891808425325016,0.69064497581035023,0,0.11478737034177658,6.6355095053074437E-2,7.2798780527039246E-3,1.845973524812078E-3,1.6862296403233272E-4,{"$f":"SUM(AP35:AW35)","v":0.99999999999999967},2.5754118185808E-3,0.68246044019130558,5.3062311152387558E-3,2.9574545561036842E-4,7.1472296146768886E-6,null,null,null,null,1.491524002401748E-3,0.11037712523201831,2.8498492892075184E-3,6.8871818148998025E-5,2.3739498172875296E-4,6.5526081627790098E-2,5.9161844355558671E-4,9.4593271174658297E-5,7.0001778863356297E-3,1.8073900667158184E-4,4.3678885220548613E-6,6.6042381650423191E-6,1.8229106864035938E-3,1.6458600243441909E-5,2.2195174980951411E-6,1.6640344653423759E-4,0.88108191574674954,1.5005066848521653E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0915580965897152E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7230954286858438E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1641751185664104E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO37","v":0.78428184001922374},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88791709806904418},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84849652528445008},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90228093527555564},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86752462153261645},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87916187609390495},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83695571756016629},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89457995210816288},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85730845048208371},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9365424264546699},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91337812312555244},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94486780286208427},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9246183286459736},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91984056547891557},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89094382746632861},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93027448360792986},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90494081973924423},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90188965011094546},0.70733567428330624,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69064497581035023,6.6355095053074437E-2,1.845973524812078E-3,0.88108191574674988,0.69064497581035067,5.6547508951839522E-3,2.5508479383438455E-3,0.7845907223719244,0.69064497581035067,0.12112195816802471,0.6865527080008279,0.11523536334451683,6.7513385712841212E-2,7.473846715179408E-3,1.9248116089436269E-3,1.7792644966603354E-4,0.99999999999999967]
[33,8.25,58.25,0.75313576625698875,0,0.1235384016602117,0.12332583208279926,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$53*(365.2425/4))","v":201.90382913547649},{"$f":"DZ36*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":39.084119328182823},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3175652682249628},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":1.0452031481029707},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":126.32841187539418},92.69274104170708,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.275063238082385},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":40.173779833936905},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.20718105182326635},769.64901859156737,22.754841294750939,12.889359258471488,6.1147624242718255,1345.4358754899929,0.74967766205827768,1008.6432215866698,2.7883824395065878E-4,0.1465398356380625,null,9.984361439371646E-4,5.7759007564761575E-5,null,null,null,1.136137221132735E-4,1.682630799749766E-2,5.1829776116948229E-4,0.16533308851429551,0.12394652325827134,0.12332583208279926,0.68246044019130558,0,0.11568335634725707,6.8671676372607987E-2,7.6678153776548923E-3,2.003649693075176E-3,1.8722993529973436E-4,0.99999999999999978,2.5789611591319414E-3,0.67431886647929762,5.2622314750207363E-3,2.9329311356940461E-4,7.0879642859017764E-6,null,null,null,null,1.5031662643423358E-3,0.11123868656266467,2.8720941152128162E-3,6.9409405037257287E-5,2.4568288757206402E-4,6.7813720527557381E-2,6.1227295747853664E-4,9.9634050747089258E-5,7.3732102728324492E-3,1.9037040519980669E-4,4.6006488755474086E-6,7.1683475383155857E-6,1.9786169130935095E-3,1.7864432443350735E-5,2.4644337142911313E-6,1.8476550158544322E-4,0.87667416791720054,1.5206553351644392E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.102815387128182E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7293697360933669E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1793381294813497E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO38","v":0.77790029935207394},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88408444756252569},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84333698285992909},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89891105151525286},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8629596174042512},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87505142581712236},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83144351323710275},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.8909608852300922},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85242223009655971},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93431080871213157},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91031086890907764},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94291996444225068},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92193187198031501},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.9170480675097461},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88713247410754326},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92783105236469521},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90159120949073979},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89851275925756069},0.69895334439811441,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68246044019130558,6.8671676372607987E-2,2.003649693075176E-3,0.87667416791720076,0.68246044019130592,5.6091238004638009E-3,2.5754118185808E-3,0.77821861130383796,0.68246044019130603,0.12554437065432228,0.67838965333530166,0.11609213719247125,6.9825392064473787E-2,7.8648979886445196E-3,2.086318505684246E-3,1.9723025910203785E-4,0.99999999999999978]
[34,8.5,58.5,0.74746696155393055,0,0.12477012922022387,0.12776290922584529,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$53*(365.2425/4))","v":199.54098785835632},{"$f":"DZ37*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.626725474762864},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2787404465815735},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":1.0366079929698748},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":124.85001502016698},93.457094680391805,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.281065022662389},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":41.554302700022163},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.21379811119778377},776.87857758451321,22.643732053769533,12.795426626837344,6.0849047512192262,1351.2419783234509,0.74325781283751513,1004.3211574229251,2.4410440722401564E-4,0.14536134880089335,null,9.9375347139320658E-4,5.7230567392820349E-5,null,null,null,1.1459772098885006E-4,1.6972070401585274E-2,5.2282080314429891E-4,0.16426592617262184,0.12209193301079165,0.12776290922584529,0.67431886647929762,0,0.11650091803768539,7.0979107756339602E-2,8.0619805996341443E-3,2.168987318293316E-3,2.0723058290434137E-4,0.99999999999999978,2.2196820590469593E-3,0.66658231562343206,5.2189578817904104E-3,2.9088123812186771E-4,7.0296769063375787E-6,null,null,null,null,1.5137894965070522E-3,0.11202483671856264,2.8923918848665089E-3,6.989993774918469E-5,2.539380581922429E-4,7.0092323807079276E-2,6.3284589106807809E-4,1.0475575436085434E-4,7.7522312743500349E-3,2.0015642498877179E-4,4.8371459344832939E-6,7.7598668856443956E-6,2.1418888776280078E-3,1.9338573779664E-5,2.7276943418480518E-6,2.0450288856249332E-4,0.87223709077415434,1.3243073953694007E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1137362627258334E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7354565409443956E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.1940480061894284E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO39","v":0.77154773031081558},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.88021636991323771},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83813903819575364},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89550801803849467},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85835682211198405},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87090448635808826},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82589312376353097},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88730736493397411},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84749774038310788},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93205415926703084},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90721226277715872},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.94094963866319425},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91921671467504606},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91422610755903821},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88328574045303754},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9253608213471165},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.8982085348484824},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89510342334203141},0.69061501467298547,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67431886647929762,7.0979107756339602E-2,2.168987318293316E-3,0.87223709077415468,0.67431886647929795,5.5626125528760425E-3,2.5789611591319414E-3,0.7718754910858997,0.67431886647929806,0.12981423569051259,0.67045059105136484,0.11687235631901922,7.2127352343203624E-2,8.2619936898538898E-3,2.2555163104550479E-3,2.1795459559049098E-4,0.99999999999999989]
[35,8.75,58.75,0.74219995785611648,0,0.12593447998870333,0.13186556215517989,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$53*(365.2425/4))","v":197.08286016792124},{"$f":"DZ38*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":38.150886277516086},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2383499344968447},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":1.0273215417568005},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":123.31199878417361},94.168892067569985,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.285376102720175},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":42.93250543478311},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.22039340833532209},783.68684461069097,22.522418296701769,12.695922668397808,6.0523048840676008,1356.3760741791311,0.73689293986334925,999.50395286216826,3.5234033891394723E-4,0.14397848307491617,null,9.8848344783642058E-4,5.666479590707338E-5,null,null,null,1.1551674475965366E-4,1.7108212505038693E-2,5.2704328177862587E-4,0.1631267441891506,0.12020694609587972,0.13186556215517989,0.66658231562343206,0,0.11724379460035307,7.327559693006766E-2,8.4620067800736335E-3,2.3420453026167798E-3,2.2867860827664063E-4,0.99999999999999967,3.3144456660565841E-3,0.657800424021733,5.1722038551178179E-3,2.8827537896880615E-4,6.9667015558896738E-6,null,null,null,null,1.5234422851434805E-3,0.1127391712237034,2.9108354317287097E-3,7.0345659777478072E-5,2.621540814682459E-4,7.2360121584095174E-2,6.5332126450423297E-4,1.0995361409000471E-4,8.136888050465637E-3,2.1008795598033918E-4,5.0771595376526647E-6,8.3790069380190177E-6,2.3127847462579886E-3,2.0881549420772223E-5,3.010006231492447E-6,2.2566860204514819E-4,0.86813443784481992,2.0021367817764812E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1243413302044182E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7413673285545047E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2083325050554713E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO40","v":0.7652249530493983},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87686084311161649},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8336374406327961},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8925542780278779},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85436753020966061},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86730827918010978},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82108861430696833},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88413714713706726},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84323141237653565},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93009292845315916},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90452179293810264},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93923672573571892},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91685817181555163},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91177509370493293},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87994860681028164},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92321446642945448},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8952723724521453},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89214484342319555},0.68269149592177758,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66658231562343206,7.327559693006766E-2,2.3420453026167798E-3,0.86813443784482014,0.66658231562343229,5.5168687968186157E-3,2.2196820590469593E-3,0.76556047303808183,0.66658231562343251,0.1344762544851438,0.66219136982258253,0.11757758483958715,7.4417414662430167E-2,8.6647642281884353E-3,2.4324590024275539E-3,2.4015295964010684E-4,0.99999999999999956]
[36,9,59,0.73588252911876395,0,0.12703052406612803,0.13708694681510766,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$53*(365.2425/4))","v":194.56008270158839},{"$f":"DZ39*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.662532312389231},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1968971352230349},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":1.0175188917685984},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":121.73353208445086},94.828816122595683,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.287248051594183},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":44.307360982268449},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.22696228016254202},790.07309452939126,22.393518354480761,12.592584163360067,6.0176664300799807,1360.8978140393529,0.73058257234782431,994.24822568340142,2.9801384477452097E-4,0.14271671516963444,null,9.8277414472132027E-4,5.6071451538563442E-5,null,null,null,1.1637017702790911E-4,1.7234643101883992E-2,5.3096199723351261E-4,0.16193554988681425,0.11830729059086818,0.13708694681510766,0.657800424021733,0,0.11791137507882123,7.5559232394792689E-2,8.8675216763032388E-3,2.5228727022383276E-3,2.5162731100357308E-4,0.99999999999999967,2.7557168868236493E-3,0.64962943129076989,5.1228509485559187E-3,2.8552466994014595E-4,6.9002256433843585E-6,null,null,null,null,1.5321166916065381E-3,0.11338110259520301,2.9274095874601866E-3,7.0746204551489221E-5,2.7032411873501364E-4,7.4615226241092514E-2,6.7368203496516465E-4,1.1522279308815606E-4,8.5268226604433162E-3,2.201557564303544E-4,5.3204663414123347E-6,9.025943201087882E-6,2.4913529622881993E-3,2.2493796749040465E-5,3.3120709446429269E-6,2.4831524005893013E-4,0.8629130531848922,1.6862107006654248E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1346493279742378E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7471125428707658E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2222168657869324E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO41","v":0.75893272028074044},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.87181089727383843},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82687600768527947},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88810612769594821},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84837011230782466},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.86189828138421087},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81387627158161036},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8793646453711762},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83682063061899392},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92713499114245101},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90046841255655741},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9366523798577463},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91330307303881808},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90808114639704995},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87492612632106903},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91997820110288675},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89085052865715308},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88769051043855074},0.67369737385452833,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.657800424021733,7.5559232394792689E-2,2.5228727022383276E-3,0.86291305318489231,0.65780042402173322,5.4674459356425136E-3,3.3144456660565841E-3,0.75928118779648957,0.65780042402173344,0.1394298060673072,0.65371492765625139,0.11820766431129008,7.669369644664277E-2,9.0728364009532974E-3,2.6171907104784405E-3,2.6387840707647799E-4,0.99999999999999956]
[37,9.25,59.25,0.73016910050798123,0,0.12805823417251166,0.14177266531950677,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$53*(365.2425/4))","v":192.22858314450866},{"$f":"DZ40*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":37.211205523329852},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1585873023359157},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":1.0085434460714275},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":120.27474530663083},95.447224602776942,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.286023152754851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":45.677966766834295},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.23350265397782352},796.0747455095127,22.279453697889593,12.500155636728106,5.9870145671631398,1365.367751310514,0.72432624353456787,988.97169434998466,2.3711740775992604E-4,0.1415878369557389,null,9.7776555542425543E-4,5.5524576937307674E-5,null,null,null,1.1715823241471388E-4,1.7351394057186498E-2,5.3457754897203618E-4,0.16086137433443362,0.11651611500146826,0.14177266531950677,0.64962943129076989,0,0.11850395354375894,7.7828160498492838E-2,9.2781511256033542E-3,2.7115087187185535E-3,2.761295031493829E-4,0.99999999999999967,2.1290095508263366E-3,0.64213291357330615,5.0776627256389527E-3,2.8300608164563674E-4,6.8393593527813676E-6,null,null,null,null,1.5398165369913514E-3,0.11395091360524252,2.942121653012992E-3,7.1101748512072035E-5,2.7844153828344352E-4,7.6855807284819833E-2,6.939116753895652E-4,1.2055842956018725E-4,8.9216753172678617E-3,2.3035053692520562E-4,5.5668418500995312E-6,9.7008159241227826E-6,2.677632237510965E-3,2.4175665283465634E-5,3.6345836256493322E-6,2.7249491952373355E-4,0.85822733468049284,1.3185295022442201E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1446773470800993E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7527017096728207E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2357241091718131E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO42","v":0.75267172298237561},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86757924841063194},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82122255107105202},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88437608038601789},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.84335039167105041},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85736693417800403},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80784956540225772},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87536414476311386},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83145783492348602},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92465043754616216},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89706782300344301},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93448076858423712},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91031885109428157},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90498087091425516},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87071729175276225},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91726067964317937},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88714238815864932},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88395630369874645},0.66532891414606754,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64962943129076989,7.7828160498492838E-2,2.7115087187185535E-3,0.85822733468049317,0.64962943129077011,5.4152758441394482E-3,2.7557168868236493E-3,0.75303048176920373,0.64962943129077033,0.14381324604711232,0.64588117243203802,0.1187662649373202,7.8954547758985652E-2,9.4858396130628169E-3,2.8097457465773622E-3,2.891834649033408E-4,0.99999999999999978]
[38,9.5,59.5,0.72512183136722086,0,0.12902434185806105,0.14585382677471787,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$53*(365.2425/4))","v":189.90703656444489},{"$f":"DZ41*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.761805410664017},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1204410109279506},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.99945457505677482},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":118.82218596781107},96.021407228306842,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.281108261763826},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":47.043508824258538},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.24001015933990086},801.70550667965563,22.164442808740642,12.408145888867001,5.9561084292454787,1369.4311618090826,0.71812349066426595,983.42068614275956,3.020404702744703E-4,0.14033991005694321,null,9.7265510455774951E-4,5.4972308973033236E-5,null,null,null,1.1788730170790213E-4,1.7459411913597636E-2,5.3791878804643515E-4,0.15978479594410039,0.11474521541845481,0.14585382677471787,0.64213291357330626,0,0.11902857633088146,8.0080935019478452E-2,9.6935281005222796E-3,2.9079827744361709E-3,3.022374266572987E-4,0.99999999999999967,2.7849726014083334E-3,0.63402880413679485,5.0319034460075086E-3,2.8045566521840297E-4,6.7777238771631094E-6,null,null,null,null,1.5466333799669355E-3,0.11445537986230006,2.9551465691908924E-3,7.1416519423575124E-5,2.8650116604557121E-4,7.908043656208992E-2,7.1399729134296198E-4,1.2595575442521313E-4,9.3210930950478697E-3,2.4066318520002237E-4,5.8160658491746745E-6,1.0403730369953219E-5,2.8716516267138304E-3,2.5927417352387205E-5,3.9782319145836758E-6,2.98259194742715E-4,0.85414617322528186,1.7458665311615995E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1544410203456656E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7581435419934356E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2488752918467025E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO43","v":0.74644259546357239},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86428391847681707},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81682783139809223},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88146966392495751},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83944508500572124},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.85383949418637906},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80316708718509755},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87224796821842088},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82728745741901366},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92271186408826267},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89441711248730926},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93278582138314425},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90799163406951777},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90256346752560279},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86743960082460636},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91514085224641517},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88425294422614575},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.88104729468774334},0.65765122937287801,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64213291357330626,8.0080935019478452E-2,2.9079827744361709E-3,0.85414617322528219,0.64213291357330637,5.3675081666373714E-3,2.1290095508263366E-3,0.74680863117879548,0.6421329135733066,0.14823304920678315,0.63808085885505061,0.11925792981959452,8.1198486907988837E-2,9.9034063651069256E-3,3.0101487931750116E-3,3.1612005230078775E-4,0.99999999999999967]
[39,9.75,59.75,0.71945715774520802,0,0.1299305706159434,0.15061227163884844,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$53*(365.2425/4))","v":187.5299859637407},{"$f":"DZ42*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":36.301660946218455},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0813827100156974},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.98992150843462023},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":117.33489853685838},96.549946755541967,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.271887228649106},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":48.403141620131258},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.24648054648564374},806.96631288344827,22.042745409417002,12.312750707052819,5.9234054683732582,1372.9545202843669,0.71197385494043408,977.50772246475515,2.8460590965944478E-4,0.13913791611725687,null,9.6716055405796238E-4,5.43964917037384E-5,null,null,null,1.1855917446819399E-4,1.7558961778787852E-2,5.4099354323562275E-4,0.15866259356916967,0.11296361837828905,0.15061227163884844,0.63402880413679497,0,0.11948728330830756,8.2316038796499222E-2,1.011328462969157E-2,3.1123148119138527E-3,3.3000267794427686E-4,0.99999999999999989,2.6010992937030076E-3,0.62615930336614012,4.9839077971964426E-3,2.7778060363200136E-4,6.7130761233981208E-6,null,null,null,null,1.5525937261693366E-3,0.11489646286072933,2.9665349802127667E-3,7.1691741196135136E-5,2.9449757415685954E-4,8.1287615866444771E-2,7.3392535589759153E-4,1.3140998633728428E-4,9.7247221602414103E-3,2.5108456555512177E-4,6.0679175577531089E-6,1.113475788584803E-5,3.0734308232657445E-3,2.7749230762260196E-5,4.3436949547105257E-6,3.2565898298956636E-4,0.84938772836115151,1.6512665625751821E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1639546850024583E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7634460307605891E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2616897253499587E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO44","v":0.74024591988336008},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.859938858131716},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81104366527067606},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.877635117526393},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83430073833603502},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84919009897073028},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79700738586197595},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86813798798209951},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82179640965707335},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92015068167518488},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89091857694335341},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.93054577295448193},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90491863467526645},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89937180722616228},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86311762728264541},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91234090234705167},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88044065976247987},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87721019714404203},0.64935126931595499,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63402880413679497,8.2316038796499222E-2,3.1123148119138527E-3,0.84938772836115151,0.63402880413679497,5.3191368351030747E-3,2.7849726014083334E-3,0.74062240833472603,0.63402880413679519,0.15290981115545196,0.63009405375146754,0.11968382698311666,8.3423985123394384E-2,1.0325168481575052E-2,3.2184151003673595E-3,3.4473940462692826E-4,1]
[40,10,60,0.71401575020525043,0,0.13077689912269388,0.15520735067205552,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$53*(365.2425/4))","v":185.26093264654676},{"$f":"DZ43*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.862422369164477},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0440989571066721},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.98081240700301631},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":115.9151835009966},96.751372214764601,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.255666976366335},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":49.753169480650634},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.25283810656524525},809.40383971382926,21.917936347871631,12.223293828065527,5.8898663304878056,1373.5114328794186,0.70587688149548244,969.52996693931573,2.4188627258388604E-4,0.13803162437657743,null,9.6201600570439225E-4,5.384485734429115E-5,null,null,null,1.770644604512534E-4,1.7535754493577704E-2,5.4205031117994897E-4,0.15754424077741894,0.11120683737753791,0.15520735067205552,0.62615930336614001,0,0.11988037065792577,8.4531931450289532E-2,1.0537052333458533E-2,3.3245153888208662E-3,3.5947613130957965E-4,0.99999999999999978,2.1584529289044754E-3,0.61878092795889827,4.938046664507029E-3,2.7522451037343846E-4,6.6513034567724492E-6,null,null,null,null,2.314376241121793E-3,0.11452759339975392,2.9667051630739467E-3,7.169585397610272E-5,3.024252516869523E-4,8.3475824063487455E-2,7.5368213511511949E-4,2.0342532675011446E-4,1.006656251273846E-2,2.6076268691604238E-4,6.3018070539161174E-6,1.1893936243401107E-5,3.2829802529327715E-3,2.9641199644693558E-5,7.0300037956299451E-6,3.5244612751394972E-4,0.84479264932794418,1.3870405325408841E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1732315231566895E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7686165230873696E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2741851653235527E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO45","v":0.73408223029406205},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85584833405786942},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80560927745217803},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87402281046999175},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82946296506948636},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84481485716871429},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79122350710118472},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86426757935596699},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81663517081220793},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91773422558307349},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88762139363826154},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92843153254226718},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90202100517226236},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89636273467666094},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85904865889042847},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90969990268650935},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.876849187979583},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87359639180384108},0.64129158767220895,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62615930336614001,8.4531931450289532E-2,3.3245153888208662E-3,0.84479264932794451,0.62615930336614023,5.2684014769518415E-3,2.6010992937030076E-3,0.7344682775373933,0.62615930336614034,0.15770615251630671,0.62247011566251909,0.11967300536109336,8.562484259361218E-2,1.0717822069372494E-2,3.4341291643348402E-3,3.7393263276106956E-4,0.99999999999999967]
[41,10.25,60.25,0.7090424246356819,0,0.13075262100375995,0.16020495436055787,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$53*(365.2425/4))","v":182.9487507378968},{"$f":"DZ44*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":35.414835049928925},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0061065404853502},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.97133132248831189},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":114.46848350656126},96.641524846948585,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.22783062817669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":51.087256727286544},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.25905648762207856},809.11507406784472,21.776966850663349,12.130857362024232,5.8519845024701107,1370.9000586303966,0.69983211935707046,959.39989345804258,3.2374794774703357E-4,0.13676988241220689,null,9.5652965965543793E-4,5.3273687354100818E-5,null,null,null,1.7679743204728274E-4,1.7509358150683427E-2,5.4122942592401834E-4,0.15633081871561819,0.10940532818257705,0.16020495436055787,0.61878092795889827,0,0.11946564006426096,8.6717753736934841E-2,1.0898591805286453E-2,3.5437429398488141E-3,3.8838913421255941E-4,0.99999999999999978,2.9898580528752877E-3,0.61062160613500216,4.8903127273856551E-3,2.7256403541947452E-4,6.5870082156474953E-6,null,null,null,null,2.3063695705786815E-3,0.114131380937772,2.9564417364031951E-3,7.1447819507076412E-5,3.1024534811489683E-4,8.5634337580256611E-2,7.7317080856332816E-4,2.1040510466733379E-4,1.0411958889144578E-2,2.6970978152244369E-4,6.5180299520979732E-6,1.2678254620597186E-5,3.4994688645793651E-3,3.1595820648851823E-5,7.5954336043088474E-6,3.8079370060825054E-4,0.83979504563944174,1.9455967396025842E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1822836836312589E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7736617901812236E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2863779756281861E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO46","v":0.72795201627291639},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85242664014209357},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80107162166702139},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87099935139796114},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82542010097429452},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84115633725739591},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78639652017326456},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86102911697084539},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81232391442044993},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91570889594715077},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88486063109630708},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92665892320100318},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89959367509880628},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89384238359396051},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85564486242114601},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90748692252298213},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87384306563171787},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.87057235390163612},0.63373490033415492,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61878092795889827,8.6717753736934841E-2,3.5437429398488141E-3,0.83979504563944207,0.6187809279588985,5.2199224783372397E-3,2.1584529289044754E-3,0.72834544673230461,0.61878092795889861,0.16312353024278842,0.61470126704695016,0.1192436668647093,8.779054854450706E-2,1.1080878165358542E-2,3.6564607929753115E-3,4.0364834271087985E-4,0.99999999999999967]
[42,10.5,60.5,0.70325412813318333,0,0.13070376574179751,0.16604210612501896,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$53*(365.2425/4))","v":180.61905806347258},{"$f":"DZ45*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.963858033420273},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9678263972339716},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.96162764969926029},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":113.01082727003553},96.512054656284405,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.18608491534301},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":52.402256337858432},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.26518149940308777},808.67237898531539,21.632933774066704,12.036823210629167,5.8132794184303203,1368.044190211192,0.69383912141474968,949.2025789926862,2.6455172449284383E-4,0.13563303603146454,null,9.5081250637066013E-4,5.2691228283718522E-5,null,null,null,1.7649694807115034E-4,1.7479651201080817E-2,5.4029947089397046E-4,0.15509753911065771,0.10761274027012853,0.16604210612501896,0.61062160613500227,0,0.11902169366515766,8.886334335207928E-2,1.1263164525430627E-2,3.769178646101809E-3,4.1890755120920035E-4,0.99999999999999989,2.3782260620877202E-3,0.60312555963282266,4.8414581363269427E-3,2.6984110025560215E-4,6.5212035093607719E-6,null,null,null,null,2.2977988680293201E-3,0.1137072571849946,2.9454552999489238E-3,7.1182312184829729E-5,3.1792150632214841E-4,8.7753121076071666E-2,7.9230076968546154E-4,2.1744344161133986E-4,1.0760253076326037E-2,2.7873194057343527E-4,6.736066919815667E-6,1.3484783574012626E-5,3.7220880692981117E-3,3.3605793229684886E-5,8.1922592865632221E-6,4.1071529192263713E-4,0.83395789387498098,1.5675464326960542E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1911223880813147E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7785880864879939E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2982832712756736E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO47","v":0.72185572619456517},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84764893095679095},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79474818289671723},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86677495400889548},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81978101576505047},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83604999671927727},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77967368761075317},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85650588525188642},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80631341013119062},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91287481911023438},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88100165247475992},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92417759311284442},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89619905212314055},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89031818337560109},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85089193863903667},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90439110495927988},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86964273467453956},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86634817857357549},0.62537839358156722,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61062160613500227,8.886334335207928E-2,3.769178646101809E-3,0.83395789387498098,0.61062160613500249,5.1694637710207776E-3,2.9898580528752877E-3,0.72226065124242056,0.61062160613500249,0.1686586395854745,0.60687358288391247,0.11878520449323961,8.9915880414177737E-2,1.1446710943568158E-2,3.8849993279866778E-3,4.3498235164066905E-4,0.99999999999999989]
[43,10.75,60.75,0.69809479711897027,0,0.13063002983509936,0.17127517304593007,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$53*(365.2425/4))","v":178.0166909525266},{"$f":"DZ46*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":34.460097271995082},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9250658276132131},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.95032726871565121},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":111.38256243895118},96.352085795327113,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.130234266642404},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":53.697899932578835},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.27120962906947776},808.03540965769821,21.46341725099019,11.926454940694018,5.7677263314114011,1364.3791815642135,0.68789744438689293,938.55295217270304,5.1440555821572972E-4,0.13400444087160229,null,9.4370533942969407E-4,5.2022296184672848E-5,null,null,null,1.7616273255394299E-4,1.7446606347213369E-2,5.3925944587764356E-4,0.15367660259107735,0.10571374218446228,0.17127517304593007,0.60312555963282255,0,0.11854871532132152,9.0968417476276195E-2,1.1630257361705688E-2,4.0008200098715467E-3,4.5105715207213769E-4,0.99999999999999967,4.9339951910518862E-3,0.59313388507686193,4.7845646792037009E-3,2.6667011485509071E-4,6.4445708499832364E-6,null,null,null,null,2.2886676830360486E-3,0.11325539779256474,2.9337504037513238E-3,7.0899441969402238E-5,3.2545271448109506E-4,8.9831895264916486E-2,8.110694968786091E-4,2.2453043119852835E-4,1.1110954853957661E-2,2.8781646547711837E-4,6.9556110723804807E-6,1.4313514167733516E-5,3.9508354005860528E-3,3.567109511776042E-5,8.8209848024161698E-6,4.4223616726972155E-4,0.82872482695406946,3.2996921894269615E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1997580237630482E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.783401201397077E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3099150433839026E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO48","v":0.71579377018914747},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84381809312308786},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78968849766918403},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86338544798936168},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81526455266947584},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83195738948458031},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77429763697920273},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85287793328826778},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80150195342667774},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91059723536759873},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87790397163657941},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92218273789140526},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89347266675724601},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88748816252783658},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84708080088734183},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90190388854433123},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86627240619934964},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86295971987603903},0.61770119141144053,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60312555963282255,9.0968417476276195E-2,4.0008200098715467E-3,0.8287248269540699,0.60312555963282277,5.117820440091906E-3,2.3782260620877202E-3,0.71620714726079882,0.60312555963282288,0.17517306330529892,0.5981297223548423,0.11829433889654498,9.2000366629899549E-2,1.1814812862680671E-2,4.1197359379673594E-3,4.6796001276600007E-4,0.99999999999999978]
[44,11,61,0.69040485272644803,0,0.13052419370888396,0.17907095356466776,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$53*(365.2425/4))","v":175.26876417060163},{"$f":"DZ47*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.928159375077826},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8799135068752917},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.93813194567749814},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":109.66322295045879},96.162105522312203,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.994728172839068},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":54.884233419645284},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.27671814845357401},807.17284782699369,21.275184612762693,11.80432354745173,5.7171437829178391,1359.9654769820672,0.68200664878790584,927.50549742378553,4.0455973985020218E-4,0.13260501536640884,null,9.3556170228930344E-4,5.130552357235375E-5,null,null,null,1.7578519826609538E-4,1.7409274171974218E-2,5.380797438926685E-4,0.15211958144625368,0.10374656595717836,0.17907095356466776,0.59313388507686193,0,0.11803996247176844,9.3032315783522918E-2,1.1999368363655656E-2,4.2386518660631712E-3,4.8486287345986246E-4,0.99999999999999967,3.4814217189109899E-3,0.58465968798528667,4.7231655025403978E-3,2.6324800091356978E-4,6.3618692103006975E-6,null,null,null,null,2.2788458456397625E-3,0.11276936126152297,2.9211601882121636E-3,7.0595176393551076E-5,6.4095751928240662E-4,9.1563269763204655E-2,8.2808850103585727E-4,2.3165638291657291E-4,1.1463584684168374E-2,2.969509343582418E-4,7.1763622124673853E-6,2.9202710502179815E-5,4.1717205572710334E-3,3.7728598289958376E-5,9.4820978193053105E-6,4.7538077564055712E-4,0.82092904643533193,2.3647483738770458E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.208200224929466E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.788106504607761E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3212862688128879E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO49","v":0.70976652282409958},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83580782794046826},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77913915449410698},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8562912780128199},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80583521478501974},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82340477741702867},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76309792982399094},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84528854788539276},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79146391005031957},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90581977964086768},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87141660210648264},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91799614216590519},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88775867402121322},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88155822950519702},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83911122696961904},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89668877923046109},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85921799040152758},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85587024780495435},0.60746804977312285,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59313388507686193,9.3032315783522918E-2,4.2386518660631712E-3,0.82092904643533227,0.59313388507686204,5.0576793649087749E-3,4.9339951910518862E-3,0.71020119037197726,0.59313388507686227,0.18240673670220336,0.58889678653107425,0.11776624461791591,9.3889996867926651E-2,1.2183999297231869E-2,4.3536616788462231E-3,5.025743048014227E-4,0.99999999999999978]
[45,11.25,61.25,0.68387603742924641,0,0.13038144273101443,0.18574251983973902,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$53*(365.2425/4))","v":172.62892237631684},{"$f":"DZ48*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":33.417144343133486},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8365371752434063},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.92637671789063958},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":108.01151073230902},95.949197195604825,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.778866110163953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":55.960295479608597},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.28170799536233526},806.09348147433127,21.090332748865929,11.685039972019494,5.6674697282069726,1355.3268820490566,0.67616629889572033,916.42636162898714,4.8858839134972919E-4,0.13104645868387654,null,9.2750875409409637E-4,5.061399610452231E-5,null,null,null,1.7535804385053659E-4,1.7367030558649171E-2,5.3674109761654698E-4,0.15059229952554112,0.10182543781238088,0.18574251983973902,0.58465968798528667,0,0.11749252676406337,9.4747677952330384E-2,1.2368630230808081E-2,4.4686714916292751E-3,5.2028573614298294E-4,0.99999999999999978,4.335137576426059E-3,0.57539433682408203,4.6639820512005149E-3,2.599493815355256E-4,6.2821520425165038E-6,null,null,null,null,2.2682772080179323E-3,0.11224636910025033,2.9076126797119278E-3,7.0267776083178987E-5,6.5277571676711818E-4,9.325154515096977E-2,8.4335708459349636E-4,2.3878524719518317E-4,1.1816358643300865E-2,3.0608913673278536E-4,7.397203579248337E-6,3.0787458848466061E-5,4.3981080103744057E-3,3.9776022406402864E-5,1.0174836049816526E-5,5.1011090009316638E-4,0.81425748016026089,2.9896743909111678E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2164579444878764E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7927089860678904E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.332409006683855E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO50","v":0.70377432554225561},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.83011169071779267},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77166262317313272},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85124099872053738},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79914202385787192},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81732712652138417},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75516811298835018},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83988891923797881},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78434457669944402},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90241000469215427},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86679499158153173},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.9150062544310793},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88368451655798963},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87733115031431841},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.833443609771778},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89296836302117688},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85419569312876276},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.85082538035895927},0.59878905821635964,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58465968798528667,9.4747677952330384E-2,4.4686714916292751E-3,0.814257480160261,0.58465968798528689,4.9927753726642689E-3,3.4814217189109899E-3,0.70422298696438312,0.584659687985287,0.18951048886139132,0.58002701240468435,0.11720143895775711,9.5583392582273802E-2,1.2552447943414069E-2,4.5864343193682327E-3,5.3878493111090024E-4,0.99999999999999978]
[46,11.5,61.5,0.67651764118340652,0,0.13020390093354969,0.19327845788304357,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$53*(365.2425/4))","v":170.03965146404295},{"$f":"DZ49*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.915918716350532},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7939917946760016},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.91477861444715514},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":106.39144001020679},95.712647880415517,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.547309867313317},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":57.014820624897538},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.28659218149919852},804.80989054986776,20.90802020888794,11.568013102907893,5.6184780497113671,1350.5215530652238,0.67037596271956501,905.35718630962151,3.8539968563033292E-4,0.12970309357992751,null,9.1954492121721807E-4,4.9932201792559993E-5,null,null,null,1.7488432251635451E-4,1.7320177792939751E-2,5.3525298738040547E-4,0.14908828549140415,9.9945202916509421E-2,0.19327845788304357,0.57539433682408203,0,0.11691035115145083,9.641910721221722E-2,1.2736265656020058E-2,4.7041971471071913E-3,5.5728412607881754E-4,0.99999999999999978,3.2658763586524528E-3,0.5672599724465579,4.6055896658526302E-3,2.5669485261776108E-4,6.203500401310851E-6,null,null,null,null,2.2570378917012046E-3,0.1116901882052246,2.8932054553575614E-3,6.9919599167465079E-5,6.6429123310195756E-4,9.4896581361497354E-2,8.5823461761791128E-4,2.4588271184961907E-4,1.2167578782736088E-2,3.1518708920089578E-4,7.617072233455718E-6,3.2410141661326071E-5,4.6299145492856896E-3,4.1872456160175322E-5,1.08983856794778E-5,5.4638574039933975E-4,0.80672154211695624,2.2865578875054471E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2245395172933386E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7972132912507832E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3432944836323587E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO51","v":0.69781748888425787},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82296300370510822},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76230926332343119},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84489624019285403},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.79075629972196015},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80970455794414009},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7452567007293408},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83310905236662736},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77543196675599901},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89811583166370246},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86098484775288375},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91123870428401454},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87855844928904359},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87201392289128954},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82633022249017318},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88828502599420078},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84788571056717843},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.84448985915747798},0.58929979290549184,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57539433682408203,9.641910721221722E-2,4.7041971471071913E-3,0.80672154211695646,0.57539433682408225,4.9302135847785573E-3,4.335137576426059E-3,0.69828454138930096,0.57539433682408236,0.19651665624436659,0.57132715463532002,0.11660306451126402,9.7232794440844955E-2,1.2919101077971416E-2,4.8246493927968882E-3,5.7657969743589422E-4,0.99999999999999978]
[47,11.75,61.75,0.67025155575451711,0,0.12999358963979299,0.19975485460568959,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$53*(365.2425/4))","v":167.53126490675356},{"$f":"DZ50*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":32.430350513181274},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.752775458376794},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.90349299423725749},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":104.82197750170069},95.455031695745532,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.299977810841234},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":58.047696831020247},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.29137071705302031},803.33843758444414,20.73095375099679,11.454989204800238,5.5708961171772353,1345.629215086328,0.66463521196801245,894.35255859925189,4.4919456403624483E-4,0.12824031630605384,null,9.1180013750716976E-4,4.9268590718915078E-5,null,null,null,1.7436693599182982E-4,1.7269003258215176E-2,5.3362418879409658E-4,0.14762757398131726,9.8118483925396238E-2,0.19975485460568959,0.56725997244655779,0,0.11629577787107723,9.8046481669472677E-2,1.3101936499922775E-2,4.9451016384865851E-3,5.9587526879297079E-4,0.99999999999999978,3.9133885734203367E-3,0.55853815837202658,4.548770524050923E-3,2.5352800921901101E-4,6.1269678409782597E-6,null,null,null,null,2.2451731152518259E-3,0.11110305623038425,2.8779964789924957E-3,6.9552046448654995E-5,6.7550322848529453E-4,9.64982584258645E-2,8.7272001512288656E-4,2.5294224885767766E-4,1.2516922061362883E-2,3.2423642375531869E-4,7.835765946895902E-6,3.4069882622067306E-5,4.8670149884778718E-3,4.4016767386645934E-5,1.1653083574912073E-5,5.8422218521805868E-4,0.80024514539430991,2.7809368392851752E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2324527162227765E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8016237524084231E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3539531693373375E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO52","v":0.69189629451943069},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81753505013914474},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75522951614812939},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84007373624250903},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78439974266364876},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80392047189099947},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73776128344091774},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82795866904563487},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7686812622982685},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89484410821704197},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85656574423621068},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90836658195534581},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87465651753470819},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86796741519185261},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82092870248340133},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88471833767601771},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84308935537165419},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83967619330165255},0.58096884674159466,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56725997244655779,9.8046481669472677E-2,4.9451016384865851E-3,0.80024514539431046,0.56725997244655813,4.8684880188717018E-3,3.2658763586524528E-3,0.6923762630035919,0.56725997244655824,0.20332121967179564,0.56289906540929224,0.1159738023127562,9.883813229177435E-2,1.3283628795349089E-2,5.0681765253598882E-3,6.1597499367228566E-4,0.99999999999999967]
[48,12,62,0.66335919269833576,0,0.12975322256376218,0.20688758473790173,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$53*(365.2425/4))","v":164.99062337822212},{"$f":"DZ51*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.938538460401276},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7110291273133535},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.89192624121269648},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":103.23233350723888},95.173591913376811,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.036788250690265},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":59.058811995797598},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.296042505424159},801.67860625881042,20.549266259793335,11.339434369484582,5.5220724040262512,1340.4190646717916,0.65894362201730039,883.2605934958724,4.1997460846741034E-4,0.12684447504085086,null,9.0377538076393069E-4,4.8590777085657555E-5,null,null,null,1.7380969933587339E-4,1.721388478430964E-2,5.3186630081843622E-4,0.14613637659163181,9.62956332997741E-2,0.20688758473790173,0.55853815837202658,0,0.11565182675443518,9.9629782914076009E-2,1.34653210907754E-2,5.1912514122331903E-3,6.3607471855160053E-4,0.99999999999999967,3.6042486964231596E-3,0.55018704289222808,4.4905359770730374E-3,2.5028227750205335E-4,6.0485288002130881E-6,null,null,null,null,2.2327411786752121E-3,0.11048785816875545,2.8620604830323186E-3,6.9166923972196722E-5,6.8641157607903934E-4,9.8056558224757701E-2,8.8681311323927242E-4,2.5995764811648431E-4,1.2864081170402173E-2,3.3322917991671048E-4,8.0530923400322514E-6,3.5765761597279193E-5,5.1092778833213863E-3,4.6207767314525225E-5,1.2439233919180762E-5,6.2363548463241979E-4,0.79311241526209786,2.6006926552597065E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.24020480200021E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8059444163418007E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3643948436332179E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO53","v":0.68601099710604052},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.8109793220960746},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74670446543141},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83424348473286891},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7767348290330115},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79693888577030714},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72874347946769114},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82173531331803051},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.76054714054940065},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89087959634669545},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85121976594463167},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90488438622663681},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86993254904615891},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86306949816191336},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81440447178660647},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88039819200891145},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8372903875095008},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83385872310785669},0.57203625408479053,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55853815837202658,9.9629782914076009E-2,5.1912514122331903E-3,0.7931124152620983,0.55853815837202692,4.8084255011109122E-3,3.9133885734203367E-3,0.68650727904367748,0.55853815837202703,0.21030336678530689,0.55436260063212728,0.11531511045013183,0.10039934194968404,1.3645715413594627E-2,5.3168792377356437E-3,6.569855314192889E-4,0.99999999999999956]
[49,12.25,62.25,0.65679845094075828,0,0.12948240022652932,0.21371914883271209,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$53*(365.2425/4))","v":162.66022592637322},{"$f":"DZ52*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.487425014558504},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6727374035728086},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.88139371450986759},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":101.7742363013013},94.878241296935784,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.757713520121897},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":60.048128152532399},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.30060942640516003},799.86489078478451,20.384234245445441,11.235344601187341,5.4777244102492446,1335.4229047979775,0.65330077187992308,872.43281449064773,3.2513631778852072E-4,0.12564556776394653,null,8.9657386576953225E-4,4.7970397584879492E-5,null,null,null,1.7321224409427852E-4,1.7154785894088895E-2,5.2997807107043899E-4,0.14477322455434308,9.4580459348897764E-2,0.21371914883271209,0.55018704289222808,0,0.11497839414582849,0.10116890098529206,1.3826109736413855E-2,5.4425070632380963E-3,6.7789634428697728E-4,0.99999999999999956,2.6181766411297099E-3,0.5428780539920105,4.4375083970971093E-3,2.4732675870550909E-4,5.9771032852350159E-6,null,null,null,null,2.219740080824061E-3,0.10984449499297148,2.8453949022873553E-3,6.8764169745592075E-5,6.970155182952567E-4,9.9571372533799524E-2,9.0051293319727706E-4,2.6692293079745626E-4,1.3208760245751671E-2,3.4215769366687459E-4,8.2688661978537404E-6,3.7496818138411898E-5,5.3565660300125212E-3,4.8444215087163506E-5,1.3257107936540531E-5,6.646392363504368E-4,0.78628085116728741,1.9162376848775198E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2478025675948451E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8101790691464118E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3746286563119375E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO54","v":0.68016182599912467},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80489368989112053},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7388159698203689},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82882561066508031},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76963171718644352},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.79046214120939695},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.72040666325482106},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81595538803975876},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75301518098791786},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88718648592065252},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84624852786625726},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90163869135750596},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86553612469374308},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85851225985030977},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80834765572234524},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.87637556467739508},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83190125912064261},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82845478398356154},0.56348331863196954,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55018704289222808,0.10116890098529206,5.4425070632380963E-3,0.78628085116728785,0.55018704289222842,4.7468667833753045E-3,3.6042486964231596E-3,0.68067283684739832,0.55018704289222853,0.21664545338127281,0.54653254844211929,0.11463019876794854,0.10191649759004222,1.4005062094196816E-2,5.5706153934587466E-3,6.9962433096121572E-4,0.99999999999999967]
[50,12.5,62.5,0.6512408719104823,0,0.12918737015968382,0.21957175792983355,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$53*(365.2425/4))","v":160.26805327961321},{"$f":"DZ53*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":31.024353256187602},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6334306260715077},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.8704172015597299},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":100.27748721689352},94.56178454866982,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.462746414489999},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":61.015635414384619},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.30506994034891294},797.89299498296202,20.21213608988867,11.127018501429891,5.4314775777069402,1330.0826050502064,0.64770624417349276,861.50280855756432,4.7283235406732555E-4,0.12415875730868842,null,8.889553934533802E-4,4.7326916543780976E-5,null,null,null,1.7258308440401592E-4,1.7092549773062803E-2,5.2798558199722333E-4,0.14336099041221695,9.2855808660889147E-2,0.21957175792983355,0.5428780539920105,0,0.11428200339006858,0.10266409419479239,1.4184014451979775E-2,5.6987237236793961E-3,7.2135231763545405E-4,0.99999999999999967,4.1338455536348729E-3,0.53411181361596893,4.3822455019967427E-3,2.442466534980919E-4,5.9026669118701605E-6,null,null,null,null,2.2062957595325753E-3,0.10917919877403837,2.828161171366343E-3,6.8347685131294893E-5,7.0731683480380436E-4,0.10104295558573767,9.1382177425090806E-4,2.7383253714706305E-4,1.3550684161362105E-2,3.5101483818294994E-4,8.4829152876567197E-6,3.9262054160886196E-5,5.6087368482946685E-3,5.0724821223841308E-5,1.4106943658510882E-5,7.0724537397694317E-4,0.78042824207016603,3.0707340705007358E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2552523778851795E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8143312583192475E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3846631805485262E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO55","v":0.67434898682174282},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.80043745542039257},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73305505877141941},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.824854839156139},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76443789997117428},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7857220992729429},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.71432302883494736},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81172126680122225},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74751145241473971},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8844742389735023},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84260301258407466},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89925386818687725},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86230991729294137},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85516870452547933},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80391226211244549},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87342240988618469},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82795135518073715},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82449548456088384},0.55599769465273396,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5428780539920105,0.10266409419479239,5.6987237236793961E-3,0.78042824207016648,0.54287805399201094,4.6908122590878535E-3,2.6181766411297099E-3,0.67486952226781938,0.54287805399201094,0.22325908777130241,0.53849493380398972,0.11392172383305184,0.10338972880269724,1.4361385369817976E-2,5.829237705078507E-3,7.4390271406194765E-4,0.99999999999999978]
[51,12.75,62.75,0.64418692871304872,0,0.12886665367417974,0.22694641761277123,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$53*(365.2425/4))","v":157.86402009086518},{"$f":"DZ54*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.55898555900097},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5939289631025555},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.85929067699881478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":98.773317156668952},94.225482316303385,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.151836110022465},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":61.961264036567883},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.30942398262443704},795.76236345914003,20.037314323591556,11.017335025364535,5.3844988467348633,1324.4990605469857,0.64215962508986724,850.53982015273368,3.4591292983411707E-4,0.12293362311076679,null,8.8116709701281236E-4,4.6676375878305184E-5,null,null,null,1.7192038260715664E-4,1.7026994439118377E-2,5.2588308978839503E-4,0.14193217742500597,9.1143113843430351E-2,0.22694641761277123,0.53411181361596893,0,0.11356144427603511,0.10411536341060211,1.4538756287656178E-2,5.9597516864776197E-3,7.6645311048844126E-4,0.99999999999999967,2.8155118770032744E-3,0.52672312272097432,4.3262273510197707E-3,2.4112445372515774E-4,5.8272132463725859E-6,null,null,null,null,2.1923848508100673E-3,0.10849081333796066,2.8103293409159446E-3,6.791674634842854E-5,7.1731553158504774E-4,0.10247130823489053,9.2673964412653053E-4,2.8068108183970598E-4,1.3889586422802047E-2,3.5979371023417634E-4,8.6950727802494283E-6,4.1060438239465926E-5,5.8656429950689551E-3,5.3048253169198812E-5,1.498894587598042E-5,7.5146416461246079E-4,0.77305358238722821,2.1232765321444913E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2625602051868832E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8184043125604346E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3945064607553913E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO56","v":0.66857266291353157},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79334523249091982},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72391351092965128},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81852908004193448},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75618489500073127},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77818272869497451},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70467756459138797},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80497948210982917},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73877241441111718},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.88014361545490016},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83679174590687522},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89544399125360707},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85716316281010174},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84983590992078917},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7968527515019258},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86870905434231049},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82165848776556483},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81819020189638125},0.54701960205162359,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53411181361596893,0.10411536341060211,5.9597516864776197E-3,0.77305358238722877,0.53411181361596927,4.6323948224067041E-3,4.1338455536348729E-3,0.66911084026222933,0.53411181361596938,0.229977388975448,0.53041746816847157,0.11318924248250777,0.10481906272006687,1.471441315708978E-2,6.0925941958903758E-3,7.898303005251751E-4,0.99999999999999956]
[52,13,63,0.63847132145580932,0,0.12852031820606571,0.23300836033812478,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$53*(365.2425/4))","v":155.6018376497756},{"$f":"DZ55*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":30.121077031717228},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5567581083986988},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.84883676516411688},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":97.357901132223517},93.875750843672961,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.824989157094713},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":62.885023008075244},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.3136729269847639},793.49645788874136,19.87326432535389,10.91516674534121,5.340414743843013,1319.0111503263861,0.63666050436454147,839.76230422925096,3.93098616074063E-4,0.12162093043284387,null,8.7389667440516147E-4,4.6063443277797697E-5,null,null,null,1.7122437194022516E-4,1.6958142993123506E-2,5.2367122667009108E-4,0.14058702775833473,8.9506207999733176E-2,0.23300836033812478,0.52672312272097443,0,0.11281704068898044,0.10552276202953165,1.4890070026523377E-2,6.225436705303131E-3,8.1320749056190906E-4,0.99999999999999978,3.2954706012288354E-3,0.51891010923459979,4.2735955693479653E-3,2.3819099494583478E-4,5.7563208520406399E-6,null,null,null,null,2.1780136074928337E-3,0.10777964810819352,2.7919074261937462E-3,6.7471547100346043E-5,7.2701197652284366E-4,0.10385648303489514,9.3926701811366392E-4,2.8746344467318413E-4,1.4225213655349895E-2,3.6848774644073867E-4,8.905180059559514E-6,4.2890907675195697E-5,6.127132659664308E-3,5.5413137963627067E-5,1.5903286052562944E-5,7.9730420450934607E-4,0.76699163966187489,2.5213674032514288E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2697316611520456E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8224013595524429E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.404166055549021E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO57","v":0.66283301666873995},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78847620588387779},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71765691207074134},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81418183666592159},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.75052832254369783},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77300997024275364},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69808192094671928},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80034884929924821},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73278730233286671},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87716045198480941},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83279544719335019},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89281807404713898},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85362103767248032},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8461665826778304},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79200585603585671},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86546362549759981},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81733359623821689},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81385859842101893},0.53945234993319657,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52672312272097443,0.10552276202953165,6.225436705303131E-3,0.76699163966187522,0.52672312272097477,4.5731790179913013E-3,2.8155118770032744E-3,0.66338177084756567,0.52672312272097477,0.2362817372499475,0.52281661597778717,0.11243514218326096,0.10620467174278318,1.5063889283969661E-2,6.3605285557040885E-3,8.3741500654722087E-4,0.99999999999999978]
[53,13.25,63.25,0.63229231109673956,0,0.12815257474148994,0.23955511416177022,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$53*(365.2425/4))","v":153.39585034758414},{"$f":"DZ56*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.694046641434461},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5205106192488764},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.83860717042402499},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":95.977645622972418},93.511989067244912,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.482254855157926},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":63.786979981887754},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.31781696517263952},791.10775185460864,19.712577976347387,10.815571655242319,5.2972345328157857,1313.4588372901412,0.63120847524630253,829.06634998469144,3.2159187487215479E-4,0.12045788778844449,null,8.6676857128824508E-4,4.5463710638575615E-5,null,null,null,1.7050079787887606E-4,1.6886564424083289E-2,5.2136760343034162E-4,0.13927014477063596,8.7908495728004937E-2,0.23955511416177022,0.51891010923459979,0,0.11205324367754146,0.10688658145603472,1.5237708541415948E-2,6.4956204061050469E-3,8.6162252253253269E-4,0.99999999999999967,2.5479629997258073E-3,0.51189904565811128,4.2220931456174969E-3,2.3532048149845359E-4,5.6869496467312999E-6,null,null,null,null,2.1632679602562373E-3,0.10704995538964462,2.7730055782519982E-3,6.7014749388602461E-5,7.3640817728382014E-4,0.10519876678872293,9.514064900279656E-4,2.9417485468093293E-4,1.4557329766312873E-2,3.7709083109383878E-4,9.1130893283031627E-6,4.475237133067968E-5,6.3930499688680453E-3,5.7818065906321627E-5,1.6850102346816189E-5,8.4477242018571655E-4,0.76044488583822967,1.9774774244662452E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2767720254771135E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8263253419605982E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4136490764181523E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO58","v":0.65713019077447155},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78273113427688634},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71029496452833019},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80904776401683076},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74386387232373241},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76690994347795916},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.69032716879857248},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79488274967275974},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72574059922734901},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87362990551025987},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82807306026640259},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88970876682993372},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84943238349882877},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84182839186786806},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78628655263082015},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86162415111854884},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81222565461575158},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80874464170619709},0.53145052069222498,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51891010923459979,0.10688658145603472,6.4956204061050469E-3,0.76044488583822978,0.51891010923460013,4.5175428851458406E-3,3.2954706012288354E-3,0.65769214859679659,0.51891010923460013,0.24245682239458238,0.51540457744635548,0.11166264610640179,0.10754683715225405,1.540957324839606E-2,6.632880603033465E-3,8.8666304897643705E-4,0.99999999999999956]
[54,13.5,63.5,0.62687627930654655,0,0.12776519006605866,0.24535853062739452,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$53*(365.2425/4))","v":151.16276102165813},{"$f":"DZ57*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":29.261769898300379},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4838178055451552},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.82813842260037784},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":94.580432755202395},93.131808688844757,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.123659696353847},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":64.667171312819065},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.3218557715685027},788.5937604280083,19.547988703665471,10.713742917257711,5.2530055141644549,1307.6699129359884,0.62580313446714286,818.34393036371728,4.2268075656012665E-4,0.11909936758341916,null,8.5939626108475615E-4,4.4852043195662498E-5,null,null,null,1.6975212832085867E-4,1.6812503131185333E-2,5.1897976036117586E-4,0.13792753166412705,8.6315481644726799E-2,0.24535853062739452,0.51189904565811128,0,0.11127204853526214,0.10820709284847338,1.5581437955376171E-2,6.7701407999618841E-3,9.1170357542034129E-4,0.99999999999999978,3.5877516633570283E-3,0.50390390850855782,4.1693866699418006E-3,2.3238285961131784E-4,5.6159566432880942E-6,null,null,null,null,2.1481864296682982E-3,0.10630364138402544,2.7536731750466273E-3,6.6547546521775194E-5,7.4550600204668124E-4,0.10649842637295377,9.6316047347292006E-4,3.0081079670111772E-4,1.4885711321571014E-2,3.8559717639040098E-4,9.3186607136378314E-6,4.6643713163428838E-5,6.6632354916782459E-3,6.0261595120209519E-5,1.7829499756618726E-5,8.9387407566372259E-4,0.75464146937260523,2.8256076531614993E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2836862717955405E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8301790318644791E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4229622225998766E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO59","v":0.651464309358604},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.7782531725916757},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70457207449180248},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80504251446916386},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73867674878051259},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76215790028597397},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68430355110336061},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79062048190664702},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.72025959636651493},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87086997528614429},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82438687760276808},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88727695028621201},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84616057917695409},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83844045126179234},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78182841527472868},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85862382929822856},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80824058924457087},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80475632266485764},0.52427002194683137,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51189904565811128,0.10820709284847338,6.7701407999618841E-3,0.75464146937260546,0.51189904565811162,4.4631005767626821E-3,2.5479629997258073E-3,0.65203539580763947,0.51189904565811162,0.2487818946797411,0.50790147708333455,0.11087253829461469,0.10884578762804255,1.5751236626792585E-2,6.9094867340152655E-3,9.3757895345895567E-4,0.99999999999999967]
[55,13.75,63.75,0.62043722358423825,0,0.12735751768367382,0.25220525873208771,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$53*(365.2425/4))","v":149.0104773973662},{"$f":"DZ58*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.845135353229537},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4484527437239194},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.81804149033624152},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":93.233778888723322},92.73950086985613,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.749243776839862},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":65.525652024292583},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.32579049421983713},785.96777183952599,19.38895729128453,10.615910713663306,5.2102700236325932,1301.8789829066939,0.62044408221243208,807.74311070119825,2.8125328364022846E-4,0.11803016077191882,null,8.5228931542790417E-4,4.426153935535398E-5,null,null,null,1.6897761691579685E-4,1.6735885195543254E-2,5.1650535072935377E-4,0.13662933307353073,8.4770861162103459E-2,0.25220525873208771,0.50390390850855782,0,0.11047302805396725,0.10948448240761173,1.5921035298208999E-2,7.0488326680686461E-3,9.6345433149756994E-4,0.99999999999999967,2.1144058219463168E-3,0.49743585347384667,4.1185521552755131E-3,2.2954957241100402E-4,5.5474850782959119E-6,null,null,null,null,2.132760768169842E-3,0.10554029795842879,2.7338996443655836E-3,6.6069683003031987E-5,7.5430673366436694E-4,0.10775564504811011,9.7453062583725662E-4,3.073669661347532E-4,1.5210145306769271E-2,3.940012644393374E-4,9.5217608656376141E-6,4.856379487827666E-5,6.9375266182116176E-3,6.2742254978751766E-5,1.8841550293393659E-5,9.4461278120417627E-4,0.74779474126791201,1.6892849440470759E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2904790910834911E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8339650438032062E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4321118126059659E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO60","v":0.64583547905577254},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.77189681545742916},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69647173924444106},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79935181145734147},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73132501162226204},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75541640700204127},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.675784534454686},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78456764583711258},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.71249684187208306},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86694006119376799},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81914631857262765},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88381244644573453},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84150572897152187},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83362138708321687},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77549980353337333},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85435329844402308},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8025782585984893},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79909154022619999},0.51608166769140296,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50390390850855782,0.10948448240761173,7.0488326680686461E-3,0.74779474126791223,0.50390390850855815,4.4073854861964067E-3,3.5877516633570283E-3,0.64642145422219599,0.50390390850855815,0.2548933815496312,0.50066988099120224,0.11006593908383577,0.11010178833624922,1.6088664199448429E-2,7.1901802753598001E-3,9.9016556427306782E-4,0.99999999999999978]
[56,14,64,0.61548647562138425,0,0.12693202001144072,0.2575815043671747,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$53*(365.2425/4))","v":146.84614996286064},{"$f":"DZ59*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":28.426169392664651},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4128897850790687},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.80778847067196458},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":91.879589378053026},92.332655705061427,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.359060422748058},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":66.362495295049953},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.32962097529230466},783.22963342860737,19.22739718311842,10.516717972417402,5.166855012915585,1295.8970229845399,0.61513092209134446,797.14633068390822,4.4211278807772063E-4,0.11664554632952329,null,8.450081912268054E-4,4.3663607292651942E-5,null,null,null,1.6818064116038293E-4,1.6657045090505671E-2,5.1395473768281669E-4,0.13531551138546932,8.3236755291805561E-2,0.2575815043671747,0.49743585347384667,0,0.1096588501137043,0.1107190942648867,1.6256293100687859E-2,7.3315278826509549E-3,1.0168767970485657E-3,0.99999999999999967,3.7769884577054488E-3,0.48935978278013392,4.066931795262926E-3,2.2667248572571995E-4,5.4779550186754994E-6,null,null,null,null,2.117042481092078E-3,0.10476247386941627,2.7137510088067955E-3,6.5582754389153898E-5,7.6281274307250595E-4,0.10897076151155023,9.8552001026396365E-4,3.1383935764013002E-4,1.5530433516387476E-2,4.0229796095534126E-4,9.7222657049116024E-6,5.0511458138356175E-5,7.2157578755501712E-3,6.5258548962427237E-5,1.9886293192532016E-5,9.9699050385603362E-4,0.74241849563282525,3.0620911970137499E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2971549128575903E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.837685846590112E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4411038127751863E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO61","v":0.64024378999886122},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76812024754143748},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.6916719249568144},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7959677417848402},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72696333481541875},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75141320269136458},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.67074052197586265},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.7809699289482217},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70789438394284276},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86459826565525366},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81602814839625881},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88174697643803279},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83873415317697697},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8307526040604245},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77173949952099419},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85180947495179082},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79921089003087309},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79572392304317319},0.50945730028192338,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49743585347384667,0.1107190942648867,7.3315278826509549E-3,0.74241849563282525,0.497435853473847,4.3536492127648129E-3,2.1144058219463168E-3,0.64083647619807538,0.497435853473847,0.26110204476259524,0.4933978181269903,0.10924412788919174,0.11131513963548473,1.6421653668373563E-2,7.4747918595782338E-3,1.0444240577859691E-3,0.99999999999999989]
[57,14.25,64.25,0.60888902362272224,0,0.12648839121926184,0.26462258515801573,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$53*(365.2425/4))","v":144.58996688918231},{"$f":"DZ60*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.989422210328151},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3758175084608291},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.79696426708562529},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":90.467927074181219},91.907846499643483,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.953119107798699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":67.177714125751478},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.33334656439015597},780.36589254922865,19.056295871958884,10.411558312837691,5.1208760559688145,1289.5467470368162,0.60986326110753875,786.44718449849108,3.5286887086282944E-4,0.11544658848601949,null,8.3720893299493043E-4,4.303585955201804E-5,null,null,null,1.6736089838531405E-4,1.6575952830396017E-2,5.113269594250625E-4,0.13393434283763569,8.1681635097255623E-2,0.26462258515801573,0.48935978278013392,0,0.10882940566467919,0.11191118500608274,1.6587014236059267E-2,7.6180558365055136E-3,1.0719713185233725E-3,0.99999999999999978,2.8438429714872085E-3,0.48227446441285371,4.0124357244201931E-3,2.2363511985334521E-4,5.4045515194777104E-6,null,null,null,null,2.1010294631507863E-3,0.10397006493637508,2.6932245696916928E-3,6.5086695461639551E-5,7.7102579805024584E-4,0.11014402829738772,9.9613091064478139E-4,3.2022416554437387E-4,1.5846387625576889E-2,4.1048238760049829E-4,9.920057337505554E-6,5.2485527524471672E-5,7.4977613504989332E-3,6.7808958482108513E-5,2.0963735229296213E-5,1.0510075832940763E-3,0.73537741484198405,2.3415340816398733E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3037179244133651E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8413437740353838E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.44994386318652E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO62","v":0.63468931674263152},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.76131929655381758},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68305267808984482},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78986793810344991},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71912058850450167},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74420826023337505},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.66169009177519678},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77448824823415274},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69962448599387161},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.86036803128812567},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8104042420195221},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87801398207057224},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83373174188908039},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82557582287173514},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76496741897301479},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84721608576479224},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79314086601389533},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78965573132297018},0.50118605657527893,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48935978278013392,0.11191118500608274,7.6180558365055136E-3,0.73537741484198427,0.48935978278013426,4.2990822360073214E-3,3.7769884577054488E-3,0.6352980561349274,0.48935978278013426,0.26767737098850891,0.48581712359649382,0.10840595316273723,0.11248603649650775,1.6750012009631027E-2,7.7631497873024728E-3,1.1003539588185314E-3,0.99999999999999989]
[58,14.5,64.5,0.60324359613788581,0,0.12602424704311174,0.27073215681900215,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$53*(365.2425/4))","v":142.54146513779219},{"$f":"DZ61*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.592877542313946},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3421577294887825},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.78720923281399735},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":89.186208079127198},91.476158670226539,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.531485593825295},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":67.971398760486423},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.3369699844878013},777.40836466699136,18.901893609033202,10.317723939864054,5.0793845270527989,1283.4732974735034,0.60464070963008976,776.04020537565043,3.1954679550816252E-4,0.11432010209233021,null,8.3025419990425558E-4,4.2466881318055288E-5,null,null,null,1.6651534255490198E-4,1.6492306744212339E-2,5.0861260350438294E-4,0.1326798046593323,8.0223611242800363E-2,0.27073215681900215,0.48227446441285371,0,0.10798250066079527,0.11306088798693276,1.6913009783202784E-2,7.9082437380994311E-3,1.1287365991136903E-3,0.99999999999999978,2.4909083288124326E-3,0.47559399736702174,3.9633225463004797E-3,2.2089777220978441E-4,5.3383985092705152E-6,null,null,null,null,2.0846793567178574E-3,0.10316097507953935,2.6722660304924362E-3,6.4580194045629156E-5,7.7894681736822072E-4,0.11127557665557418,1.0063645139903534E-3,3.265177425902217E-4,1.6157827148732172E-2,4.1854986910344974E-4,1.0115022776939789E-5,5.4484812568221458E-5,7.7833669800254435E-3,7.0391945505766032E-5,2.2073851042983613E-5,1.1066627480707067E-3,0.72926784318099769,2.0804098400441395E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3101720883174229E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8449410346954174E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4586373012202651E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO63","v":0.62917211912540083},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75615731627001315},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67653162203709583},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78523322526516159},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71317813411015329},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73874322480185084},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65484913239909559},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76956616722360738},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69336337867744846},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85714592199397754},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80612818955707244},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87516895123279437},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82992509818196936},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82163742504092951},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75982699023446298},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84371891771659779},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78852849970301797},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78504672016128629},0.493929508536322,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48227446441285371,0.11306088798693276,7.9082437380994311E-3,0.7292678431809978,0.48227446441285404,4.2414753957930153E-3,2.8438429714872085E-3,0.6297916758214841,0.48227446441285404,0.27361096227355214,0.4789342308899377,0.10755339914331755,0.11361481422260458,1.7073560019240104E-2,8.0550802936141617E-3,1.1579531577335515E-3,0.99999999999999978]
[59,14.75,64.75,0.59796465467442694,0,0.12554557759747068,0.27648976772810208,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$53*(365.2425/4))","v":140.17620875342581},{"$f":"DZ62*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":27.135016177504006},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3032932242200088},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.77561939555316772},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":87.706300124956357},91.019180247894568,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.094170614308233},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":68.743563928667186},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.34048748306160059},774.31125832172233,18.718300565941032,10.204944589142274,5.0300487471756306,1276.5583921735722,0.59946288136466874,765.24937200261843,5.6935751769136302E-4,0.11270163945849634,null,8.2173533488807797E-4,4.1800001025295489E-5,null,null,null,1.6565199381941934E-4,1.6406901070844811E-2,5.0583637347878768E-4,0.1312129217502441,7.8657276144678143E-2,0.27648976772810208,0.47559399736702174,0,0.10712429762583983,0.11416874045827639,1.7234110255277428E-2,8.201916849128894E-3,1.1871697163534126E-3,0.99999999999999978,5.0860097261237617E-3,0.46638011049683381,3.9049717782847129E-3,2.176455628549227E-4,5.2598029245430193E-6,null,null,null,null,2.0681111337197224E-3,0.10234109165990701,2.6510278965027351E-3,6.4066935710354339E-5,7.8657950248180641E-4,0.1123659353533788,1.016225602415783E-3,3.327168167130662E-4,1.6464590166767625E-2,4.2649621113710574E-4,1.0307060659632131E-5,5.6508109388687461E-5,8.0724027850672085E-3,7.3005954672997742E-5,2.321658348112697E-5,1.1639531328722856E-3,0.72351023227189781,4.319585345536725E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3165211583401272E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8484797207529741E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4671891830185554E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO64","v":0.62369224307405968},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75159887524866442},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.67078816057574175},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78113685172038638},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7079378740473542},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.733919746253204},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64882846321797893},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76521781959199253},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68784572555552226},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85429233006495253},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80234669367291866},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87264810514756574},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82655644908455383},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81815285841845375},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75528731974959884},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8406228498750693},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78445167415135308},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.78097427248795193},0.48708759579114264,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47559399736702174,0.11416874045827639,8.201916849128894E-3,0.72351023227189792,0.47559399736702207,4.1895587170195344E-3,2.4909083288124326E-3,0.6243206227178193,0.47559399736702207,0.28066633866405616,0.4709870539319278,0.10668518053201577,0.11470167463550643,1.7392126381547867E-2,8.3504079226666035E-3,1.2172179322791641E-3,0.99999999999999978]
[61,15.25,65.25,0.58482206416414217,0,0.12382052071175795,0.29135741512409974,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$53*(365.2425/4))","v":136.03370917661127},{"$f":"DZ64*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":26.333119806987291},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2352261014788399},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.78268033267473058},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":85.114395875422147},84.25600672118847,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.070770405007998},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":70.083738829686823},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.34535338632429086},762.1269229193764,18.365282562892272,10.007048429738589,4.9351844854489633,1251.689439032838,0.58923986580438525,737.54531708447576,2.4177629748226107E-4,0.11062647740752496,null,8.2875442403278167E-4,1.5050290286474442E-5,null,null,null,2.1991281051344586E-4,1.6028286142803612E-2,4.8728946142976269E-4,0.12844754683407331,7.5686415259411846E-2,0.29135741512409974,0.45990998316943371,0,0.10477955824228136,0.11611457352896212,1.7740509281567531E-2,8.7975074657463161E-3,1.3004531879090497E-3,0.99999999999999989,1.662219748238833E-3,0.45422682350117721,3.9405211216173158E-3,7.8521190285199709E-5,1.8976081151536835E-6,null,null,null,null,2.7308923472345167E-3,9.9445752096029169E-2,2.5414939513413643E-3,6.1419847676308151E-5,7.9998555743615682E-4,0.11428104234458752,1.0335456269384394E-3,4.6237474031958514E-4,1.6837428193700477E-2,4.303071876726547E-4,1.0399159874815336E-5,6.061150379438271E-5,8.6585886048921208E-3,7.8307357059813256E-5,3.4325966139351634E-5,1.266127221769698E-3,0.70864258487590015,1.4546979418597283E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4485620637975153E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8718118661073655E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6606989674470837E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO66","v":0.61284457429040684},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73774886290667652},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.65342539813700751},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76867006815589589},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69205921535874448},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.71927947820824634},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.63065395006416602},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75199591685663791},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.67114740845539611},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84557422528815884},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79082582011684999},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86493952218086512},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81628010845324239},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80752685513940214},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74149281946406542},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83117052287087867},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77204320020463901},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76858728701717705},0.47102454871706062,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45990998316943371,0.11611457352896212,8.7975074657463161E-3,0.70864258487590026,0.45990998316943404,4.0668573837021778E-3,2.4032699436979132E-3,0.61350503091083708,0.45990998316943404,0.29423262005568113,0.45706840333530546,0.10408291572996392,0.11650781550758811,1.7837400278998956E-2,8.9432016291555467E-3,1.327643463306688E-3,0.99999999999999989]
[62,15.5,65.5,0.58021677677995609,0,0.12267539823278117,0.29710782498726251,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$53*(365.2425/4))","v":133.88796026222656},{"$f":"DZ65*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":25.917750237340059},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1999684141770426},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.77172132883021349},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":83.77183068585515},82.061416068147565,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.489932722351107},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":70.658949701638733},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.34758884885979019},755.23742371695801,18.175475483730896,9.9008827170867342,4.8841788475505137,1239.3050790347522,0.5841939223479129,723.99449510700208,5.3992442779185012E-4,0.10904583662561591,null,8.2031305067390499E-4,1.4824670124966706E-5,null,null,null,2.1761913953092678E-4,1.5864470864158611E-2,4.7388571133996665E-4,0.12697687448923614,7.4179118355345505E-2,0.29710782498726251,0.45422682350117727,0,0.10338627321764648,0.11690105748621409,1.7934291276430377E-2,9.0888957925647738E-3,1.3548337387043266E-3,0.99999999999999989,4.7714805703416123E-3,0.44549070376887007,3.8853463787262722E-3,7.7421745224058559E-5,1.8710380152531429E-6,null,null,null,null,2.6951560917220516E-3,9.8165804733427772E-2,2.4657236721399738E-3,5.9588720356691844E-5,8.0540413486218394E-4,0.11505510716427729,1.0405461870746074E-3,4.6752545458944735E-4,1.7028702947520354E-2,4.2772609135697078E-4,1.0336782963603913E-5,6.2619059314552718E-5,8.9453757040804296E-3,8.090102916979183E-5,3.5761361863390969E-5,1.3190723768409355E-3,0.70289217501273726,4.2427809953504925E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4548340987655891E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8843098996416064E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6637193457388411E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO67","v":0.60747681039816581},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73463244180855858},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64953686190491788},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76586055424936761},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68849529640369111},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71598838120478303},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62658909256692841},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7490186863900048},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66740388030269304},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84360245706409875},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78822687966993976},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86319459261635345},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81395913182771162},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.805127734422173},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73838857118367873},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82903407618642555},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7692465791622215},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76579720763429993},0.46520404510550645,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.45422682350117727,0.11690105748621409,9.0888957925647738E-3,0.70289217501273749,0.45422682350117755,4.0209399200176691E-3,1.662219748238833E-3,0.60814122720968489,0.45422682350117755,0.30152679832360912,0.44985876363502364,0.10271871216490026,0.1172496550339277,1.803250008469864E-2,9.2309987940010878E-3,1.3825719638393289E-3,0.99999999999999967]
[65,16.25,66.25,0.56039667301881058,{"$f":"AR68","v":0},0.11958232454766668,{"$f":"AP68","v":0.32002100243352255},{"$f":"SUM(D68:G68)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$53*(365.2425/4))","v":127.57163763692535},{"$f":"DZ68*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.695049765240906},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.096182306432933},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.73921051648741043},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":79.819795652326818},75.846768438318861,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.522424300321582},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":72.075824158798653},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.3529274155307458},736.56491736573059,17.61082236946077,9.5798709072907631,4.7324432409970409,1204.2078740738625,0.56931388000423711,{"$f":"Z68*AA68","v":685.57225712064439},3.1406457809308926E-4,0.10540840446915528,null,7.9456730352758049E-4,1.415722505575403E-5,null,null,null,2.1136862105010465E-4,1.541858824469561E-2,4.3602533338046862E-4,0.12259717577495788,6.9796273818002727E-2,0.32002100243352255,0.43173691817615512,0,9.9529460859738975E-2,0.11873974913590542,1.8528691702250671E-2,{"$f":"AV67+BQ67-BS67-BU67","v":9.9200057067500395E-3},1.524171985677025E-3,0.99999999999999978,2.4039276528797556E-3,0.42553537232468908,3.7216658346145384E-3,7.4160148406400214E-5,1.7922155653250692E-6,null,null,null,null,2.596281679682115E-3,9.4626338018676981E-2,2.2524076135617068E-3,5.4433547818164813E-5,8.1807202589107919E-4,0.11686476457325536,1.0569125367589794E-3,4.8333129105184228E-4,1.7615912202436759E-2,4.1931470239048665E-4,1.0133506371584101E-5,6.8345092729508829E-5,9.7633618053024462E-3,8.8298808718085216E-5,4.0231110552329195E-5,1.4839408751246958E-3,0.67997899756647728,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2433661878182631E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4730909167466156E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9206895315341015E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6725111488756456E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO70","v":0.5915977389318211},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71413317138060239},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6241279595719742},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74733959104589343},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66513570876986972},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69436933569456716},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.60007848833261523},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72941502110940493},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6429073901944502},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.83053783692086247},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77106977165305057},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85161898775579925},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79861091372076998},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78927054071578673},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71796640882474982},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81489129439693986},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75080829370219215},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74741771478164765},{"$f":"CS68*DJ68","v":0.44217063010241153},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.43173691817615512,0.11873974913590542,9.9200057067500395E-3,{"$f":"1-G68","v":0.67997899756647739},0.43173691817615539,3.8479205042669211E-3,2.8095875349019596E-3,0.59230829253872974,0.43173691817615539,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32322609685991588},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.4286361452504221},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":9.8938732356515249E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.11896554073556444},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.862887110241495E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.0051341107221487E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.553272587945695E-3},{"$f":"SUM(DY68:EE68)","v":0.99999999999999989}]
[66,16.5,66.5,0.55490938116760546,0,0.11865942754608512,0.32643119128630921,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$53*(365.2425/4))","v":125.43208595482884},{"$f":"DZ69*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":24.280879842808364},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0610264484163285},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.72803932613903821},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":78.481107984629247},73.887285940972689,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.796459859583301},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":72.451879511264266},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.35427998523288057},730.9591140788026,17.417821463953025,9.4679387655926615,4.6805793466476029,1192.9984985088709,0.56443857231682404,673.37436927446174,5.0796764217186441E-4,0.10387638062643216,null,7.8548912096147022E-4,1.3929142840023797E-5,null,null,null,2.0948356218083384E-4,1.5284308760549035E-2,4.2412746808299457E-4,0.1211016863232184,6.8354462933437249E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32643119128630921},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.42553537232468908},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":9.8348003853291524E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.11919133233522347},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.8729050502579229E-2},1.0182676507692933E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.5823731902143651E-3},0.99999999999999978,4.4358612367480336E-3,0.41735928373380388,3.6654228070544448E-3,7.3039416063402606E-5,1.7651310193412023E-6,null,null,null,null,2.5660124471540858E-3,9.3543498552567661E-2,2.1856720916441754E-3,5.2820761925595457E-5,8.2118326358033569E-4,0.11730921695468273,1.0609321169604054E-3,4.8866245200753346E-4,1.7814097286534315E-2,4.1623176254341137E-4,1.0059001493969641E-5,7.0154795342437857E-5,1.0021884848645959E-2,9.0636863704535549E-5,4.1767353913330467E-5,1.5406058363010345E-3,0.67356880871369096,4.210253641037931E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4789996565938661E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9324636413934922E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6753565777766516E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO71","v":0.58637937813741414},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70947835292785477},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.6183995396709997},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74312405650682944},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65985173085631599},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68946739748288111},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59411398035326557},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7249586734133856},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63737609330011946},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82754788776946875},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7671586951233671},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84896636801264769},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79510576503527486},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78565106596668699},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71332837346643452},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81165778894406171},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74661100928432866},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74323761852295067},0.43581921255782047,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42553537232468908,0.11919133233522347,1.0182676507692933E-2,0.67356880871369085,0.42553537232468941,{"$f":"BA68+BB68+BC68","v":3.7976181985862638E-3},{"$f":"AY68","v":2.4039276528797556E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.58709826611703542},{"$f":"DX68-(DU69+DV69)","v":0.42553537232468935},0.33064301206068208,0.4214473280292465,9.7778462606456812E-2,0.11937963039880689,1.8829332899509443E-2,1.0310396559441151E-2,1.6118374458569523E-3,0.99999999999999978]
[69,17.25,67.25,0.53514882460382829,0,0.11614067125489584,0.34871050414127563,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$53*(365.2425/4))","v":119.58181449270901},{"$f":"DZ72*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":23.148396576360113},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9648982199645872},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.69753491657648392},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":74.820674668361463},68.28879223359678,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.426207387179197},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":73.316073665820113},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.35716088510720911},715.67231594989198,16.882651247308246,9.1568324636206704,4.5367664899047258,1161.8501191964008,0.55006171981085716,639.08927472762161,1.8678744922427038E-4,0.10046845379804832,null,7.6012793847170452E-4,1.3304768459059402E-5,null,null,null,2.042880745325042E-4,1.4914672545163137E-2,3.90188804320356E-4,0.11693782337821937,6.4323020238361603E-2,0.34871050414127563,0.40411343597179367,0,9.5050124109681375E-2,0.12010828390950026,1.932955473919782E-2,1.0927104722534334E-2,1.7609924060166425E-3,0.99999999999999978,1.0621080557562934E-3,0.39946781383681729,3.5118437976357111E-3,6.9979108492349302E-5,1.6911730920529857E-6,null,null,null,null,2.4815617908318958E-3,9.0524008893581323E-2,1.9963089693843562E-3,4.8244455883800749E-5,8.2750071361262494E-4,0.1182116892155116,1.0690939803760405E-3,5.0465462222054223E-4,1.840911625850139E-2,4.0597278395490414E-4,9.8110745209827258E-6,7.5283624586878559E-5,1.075455801582231E-2,9.7263082125145857E-5,4.6482077373176618E-5,1.7145103286434658E-3,0.65128949585872398,1.0573864322715787E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4962318228844609E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9668014907938434E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.683654946846499E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO74","v":0.57094770262633865},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68909057381166738},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.5934915682228461},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72461592666939467},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63679845711822514},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66802904549660191},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56823351282069301},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70541834169374118},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61328734241613092},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.8143471761541603},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74996055309932574},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83723943340685303},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77966378005805381},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76971399433177679},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69301086844050663},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79739612395838844},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7281804663651773},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72489927544271826},0.41387957594951746,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40411343597179367,0.12010828390950026,1.0927104722534334E-2,0.65128949585872431,0.40411343597179405,3.6297525435278147E-3,3.4253855257111695E-3,0.57171114871121242,0.40411343597179405,0.35120929958346636,0.4017906249043055,9.454298840044921E-2,0.12019313060144429,1.9428850303525553E-2,1.1043817761155775E-2,1.7912884456531184E-3,0.99999999999999989]
[70,17.5,67.5,0.53090632192998277,0,0.11538558304435992,0.35370809502565709,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$53*(365.2425/4))","v":118.19565480408357},{"$f":"DZ73*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":22.880066694207155},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.942121657187704},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.690550824640765},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":73.953373870652243},66.518261027051622,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.575973353597206},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":73.52159550919113},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.35775488161561553},711.15613539004278,16.75204265442639,9.083142506619696,4.5016688811938614,1153.1283420545096,0.54535127760079627,628.86001457711484,1.9251315453911269E-4,9.9554076933346849E-2,null,7.5409164454475278E-4,1.3158064087589761E-5,null,null,null,2.0271069236570051E-4,1.4802627780971481E-2,3.7943601685132928E-4,0.11589861428670681,6.3205457373417456E-2,0.35370809502565709,0.39946781383681729,0,9.4035852691217031E-2,0.12027797729338831,1.9528145867853286E-2,1.1160530799777213E-2,1.8215844852895943E-3,0.99999999999999967,1.1216379143719154E-3,0.39479854189910124,3.4766813428772432E-3,6.9278440302591895E-5,1.6742401642906276E-6,null,null,null,null,2.4556075003075634E-3,8.9596745444738141E-2,1.9366959479349783E-3,4.6803798236351739E-5,8.2866983693777785E-4,0.11837870302093086,1.0706044355196761E-3,5.0994870666685142E-4,1.8606289667783108E-2,4.0218788781703737E-4,9.7196055862895157E-6,7.6891842098668364E-5,1.0984298130322845E-2,9.9340827355701237E-5,4.8081428799874584E-5,1.7735030564897196E-3,0.64629190497434275,1.1297478006750961E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.501819125794392E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.9779350861085584E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6863455836979404E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO75","v":0.56587808508974458},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68696615268365235},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.59091332882559089},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7226831473615597},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.6344048225652561},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66579816769051203},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56555971367773317},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70338015101376605},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.61079031266693096},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81296163642332264},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7481620327003623},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83600709895640046},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77804616833919971},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76804533610356596},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69089346294295417},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79590059319939788},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72625554809339787},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72298555933239617},0.40912168386255426,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39946781383681729,0.12027797729338831,1.1160530799777213E-2,0.64629190497434297,0.39946781383681773,3.5835140792201134E-3,1.0621080557562934E-3,0.56664144607752731,0.39946781383681762,0.35622851364024843,0.39713317786795926,9.3554639739416204E-2,0.12033132735127837,1.9626759004778355E-2,1.1273508408958547E-2,1.8520739873606523E-3,1]
[73,18.25,68.25,0.51236364721909944,0,0.11335843741348035,0.37427791536742006,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$53*(365.2425/4))","v":111.62570101060048},{"$f":"DZ76*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.608268833093575},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8341680308873469},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.65517367809637916},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":69.842645350151855},61.399961507466877,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.859807576297754},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":73.91109743714172},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.3585147400743704},698.58555764110281,16.143813132355938,8.7158987299491049,4.3382232663150999,1122.8788309335332,0.53146059885106978,596.7658559251247,7.2768774657058798E-4,9.4697514302407693E-2,null,7.2370888277216775E-4,1.2445455953413465E-5,null,null,null,1.984112674669862E-4,1.4497805452416225E-2,3.4868695805742708E-4,0.11120626006564449,5.9101745570475227E-2,0.37427791536742006,0.38012898957946922,0,9.1238490169165104E-2,0.12041897621306724,2.0114589079273999E-2,1.1815681426562991E-2,2.0053581650412507E-3,0.99999999999999989,6.7753559595607835E-3,0.36998774605786927,3.2985698107983637E-3,6.5729282952405166E-5,1.5884682883777744E-6,null,null,null,null,2.3840911268760831E-3,8.7044210119282886E-2,1.7674746664071172E-3,4.2714256599022525E-5,8.2964126624186178E-4,0.11851747546801175,1.0718594788136243E-3,5.2560068953072774E-4,1.9189911133262898E-2,3.8966040052711436E-4,9.4168559532605416E-6,8.1405582479785458E-5,1.162910346565927E-2,1.0517237842393578E-4,5.2932206334283298E-5,1.9524259587069674E-3,0.62572208463257972,7.2263619556974579E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5181412653794625E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0104595616453087E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6942057178216702E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO78","v":0.55089102791090605},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66891394560627582},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56913724889720207},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70622655586436012},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61413097200562017},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64686471736608908},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54301570428781931},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68604455489333005},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58967248151164953},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80110957041714759},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73282875056237173},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82545392454113009},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76423375692267181},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75380343135758243},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67289848628570892},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78311835999520862},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70986400916476333},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70670147422492025},0.38931550156191896,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.38012898957946922,0.12041897621306724,1.1815681426562991E-2,0.62572208463257994,0.38012898957946961,3.436359823793287E-3,3.2711622015152964E-3,0.55169040830410809,0.38012898957946956,0.37960242878293182,0.37505836781866925,9.0790635049623175E-2,0.12038482781521925,2.0210331208118961E-2,1.1917222646374688E-2,2.0361866790627073E-3,0.99999999999999978]
[74,18.5,68.5,0.50235718934142692,0,0.11271586846012933,0.38492694219844359,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$53*(365.2425/4))","v":109.36051669313225},{"$f":"DZ77*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":21.16977920888317},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.796947851111965},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.64287449531707741},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":68.425351093494641},59.741740699137033,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.902025666492932},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":73.969032760687114},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.35844160712594286},694.568180057973,15.931926010632264,8.5869326494061458,4.2812842003238147,1112.7350329937174,0.52690944695729103,586.31060084472256,2.5439556566855489E-4,9.3663620012506277E-2,null,7.1302335796416213E-4,1.2199188017563202E-5,null,null,null,1.9704073484927984E-4,1.4400680867588006E-2,3.3877138984604599E-4,0.10957973111643989,5.7738595520291994E-2,0.38492694219844359,0.36998774605786927,0,9.0342779930081246E-2,0.12035067941737128,2.0306073336963919E-2,1.2018763866186385E-2,2.0670151930841634E-3,0.99999999999999989,1.7779314823746439E-3,0.36490711280330645,3.2366477367443938E-3,6.4495386518511572E-5,1.5586489252515763E-6,null,null,null,null,2.3611920782796786E-3,8.6226930409048413E-2,1.7132535388287642E-3,4.1403903924390955E-5,8.2917072711386592E-4,0.11845025712699117,1.0712515632662458E-3,5.3071800027974065E-4,1.9380966291523399E-2,3.8508281493213249E-4,9.3062302286466164E-6,8.2804743788568905E-5,1.182897909002484E-2,1.0698003237297599E-4,5.4559667496693163E-5,2.01245552558747E-3,0.6150730578015563,1.9354712172428012E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5234420431410049E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0210222097425432E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6967583748399888E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO79","v":0.54596898381962644},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65491884327713779},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55241989724772145},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69342722511911381},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59849586114133735},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63221565045080408},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52575740491538969},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67258478849521097},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57342604522756091},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79182213402221735},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.720878148152863},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81716959067605022},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75344146028290582},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.74268358824658909},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65894476529423318},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77311554553897777},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69711291311468226},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69404890677023234},0.37892917635046641,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.36998774605786927,0.12035067941737128,1.2018763866186385E-2,0.61507305780155641,0.36998774605786972,3.3658875620391467E-3,6.7753559595607835E-3,0.54680541417234929,0.3699877460578696,0.38774513054811016,0.36744742943058784,8.9903179037937028E-2,0.12028934273485486,2.0400626872301604E-2,1.2116412885571679E-2,2.0978784906366277E-3,0.99999999999999956]
[77,19.25,69.25,0.48834744407898256,0,0.11095205891572554,0.40070049700529176,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$53*(365.2425/4))","v":105.09946450787021},{"$f":"DZ80*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.344933673335412},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7269327414607556},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.62054209619563994},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":65.759270129170091},54.979792308539253,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.883403367638032},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":73.943477627701952},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.35733370575074774},683.87141335645833,15.513616143283686,8.3401966576716742,4.1688744750511866,1088.6092507901269,0.51348850130538137,558.98833269539637,3.1468935689927434E-4,9.0629380020703726E-2,null,6.9238280149724462E-4,1.1738701412238107E-5,null,null,null,1.9322778983310999E-4,1.4130877447450039E-2,3.101631342466133E-4,0.10628245925204226,5.4574820716381443E-2,0.40070049700529176,0.35593722448149845,0,8.7834376004314665E-2,0.11982923824131007,2.0865582178966544E-2,1.2580981356174038E-2,2.2521007324443278E-3,0.99999999999999978,2.4255849911738797E-3,0.35032366812771537,3.1242119353570292E-3,6.2254923218575594E-5,1.5045040336086907E-6,null,null,null,null,2.2971097550522918E-3,8.3941558348332446E-2,1.5580546616071364E-3,3.7653239322787072E-5,8.2557819434882543E-4,0.11793704987564818,1.0666101713130707E-3,5.4569218281683726E-4,1.9940820025426124E-2,3.7012521816616131E-4,8.9447525574191433E-6,8.6678209956155068E-5,1.2382318768477181E-2,1.1198437774070116E-4,5.944507207413572E-5,2.1926556603701921E-3,0.59929950299470802,2.7475807847689548E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5389502789504396E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0519248517382949E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.704226563238284E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO82","v":0.53142238695088428},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64599588556607024},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54183731132332191},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68524741677261003},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58856541963814013},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62288931859231689},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51485478332733137},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66399372506505727},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56312562747467421},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78585415709635154},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71322909057652228},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.81183927625130337},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74652112101830703},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73555697583218627},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6500468009516992},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76669420710832337},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6889628291746972},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68596865164964427},0.36453909823313363,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35593722448149845,0.11982923824131007,1.2580981356174038E-2,0.59929950299470824,0.35593722448149895,3.2343658645223633E-3,2.465469325655317E-3,0.53226461975130701,0.35593722448149884,0.40382054120800281,0.35313044630460694,8.7450073144002063E-2,0.11969329885089199,2.0956085059531067E-2,1.2666712671408689E-2,2.2828427615563199E-3,0.99999999999999989]
[78,19.5,69.5,0.4826334715748325,0,0.1104259430144534,0.40694058541071393,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$53*(365.2425/4))","v":103.4414072007345},{"$f":"DZ81*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":20.023970421065567},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6996885165323168},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.61162279936982977},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":64.721846781105214},53.446350150629378,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.831546926014028},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":73.872315722710255},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.35668252780010218},680.62337727388854,15.351929095849524,8.2423044579228115,4.1254253527595734,1080.3484672263814,0.50909125309883196,549.9959549636809,3.1059725489542315E-4,8.9474655670762362E-2,null,6.8417257993832494E-4,1.1557879398788769E-5,null,null,null,1.9206828443787594E-4,1.4049012483914384E-2,3.010076334014442E-4,0.10502307178674861,5.3466327220204432E-2,0.40694058541071393,0.35032366812771532,0,8.7065770283689489E-2,0.11955735946047388,2.104658794009559E-2,1.2752443986643344E-2,2.3135847906683121E-3,0.99999999999999989,2.3863208993091995E-3,0.34479519783827811,3.0793064023254667E-3,6.1360108600101373E-5,1.4828792024591952E-6,null,null,null,null,2.2774969572050977E-3,8.3242982275612679E-2,1.5088274764744603E-3,3.6463574397247261E-5,8.237050522321035E-4,0.11766946425292196,1.0641901553198113E-3,5.505440293807045E-4,2.0122497522860706E-2,3.6473197292784081E-4,8.8144149263404623E-6,8.785952272204352E-5,1.2551073882823699E-2,1.1351058109760114E-4,6.1067967631106755E-5,2.2525168230372052E-3,0.5930594145892859,2.7464323968537041E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5439939639441961E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0619752013471513E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7066554139610794E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO83","v":0.52664633190527832},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.64081576710953447},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53572110224569591},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68049173617594616},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.5828141999072558},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61747994112164051},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50856167680276265},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65900286568451005},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55716674166106284},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78237255065290312},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70877774896874635},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80872714811526358},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74248924712413245},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73140629148792313},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64488068814128663},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76295042187008877},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.684224030306261},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68127291180284288},0.35878988002739542,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35032366812771532,0.11955735946047388,1.2752443986643344E-2,0.59305941458928602,0.35032366812771587,3.1879713626092134E-3,2.4255849911738797E-3,0.52749736235762168,0.35032366812771576,0.41003408262495405,0.34755943298299674,8.6694029480813811E-2,0.1193985056492352,2.1135611035937907E-2,1.2834124921197442E-2,2.3442133048647293E-3,0.99999999999999978]
[81,20.25,70.25,0.4656713302917454,0,0.10787951844297693,0.42644915126527755,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$53*(365.2425/4))","v":98.616727992403867},{"$f":"DZ84*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":19.090019149779529},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6204122183044869},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.5855267155775199},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":61.703112243942584},48.262072685734609,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.539996157339154},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":73.47222448137272},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.35373481561323078},661.82954986696768,14.832509071319109,7.951518438496973,3.985844944033734,1045.8432487808852,0.49612415585061009,518.86809895347631,2.9849555061917278E-4,8.605636375710031E-2,null,6.5971189059577866E-4,1.1029890280434144E-5,null,null,null,2.5894226749315449E-4,1.3538298729986596E-2,2.7027265478824197E-4,0.10109311474086369,5.0154736213119867E-2,0.42644915126527755,0.3339888059131062,0,8.4050548713929557E-2,0.11846642460795855,2.1357392537796539E-2,1.3216099770680683E-2,2.4715771912508363E-3,0.99999999999999989,2.272162001948172E-3,0.32870856047451835,2.9479217679068736E-3,5.8742059473771727E-5,1.4196092590216397E-6,null,null,null,null,3.0476939992265021E-3,7.9623942337297179E-2,1.3463747696636555E-3,3.2537607742218472E-5,8.161889231227947E-4,0.11659575603278718,1.0544796520485682E-3,7.7442441569426645E-4,2.0232584057154428E-2,3.4211620148443558E-4,8.2678634634093704E-6,9.1053935960439412E-5,1.3007408214324884E-2,1.1763762039535972E-4,9.0372610933285862E-5,2.3812045803175506E-3,0.5735508487347224,2.7429836936061047E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.558769723488879E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.0914182671500889E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7137708690885075E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO86","v":0.51253491443557553},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62552331238030812},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51778360176611082},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66642180893359171},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56589554083695748},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60153204137333727},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.49014013439745058},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6442542423317601},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53966575692629859},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.772020006621424},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69558971957314963},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79946216168080952},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.73052380974156716},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71909424224355512},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62962738684030251},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75182839545577529},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.67020230388480972},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66738917948794907},0.34206025600408496,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3339888059131062,0.11846642460795855,1.3216099770680683E-2,0.57355084873472251,0.33398880591310665,3.0522091091968544E-3,2.3096181148932701E-3,0.51341102566111141,0.33398880591310665,0.42999509920872026,0.33134868319381228,8.331120640956681E-2,0.11823364873494158,2.1339206732000387E-2,1.3282812093245002E-2,2.4893436277135779E-3,0.99999999999999989]
[82,20.5,70.5,0.46005895775225231,0,0.10639999509558462,0.43354104715216302,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$53*(365.2425/4))","v":97.057179816339385},{"$f":"DZ85*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":18.788125088273372},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5947866376248681},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.57704618691633591},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":60.727324686227682},46.399106341295898,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.392127284234085},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":73.269305993917911},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.3523988604520974},652.9428174464615,14.649162587432011,7.8552606533346943,3.936575420428936,1031.5412170029388,0.49187560685877491,507.3899621131597,2.9450769663109662E-4,8.4928812072565293E-2,null,6.5159258997645592E-4,1.0858654467936012E-5,null,null,null,2.55062969246996E-4,1.3338248237081162E-2,2.5929135709771856E-4,9.9738373577066664E-2,4.9058873030326862E-2,0.43354104715216302,0.32870856047451835,0,8.2571864105204063E-2,0.11800087286192461,2.1321020926204234E-2,1.3349524415809317E-2,2.5071100641763195E-3,0.99999999999999989,2.2352912912735582E-3,0.32350875359265036,2.90522527878254E-3,5.7891263590798309E-5,1.3990482210902774E-6,null,null,null,null,2.9947177165678841E-3,7.8256944981076076E-2,1.2890491775534823E-3,3.1152230006614302E-5,8.1298144742230965E-4,0.11613755567786938,1.0503357366329301E-3,7.7327113533088177E-4,2.0206858348704504E-2,3.32847572079846E-4,8.043870089001542E-6,9.1973181373525541E-5,1.3138725990004039E-2,1.1882524443175269E-4,9.1671861675526054E-5,2.4154382025007933E-3,0.56645895284783687,2.7418329490880966E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5635813663243823E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1010062356194944E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.716087976955734E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO87","v":0.50790292674169812},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.62050735960436243},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51193890872045589},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66179677980051466},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.56036584185790095},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59630813758277534},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48414911677924855},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63941175330299127},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53395511889786917},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.7685996902621447},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69124846722998678},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79639748033334545},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72657833546811001},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71503645567990615},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62462355310990014},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74815720031370048},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66559254297350312},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.66282824149263908},0.33665240378116446,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32870856047451835,0.11800087286192461,1.3349524415809317E-2,0.56645895284783698,0.3287085604745188,3.0080834366396671E-3,2.272162001948172E-3,0.50878696888095343,0.3287085604745188,0.43704100046898486,0.32610865703358433,8.1867017182531338E-2,0.11774268449046914,2.1305383144884685E-2,1.3410548988946601E-2,2.5247086905989336E-3,0.99999999999999978]
[85,21.25,71.25,0.43902605733456335,0,0.10234903682396367,0.45862490584147286,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$53*(365.2425/4))","v":91.207434115099076},{"$f":"DZ88*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.655743597512295},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4986670481674478},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.54440469969778105},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":57.067220331214465},41.147081596036564,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.354678050273421},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":71.845628211394612},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.34464245097074386},628.28222351391616,13.967866774098953,7.4738314382251776,3.7534951701551758,987.14291699676187,0.47934701048368128,473.18400618253855,5.1237270881265677E-4,8.032382808736109E-2,null,6.1946346684383367E-4,1.0211817381368085E-5,null,null,null,2.4440073943245329E-4,1.2788624704225964E-2,2.2856090127679714E-4,9.4727462425334155E-2,4.5407325924289178E-2,0.45862490584147286,0.30977706758391627,0,7.850126706117623E-2,0.11564378744991735,2.1236765105776139E-2,1.3605202300729698E-2,2.6110046570112983E-3,0.99999999999999967,3.8498709765529058E-3,0.30313037330891751,2.7408868324769377E-3,5.4616557018932491E-5,1.3199089499846157E-6,null,null,null,null,2.8489150355435976E-3,7.4495578755802858E-2,1.1294773839438141E-3,2.7295885885957099E-5,1.4591761685969588E-3,0.11315823316861467,1.0263781127057168E-3,7.7071035514629483E-4,2.0153115569751769E-2,3.0555488838681565E-4,7.3842924912587446E-6,1.7166842598235468E-4,1.3312783057359509E-2,1.2075081738783371E-4,9.5470741860043346E-5,2.515533915151255E-3,0.5413750941585268,5.0252571925119671E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5776942533016325E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1291284217368301E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.722884217358903E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO90","v":0.4942204947044484},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59759343056218839},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48548649774113861},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6406037320186575},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53523073347255057},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57248940079798072},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45710662031213278},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61725859933529104},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.5080573836119654},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.752814711368192},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6713161719775631},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78222977147445205},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70841987690557739},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6963739416077549},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60176033415524},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73123618175230021},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64446573689135156},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.64194706644887634},0.31726339675443305,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30977706758391627,0.11564378744991735,1.3605202300729698E-2,0.54137509415852714,0.30977706758391677,2.8544294571105052E-3,3.9373288764040539E-3,0.49515281770401598,0.30977706758391677,0.46322281169331392,0.30645372044641689,7.7868866324728017E-2,0.11499305727974739,2.1222437291534783E-2,1.3611770123238012E-2,2.6273368410208229E-3,0.99999999999999978]
[86,21.5,71.5,0.43109103836424129,0,0.10108824409060357,0.46782071754515508,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$53*(365.2425/4))","v":89.250364526119768},{"$f":"DZ89*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":17.276898175527254},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4665096288470818},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.5334083254135884},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":55.842709165854174},39.492857328377916,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.823650744195767},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":71.116906503548037},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.34089006724445814},620.55989403421995,13.730485463355505,7.3384597850385944,3.6897052144109765,972.46273896215314,0.47524213223070039,462.15526557928064,5.023205425751582E-4,7.8787737622342299E-2,null,6.0805739507646759E-4,9.9948699849037208E-6,null,null,null,2.4107535568275332E-4,1.2617225182193033E-2,2.1892345672704943E-4,9.2985334424581664E-2,4.4190548598122936E-2,0.46782071754515508,0.30313037330891751,0,7.723646558827979E-2,0.11434232710957742,2.120810947729343E-2,1.3618337945746324E-2,2.6436690250303476E-3,0.99999999999999989,3.7643429855356023E-3,0.29662569976978842,2.6855239425216098E-3,5.3513362826399744E-5,1.293248245469861E-6,null,null,null,null,2.8036141637959315E-3,7.332699724063263E-2,1.0797598139377933E-3,2.6094369913434591E-5,1.4427545349331482E-3,0.11188474536698358,1.0148272076607057E-3,7.6983528007135041E-4,2.0134621299353089E-2,2.9648772984052245E-4,7.1651680284693139E-6,1.7183416960412691E-4,1.3325636375418254E-2,1.2086740072394394E-4,9.6665106427258523E-5,2.5470039186030889E-3,0.53217928245484469,5.0213621960608856E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5822953576255256E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.138296858524455E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7250999377253772E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO91","v":0.48973037869739794},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58882133139366144},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47546849077307557},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63246157844266782},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52566377108134354},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56339089290144484},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44689681113529445},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60876370574486094},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49822650493544995},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74670011554331905},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66364077257129606},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77673091502322023},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70140821909152939},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68917337072195495},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.59300558623898336},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72469123825595705},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63634737952885201},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63393264225633539},0.31045607296083721,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30313037330891751,0.11434232710957742,1.3618337945746324E-2,0.53217928245484492,0.30313037330891801,2.7968232984458552E-3,3.8498709765529058E-3,0.49068232882100482,0.30313037330891801,0.47234524066533878,0.29987803653935297,7.6624493385717016E-2,0.1136801728266626,2.1192472801233066E-2,1.362023102550255E-2,2.6593527561929249E-3,0.99999999999999978]
[89,22.25,72.25,0.40794201142728514,0,9.7519304524943035E-2,0.49453868404777179,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$53*(365.2425/4))","v":83.626606692770252},{"$f":"DZ92*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":16.188262941749933},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3741033394531863},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.5016826041939989},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":52.324002270096642},34.783887806038052,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.158247047135376},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":68.831495165023767},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.32922128732850708},598.66619545127014,13.040752279305682,6.9435759495377196,3.5043576436690036,930.27239047757234,0.4631372081967936,430.84375778834033,4.7310430905381663E-4,7.4316922775116021E-2,null,5.7474200422704552E-4,9.3701756195980792E-6,null,null,null,2.3164882753229656E-4,1.2131358258041437E-2,1.9158517569366491E-4,8.7928731525283868E-2,4.0723067238905362E-2,0.49453868404777179,0.28403054497505925,0,7.3679322552772764E-2,0.11030907953694141,2.1106242026744101E-2,1.36023869152845E-2,2.7337399454261603E-3,0.99999999999999989,3.5189248040141444E-3,0.27793427725572184,2.5257960570168013E-3,5.0330529057847825E-5,1.2163292486175202E-6,null,null,null,null,2.6762124493273452E-3,7.0040649451367926E-2,9.3974987822576493E-4,2.2710773851730862E-5,1.3918636148948303E-3,0.10793818516418194,9.79030757864647E-4,7.6663011701867093E-4,2.006390460460715E-2,2.6920155733285657E-4,6.5057477854245569E-6,1.7163290186612121E-4,1.331002818353799E-2,1.2072582988038949E-4,9.9958527435571923E-5,2.6337814179905883E-3,0.50546131595222832,5.0096557115478335E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5958053519089504E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.165217684454335E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7316058474760612E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO94","v":0.47646999779895632},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56327009706862308},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44663782370310495},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60865079980520753},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49797673804051368},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53695382240198974},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.417615384429259},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58397406663941931},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.4698605779513354},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72865270570143825},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.64113710608154351},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.76046519316725247},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68078689650910329},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66801531396540037},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56749817129660018},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70540579900645861},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61260077399904045},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.61052041828634673},0.29089466235711353,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28403054497505925,0.11030907953694141,1.36023869152845E-2,0.50546131595222821,0.2840305449750597,2.6306091491051305E-3,3.5989104060088141E-3,0.47747827463659098,0.28403054497505964,0.49885129525505012,0.28098241111539057,7.3122884030578747E-2,0.10961867255420349,2.1086552246158123E-2,1.3590808328077674E-2,2.7473764705412814E-3,0.99999999999999989]
[90,22.5,72.5,0.40044177256805819,0,9.639432096961327E-2,0.50316390646232867,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$53*(365.2425/4))","v":81.831633780164779},{"$f":"DZ93*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":15.840795854040296},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3446093976207667},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.49151637553346983},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":51.200912735937045},33.292488139454001,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.58184619552744},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":68.040507944252582},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.32521141284873312},591.7547213317946,12.818079392284359,6.8156459040533015,3.4445201882095278,916.78248865172088,0.45917114225188449,420.96006251073601,4.6367364870803391E-4,7.2871807844013065E-2,null,5.6393684329978679E-4,9.1703948701504971E-6,null,null,null,2.2867345726886021E-4,1.1977997703747936E-2,1.8295827817768379E-4,8.6298218170085525E-2,3.9625651411460502E-2,0.50316390646232867,0.27793427725572184,0,7.256644550838473E-2,0.10892826557146554,2.1066862465572146E-2,1.3579229740870847E-2,2.7610129956564026E-3,1.0000000000000002,3.4407070521818624E-3,0.27196845524508573,2.4746126592851826E-3,4.931061793729076E-5,1.1916812317946098E-6,null,null,null,null,2.6363548368587785E-3,6.9012548950650315E-2,8.9589087990114271E-4,2.1650840974490693E-5,1.3744407089513455E-3,0.10658704930022152,9.6677556229267034E-4,7.6536372106213223E-4,2.0035125972567121E-2,2.6008728715887051E-4,6.2854847840227666E-6,1.713407080718711E-4,1.3287368730751032E-2,1.2052030204794474E-4,1.009557597964088E-4,2.6600572358599938E-3,0.49683609353767155,5.0057464295202525E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6002145186429767E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1740036548738914E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7337291378524672E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO95","v":0.47211933620862251},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.5550018315599089},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43742145857065223},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60091477199508792},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48907567084353132},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52842007734681551},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40828764075881496},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57593724453436546},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46076880508135437},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7227343612206738},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63380675479735249},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75511933561250544},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67404873893021089},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66110797390913367},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55924188860290491},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69909205084724368},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60488382068534363},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60292185757331407},0.28465106718318267,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27793427725572184,0.10892826557146554,1.3579229740870847E-2,0.49683609353767133,0.27793427725572223,2.5773429153232667E-3,3.5189248040141444E-3,0.47314555313840334,0.27793427725572223,0.50740848785578985,0.27495136625040378,7.2026803559160107E-2,0.10823025818476274,2.1045803261319111E-2,1.3563342879390376E-2,2.7739380091741819E-3,1.0000000000000002]
[93,23.25,73.25,0.37857709333555639,0,9.3189839913749017E-2,0.52823306675069481,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$53*(365.2425/4))","v":76.673977776692112},{"$f":"DZ96*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":14.84238763386641},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.259861820044655},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.4621949734027701},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":47.973839258885256},29.030062479668658,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.799556874225402},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":65.594696018517013},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.31288494137494588},572.04160320404867,12.170857425852198,6.4427333075879929,3.270596384073146,877.87525209823934,0.44747556347516287,392.82772309356034,4.3628213346454543E-4,6.8668898957179203E-2,null,5.3241372153504973E-4,8.59531950271096E-6,null,null,null,2.2018828961225577E-4,1.1540623865082636E-2,1.5839359447759977E-4,8.1565395880854E-2,3.649852148185987E-2,0.52823306675069481,0.26041720625867004,0,6.9423335773407827E-2,0.10470110461287126,2.0932305721381377E-2,1.3458782464015127E-2,2.8341984189598178E-3,1.0000000000000002,3.2162806056997176E-3,0.25482644639010754,2.3269896776055413E-3,4.6368993751762182E-5,1.1205915054937653E-6,null,null,null,null,2.5237868906369003E-3,6.6109021082436686E-2,7.718740527154238E-4,1.8653747618818648E-5,1.3211030185520619E-3,0.10245074352935568,9.2925806496351848E-4,7.6096428069741056E-4,1.9932983986183976E-2,2.3273303522285908E-4,5.6244192771296844E-6,1.6982092218595498E-4,1.3169510250503081E-2,1.1945129132609119E-4,1.0363176676459099E-4,2.7305666521952269E-3,0.47176693324930546,4.9939974210657656E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6131736852234413E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.1998268684437909E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7399697895098866E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO98","v":0.45927347524651835},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.53091815610024395},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41089782412159198},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57829166079964323},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46331575546976378},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50362400944056862},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38153595148744085},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55248434104380628},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43453548719878055},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70526619300662619},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61231474222306526},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73930618739917731},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65423178198071774},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64081154251984906},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53518677810010495},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.68048785561939973},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58231134228240733},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.58072298644666309},0.26671066414089573,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26041720625867004,0.10470110461287126,1.3458782464015127E-2,0.47176693324930519,0.26041720625867043,2.4237010601355301E-3,3.2894221851708324E-3,0.46035107321343777,0.26041720625867043,0.53228086049296308,0.25762182632438879,6.8929673266725028E-2,0.10398504559434707,2.090716105582659E-2,1.3430512874870534E-2,2.8449203908791328E-3,1.0000000000000002]
[94,23.5,73.5,0.37149767625165631,0,9.2173669513112483E-2,0.53632865423523146,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$53*(365.2425/4))","v":75.027867742357898},{"$f":"DZ97*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":14.523737109581065},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2328139056937115},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.45280204123073792},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":46.943891152898317},27.675083859971682,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.190056341108743},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":64.758286545138219},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.30869089077114698},565.78262212667346,11.961842787903455,6.3219989471425651,3.2144292222065167,865.39412267267767,0.44364361570230387,383.92657759002981,4.2744587470705954E-4,6.731130489893801E-2,null,5.2220097549937768E-4,8.4114652715432875E-6,null,null,null,2.1749466296767378E-4,1.1401769731221541E-2,1.5061469596489696E-4,8.0039242304570102E-2,3.5508898854072282E-2,0.53632865423523146,0.25482644639010754,0,6.8436010760042229E-2,0.10326898657582285,2.0882016390271811E-2,1.3402243285725939E-2,2.8556423627984478E-3,1.0000000000000002,3.1447579176339638E-3,0.2493554644350966,2.2796995566294292E-3,4.5426662401879382E-5,1.097818345660013E-6,null,null,null,null,2.4884273466847994E-3,6.5196999907819631E-2,7.3287230642092062E-4,1.7711199116881786E-5,1.3030327654380855E-3,0.10104940628215175,9.1654752823300777E-4,7.5929879696921886E-4,1.989369055197102E-2,2.2362278783779487E-4,5.4042534937766282E-6,1.6910751921489291E-4,1.3114186279703692E-2,1.189494868073528E-4,1.0441585928667116E-4,2.7512265035117768E-3,0.46367134576476882,4.990074081113427E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.617407116291229E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.208262657421281E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7420084521388236E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO99","v":0.45505967284715865},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52312478609732882},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40241895337160327},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57094150144433142},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45503423475238147},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49561997125157725},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37301406822062216},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54488088976325733},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42612725263102114},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69953780107424146},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60531392739826717},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73410907173538409},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64775645634987755},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63418549197335727},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52740057973434318},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67439713599129858},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57497594599634838},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57351773605035983},0.26098479333911984,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25482644639010754,0.10326898657582285,1.3402243285725939E-2,0.46367134576476854,0.25482644639010793,2.3744792628627972E-3,3.2162806056997176E-3,0.45615360065513005,0.25482644639010793,0.54031317433784531,0.25209095541260207,6.7956355112245639E-2,0.1025483459133987,2.0855531743969188E-2,1.3370026176633713E-2,2.8656113033056771E-3,1.0000000000000002]
[97,24.25,74.25,0.35087151033672936,0,8.9263539692737481E-2,0.55986494997053327,{"$f":"SUM(D100:G100)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$53*(365.2425/4))","v":70.298198348705085},{"$f":"DZ100*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.60817763873842},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1550987530006906},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.42571853896494299},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":43.984602932589709},23.790122803035128,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.324017206288516},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":62.197545864439732},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.29590511274645803},547.83850331861606,11.354157078907043,5.9702558419579566,3.0511297427240818,829.29343318071392,0.43234353958952942,358.53965825970278,4.0179432981913963E-4,6.3365272924099672E-2,null,4.9243479252325105E-4,7.8823891787447339E-6,null,null,null,2.0977360911588063E-4,1.1003719045159765E-2,1.2839793586350086E-4,7.5609275025759953E-2,3.2689181590435268E-2,0.55986494997053327,0.23876275478556966,0,6.5637450962611935E-2,9.8922781807343291E-2,2.0715207741046949E-2,1.3185973743816439E-2,2.9108809890786048E-3,1.0000000000000002,2.9395538349199961E-3,0.23363611562787698,2.1433436163172206E-3,4.2709552048876658E-5,1.0321544065768339E-6,null,null,null,null,2.3882030989791827E-3,6.2612012606529016E-2,6.2219868830147216E-4,1.5036568802261217E-5,1.2481929978910881E-3,9.6796615333021474E-2,8.7797347643073058E-4,7.5371792471566178E-4,1.9760378095244762E-2,1.9636617350837809E-4,4.7455475781473212E-6,1.6637866219190419E-4,1.2902565060870272E-2,1.170300207542634E-4,1.0643564604428378E-4,2.804445343034321E-3,0.44013505002946685,4.9782832733279658E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6298609494242164E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2330789132167594E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.74800575404092E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO102","v":0.44262032366728604},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.50042437889711489},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37801774258171777},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54944681754700386},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43106730268403437},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.4723630455788228},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34857356243322374},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52269264088242806},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40186620988372945},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68263028340673915},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5847880897662685},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71873590486145689},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62871248954472558},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61471559774442164},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50471508445350166},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65645012033881733},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55351954118045299},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55246648240951235},0.24453289325942534,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23876275478556966,9.8922781807343291E-2,1.3185973743816439E-2,0.44013505002946673,0.23876275478557002,2.2325440831112973E-3,3.0064287310929598E-3,0.44376091583735555,0.23876275478557002,0.56366619105290428,0.23619943520672332,6.5196403592729088E-2,9.8192152690357554E-2,2.0684814017965639E-2,1.3142452489097544E-2,2.9185509502226681E-3,0.99999999999999989]
[98,24.5,74.5,0.34419657043562746,0,8.8335997429097299E-2,0.5674674321352754,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$53*(365.2425/4))","v":68.788758902183375},{"$f":"DZ101*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":13.315983519889219},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1302965295673302},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.41704483804230491},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":43.040167708564255},22.551464006555236,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.691354058728237},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":61.329350643393411},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.29158650713342632},542.11341177224188,11.157862792617792,5.8564327508462464,2.9983808392993998,817.68209486906221,0.42864117459159801,350.49221358719331,3.9352337564926084E-4,6.2091349738186301E-2,null,4.8279989251888775E-4,7.7132888597799088E-6,null,null,null,2.0731069844973367E-4,1.087673198914932E-2,1.2134303338276092E-4,7.4180772016196037E-2,3.179693324913381E-2,0.5674674321352754,0.23363611562787698,0,6.4755356222846241E-2,9.746152357337183E-2,2.0654420294884332E-2,1.309893123437865E-2,2.9262209113667319E-3,1,2.8741610062285707E-3,0.22861942954759815,2.0996745725692526E-3,4.1839376458420864E-5,1.0111250225843094E-6,null,null,null,null,2.3566134468842753E-3,6.1797275871737965E-2,5.8727434600186013E-4,1.4192558222143456E-5,1.2297550580916789E-3,9.5366764204780699E-2,8.6500431049945346E-4,7.5166731284772269E-4,1.9710908616443843E-2,1.8731749585289506E-4,4.5268697398709585E-6,1.6528037270980379E-4,1.2817393372915929E-2,1.162574887529173E-4,1.0699654652256913E-4,2.8192243648441626E-3,0.43253256786472483,4.9743461308436654E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6339328463007053E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2411928194639945E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7499666278234526E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO103","v":0.43854064390702469},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49307862833572708},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.37021735184612575},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54246327975803565},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42336220576984795},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46485583427632543},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34078791812532966},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51549919170313996},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39409012379386499},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67708574739034733},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57810199706607068},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71368339252901325},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62248974370738186},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60835938167759662},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49737220543153116},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.65057455092225835},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54654683621695066},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54563325616115577},0.23928235949399979,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23363611562787698,9.746152357337183E-2,1.309893123437865E-2,0.4325325678647246,0.23363611562787731,2.1870853227726741E-3,2.9395538349199961E-3,0.43969603148502145,0.23363611562787734,0.57120966900691772,0.23112777258773756,6.4326153333576733E-2,9.6728700750306401E-2,2.0622768452536178E-2,1.3051821051573737E-2,2.9331148173518413E-3,1.0000000000000002]
[101,25.25,75.25,0.32475229558935481,0,8.4395825235667715E-2,0.59085187917497761,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$53*(365.2425/4))","v":64.45197226860688},{"$f":"DZ104*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.476477468848261},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0590369958930004},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.39204135646013966},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":40.326700755470739},18.590033665179174,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.763407718947036},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":58.683655528881744},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.27838743092216234},514.70859084382903,10.538207152058479,5.52475465047198,2.8318647569501803,772.62513059251876,0.41772322665655015,322.7434625470454,3.6951688077401407E-4,5.8389342570558382E-2,null,4.5457396414476213E-4,7.2267970789540765E-6,null,null,null,2.7695166725274611E-4,1.0187161039448561E-2,9.8847253260577072E-5,6.9783620172518004E-2,2.9150238986239342E-2,0.59085187917497761,0.21890663763095619,0,6.1321156578380678E-2,9.3051502104578063E-2,2.0155542076479346E-2,1.2794155853820559E-2,2.9191265808076942E-3,1,2.6865541678517853E-3,0.21420601121076946,1.9737908072882384E-3,3.9330940953984073E-5,9.5050409271468031E-7,null,null,null,null,3.1380697826616641E-3,5.7694636120837049E-2,4.7692491246141539E-4,1.152576242054658E-5,1.1741100608794279E-3,9.1051528180013871E-2,8.2586386368476837E-4,1.0314465850382337E-3,1.8963547506386652E-2,1.5675960266911087E-4,3.7883823853500715E-6,1.614347621336366E-4,1.2519168588534999E-2,1.135525031519238E-4,1.4999308081709817E-4,2.7691334999905962E-3,0.4091481208250225,4.9625143313348552E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6459213387300127E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2650818094280409E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7557398389851715E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO106","v":0.42649942235926119},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47168204009824777},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34776872817971372},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52204073787798366},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40106345888212608},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44304251315649701},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31845892360523204},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.4945074032622841},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37165307645503337},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66072088587916578},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55849889991363211},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69873796505654917},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60418861540599467},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58968236530879392},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47597834419455226},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63326150045779372},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52615132184739422},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.52566757416168031},0.22419691673295075,4.9809030543770415E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21890663763095619,9.3051502104578063E-2,1.2794155853820559E-2,0.40914812082502239,0.21890663763095644,2.0560346183074972E-3,2.7476925664456139E-3,0.42769698326920119,0.2189066376309565,0.59502268339466857,0.21655632442086281,6.049479175325298E-2,9.2309643069003675E-2,1.9978714856532014E-2,1.2735042022512334E-2,2.9028004831677823E-3,1.0000000000000002]
[102,25.5,75.5,0.31844972343540284,0,8.2356788950237833E-2,0.59919348761435942,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$53*(365.2425/4))","v":63.067977980563498},{"$f":"DZ105*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":12.208566760393518},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0362960137080928},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.38403571302193051},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":39.460754818725661},17.241719259991616,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.108332472052552},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":57.784704482068406},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.27390218667235433},502.45910108515199,10.323531346410631,5.4172265616867641,2.7741763058301743,754.54032498627726,0.41414606240734109,312.48990452062219,3.6176466064036234E-4,5.719245268378137E-2,null,4.4548133802425476E-4,7.0713467007849606E-6,null,null,null,2.6988574704470738E-4,9.9292612382213975E-3,9.1238548709135159E-5,6.829715556312202E-2,2.8284998050088616E-2,0.59919348761435942,0.21420601121076946,0,5.9668426928125289E-2,9.1567784033429259E-2,1.9801887636584678E-2,1.2675928191204109E-2,2.88647438552787E-3,1,2.6267722348945095E-3,0.209606294895467,1.933485198799785E-3,3.8527787194365688E-5,9.3109441379320202E-7,null,null,null,null,3.0541455943973931E-3,5.6163914129453318E-2,4.3974008128057037E-4,1.0627122994003254E-5,1.1553887261836525E-3,8.9599699948218411E-2,8.1269535902720022E-4,1.0135653141799268E-3,1.8638861020450363E-2,1.4593452730552912E-4,3.5267746488591644E-6,1.599429830111865E-4,1.2403482015928351E-2,1.1250319226457128E-4,1.4831531754445955E-4,2.7381590679834106E-3,0.40080651238564075,4.9585636692949464E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6498442211808882E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2728987805819787E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7576289529738616E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO107","v":0.42255101827241437},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46475819954019071},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.34059252542559215},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51540553479021622},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39389466458902056},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43600128968784113},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31134591168155751},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48770184757635804},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36446161261209531},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65535430482117796},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55211338098270846},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69382603264616627},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59820859710826568},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.5835849951778711},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46905354343833366},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62759348122907654},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51952337529726011},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51918627951390439},0.21938269108166664,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21420601121076946,9.1567784033429259E-2,1.2675928191204109E-2,0.40080651238564058,0.21420601121076974,2.0140722523349372E-3,2.6865541678517853E-3,0.42376191471334468,0.21420601121076976,0.603272552699465,0.21190615305311822,5.888291312818919E-2,9.0822875925061303E-2,1.9632501116735018E-2,1.2612672367218995E-2,2.8703317102123553E-3,1]
[105,26.25,76.25,0.29924853162943132,0,7.6789033168328011E-2,0.62396243520224093,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$53*(365.2425/4))","v":58.853561334385205},{"$f":"DZ108*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.392748834585937},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96704719187515653},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.35950587502045084},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":36.823853061227588},13.557357924559495,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.015680691574957},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":54.912986282374099},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.25970164457016914},468.89695022072209,9.6795910578666593,5.0856613926602705,2.6011343659256427,703.40577987734775,0.4035973204411113,283.8926879412877,3.8224688815857689E-4,5.3476414157676636E-2,null,4.1748576958673076E-4,6.5974874298022232E-6,null,null,null,2.50587183836692E-4,9.2248348599763257E-3,7.0562986254491141E-5,6.3828729332919248E-2,2.5761104125927171E-2,0.62396243520224093,0.20005177682080261,0,5.5173713144195446E-2,8.6943262467460369E-2,1.8825016062510268E-2,1.2253492341168329E-2,2.7903039616222879E-3,1.0000000000000004,2.7649017425861134E-3,0.19543995052421551,1.8099860629209583E-3,3.6066869247447279E-5,8.7162183257228388E-7,null,null,null,null,2.8258952987674567E-3,5.2000560179319665E-2,3.3906357494600976E-4,8.1940911623170122E-6,1.2396840448029871E-3,8.493256913254181E-2,7.7100929011557904E-4,9.641824223655006E-4,1.7742350928545595E-2,1.1568692554530925E-4,2.7957860538614021E-6,1.7471691902690219E-4,1.1970111953998202E-2,1.0866346814322441E-4,1.4337380584026572E-4,2.6469301557820223E-3,0.37603756479775946,5.5930921114538457E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6614027234457211E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.2959309463219342E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7631950968974263E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO110","v":0.41089924961377727},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.4428717422902449},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31819759738523384},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49434252169780368},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37138925447281679},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41380183272537463},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.2892295780237028},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46614684810248053},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34195673959472017},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63814998108421228},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.5317873284989334},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67804235320600581},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57911049681924287},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56413058337576893},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44715790779875481},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.6094550113985473},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49847828619003565},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49862927209911456},0.20488639374099013,4.9809030543770415E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20005177682080261,8.6943262467460369E-2,1.2253492341168329E-2,0.37603756479775907,0.20005177682080288,1.888537881216328E-3,2.832713687781882E-3,0.41215424140740192,0.20005177682080291,0.62801881231893553,0.19774586367250904,5.4492129693218039E-2,8.6125481022097827E-2,1.8673720997083164E-2,1.216964561035592E-2,2.7743466858006979E-3,1.0000000000000002]
[106,26.5,76.5,0.29283344898049429,0,7.509136158387579E-2,0.63207518943563024,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$53*(365.2425/4))","v":57.496886489850802},{"$f":"DZ109*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":11.13012656664595},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.94475510675832697},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.35158172749539773},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":35.975000519524038},12.436535204590371,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.281809060734844},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":53.905904006104556},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.25475779542768096},458.63858143241902,9.4707999496636202,4.9763851044863214,2.5450272717726055,687.4081502354735,0.40014112309888034,275.06026926254623,3.7342155145824048E-4,5.2271295235554793E-2,null,4.0826916345050872E-4,6.4448136387702429E-6,null,null,null,2.447023651441891E-4,9.0100104355106195E-3,6.430470396211481E-5,6.237844826871923E-2,2.4960182347410719E-2,0.63207518943563024,0.19543995052421551,0,5.3810546242240624E-2,8.5307699576735271E-2,1.8522425931656063E-2,1.2085798879543513E-2,2.7583894099791079E-3,1.0000000000000002,2.6987166714052303E-3,0.19093501879384248,1.7700907577884349E-3,3.5271891438900163E-5,8.5240974045566133E-7,null,null,null,null,2.7566661321381989E-3,5.073771297614782E-2,3.0870667283020139E-4,7.460461124404277E-6,1.216363304789779E-3,8.3334831086547503E-2,7.565051853979846E-4,9.4888730586334402E-4,1.7464708986815722E-2,1.0626163236411877E-4,2.5680066128803485E-6,1.7232585498244135E-4,1.180629665516633E-2,1.0717636939474158E-4,1.4173394480945954E-4,2.6166554651696483E-3,0.36792481056437004,5.5880203153838792E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.665187686947733E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3034730918958681E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7650177942603654E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO111","v":0.4070791900306307},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43552648039127762},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31078174072776665},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.4872423984848942},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36389027591463091},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40637178049453443},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28193409543342068},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45889795898952629},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33448282693590359},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.632291003052175},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52491606588929951},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67265413046533207},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57263221138904663},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.557537932715231},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43980741686226599},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60328926513755321},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49138241193242937},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49170559225976385},0.20016311423063624,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19543995052421551,8.5307699576735271E-2,1.2085798879543513E-2,0.36792481056436976,0.19543995052421581,1.8469245540009779E-3,2.7649017425861134E-3,0.40834913754585089,0.19543995052421581,0.63604253604262451,0.19318748465902899,5.3159174988088441E-2,8.4493254613775937E-2,1.8375976487367315E-2,1.199917858353698E-2,2.7423946255781891E-3,1.0000000000000002]
[109,27.25,77.25,0.27423319428201459,0,7.0401329631809104E-2,0.65536547608617668,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$53*(365.2425/4))","v":53.612645108794069},{"$f":"DZ112*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.378223275426931},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88093153117596701},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.32882858815891836},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":33.544684823627378},9.3507487959234812,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.087649863348652},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":50.894888528545003},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.24003153718024031},430.25203053189807,8.8713063231306464,4.6595943599879268,2.3839291980207182,642.48549246521804,0.38994910187546988,250.53664075483076,3.4792673182314492E-4,4.8785650855975297E-2,null,3.8156368926764558E-4,6.0073156656001114E-6,null,null,null,2.2844468638964725E-4,8.4164660517776334E-3,4.715772918767748E-5,5.8213217060086642E-2,2.2700191709862566E-2,0.65536547608617668,0.18223600329840145,0,5.0069213074868349E-2,8.0446084521559949E-2,1.7670068318914822E-2,1.1551106462053196E-2,2.662048238025939E-3,1.0000000000000002,2.5095387081884284E-3,0.17803714145051849,1.6555366769006508E-3,3.2989218029540527E-5,7.9724476435031539E-7,null,null,null,null,2.5666480657579888E-3,4.7271271457843538E-2,2.2583581590398621E-4,5.4577353628391636E-6,1.1470437687517742E-3,7.8585648170573758E-2,7.1339258223441213E-4,9.0580306514380924E-4,1.6682638789091049E-2,7.9700359778258806E-5,1.9261049017031906E-6,1.6470192139600659E-4,1.1283969801718214E-2,1.024347389389753E-4,1.3678365958175035E-4,2.5252645784441885E-3,0.34463452391382371,5.5727769411433314E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6763476045001804E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3257110138015688E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7703919946410702E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO114","v":0.39580798147867124},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41421359637752958},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.2895551484287251},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46654805538956923},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34228967503069574},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38487255035089568},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.26113331877587748},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43782065699111039},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31302699882262147},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61503485241926836},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50483040863382467},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65674501653135164},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.55362894184849587},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5382186555429026},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41847300682052802},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5851637749285884},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47069511975625072},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47154195522659087},0.18664006948074291,4.9809030543770415E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18223600329840145,8.0446084521559949E-2,1.1551106462053196E-2,0.34463452391382332,0.18223600329840178,1.7274326476273548E-3,2.5710726481918606E-3,0.39712045440527538,0.18223600329840181,0.65908073568058656,0.18013657237445999,4.949801060480627E-2,7.9645278863033617E-2,1.7536177335183735E-2,1.1457388311774834E-2,2.6458368301554031E-3,1.0000000000000004]
[110,27.5,77.5,0.26824528481652227,0,6.8958719908481708E-2,0.66279599527499633,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$53*(365.2425/4))","v":52.377455228684703},{"$f":"DZ113*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":10.139117811831365},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.86063561572225777},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.32157221605859199},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":32.771843730979889},8.4052985021881739,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.360788017217622},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":49.897425686580206},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.23516908760188956},421.50636683516927,8.6800174589802062,4.5576260500646102,2.3325253695546158,628.44584161063335,0.38660978077186509,242.96330905207722,3.3974956671826588E-4,4.7666306727577129E-2,null,3.7297302852149275E-4,5.8680766992549307E-6,null,null,null,2.2344407980576502E-4,8.2338811310732583E-3,4.1930899260467828E-5,5.688415350965563E-2,2.1991970117761082E-2,0.66279599527499633,0.17803714145051847,0,4.892680813474419E-2,7.8844473204507298E-2,1.7402286351452655E-2,1.1363670161496475E-2,2.6296254222848672E-3,1.0000000000000002,2.4494816252907314E-3,0.17393561555282375,1.6190033869559119E-3,3.2261233754628726E-5,7.796516934511177E-7,null,null,null,null,2.5086229109953541E-3,4.6212671939139395E-2,2.0066387521258382E-4,4.8494093968587968E-6,1.1242071286329475E-3,7.7021076517192963E-2,6.9918955868139099E-4,8.9226695771218274E-4,1.6436922431887744E-2,7.1372123994366566E-5,1.7248378583608031E-6,1.6202935327948314E-4,1.1100868246713424E-2,1.0077256150356775E-4,1.3511768248649782E-4,2.4945077397983692E-3,0.33720400472500395,5.5676866088555599E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6800045300100316E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3329980231832113E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7721530336787593E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO115","v":0.39211327333272405},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40734364497405534},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28280682759656217},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45984713743771616},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33537826630567202},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.3779619401863884},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.2545465319268651},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.43101225872174898},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30618538355916908},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60938809884083944},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49830745833930934},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65152603807644216},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54743570873079017},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53192882180663248},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41159404529451665},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57924377871909694},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46399474087116954},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.46501801102063733},0.18233973445997487,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17803714145051847,7.8844473204507298E-2,1.1363670161496475E-2,0.33720400472500367,0.17803714145051883,1.6893231396945417E-3,2.5095387081884284E-3,0.39343915784076317,0.17803714145051885,0.66643185810419492,0.17598637850167112,4.8379241730419749E-2,7.8049237415333733E-2,1.7272013701556049E-2,1.1267955266102133E-2,2.6133152807225825E-3,1.0000000000000002]
[113,28.25,78.25,0.25090415545495504,0,6.4944042760443868E-2,0.68415180178460133,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$53*(365.2425/4))","v":48.8410501380407},{"$f":"DZ116*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.454547939395809},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.80252748199675916},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.30073957082319036},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":30.559164354060542},5.7859416029067923,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.200935424336947},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":46.933488706001043},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.22075987536504302},397.13126130750669,8.1301745116634816,4.2623602863900061,2.1847696040912572,588.80772080257827,0.37676241727098547,221.84062019739892,3.1615404768104419E-4,4.4432592799127202E-2,null,3.4811591430842549E-4,5.469142440966294E-6,null,null,null,2.0952878243020432E-4,7.7257395755157988E-3,2.7524820231555375E-5,5.30651250817352E-2,1.9992944798581755E-2,0.68415180178460133,0.1660156042984251,0,4.5772495556706427E-2,7.4109828129632863E-2,1.6640448909054497E-2,1.0778723026897089E-2,2.5310982946829428E-3,1.0000000000000002,2.2778224478432704E-3,0.16219276315601538,1.5141183206751211E-3,3.0171230936897463E-5,7.2914295443155058E-7,null,null,null,null,2.3483993937646478E-3,4.3289425029384633E-2,1.3149335620908656E-4,3.1777773480617842E-6,1.0566979992242876E-3,7.2395927210306507E-2,6.5720292010207164E-4,8.5375332183017802E-4,1.5737736313970234E-2,4.7804002147241788E-5,1.1552711068432245E-6,1.5368886076475287E-4,1.0529448891857281E-2,9.558527427505586E-5,1.3005507659943726E-4,2.4010432180835055E-3,0.315848198215399,5.5523885197717338E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6907938936384804E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3544975570869386E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7773487890996274E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO118","v":0.38121357591231853},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38740991361684857},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26349093981396532},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44031633621202121},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31547014411854712},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35796574180933888},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23576637853171337},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41121575415218925},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28654473109092177},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59275700211996685},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47923996647450312},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63611663002963126},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52926860579416202},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51349692732658214},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39162822435475519},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56184072176700095},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44446047480970491},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44601684102670891},0.1700276748849078,4.9809030543770415E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1660156042984251,7.4109828129632863E-2,1.0778723026897089E-2,0.31584819821539867,0.16601560429842543,1.5799090019821042E-3,2.3336575764514155E-3,0.38257747507431289,0.16601560429842546,0.68756201033461462,0.16410418372722024,4.5288019453383094E-2,7.3333709963542673E-2,1.6519647531714646E-2,1.0677987960450806E-2,2.5144410290741737E-3,1.0000000000000004]
[114,28.5,78.5,0.24532760784747237,0,6.3700173267899951E-2,0.69097221888462779,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$53*(365.2425/4))","v":47.71647565711006},{"$f":"DZ117*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":9.236855172525944},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.78404913388695563},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.29409661886044125},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":29.855533774987975},4.9785804557410058,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.489312091731982},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":45.956937473429328},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.21602391289714876},389.56799765483254,7.9545514882858459,4.1674197980314913,2.1375755564476768,576.35540878876839,0.37353602006943487,215.28950554444873,3.0859393914516221E-4,4.3395279015270044E-2,null,3.4013007974426264E-4,5.3421969782548562E-6,null,null,null,2.0521793560926947E-4,7.5683017436108122E-3,2.3108690861851593E-5,5.1845973601219654E-2,1.9366338635624574E-2,0.69097221888462779,0.16219276315601536,0,4.4803543350059753E-2,7.2557591797452498E-2,1.6398846154374792E-2,1.057725289400452E-2,2.4977837634654046E-3,1.0000000000000002,2.2233278133526779E-3,0.15845854413235599,1.4806733861005602E-3,2.9504787085753402E-5,7.1303712038048928E-7,null,null,null,null,2.2991785558896293E-3,4.239135177778091E-2,1.1034629640229885E-4,2.6667199869182863E-6,1.0345653743358701E-3,7.0879588671224264E-2,6.4343775189235671E-4,8.4153780259929687E-4,1.551594369776301E-2,4.0388589899417556E-5,9.7606411306776731E-7,1.5081619067896292E-4,1.0332638057936197E-2,9.3798645389360117E-5,1.2834328061013371E-4,2.369440482855271E-3,0.30902778111537238,5.5472802574076052E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6943316199506374E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3615470429889399E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7790524262460732E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO119","v":0.37764118328300567},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.38098451545742595},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25735006679588279},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43399217815856256},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30910026718214817},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35153825901889896},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22981944349932526},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40482107956523644},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.28028192049226003},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58731478578101681},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47304767213764204},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63106157989089007},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5233478823460308},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.50749600137630646},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38519054392154145},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55615668067336932},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43813354798239812},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43986846549231895},0.16611244779739928,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16219276315601536,7.2557591797452498E-2,1.057725289400452E-2,0.30902778111537221,0.16219276315601569,1.5450186945664501E-3,2.2778224478432704E-3,0.3790170305389467,0.16219276315601575,0.69431110339336111,0.16032565364418569,4.4337784256970617E-2,7.1788515776082404E-2,1.628080368056873E-2,1.0475139770920067E-2,2.4809994779115517E-3,1.0000000000000002]
[117,29.25,79.25,0.22919270848962564,0,6.0215311037876112E-2,0.71059198047249839,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$53*(365.2425/4))","v":44.496768206418345},{"$f":"DZ120*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.6135909642962094},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.73114478998225108},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.27502754176419919},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":27.841007697444702},2.7301161245171595,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.384365171799463},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":43.068346817423901},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.2020441571132961},368.35015985348599,7.4493029152332086,3.8927509265136475,2.001803350902482,541.03642851689483,0.36402165919901974,196.94897839583189,2.867985476109381E-4,4.0401357486653369E-2,null,3.17048788676779E-4,4.9785382134179518E-6,null,null,null,1.9314295368112462E-4,7.1272490011056802E-3,1.0878012111167666E-5,4.8341453328052481E-2,1.759733604856964E-2,0.71059198047249839,0.15124779934163265,0,4.2113218347007327E-2,6.798753569435402E-2,1.5705799795139513E-2,9.9573734536389565E-3,2.3962928957292767E-3,1.0000000000000002,2.0675696470638075E-3,0.14776730391169551,1.3846672672158549E-3,2.7591711505943942E-5,6.6680415152248871E-7,null,null,null,null,2.162507984501098E-3,3.9897562782978707E-2,5.1893478742403318E-5,1.2541007851189026E-6,9.6940304347686835E-4,6.6415221969304439E-2,6.029106815727092E-4,8.0649066476246804E-4,1.4879488150731712E-2,1.9353272435409409E-5,4.6770720992413675E-7,1.4197761446139577E-4,9.7270942592733202E-3,8.8301579904241387E-5,1.2312838927015955E-4,2.2731645064591171E-3,0.28940801952750167,5.5319293455187157E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7047755562520115E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3823582576566609E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7840818367397545E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO122","v":0.36710384468461665},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.3623406920515953},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23977289210983099},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41555949852430246},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29075201237446657},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33294001401836321},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21286362654344682},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.386227542631428},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26230287874464042},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57128610221055953},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4549467336724427},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61613618194990616},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50598015368198412},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4899107298833178},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36650551794619352},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.5394472627328778},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41968804301681978},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.42195956584440514},0.15490297892293278,4.9809030543770415E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15124779934163265,6.798753569435402E-2,9.9573734536389565E-3,0.28940801952750161,0.15124779934163299,1.4448604340671512E-3,2.1182323830163281E-3,0.36851343445571372,0.15124779934163304,0.71372751914426624,0.14950755162666407,4.1697724198600947E-2,6.7241121426953404E-2,1.5595059766190288E-2,9.8519104926738429E-3,2.3791133446512797E-3,1]
[118,29.5,79.5,0.22400845860295704,0,5.9128483581008903E-2,0.71686305781603421,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$53*(365.2425/4))","v":43.47290164417926},{"$f":"DZ121*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.4153930248810163},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.71432121530946913},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26894770149807762},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":27.200388659490777},2.0336694994556908,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.693659362105333},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":42.120500423275836},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.19746549900252502},361.72436621245333,7.2877961030419884,3.8045060406451388,1.9584026620706674,529.89231804740905,0.36090436721684538,191.24045173796753,2.7982100574555434E-4,3.9441798203586599E-2,null,3.0964115173843886E-4,4.8628342843173025E-6,null,null,null,1.8937812949802803E-4,6.9897146910847929E-3,7.1117642214434615E-6,4.7222327780159175E-2,1.7042744326004805E-2,0.71686305781603421,0.14776730391169551,0,4.128223005019456E-2,6.6494707159552788E-2,1.5484319737241063E-2,9.7464475317087275E-3,2.3619337935732823E-3,1.0000000000000002,2.0181234904624538E-3,0.14436748919404332,1.3540574026459373E-3,2.6981760962267575E-5,6.5206358152706868E-7,null,null,null,null,2.1202908246935027E-3,3.9127199214971764E-2,3.3920265305387814E-5,8.1974522390553116E-7,9.4811748708413068E-4,6.4956917333192019E-2,5.8967233927663832E-4,7.9528797319266924E-4,1.4676001328675676E-2,1.2722961742184138E-5,3.0747363053294379E-7,1.3897011862294448E-4,9.5210463156170863E-3,8.6431097468695969E-5,1.2136292023556186E-4,2.2405708733377206E-3,0.28313694218396601,5.5268038081386806E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7082020226953831E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.3891860404625917E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7857318952798735E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO123","v":0.36365070508963315},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35633108018065379},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23418478769658452},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40959091699972727},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28488123641558621},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32696188270463639},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20749438702042414},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.38022145111691769},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.2565699055965836},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56604101434395326},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44906833395712348},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.6112399111325495},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.5003199491518121},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4841854414622529},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.36048081069881754},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53398977221923649},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41371375353787371},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41616410703950313},0.15133837095791289,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14776730391169551,6.6494707159552788E-2,9.7464475317087275E-3,0.28313694218396579,0.14776730391169585,1.4129257828733215E-3,2.0675696470638075E-3,0.36507085786852267,0.1477673039116959,0.71993413422317987,0.14606739655286941,4.088174333390613E-2,6.5756263259506231E-2,1.5375732606999405E-2,9.640108404533998E-3,2.3446216190051161E-3,1.0000000000000002]
[120,30,80,0.21392324736335527,0,5.705519748631134E-2,0.72902155515033351,{"$f":"SUM(D123:G123)","v":1},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$53*(365.2425/4))","v":41.49581873968306},{"$f":"DZ123*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":8.032673467298034},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.6818349489298613},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.2571852839130479},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":25.963355441545179},0.71269499070806086,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.330128363057906},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":40.249344972406597},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.18843789752591594},346.46058368610994,6.9634682803965822,3.6328487724887819,1.8712481283444529,505.83962297240743,0.35474963924864672,179.44642376713301,2.6628384597527364E-4,3.7578604439712511E-2,null,2.9524394442620374E-4,4.6393350768950288E-6,null,null,null,2.3558884917598157E-4,6.6206041879693731E-3,0,4.5000964602336241E-2,1.5964075958519904E-2,0.72902155515033351,0.14104648260021235,0,3.9708741557540547E-2,6.3557204596589256E-2,1.5054033617910191E-2,9.3195601665536504E-3,2.2924223108606021E-3,1.0000000000000002,1.9227649457641306E-3,0.13780245464098648,1.294837753192506E-3,2.5801714663861445E-5,6.2354560537338058E-7,null,null,null,null,2.638247164316009E-3,3.7070494393224539E-2,0,0,9.062329872905247E-4,6.208734892242191E-2,5.636226868768236E-4,1.0001893776063889E-3,1.4053844240303802E-2,0,0,1.3288332776081416E-4,9.1040313609918027E-3,8.2645477801033878E-5,1.523084445342803E-4,2.1401138663263218E-3,0.27097844484966654,5.5165401458459495E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7149753866584569E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4026830522587667E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7889936949318808E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO125","v":0.35683223255102736},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34460922108289788},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.2233962497329039},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39790969861829162},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27349291370875978},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31532571516942176},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19715879046309204},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36848801166015488},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24547712559157167},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55569486496909248},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43753841878964073},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60156378839200464},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4891887873366223},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47293480658744436},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34872687506152283},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52323986995474103},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40201909728757884},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.40482645774389281},0.1444551287124774,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14104648260021235,6.3557204596589256E-2,9.3195601665536504E-3,0.27097844484966649,0.14104648260021266,1.351141846018737E-3,1.9698647478122093E-3,0.35827251317443087,0.14104648260021277,0.73239786827396958,0.1394244686205994,3.9037036851978797E-2,6.2835177616837518E-2,1.4836062045348096E-2,9.2117957637727274E-3,2.257590827493979E-3,1]
[123,30.75,80.75,0.19954881002672595,0,5.1742273561191751E-2,0.7487089164120827,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$53*(365.2425/4))","v":38.54078329928349},{"$f":"DZ126*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":7.460643911117157},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.63327954022156308},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.2395022316010999},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":24.114430952001705},0.66369287592370629,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.371664968589347},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":37.561771709717434},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.17585502290684984},314.47197427350625,6.4445391069571816,3.379638297790315,1.7317996228812373,462.78957581249733,0.34571378753658477,159.99273708658788,3.4262487845828282E-4,3.4740531578882981E-2,null,2.739963254928301E-4,4.305179149980236E-6,null,null,null,2.1256558029119266E-4,5.973595847241343E-3,0,4.1547619389516621E-2,1.4363584862278239E-2,0.7487089164120827,0.13153822638699422,0,3.5856968891625783E-2,5.932277188162699E-2,1.3793856269372216E-2,8.6878117581047267E-3,2.0914484001937467E-3,1.0000000000000004,2.8547244221173544E-3,0.12745308381870071,1.2058097832526339E-3,2.4027689870540555E-5,5.806730529825888E-7,null,null,null,null,2.3823355459960415E-3,3.3474633345629744E-2,0,0,8.4585615616464944E-4,5.7950843814447268E-2,5.2607191101506961E-4,9.1646324613234222E-4,1.2877393023239873E-2,0,0,1.238755173789928E-4,8.486893081932595E-3,7.7043158793138931E-5,1.3895574613284625E-4,1.9524926540609004E-3,0.25129108358791763,8.8187088703817196E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7249428873684549E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4225448927555467E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7937936718007595E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO128","v":0.34682115533544827},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32774545575590947},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20813814253808996},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38100952767715496},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25725831865463616},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29864330648350179},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18261263931315946},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35156326193658072},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22973068186325277},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54052913550346549},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42079622458565474},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58733605022073299},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47295465625373595},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45654711693123068},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33181064795872645},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50751941927236044},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38509401750443178},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.3884338830906589},0.13471708810493677,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13153822638699422,5.932277188162699E-2,8.6878117581047267E-3,0.2512910835879173,0.13153822638699447,1.2634599382403985E-3,1.8319316346587578E-3,0.34828920246108769,0.13153822638699461,0.7523400217290438,0.12949565510284747,3.5268706010254079E-2,5.8648821692972399E-2,1.3598950938340071E-2,8.58735242001866E-3,2.0604921065238931E-3,1.0000000000000002]
[126,31.5,81.5,0.18204196428534941,0,4.7019326435507255E-2,0.7709387092791441,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$53*(365.2425/4))","v":35.064197560880686},{"$f":"DZ129*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.7876537432921618},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57615432299751412},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21846804633051184},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":21.93917971005337},0.60540432127591515,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.995451413133001},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":34.300925458456781},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.16058193949768695},285.80598792035676,5.867809600931702,3.0786952227967026,1.5768188050968939,420.97732806509964,0.33690808860589083,141.83066694482775,3.575684450561046E-4,3.1488194476227992E-2,null,2.4897453901362221E-4,3.913177874644194E-6,null,null,null,1.9217230116303345E-4,5.4004964426024385E-3,0,3.7691319381937843E-2,1.2698510370002846E-2,0.7709387092791441,0.11966837693092403,0,3.2451018613972746E-2,5.4414505021650114E-2,1.2656971959404323E-2,7.959082332775258E-3,1.9113358621301853E-3,1.0000000000000007,2.5854942547351343E-3,0.11596052549910661,1.0999100335406273E-3,2.1917467861407253E-5,5.2967568023820193E-7,null,null,null,null,2.1560443489104194E-3,3.0294974265062325E-2,0,0,1.2387537372932594E-3,5.269529209085401E-2,4.8045919350284507E-4,8.4092869909609689E-4,1.1816043260308226E-2,0,0,1.8118961077064524E-4,7.7076170799289115E-3,7.0275642075701472E-5,1.2698907647358792E-4,1.7843467856565973E-3,0.22906129072085668,8.7789152090105738E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7346889881147052E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4419655583887506E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.7984870306983259E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO131","v":0.33706542250055066},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30240949051860333},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18581659374183832},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35539507034436163},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23321311588142954},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27371518351386631},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16149416672086198},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32603152868136676},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20656185432629368},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51706965038869124},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39527654875704038},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56522052078255158},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44803979069456495},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43144601693791879},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30638107128951514},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48329114265127021},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35942888332140527},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36361007049360411},0.12256038203638168,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11966837693092403,5.4414505021650114E-2,7.959082332775258E-3,0.2290612907208559,0.11966837693092426,1.1572591122347871E-3,2.67223556608599E-3,0.33859804911210595,0.11966837693092437,0.77450340914278371,0.11781445121501531,3.1922951456287846E-2,5.3565857290182768E-2,1.2477002044447816E-2,7.8333497063520843E-3,1.882979144931242E-3,1.0000000000000009]
[127,31.75,81.75,0.17638535213775097,0,4.5546538855826567E-2,0.77806810900642309,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$53*(365.2425/4))","v":33.978174116586047},{"$f":"DZ130*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":6.5774236051528066},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55830942290474583},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.2118830526932563},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":21.259669977302682},0.58715641879988112,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.214514332358203},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":33.229255891355983},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.15556498943587221},276.8612430583027,5.6852319548435926,2.9830549818063439,1.5277558863381895,407.82923768788027,0.33402298312713508,136.22433857897119,3.4570961717425005E-4,3.0474031502385528E-2,null,2.4103914537287733E-4,3.7907213272074425E-6,null,null,null,1.8583209075820619E-4,5.222321525981277E-3,0,3.6472724602999343E-2,1.2182728274668294E-2,0.77806810900642309,0.11596052549910663,0,3.1394884298602953E-2,5.2717209558715415E-2,1.2297032129491309E-2,7.7076170799289115E-3,1.8546224277322986E-3,1.0000000000000007,2.501621074581593E-3,0.11237037697675079,1.0667568988187604E-3,2.1256838589363634E-5,5.1371036612127708E-7,null,null,null,null,2.085874828211215E-3,2.9309009470391736E-2,0,0,1.2001145711892083E-3,5.1051622261490688E-2,4.6547272603551841E-4,8.1701431152437424E-4,1.1480017817966936E-2,0,0,1.7546496948908129E-4,7.4640968100272292E-3,6.8055300412601274E-5,1.2322103821274221E-4,1.7314013895195564E-3,0.22193189099357749,8.7656194896608142E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7378902656469731E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4483446162470622E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8000286466512936E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO132","v":0.33386935899693121},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29440713369976418},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.178921323213316},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34724546874737583},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22570827742125907},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26587709432465634},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15501206750049459},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31793985506518624},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19937031619980772},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.5094783033279241},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38711867303390984},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55803530360251674},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.44002999251710317},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42338950040102963},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29834525449126803},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47547486046668613},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35125973892932422},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35571675086582877},0.11876292359604533,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11596052549910663,5.2717209558715415E-2,7.7076170799289115E-3,0.22193189099357691,0.11596052549910682,1.1223571770822727E-3,2.5854942547351343E-3,0.33542237346317166,0.11596052549910696,0.78151976440302717,0.11416545123792871,3.0885325333906723E-2,5.1895044329397733E-2,1.2121518191929942E-2,7.5858569449780708E-3,1.8270395588322282E-3,1.0000000000000004]
[130,32.5,82.5,0.16046451789458588,0,4.1406698573288554E-2,0.79812878353212613,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$53*(365.2425/4))","v":30.922461644858394},{"$f":"DZ133*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.9859052006282285},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50809974828246174},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.19331649850643959},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":19.347753272433405},0.53570600156633585,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.015126949160468},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":30.211065843958082},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.1414355206878444},251.71643023117289,5.1714851250431,2.713866736979031,1.3896999988125096,370.85235277208915,0.32551506145496695,120.71802640332568,3.1246186338962638E-4,2.7625611738964318E-2,null,2.1872986071605775E-4,3.4461830146748059E-6,null,null,null,1.6806393260326158E-4,4.7229942330954565E-3,0,3.3051307811783392E-2,1.07586984935197E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79812878353212613},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.10552807054144817},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.8442878868684799E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.7936552282315879E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.1270182156773662E-2},6.9998950708218318E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.6936375478300921E-3},1.0000000000000007,2.2662644199086478E-3,0.10226866244130139,9.7328080663335883E-4,1.9394177840930873E-5,4.6869576383155008E-7,null,null,null,null,1.8897437082349871E-3,2.6553135160449812E-2,0,0,1.09128224669224E-3,4.6422008678386174E-2,4.2326135723746452E-4,7.4879044135274801E-4,1.0521391715420913E-2,0,0,1.5935358000943289E-4,6.7787351040963298E-3,6.1806386716069226E-5,1.1252520937907582E-4,1.5811123384510163E-3,0.20187121646787443,8.7256436664480574E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7473568536270589E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4672083079567204E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8045874026176752E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO135","v":0.32444603100313868},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27164834704373486},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15973310043927599},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32390089703164771},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2046119671967061},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.2436840072597693},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13708549839061743},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29484996926196},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17926339606812192},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48736645423751618},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36364141143833356},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53702306337015338},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41684957139088757},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.40011141629632829},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27548042610298673},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45277634685655288},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32784953798375432},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33311657090588831},0.10807834929179108,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10552807054144817,4.7936552282315879E-2,6.9998950708218318E-3,0.20187121646787387,0.10552807054144835,{"$f":"BA132+BB132+BC132","v":1.0239524595966054E-3},{"$f":"AY132","v":2.3420975306167671E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.3260569046542835},{"$f":"DX132-(DU133+DV133)","v":0.1055280705414485},0.80126276333491464,0.10389836649137478,2.7984647417883986E-2,4.7188977569271491E-2,1.1107651962597935E-2,6.8893150874590808E-3,1.6682781364985889E-3,1.0000000000000004]
[131,32.75,82.75,0.15548880040162483,0,4.0114456460672465E-2,0.80439674313770326,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$53*(365.2425/4))","v":29.96774586484101},{"$f":"DZ134*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.8010933244470149},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49241241869404301},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18750350132912849},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":18.750400915133397},0.51959740504698615,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.327341028496058},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":29.26722637468206},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.13701699101069034},243.86688076321468,5.0109615458641699,2.6297364854215939,1.3465635278761308,359.30448014605696,0.32272751992959914,115.95744377713086,3.0211238222595406E-4,2.6737317396855097E-2,null,2.1176586870160099E-4,3.3385457537943985E-6,null,null,null,1.6253475390024571E-4,4.5676112266193163E-3,0,3.1984680174056007E-2,1.0322336508314515E-2,0.80439674313770326,0.10226866244130139,0,2.7526415967083169E-2,4.6441402856227103E-2,1.094512176842221E-2,6.7787351040963298E-3,1.6429187251670856E-3,1.0000000000000004,2.1929337278749515E-3,9.9112448709876511E-2,9.4401440347893642E-4,1.8810997916213565E-5,4.5460215478514124E-7,null,null,null,null,1.8288539505515887E-3,2.5697562016531582E-2,0,0,1.0572449630921702E-3,4.4974098131448856E-2,4.1005976168607543E-4,7.2719344245120957E-4,1.0217928325971E-2,0,0,1.5431884276038751E-4,6.5645626322385587E-3,5.9853629097383302E-5,1.0915545287661336E-4,1.5337632722904723E-3,0.19560325686229726,8.7122900362275324E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7504677760849356E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4734073188676732E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8060855069342073E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO136","v":0.3213592397052436},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26445999128623537},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15380573454740798},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31647349162291033},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1980275186547564},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23670588877044751},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1315831213061408},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28753218092824212},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17302226528571304},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.48021119401848877},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35613643434918879},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.53019629894967557},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40939737404915927},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39264001984013286},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26825507687906275},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44545358138205771},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32039813288264696},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32592861413334756},0.10474017163607628,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10226866244130139,4.6441402856227103E-2,6.7787351040963298E-3,0.19560325686229674,0.10226866244130156,9.9314368023812119E-4,2.2662644199086478E-3,0.32298832439318398,0.10226866244130173,0.80743159332750669,0.10069055557558895,2.7083996193546844E-2,4.5717155992796084E-2,1.0786782229117034E-2,6.6716488681674438E-3,1.6182678132774706E-3,1.0000000000000004]
[134,33.5,83.5,0.14148278986278803,0,3.6480787017395884E-2,0.82203642311981684,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$53*(365.2425/4))","v":27.281026638548006},{"$f":"DZ137*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.2810038576380478},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44826582460126296},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.17111206310267643},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":17.069358141125676},0.4741745265029611,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.390296156763981},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":26.609045465812457},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.12457285990661664},221.79297139055478,4.5591971671591072,2.3929171930377846,1.2251637865310894,326.81910507128441,0.31450730575359132,102.78699620476954,2.7309410890991823E-4,2.4242184996647854E-2,null,1.9218681693433244E-4,3.035679650952257E-6,null,null,null,1.4703450133759811E-4,4.1320174479248448E-3,0,2.8989553551405499E-2,9.1174263824519985E-3,0.82203642311981684,9.3096376330748798E-2,0,2.4962005043938612E-2,4.2230109456537802E-2,1.001964731020189E-2,6.1563040755014337E-3,1.4991346632553825E-3,1.0000000000000007,1.9871320858812448E-3,9.0230173573735625E-2,8.6148925770928707E-4,1.7166552302473807E-5,4.1486112016471173E-7,null,null,null,null,1.6584745937461508E-3,2.3303530450192463E-2,0,0,9.613742860433216E-4,4.0895859513113197E-2,3.7287565738128504E-4,6.6570495731479258E-4,9.3539423528870968E-3,0,0,1.4014911425559931E-4,5.9617971592241708E-3,5.4357802021663974E-5,9.9602445686428233E-5,1.3995322175689544E-3,0.17796357688018397,8.6721493150392348E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7596713017917283E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4917468168937934E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8105175819136882E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO139","v":0.31225915803055443},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24401623217923996},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.1373110057726715},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29519765425066541},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17951845016037332},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21694775800104943},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11636602269038035},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26665060500557375},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15557260208902784},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45936956566198689},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33453812660700583},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.51023230754640725},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38783065428048868},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37105255157260791},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24769632420983045},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42418824220143458},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29904474721928875},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30534323177038997},9.534622046295041E-2,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.3096376330748798E-2,4.2230109456537802E-2,6.1563040755014337E-3,0.17796357688018316,9.3096376330748951E-2,9.0627148902134441E-4,2.0534471689388181E-3,0.31393975745345643,9.3096376330749145E-2,0.82479264186128065,9.1663274952242205E-2,2.4563512375920183E-2,4.1571567760976737E-2,9.8734400907952175E-3,6.0590506173628022E-3,1.4765123414230005E-3,1.0000000000000009]
[135,33.75,83.75,0.13710499679837546,0,3.5346142598880914E-2,0.82754886060274435,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$53*(365.2425/4))","v":26.441448293225893},{"$f":"DZ138*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":5.1184800443233947},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43447036579138837},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16597955564658493},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":16.544045671997878},0.45995165846761543,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.784548156488562},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":25.777785543331543},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.12068135743658333},214.89969293528742,4.418017011951104,2.3188946143832494,1.1872253497414686,316.67122055807272,0.31181402891748705,98.742529124430803,2.6406049793534079E-4,2.3463990200253353E-2,null,1.8607483523273819E-4,2.9410535775581165E-6,null,null,null,1.4220955819102437E-4,3.9964251271734554E-3,0,2.8055701272363474E-2,8.7481612478411235E-3,0.82754886060274435,9.0230173573735611E-2,0,2.416501970790175E-2,4.0913026065415671E-2,9.727232871388547E-3,5.9617971592241708E-3,1.4538900195906184E-3,1.0000000000000007,1.9230007988773135E-3,8.7454469834277945E-2,8.3564888176874063E-4,1.6651641453465093E-5,4.0241735814186613E-7,null,null,null,null,1.6055229206301991E-3,2.2559496787271552E-2,0,0,9.3139070037199611E-4,3.9620389048471844E-2,3.6124631657183078E-4,6.4627695396478812E-4,9.0809559174237584E-3,0,0,1.3572113738854926E-4,5.7734356412273858E-3,5.264038060823539E-5,9.6596393412621404E-5,1.3572936261779969E-3,0.1724511393972564,8.6587437579295212E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7626971049935065E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.4977762140633446E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8119746959687439E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO140","v":0.30927859712698469},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23755907716026808},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13221567756607736},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28842844590971528},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17374151534269908},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21073525690855824},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11169528986903748},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.26003268779373623},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.15015627629640338},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45262534116636527},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32763379476619564},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50374611356159693},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38089724048033519},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.3641237797206483},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24119970131282228},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41732783300328496},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29224802098751518},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.2987945222682159},9.2410750676341399E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.0230173573735611E-2,4.0913026065415671E-2,5.9617971592241708E-3,0.17245113939725565,9.0230173573735764E-2,8.7907067113192556E-4,1.9871320858812448E-3,0.3109753538519765,9.0230173573735972E-2,0.83021811505506704,8.8842321704006771E-2,2.3780082688471021E-2,4.0275033377670487E-2,9.5849187613711393E-3,5.8676164002257778E-3,1.4319120131884252E-3,1.0000000000000007]
[138,34.5,84.5,0.12478063448291508,0,3.2154585658033308E-2,0.84306477985905226,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$53*(365.2425/4))","v":24.078326044225342},{"$f":"DZ141*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.6610318009567582},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39564092738290024},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.15150544724983137},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":15.065473016581137},0.41984195859528761,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.078547611154342},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":23.436663689983067},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.10972149953217863},195.50878113586521,4.0206280099921345,2.1105032405843631,1.0804375543215059,288.11710193642409,0.30387179299863898,87.550660358992829,2.3872977096278956E-4,2.1277907708610211E-2,null,1.6889043427065672E-4,2.6747754362287138E-6,null,null,null,1.2867970343014793E-4,3.6162041896979128E-3,0,2.5433086582407945E-2,7.7283976212859295E-3,0.84306477985905226,8.2162983046330004E-2,0,2.1932733291983295E-2,3.7203273151399457E-2,8.8960895437350303E-3,5.4143782851856165E-3,1.3257628223149777E-3,1.0000000000000007,1.7429916700037584E-3,7.9641647682847816E-2,7.6277681960886391E-4,1.5199548980735975E-5,3.6732488883267731E-7,null,null,null,null,1.457209902495288E-3,2.0475523389488007E-2,0,0,8.4693766188816307E-4,3.6027844867261301E-2,3.2849062224999699E-4,5.9105582528347226E-4,8.3050337184515585E-3,0,0,1.2325907096324002E-4,5.2433123321569313E-3,4.7806882065445122E-5,8.808362766822259E-5,1.2376791946467551E-3,0.15693522014094838,8.6184567588136751E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7716525842089864E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5156214397548453E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8162873210023105E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO143","v":0.30049267575293775},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21919486061649526},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11803635097830141},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26903801710243802},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15750239044914116},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19314492662421143},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8778144995276332E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2411482196447759},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13501269668880805},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43298096539414793},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30776406270962853},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48477807643931564},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36083188450393611},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34410414304843318},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22271444071356578},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39740517823239924},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27277073925258893},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.28003545021724185},8.4148601741457593E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.2162983046330004E-2,3.7203273151399457E-2,5.4143782851856165E-3,0.15693522014094774,8.2162983046330171E-2,8.0236411387357969E-4,1.8009999584314724E-3,0.30223496538280609,8.2162983046330379E-2,0.84548954873820337,8.0902315364588917E-2,2.1585516750540084E-2,3.6623158783820747E-2,8.7649906046627091E-3,5.3288453086712739E-3,1.3056244495135889E-3,1.0000000000000007]
[139,34.75,84.75,0.12092800443124678,0,3.1157677951399461E-2,0.84791431761735447,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$53*(365.2425/4))","v":23.339734476133724},{"$f":"DZ142*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.5180567959472553},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38350482404995945},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14697279606125069},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":14.603346566473231},0.40728137290555383,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.545050226531892},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":22.704552326209036},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.10629414907835613},189.45147489990165,3.896420713103514,2.0453585415737323,1.0470601247891753,279.19510781275835,0.30126959315699237,84.112996542172326,2.3084349693855622E-4,2.0596033660999137E-2,null,1.635257363562936E-4,2.5915732399254821E-6,null,null,null,1.2446695218394451E-4,3.4978159101123488E-3,0,2.4615277329830203E-2,7.4158345866044825E-3,0.84791431761735447,7.9641647682847816E-2,0,2.123830020909687E-2,3.6043044416242037E-2,8.6338916655903878E-3,5.2433123321569313E-3,1.2854860767122001E-3,1.0000000000000009,1.6868895420838266E-3,7.7199700477797395E-2,7.3995650970726235E-4,1.4744817781270808E-5,3.5633547806108186E-7,null,null,null,null,1.4110717968825095E-3,1.9827228412214362E-2,0,0,8.2052489416713995E-4,3.4904273274227474E-2,3.1824624784742238E-4,5.7363540898792195E-4,8.0602562566024667E-3,0,0,1.1936473086856114E-4,5.077651165928179E-3,4.6296435360191513E-5,8.5407642338382114E-5,1.200078434373818E-3,0.15208568238264625,8.6050056991724411E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7745980541826894E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.521490760109854E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8177057495686183E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO144","v":0.29761533110120009},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21339452847579146},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11365626545523037},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26286867814198639},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15243393624602306},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18761404177562832},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4813359457418867E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23516323808676359},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13031217267887399},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42662416457139191},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3014123047226549},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47861546267130622},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35438113921100295},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.3376785866403399},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21687304706491212},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39097793233329381},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26657117194375773},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27406630363303758},8.156633369942852E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.9641647682847816E-2,3.6043044416242037E-2,5.2433123321569313E-3,0.15208568238264553,7.9641647682847982E-2,7.7834369347843258E-4,1.7429916700037584E-3,0.29937184295793345,7.9641647682848191E-2,0.8502627646250186,7.8420674080322605E-2,2.0902742565509249E-2,3.5481031254125391E-2,8.5063752527591695E-3,5.1604817490425552E-3,1.2659304732231048E-3,1.0000000000000009]
[142,35.5,85.5,0.11008079144351407,0,2.662707342480846E-2,0.86329213513167813,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$53*(365.2425/4))","v":21.260478893940057},{"$f":"DZ145*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":4.1155588659366336},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34933971617268378},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13418888427333964},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":13.30238532811393},0.37185543502032747,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.042530040163486},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":20.642663862559591},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":9.6641489068750613E-2},159.88629780580399,3.4927625420423434,1.8619386730492358,0.93858765580190484,241.49522919194629,0.29359593526438554,70.902017676496612,2.0872822794759649E-4,1.8680344995961332E-2,null,1.4840071691455992E-4,2.3574201088775661E-6,null,null,null,1.5430421359222986E-4,2.8738913188274397E-3,0,2.2068026893352032E-2,6.4790829951933025E-3,0.86329213513167813,7.2543837601337466E-2,0,1.8116376706730459E-2,3.277508830474344E-2,7.4104215448523424E-3,4.7618655374331515E-3,1.1002751732256603E-3,1.0000000000000007,1.5293943733603384E-3,7.0325061600418667E-2,6.7559399500729058E-4,1.3462291661498053E-5,3.2534088967114917E-7,null,null,null,null,1.7567531713871703E-3,1.6359623535343287E-2,0,0,7.4612942103330262E-4,3.1739567433992526E-2,2.8939144971761125E-4,7.185918995269464E-4,6.6918296453253963E-3,0,0,1.0840452795879191E-4,4.611415564518574E-3,4.2045444955785875E-5,1.0669417683529655E-4,9.9358099639036386E-4,0.13670786486832248,8.5645923260314838E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7833192314152178E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5388691015995006E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8219055434992615E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO147","v":0.2891345765896628},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.1968983230811987},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10146732284037864},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24519657796789066},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.1381863701197972},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17195366766819301},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.38485470511353E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21808487491198275},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11716991309789046},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40810826490755003},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28313280538814556},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46059369412790085},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33571262982347522},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31911291476438325},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.2002521525524836},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37231318545347203},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24880516004463932},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25696335919924046},7.4296992061129816E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2543837601337466E-2,3.277508830474344E-2,4.7618655374331515E-3,0.13670786486832187,7.2543837601337618E-2,7.1059835642544721E-4,1.5801513472685769E-3,0.29093098885255692,7.2543837601337841E-2,0.86577511891672909,7.1434449600878067E-2,1.7575797118540518E-2,3.2264059015198729E-2,7.1959839903925106E-3,4.6866405509758628E-3,1.067950807285905E-3,1.0000000000000007]
[143,35.75,85.75,0.10668950689059128,0,2.5052390407629407E-2,0.86825810270177983,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$53*(365.2425/4))","v":20.457283165528313},{"$f":"DZ146*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.9600779232148029},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33614207517907252},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12920467662872218},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":12.799836955307823},0.35804352569596398,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.572643677116528},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":19.99784505747289},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":9.362222472145286E-2},150.56760671465577,3.3530516971368916,1.7957492800559818,0.90104405733751136,229.32215103005171,0.29108173251883329,66.751489026773001,2.9231305427168355E-4,1.7902690389595681E-2,null,1.4296628151007048E-4,2.2670467854727226E-6,null,null,null,1.4491547909476504E-4,2.6990276392240818E-3,0,2.1184179890481755E-2,6.166327784512057E-3,0.86825810270177983,7.0325061600418681E-2,0,1.7035217530350578E-2,3.1753029725654025E-2,6.9815464359326788E-3,4.611415564518574E-3,1.0356264413461497E-3,1.0000000000000004,2.5148661372132032E-3,6.7146419691130069E-2,6.5050025663389549E-4,1.2962258761033438E-5,3.1325668047463704E-7,null,null,null,null,1.6519126813363053E-3,1.5383304849014273E-2,0,0,7.228621160366678E-4,3.0749800544857885E-2,2.8036706475947215E-4,6.7700368793694734E-4,6.3045427479957311E-3,0,0,1.0497951350447588E-4,4.4657190215721589E-3,4.0717029441938921E-5,1.0042516032090183E-4,9.3520128102524787E-4,0.13174189729822072,0.1463759282439181,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7861887548896259E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5445870863991688E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8232873990619146E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO148","v":0.28635746789213284},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19168800168677191},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7702079776234727E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23957394954638134},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13373950879629581},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16702961425510657},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.0483010001066266E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21267229522820039},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11309059312824377},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40211663210730397},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2772893971546927},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45473851795793196},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32971095214582447},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31315402680620791},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19499990376115495},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36629175310819628},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24315028540263139},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.2515198776269672},7.2024595281797443E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.0325061600418681E-2,3.1753029725654025E-2,4.611415564518574E-3,0.13174189729822017,7.0325061600418806E-2,6.8938162755845971E-4,1.5293943733603384E-3,0.28816628153579554,7.0325061600419042E-2,0.87114412734995406,6.8735740645774368E-2,1.6534511317999372E-2,3.1257896264636473E-2,6.7833847526841779E-3,4.538567293045366E-3,1.0057723759066683E-3,1.0000000000000004]
[146,36.5,86.5,9.3220084603987743E-2,0,2.0969282136763613E-2,0.88581063325924947,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$53*(365.2425/4))","v":17.814116047840699},{"$f":"DZ149*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.4484191821479659},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.29271110378391968},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.11276369924137344},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":11.14604412865128},0.3124833674783985,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.716327506450556},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":17.450447071138203},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":8.168724962471649E-2},126.22418114799285,2.9005901222045654,1.5648504710216318,0.77945696292603528,194.8440780605022,0.28366757030375411,55.270946211497659,2.9702164775653007E-4,1.5499197498419569E-2,null,1.2420981329247036E-4,1.9711897650217335E-6,null,null,null,1.2063342063342194E-4,2.2467781808928394E-3,0,1.8289811750759857E-2,5.1882264606510995E-3,0.88581063325924947,6.1230521026057166E-2,0,1.4230306476305323E-2,2.7937420397181799E-2,5.8705803149280101E-3,4.0521431807487704E-3,8.6839534553027843E-4,1.0000000000000009,2.1721430117328869E-3,5.8479066077024154E-2,5.6772569855412269E-4,1.1312843207821648E-5,2.7339553818085621E-7,null,null,null,null,1.3799191988966137E-3,1.285038727740871E-2,0,0,1.080419374645856E-3,2.6612335945326339E-2,2.4466507720960403E-4,5.6927280510243568E-4,5.301307509825574E-3,0,0,1.5670788279943307E-4,3.8599482017862901E-3,3.5487096163047259E-5,8.4208685984731764E-5,7.8418665954554663E-4,0.11418936674075136,0.14518640907178249,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7946882440804242E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5615236789837491E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8273804362936249E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO151","v":0.27817299648406446},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16701272713383616},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0449221851228755E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.2126536959689542},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11304952370414081},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14386644962271486},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5206116850140258E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18690851878048598},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4265139010159427E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37268970568414067},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24911318928277593},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42580670696737788},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30052384670268145},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28424611179264497},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.17010806609286425},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33685418448077525},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21605865083578329},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22543621882964116},6.2710268507878558E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.1230521026057166E-2,2.7937420397181799E-2,4.0521431807487704E-3,0.11418936674075053,6.123052102605727E-2,6.0614681270452467E-4,2.2806654673095165E-3,0.28007694649583287,6.1230521026057513E-2,0.88853196873883045,5.9854793551540664E-2,1.3824209726134079E-2,2.728053459285798E-2,5.7084131487506844E-3,3.9560456912675302E-3,8.4403455061943613E-4,1.0000000000000009]
[147,36.75,86.75,8.8962663067344599E-2,0,1.9784032714244785E-2,0.89125330421841131,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$53*(365.2425/4))","v":17.014386803730304},{"$f":"DZ150*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":3.2936092741789844},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.27957042202664506},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10778087578774019},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":10.645664686758746},0.29867529393330533,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.117690031727632},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":16.628944828281288},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":7.7841904591247513E-2},119.14432631121183,2.762558158345501,1.4934280570642962,0.74236451938750125,184.60684116702504,0.2812383889070853,51.918530591040316,2.8260362185941192E-4,1.4773741382658355E-2,null,1.1842607421486493E-4,1.8817283193867407E-6,null,null,null,1.1360564783844467E-4,2.1158870356934585E-3,0,1.7406145490583922E-2,4.8952763148541502E-3,0.89125330421841131,5.8479066077024154E-2,0,1.3418112975962833E-2,2.6623648788534161E-2,5.5462459825733595E-3,3.8599482017862897E-3,8.1967375570859394E-4,1.0000000000000007,2.0689552413777432E-3,5.5856397642690153E-2,5.4263892909713171E-4,1.0812949174170377E-5,2.6131468495476379E-7,null,null,null,null,1.3011604310367779E-3,1.2116952544926054E-2,0,0,1.0296120961046436E-3,2.5360877116712026E-2,2.3315957571749119E-4,5.3782195948482976E-4,5.0084240230885294E-3,0,0,1.4927515722818944E-4,3.6768691173741006E-3,3.3803927183999467E-5,7.9484131576317929E-5,7.4018962413227596E-4,0.10874669578158938,0.144789248178955,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7974858520519454E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5670983606335987E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8287276600302656E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO152","v":0.27549318253754868},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15951484768596386},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5404024771475092E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20437011193847493},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10689032756974948},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13688258833203285},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0787793635877441E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17903385166207961},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8714100978132843E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36336730718427251},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24037236765410486},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41657776258430423},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29138070811007472},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27521580874287727},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16253806204433946},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32757711110718735},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20771631939648846},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21740036928735118},5.989231961981073E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8479066077024154E-2,2.6623648788534161E-2,3.8599482017862897E-3,0.10874669578158869,5.8479066077024251E-2,5.7931193730012521E-4,2.1721430117328869E-3,0.27742709286485434,5.8479066077024501E-2,0.89383645872681561,5.716773185985715E-2,1.3038852224993009E-2,2.5997669427210178E-2,5.394045448032167E-3,3.7684086595801951E-3,7.9683365351243464E-4,1.0000000000000007]
[150,37.5,87.5,7.735082401422079E-2,0,1.6666000625977062E-2,0.90598317535980288,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$53*(365.2425/4))","v":14.832447669066262},{"$f":"DZ153*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.8712340776748131},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24371807825715114},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.4164265296949684E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":9.2804557807605992},0.26094183601706533,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.485696458628993},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":14.389381758413116},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":6.7358782753872345E-2},100.49771578707222,2.3889066245894814,1.2986176530539588,0.64195554141278344,157.35259431299727,0.27407494715338565,43.12640397078286,2.4348772114316273E-4,1.2799369415767382E-2,null,1.0267611166312409E-4,1.6378003162830588E-6,null,null,null,9.5170858886903573E-5,1.772542037531219E-3,0,1.5014883945308075E-2,4.1152035238245293E-3,0.90598317535980288,5.0972761500608608E-2,0,1.1287698859992656E-2,2.3041712857823061E-2,4.6873877604055991E-3,3.3363496557891224E-3,6.9091400557880949E-4,1.0000000000000007,1.7887751233331239E-3,4.8700227123893311E-2,4.7408406831453084E-4,9.4468838487099161E-6,2.283012189335739E-7,null,null,null,null,1.0945732190801964E-3,1.0193125640912459E-2,0,0,8.9108846281061216E-4,2.1948834022986207E-2,2.0179037202624087E-4,4.5453809262835056E-4,4.2328496677772488E-3,0,0,1.2902611470424886E-4,3.1781050866060119E-3,2.9218454478861799E-5,6.6998240879229335E-5,6.2391576469958019E-4,9.401682464019788E-2,0.14359639063897234,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.805775258242379E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5836163292154594E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8327195291184627E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO155","v":0.26759623465408605},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13898110208224751},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.2088699966359288E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18140561497439311},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.0354007795446889E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11790012259993661},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9249350575117853E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15734513980684828},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3946442666383644E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33677605937375843},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21594740994860498},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.39007385184439175},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26558672281368967},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24981005142061363},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14178999511051227},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30125090090135215},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18457271251425894},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19508724230673108},5.220461147033055E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0972761500608608E-2,2.3041712857823061E-2,3.3363496557891224E-3,9.4016824640197116E-2,5.0972761500608685E-2,5.0599147797215243E-4,1.8775201750109219E-3,0.26961495652847173,5.0972761500608935E-2,0.90819567498652076,4.9836494312250963E-2,1.0977454284609823E-2,2.2499996882328989E-2,4.5611280507140113E-3,3.2572273711975672E-3,6.7202411237862573E-4,1.0000000000000007]
[151,37.75,87.75,7.3836613117334235E-2,0,1.5755212269427856E-2,0.91040817461323853,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$53*(365.2425/4))","v":14.171808715268325},{"$f":"DZ154*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.7433489760715202},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23286284654935685},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.0034765477597659E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":8.8671031949593875},0.249498436960154,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.9921166191801305},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":13.712048710855626},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.4188262795474071E-2},95.0445245285281,2.2766326198371254,1.2396568815746558,0.61178486886932826,149.2956094269268,0.27172791198752205,40.567784218483432,2.3171490251141884E-4,1.2203179193774704E-2,null,9.7917380735651453E-5,1.5639950325876504E-6,null,null,null,8.9802299125878708E-5,1.6725534699306734E-3,0,1.4296731241110913E-2,3.8848209283938429E-3,0.91040817461323853,4.8700227123893304E-2,0,1.066720970922699E-2,2.195828090683492E-2,4.4348683410224228E-3,3.1781050866060119E-3,6.5313421917844198E-4,1.0000000000000007,1.7043678214535927E-3,4.653331493076613E-2,4.532934842401075E-4,9.0325981849959209E-6,2.1828924847566192E-7,null,null,null,null,1.034404107945852E-3,9.632805601281139E-3,0,0,8.4918907287710092E-4,2.0916789738163646E-2,1.9230209579417312E-4,4.3005117131844904E-4,4.0048171697039739E-3,0,0,1.2290634788085359E-4,3.0273661287225136E-3,2.7832610002644812E-5,6.3334718054131617E-5,5.8979950112431035E-4,8.9591825386762067E-2,0.14319845800573372,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8085046637333024E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5890551065066795E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8340339090822465E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO156","v":0.26501081779025187},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13274167610059706},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8194942878997222E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17433924987599117},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5431315179802431E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11217677219717266},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5912247256521009E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15071601125368017},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9591921791705466E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32835199886762162},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.2083703009365579},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38161938218701486},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25750651140389674},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24187375827317423},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13548017770043741},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29295435349218418},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17744609788213303},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18820800434360438},4.9877157145769874E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.8700227123893304E-2,2.195828090683492E-2,3.1781050866060119E-3,8.959182538676147E-2,4.8700227123893387E-2,4.8375925338217435E-4,1.7887751233331239E-3,0.267056163827603,4.8700227123893637E-2,0.91251030123300347,4.7616771027329717E-2,1.0376654397374119E-2,2.1442051621591782E-2,4.3161029478845231E-3,3.1027356076642628E-3,6.3538316515269859E-4,1.0000000000000007]
[154,38.5,88.5,6.4247595132361668E-2,0,1.3346915953664487E-2,0.92240548891397456,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$53*(365.2425/4))","v":12.368126507206549},{"$f":"DZ157*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.3941959612334274},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20322579868353388},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.8742887619331445E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":7.7385643760177318},0.21820712564237882,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.6465239896637094},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":11.865509845858734},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.5544802061230136E-2},80.609557291797699,1.9721672054241846,1.0787653651055276,0.52996783259880664,127.75909898891283,0.2648067122254934,33.831466960145363,1.9976402833106282E-4,1.0579926686565081E-2,null,8.4953569025515845E-5,1.3626320752610933E-6,null,null,null,7.5648457012476993E-5,1.4089404224914574E-3,0,1.2350595795500857E-2,3.2705206666325841E-3,0.92240548891397456,4.249625402142878E-2,0,9.0307715486753169E-3,1.9004343157216129E-2,3.7632920939954587E-3,2.7469979537167598E-3,5.5285231099371044E-4,1.0000000000000007,1.4750480538752769E-3,4.0616672460030687E-2,3.9644283737236177E-4,7.8997580547781207E-6,1.909120956782438E-7,null,null,null,null,8.7571796585099752E-4,8.155053582824319E-3,0,0,7.3495191243733962E-4,1.8102958588514392E-2,1.6643265626439639E-4,3.6492812155571118E-4,3.3983639724397474E-3,0,0,1.062342109297785E-4,2.6167066016162619E-3,2.40571411707193E-5,5.3610336457957669E-5,4.9924197453575275E-4,7.7594511086026163E-2,0.14200434557850716,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8165946887252354E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6051757761388949E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8379297636158691E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO159","v":0.25739277026228224},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11565434004629717},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7918507784220549E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15474923675458765},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2214782134466124E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6620434754131776E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7197407992340038E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1324578097476285},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.8007408045337432E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30432317404398773},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18719716927784202},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35733962711953665},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.2347111821868155},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21954587662502001},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11818606357245787},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26941065147746662},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15767517788845314},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16909275908127624},4.3523253691222376E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.249625402142878E-2,1.9004343157216129E-2,2.7469979537167598E-3,7.7594511086025442E-2,4.2496254021428835E-2,4.2297622613471212E-4,1.5477057510802851E-3,0.25951322867475535,4.2496254021429099E-2,0.92421073421452804,4.1556463240729737E-2,8.7911339844359993E-3,1.8557600751892649E-2,3.6641398173976403E-3,2.6818522776665106E-3,5.3807571335009129E-4,1.0000000000000007]
[155,38.75,88.75,6.134423740821611E-2,0,1.2639783076702974E-2,0.92601597951508174,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$53*(365.2425/4))","v":11.821627890168111},{"$f":"DZ158*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":2.2884059063717874},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19424605402597636},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.5316150006003099E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":7.3966278081072696},0.20871117511856999,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.2395614502224408},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":11.307040566827235},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.2930657454630325E-2},76.366451536864773,1.8805227217714107,1.0300479566249756,0.50534079882727045,121.36683067239045,0.26253904539857204,31.863531867779521,1.9014412231314372E-4,1.0089546594108151E-2,null,8.103504354309594E-5,1.3016667844888998E-6,null,null,null,7.150538699970061E-5,1.3317764056067496E-3,0,1.1765309219355331E-2,3.0888530512685674E-3,0.92601597951508174,4.061667246003068E-2,0,8.55149642019668E-3,1.811085834656917E-2,3.564987540799822E-3,2.6167066016162619E-3,5.2329911570647204E-4,1.0000000000000007,1.4059211056771106E-3,3.8823822359796818E-2,3.7919041466561598E-4,7.5559759192617177E-6,1.826039718733026E-7,null,null,null,null,8.292424417684674E-4,7.7222539784282127E-3,0,0,7.0039831777288241E-4,1.7251852165482518E-2,1.5860786331377022E-4,3.4569844012622721E-4,3.2192891006735946E-3,0,0,1.0119547438370918E-4,2.492595027119605E-3,2.2916100112947634E-5,5.0744549861336924E-5,4.725545658451351E-4,7.3984020484919089E-2,0.14160635601146421,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8192593196339664E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.610485479707706E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8392129505549161E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO160","v":0.25489890007975008},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11046214712679896},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4913403322350401E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14872122816311537},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.828035594322833E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1930086754734658E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4676936306828034E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12687721253460996},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4591497014173963E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29671088463026485},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18062884155998507},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34959463980347916},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22757032833606669},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21257105545069496},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11292664818862576},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26199099485293903},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15158711527856927},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16319508868865229},4.1598248605154729E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.061667246003068E-2,1.811085834656917E-2,2.6167066016162619E-3,7.3984020484918256E-2,4.0616672460030742E-2,4.0453350752281815E-4,1.4750480538752769E-3,0.25704285101296348,4.0616672460031006E-2,0.92773257967987666,3.9720247409913749E-2,8.3264704066452547E-3,1.7685133243985476E-2,3.4715335543795299E-3,2.5546508143679332E-3,5.093848908322774E-4,1.0000000000000009]
[158,39.5,89.5,5.3418454760539261E-2,0,1.076107243314409E-2,0.93582047280631753,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$53*(365.2425/4))","v":10.328540848499339},{"$f":"DZ161*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.9993772517206205},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16971252371559595},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.5939881058450098E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":6.4624240558882668},0.18272827357467059,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.1300988578974591},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":9.7845398106180301},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.5803948246019299E-2},65.082068317811988,1.6316125472530913,0.89704849696700384,0.43845276553148749,104.21834757878202,0.25585189587004198,26.664461812474379,1.6402671600727076E-4,8.7538103188907271E-3,null,7.0355822962099075E-5,1.1352311704167304E-6,null,null,null,6.0531094406251927E-5,1.1273819598534383E-3,0,1.0177241143290204E-2,2.6038664412373924E-3,0.93582047280631753,3.5481909939494377E-2,0,7.2809676175874614E-3,1.5674792146342306E-2,3.0355609262487648E-3,2.2617526747025765E-3,4.4454388930786378E-4,1.0000000000000009,1.2180039301495054E-3,3.3925146634667537E-2,3.3198418718378671E-4,6.615316281526852E-6,1.5987121201981807E-7,null,null,null,null,7.0603869416184625E-4,6.5749289234256153E-3,0,0,6.0618872063661572E-4,1.4931329684028516E-2,1.3727374167717363E-4,2.9435970395478244E-4,2.7412012222939822E-3,0,0,8.7468398143597149E-5,2.1544767250772055E-3,1.9807551481773746E-5,4.3107620249044764E-5,4.0143626905881903E-4,6.4179527193683347E-2,0.14041318603611597,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8271598541035894E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6262285591456223E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8430175535150073E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO163","v":0.24755127638697486},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6242770931754373E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.698230740071079E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13200984037626262},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7717138242883687E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.9181498765315453E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8094729071364791E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1115069164810345},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5504006234879386E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27499755900826828},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1622746028488006},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32735239367151464},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20742504918884022},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19294816869434864},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8511503663331876E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24093570811687204},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13469738502236442},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14679542635104501},3.6339395160971351E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.5481909939494377E-2,1.5674792146342306E-2,2.2617526747025765E-3,6.4179527193682473E-2,3.5481909939494419E-2,3.5407858353911993E-4,1.2775622766011776E-3,0.24976124198197408,3.5481909939494696E-2,0.93729805633996521,3.4703528287080954E-2,7.0939403640984319E-3,1.5306368573326174E-2,2.9570978807159703E-3,2.208114699889891E-3,4.3289385492422826E-4,1.0000000000000009]
[159,39.75,89.75,5.1017568360054777E-2,0,1.0206791766333169E-2,0.9387756398736129,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$53*(365.2425/4))","v":9.875825119787077},{"$f":"DZ162*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.9117414914752684},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1622737644588452},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.3092561941969036E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":6.1791661341137534},0.17483796958686756,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7945499858613481},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":9.3240705573469125},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.3648520371585516E-2},61.749467932637124,1.5565755393574823,0.85675783791000559,0.41828855210690508,99.110295966955135,0.25366091342857205,25.14040820515396,1.5616021850609711E-4,8.3501075860856755E-3,null,6.7126492161939479E-5,1.0848078317582975E-6,null,null,null,5.7303534833836104E-5,1.0672691786128919E-3,0,9.6990518180321977E-3,2.4602703435530997E-3,0.9387756398736129,3.392514663466753E-2,0,6.9069131106094016E-3,1.4937945000310045E-2,2.8786348351831754E-3,2.1544767250772055E-3,4.2124382054059279E-4,1.0000000000000009,1.1613224828176713E-3,3.2439692587049082E-2,3.1764893350475859E-4,6.3296634079151518E-6,1.5296788810032956E-7,null,null,null,null,6.6976646091990665E-4,6.2371466496894947E-3,0,0,5.7769274923311184E-4,1.4229431530520273E-2,1.308207205566608E-4,2.7914251054930153E-4,2.5994923246338737E-3,0,0,8.3319732563131636E-5,2.0522889221341587E-3,1.8868070379915369E-5,4.0848202134536498E-5,3.803956184060563E-4,6.1224360126387954E-2,0.14001588765128492,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8297628819036228E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6314155086605682E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8442710746927564E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO164","v":0.24514615286212149},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1922042167190021E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4663042838454824E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12686760853954626},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4572576787816809E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.5337707487950281E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.619104887001614E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10680900407759092},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2824389232541185E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26811881566637713},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15658075194332022},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.32025735034451519},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20111434874652831},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18681833836801939},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.4127628761417448E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23430026065772019},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12949652763703817},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14173181760825324},3.4745009824819172E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.392514663466753E-2,1.4937945000310045E-2,2.1544767250772055E-3,6.1224360126387101E-2,3.3925146634667579E-2,3.3875937467733338E-4,1.2180039301495054E-3,0.24737667581017761,3.3925146634667856E-2,0.94018168594272178,3.3182419610858306E-2,6.7308543469018272E-3,1.4586853097119117E-2,2.8045504241309051E-3,2.1033828236056823E-3,4.1025375466328224E-4,1.0000000000000009]
[162,40.5,90.5,4.4460467071229866E-2,0,8.7277523090907288E-3,0.9468117806196803,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$53*(365.2425/4))","v":8.6380964006047449},{"$f":"DZ165*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.6721445647424849},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14193613229096491},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.5296584137557489E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":5.4047365252431216},0.15323426721191433,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8797703936580206},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":8.0687306923266124},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.7772333401427653E-2},52.848691025172435,1.3524912871308568,0.74671313134801642,0.36344630114429982,85.363059638412452,0.24719989939134487,21.101739754352931,1.3479536471716047E-4,7.2499889889093942E-3,null,5.8321900085747688E-5,9.47064280723637E-7,null,null,null,4.8717577425523697E-5,9.073570940033392E-4,0,8.4001279894218885E-3,2.0765107938595108E-3,0.9468117806196803,2.9669307745797489E-2,0,5.9105593487103342E-3,1.2928935454969415E-2,2.458257486336035E-3,1.8622238704629607E-3,3.5893547404435819E-4,1.0000000000000009,1.0071443040783757E-3,2.8378082913159668E-2,2.7839891798825736E-4,5.5475440277750711E-6,1.3406654341385536E-7,null,null,null,null,5.7314958993215284E-4,5.3374097587781813E-3,0,0,4.9999864556227202E-4,1.2315710214168336E-2,1.1322659523880648E-4,2.3837833056334533E-4,2.2198791557726896E-3,0,0,7.201748482759479E-5,1.7738977522479273E-3,1.6308633387438628E-5,3.4806133840025656E-5,3.2412934020433252E-4,5.3188219380320589E-2,0.13882594300298656,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8374830860110086E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6467992509892443E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8479888372710231E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO167","v":0.23806063162477667},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":8.0089263860865512E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8542021108826102E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11261185076991817},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6130002036774538E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4890100760528313E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1219591476802174E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3869832566297828E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5695692208926051E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24849785987568332},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14067011179347444},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29988162943547131},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18331104053128355},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16957273976085296},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2112188702020583E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21547037998471227},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11506811518994185},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.1276410996699256},3.038632080870356E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9669307745797489E-2,1.2928935454969415E-2,1.8622238704629607E-3,5.3188219380319701E-2,2.9669307745797541E-2,2.9682221051465771E-4,1.0560250487924032E-3,0.24034864896866048,2.9669307745797818E-2,0.9480245278640822,2.9023695329478578E-2,5.7631840127383861E-3,1.2625096606582764E-2,2.3957486519454725E-3,1.818060811355444E-3,3.4968672381806466E-4,1.0000000000000009]
[163,40.75,90.75,4.2473238423603704E-2,0,8.2894864679131184E-3,0.94923727510848399,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$53*(365.2425/4))","v":8.2625351374469016},{"$f":"DZ166*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.599444203946182},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13576512994753173},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.2927542471169937E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":5.1697530772332652},0.14666933432491477,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.6031002442567477},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":7.6890599268605833},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.5995105937390359E-2},50.208847826567769,1.2908843450712955,0.71336046416450249,0.34689106309625434,81.255233401324503,0.24508300814354791,19.914277029402701,1.2835786701435214E-4,6.9173462523147815E-3,null,5.5658295083557722E-5,9.0530593380800661E-7,null,null,null,4.6181610898940921E-5,8.6012512271807636E-4,0,8.0085744539635153E-3,1.9627655181189501E-3,0.94923727510848399,2.8378082913159665E-2,0,5.6158086767664388E-3,1.2321257758196112E-2,2.3332398175549096E-3,1.7738977522479273E-3,3.4043797359177113E-4,1.0000000000000009,9.6061020360109495E-4,2.7145562889538597E-2,2.664716236195726E-4,5.3098735974420652E-6,1.2832280295737646E-7,null,null,null,null,5.445674851278535E-4,5.071241191638585E-3,0,0,4.7649802353632881E-4,1.1736854944673069E-2,1.0790478998671553E-4,2.2625531117232775E-4,2.1069845063825818E-3,0,0,6.8601663035529532E-5,1.6897609816632604E-3,1.553510754913733E-5,3.3012422928133136E-5,3.0742555066363801E-4,5.0762724891516835E-2,0.13843010754192164,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8400274509103556E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6518693052853764E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8492141085820749E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO168","v":0.2357415076767222},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.64937316172873E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6752070650202426E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10822523654047798},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3616734214718463E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1740071938392267E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9781766037286957E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9914990439554948E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3593662263264816E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24228197561380624},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.1357343138968953},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29338198808581628},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17773398477507021},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16418553069979447},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8458102125266327E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.209536255912499},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11062517179796856},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12328711839423913},2.9063891167376482E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8378082913159665E-2,1.2321257758196112E-2,1.7738977522479273E-3,5.0762724891516009E-2,2.8378082913159706E-2,2.840805285594463E-4,1.0071443040783757E-3,0.23804733571179029,2.8378082913159998E-2,0.95039204766318464,2.7761822901349129E-2,5.4767607460122977E-3,1.2031711288233313E-2,2.274128718363582E-3,1.7318293669555938E-3,3.3169931590227322E-4,1.0000000000000009]
[166,41.5,91.5,3.704335921270336E-2,0,7.1154154487749928E-3,0.95584122533852245,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$53*(365.2425/4))","v":7.2350213946673598},{"$f":"DZ169*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.4005402509795617},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11888162694382233},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.6436766884463888E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":4.5268520492473918},0.12868252273106182,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8488319152368033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":6.6539875330171867},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":3.1149944586448205E-2},43.13120948626193,1.1231221082193759,0.62222281595504902,0.30180939415266372,70.168747808883126,0.23884048250371492,16.759137583355134,1.1086755871673968E-4,6.0104678678213905E-3,null,4.8393041888342034E-5,7.911593180802972E-7,null,null,null,3.9409370248083645E-5,7.3399322286638589E-4,0,6.9439222208590211E-3,1.6584897336982363E-3,0.95584122533852245,2.4845673226248213E-2,0,4.8272395611752856E-3,1.0664415889105492E-2,1.9973539662270492E-3,1.5332700973496498E-3,2.9082192137265821E-4,1.0000000000000007,8.339554637631886E-4,2.3773153636203481E-2,2.337928437559132E-4,4.6586966051691764E-6,1.1258592046170559E-7,null,null,null,null,4.6809958444890201E-4,4.3591399767263835E-3,0,0,4.1242324388091956E-4,1.0158597832825697E-2,9.3394812398875908E-5,1.9368430958098412E-4,1.8036696566460651E-3,0,0,5.9295908361990614E-5,1.4605464049826237E-3,1.342778400503546E-5,2.8201132100025336E-5,2.6262078927263285E-4,4.4158774661478349E-2,0.13724572703030447,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.847575825089166E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6669106489794055E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8528491242705706E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO171","v":0.22890992961120624},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6646981624455495E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.2028018969984901E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.6064269888372578E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6869067883406097E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3178144419715863E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.6026887509703946E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.9022411740023821E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.8001544209039348E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22455176178832173},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12194194288323776},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27471615730145965},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16200038381126097},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14902921476053435},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8442885172870255E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19269657044042365},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.8299392606376698E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11116212558219878},2.544611434245319E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4845673226248213E-2,1.0664415889105492E-2,1.5332700973496498E-3,4.4158774661477551E-2,2.4845673226248255E-2,2.4917630891790459E-4,8.7412324166840619E-4,0.23126528543423394,2.4845673226248546E-2,0.95683905515959045,2.4309413431225849E-2,4.7100861908287908E-3,1.041383620926818E-2,1.947265510596226E-3,1.4969082511661366E-3,2.8343524732516324E-4,1.0000000000000007]
[167,41.75,91.75,3.5396956570616971E-2,0,6.766158448725368E-3,0.95783688498065844,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$53*(365.2425/4))","v":6.9230169574100779},{"$f":"DZ170*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.3401430870976241},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11375495307632333},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.4462986974201833E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":4.3316352213865335},0.12321291329851139,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6207058670543244},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.3409331918690128},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.9684534868999409E-2},41.024093027416249,1.0724186992536258,0.59458717190106014,0.28818419255665095,66.846832804163199,0.23679517695028779,15.829007602428128,1.0559546494238786E-4,5.7361282796356211E-3,null,4.6194152368998419E-5,7.5653146584300094E-7,null,null,null,3.7401443224310237E-5,6.9659590293505262E-4,0,6.6226717745722129E-3,1.5682167347435035E-3,0.95783688498065844,2.3773153636203481E-2,0,4.5929328204822968E-3,1.0163256529430866E-2,1.8971770549654028E-3,1.4605464049826237E-3,2.7604857327766832E-4,1.0000000000000007,7.9570390254419491E-4,2.2749025699191957E-2,2.238555537779832E-4,4.4606801973911128E-6,1.0780049195548411E-7,null,null,null,null,4.4537875475689865E-4,4.1475540657253986E-3,0,0,3.9304198840780521E-4,9.6812086876506762E-3,8.9005853372384075E-5,1.839701095835151E-4,1.7132069453818877E-3,0,0,5.6483476680322325E-5,1.3912720301498245E-3,1.2790898152476902E-5,2.6768553911902421E-5,2.4928001936576588E-4,4.2163115019342341E-2,0.1368521398537208,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8500642581623057E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.671869250159743E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8540474608986127E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO172","v":0.22667411318668432},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.365492801057554E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0646579915351813E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2322240161021071E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4860356895995051E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0596661486779673E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4940916245700464E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5693108231513428E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.635260337585283E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21893486125334313},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11766327431950267},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26876195297498534},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15707168355171958},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14429465932873195},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5397098281327351E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18738964446124934},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4503913414816496E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10741268605158129},2.4347675355741925E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3773153636203481E-2,1.0163256529430866E-2,1.4605464049826237E-3,4.2163115019341557E-2,2.3773153636203522E-2,2.3856412628154409E-4,8.339554637631886E-4,0.22904471365674703,2.3773153636203814E-2,0.95878755837360075,2.3261089667697719E-2,4.4821712199928391E-3,9.9244629486394658E-3,1.8497488271058151E-3,1.4259092175662241E-3,2.6905974539795553E-4,1.0000000000000009]
[170,42.5,92.5,3.0896218041071309E-2,0,5.8272475963438387E-3,0.96327653436258587,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$53*(365.2425/4))","v":6.0687822825273718},{"$f":"DZ173*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.174782132278958},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.9718670057625719E-2},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9051511948623656E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":3.7971524911238195},0.10821698863131594,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9987754830867113},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.4874663995223898},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.5689432907004067E-2},35.355422202138158,0.93419691540869154,0.51903574936901054,0.25104073991188153,57.859330998911553,0.23076375121131876,13.351836263886169,9.1266062116334242E-5,4.9878624798819259E-3,null,4.0193854035841883E-5,6.6181428889463674E-7,null,null,null,3.2020896406381701E-5,5.9638407831532551E-4,0,5.7483891850447048E-3,1.3265198517634917E-3,0.96327653436258587,2.0836966603216014E-2,0,3.9635773888257375E-3,8.7968268557656274E-3,1.6273522078718583E-3,1.2624245820896667E-3,2.363179996462433E-4,1.0000000000000011,6.9152671838123951E-4,1.9944816748190142E-2,1.9661067391173859E-4,3.9177823597069532E-6,9.4680373185671847E-8,null,null,null,null,3.8434987638953449E-4,3.5792275124362028E-3,0,0,3.4019827297057523E-4,8.3795893897963131E-3,7.7039192998739703E-5,1.5780507318997734E-4,1.469547134681881E-3,0,0,4.8821543225102588E-5,1.2025472146883483E-3,1.1055824176215924E-5,2.2915862374410434E-5,2.1340213727183286E-4,3.6723465637415152E-2,0.13567568797597751,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.857448705501728E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6865839433892477E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8576035355305539E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO175","v":0.22008848670931411},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5460868854619941E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.7000674825791012E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1948248662042672E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.946733376485788E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3580068620333222E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2104904259326213E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6523412117513933E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.196585721048766E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20291319107321373},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10570715587380826},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25166252172415854},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14316717792301831},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13097451207938052},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.7049125164428074E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17232980357734418},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.397435354557041E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.696340919173492E-2},2.1340529995184935E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0836966603216014E-2,8.7968268557656274E-3,1.2624245820896667E-3,3.6723465637414132E-2,2.0836966603216055E-2,2.0947383381357684E-4,7.2457684227908046E-4,0.2225011784893082,2.0836966603216354E-2,0.96409934303585132,2.0390891675703078E-2,3.8697077875868395E-3,8.5901670139608248E-3,1.5870166079628323E-3,1.2324858983890075E-3,2.3038798054714603E-4,1.0000000000000011]
[171,42.75,92.75,2.9530871135034515E-2,0,5.5469771558497964E-3,0.96492215170911677,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$53*(365.2425/4))","v":5.8092027085334461},{"$f":"DZ174*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":1.124533263356666},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.5453410786861551E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.7404786570506471E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.6347371695404904},0.10365369126764273,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.8106730494311036},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":5.2293359321532229},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.448111119053031E-2},33.662088226825901,0.89237645314216962,0.49611503369303911,0.23980259555743177,55.159857432049002,0.22878761057998823,12.619891981811296,8.6945053694323675E-5,4.7613983169507894E-3,null,3.8376992240889414E-5,6.3306117387876195E-7,null,null,null,3.0420190302467747E-5,5.6657118293847468E-4,0,5.4843447973008238E-3,1.2547501417712454E-3,0.96492215170911677,1.9944816748190146E-2,0,3.7758381863479415E-3,8.3835071721560205E-3,1.5466810080538064E-3,1.2025472146883483E-3,2.2445796144804876E-4,1.0000000000000011,6.6004308248182294E-4,1.9092610411768997E-2,1.8831998886053932E-4,3.7525771905407271E-6,9.0687888245791149E-8,null,null,null,null,3.6614472175593513E-4,3.4096934645920065E-3,0,0,3.2421402719033996E-4,7.985873645226552E-3,7.3419499739128845E-5,1.4998235077621122E-4,1.3966986572775952E-3,0,0,4.6505915406805563E-5,1.1455098578332264E-3,1.0531441448316351E-5,2.1765789153107261E-5,2.026921722949415E-4,3.5077848290884305E-2,0.13528513795131047,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8598837482231974E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6914361557485771E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8587761613550059E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO176","v":0.21793334244481163},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2971005262290392E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5934514668971365E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8756085926052599E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7861886149790311E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1464515236754304E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1284683978177909E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3720705588009893E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0672342873566729E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19783755415807008},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10199812947890997},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24620798242664974},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13881145918713503},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12681354210722096},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4510373661464245E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16758378495594187},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0731984462139708E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3729667423711402E-2},2.0426819707890002E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9944816748190146E-2,8.3835071721560205E-3,1.2025472146883483E-3,3.5077848290883229E-2,1.9944816748190184E-2,2.0062313664463122E-4,6.9152671838123951E-4,0.2203588856505434,1.9944816748190482E-2,0.96570647965249889,1.9518713579979571E-2,3.6869258199002438E-3,8.1865666972865559E-3,1.5084449264793883E-3,1.1740285362607874E-3,2.1884078759565331E-4,1.0000000000000011]
[174,43.5,93.5,2.5796655160170059E-2,0,4.7911849515069726E-3,0.96941215988832397,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$53*(365.2425/4))","v":5.0979915487246359},{"$f":"DZ177*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.98685850029483635},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.3767206259395668E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.2886912689374409E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.1897422592834008},9.1134055483107629E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.297852872183451},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.5255996249896668},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":2.1186869742243968E-2},29.09285188193823,0.77825771747679673,0.43342329400350821,0.20913620031814695,47.840688943386802,0.22296014609789258,10.666566996241356,7.5196144911627541E-5,4.1434296527615554E-3,null,3.3416966313944402E-5,5.543612585068299E-7,null,null,null,2.6117865761569305E-5,4.8644107591793058E-4,0,4.7651560669251334E-3,1.0624398928608869E-3,0.96941215988832397,1.7500667658798898E-2,0,3.2697643857117617E-3,7.2565647485116971E-3,1.3289294910565465E-3,1.0394227528594631E-3,1.9249107473866397E-4,1.0000000000000011,5.7424319838911947E-4,1.6757471320081162E-2,1.6557407752204318E-4,3.2993285015228398E-6,7.973430504946986E-8,null,null,null,null,3.1707051841960924E-4,2.9526938672921523E-3,0,0,2.8063196373187874E-4,6.9123826090932254E-3,6.3550175686592837E-5,1.2886688854820471E-4,1.2000626025083418E-3,0,0,4.0197429278416113E-5,9.9012246281343533E-4,9.1028607676116529E-6,1.8665945817147995E-5,1.7382512892151597E-4,3.058784011167703E-2,0.13411897465764433,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8671116296085516E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7058388662556911E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8622568396584346E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO179","v":0.21158584808487557},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6152247245667966E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3120696188164008E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9906485174763486E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3551551722313765E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5714340951107329E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1426802015509498E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.6001383181212401E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7231152660351353E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18335978655258955},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1633793416175002E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23054350156428219},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1265234090946421},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11510711401114218},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7552096522615106E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15411567073108717},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.173688327489243E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4710785005747691E-2},1.7923603287376685E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7500667658798898E-2,7.2565647485116971E-3,1.0394227528594631E-3,3.0587840111676035E-2,1.750066765879893E-2,1.7634495433858739E-4,6.0147233520479754E-4,0.21404655302180289,1.7500667658799231E-2,0.97009199786041611,1.712906948944003E-2,3.1940161652629787E-3,7.0861233430532227E-3,1.2963110017782653E-3,1.0147726078364493E-3,1.877095322138958E-4,1.0000000000000009]
[175,43.75,93.75,2.4663275720489347E-2,0,4.5648884470033081E-3,0.97077183583250826,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$53*(365.2425/4))","v":4.8817128033748087},{"$f":"DZ178*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.94499171486735278},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.0213440801354716E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.1511143124841663E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.0544196626816618},8.7321613098796907E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.1427492763573435},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.3127530237886731},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":2.019051377107367E-2},27.723895433715136,0.74369604049071114,0.41439442737818777,0.19984866273364676,45.637697756183584,0.22105083147824955,10.088251035757425,7.1651857714010516E-5,3.9563108724150007E-3,null,3.1914400400601055E-5,5.3045417957385694E-7,null,null,null,2.483412160523006E-5,4.6253154616102832E-4,0,4.5477732524754439E-3,1.0052890588342401E-3,0.97077183583250826,1.6757471320081162E-2,0,3.1182679448141957E-3,6.9156819375947483E-3,1.2636925124999841E-3,9.9012246281343533E-4,1.8292798968912763E-4,1.0000000000000009,5.482961125698936E-4,1.6047289942190922E-2,1.5864756001393999E-4,3.1613065540489716E-6,7.6398752357968004E-8,null,null,null,null,3.0237984062520277E-4,2.8158881041889928E-3,0,0,2.6744905750208367E-4,6.587668023668434E-3,6.0564856424230454E-5,1.22540829489807E-4,1.141151683010177E-3,0,0,3.8290847074900946E-5,9.4316050776338111E-4,8.6711079751532601E-6,1.7738609172465792E-5,1.6518938051666182E-4,2.9228164167492653E-2,0.13373224416093521,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8694956511507853E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7105894107492819E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8634048955844456E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO180","v":0.20950879859633736},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4080285473442483E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2297860409649234E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.7183390043112551E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2268409418179601E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3980621908587139E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.5231782571561585E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3641981621563237E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.621645322047716E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17877325525584695},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8418569663007388E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22554669639658215},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12267406044143543},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.11145024033871317},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5435973686937546E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14987127522922966},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8967020303027204E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1917544109898405E-2},1.7162446250427288E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6757471320081162E-2,6.9156819375947483E-3,9.9012246281343533E-4,2.9228164167491744E-2,1.6757471320081194E-2,1.6895314032861549E-4,5.7424319838911947E-4,0.21198012687083453,1.6757471320081496E-2,0.97142018348072545,1.640238063113604E-2,3.0464018045085642E-3,6.7532556339086154E-3,1.2327427253433748E-3,9.6664148528840816E-4,1.7839423909047134E-4,1.0000000000000009]
[178,44.5,94.5,2.1561976641049009E-2,0,3.9529820914830848E-3,0.97448504126746871,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$53*(365.2425/4))","v":4.288712461284379},{"$f":"DZ181*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.83019995370484401},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.0469607079188548E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.7734057006989065E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":2.6833876135193679},7.6854799777640412E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7198890559584865},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.7324675686667508},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.7474125083538777E-2},24.020173438945111,0.64929993052196111,0.3623220561952572,0.17448220208654508,39.653466869830062,0.21542043101245659,8.5421669242369589,6.201108683649859E-5,3.4454684675637019E-3,null,2.7810544189003894E-5,4.6497487024645482E-7,null,null,null,2.1374570239102427E-5,3.9809795483716526E-4,0,3.9552275985357188E-3,8.5203683402892819E-4,0.97448504126746871,1.4719930314631459E-2,0,2.7085937104274209E-3,5.9862330964711085E-3,1.0872847554033991E-3,8.5581322994644142E-4,1.5710362565226466E-4,1.0000000000000009,4.7753842578142922E-4,1.4099911015998209E-2,1.3963125539478313E-4,2.7823762482752798E-6,6.7241208761110944E-8,null,null,null,null,2.6265354644700755E-4,2.4459401639804132E-3,0,0,2.3150463165976727E-4,5.7023033603485632E-3,5.2425104462777655E-5,1.0543449019506327E-4,9.818502652083358E-4,0,0,3.3096727670878939E-5,8.1522162239742709E-4,7.4948798781353771E-6,1.5234409013945056E-5,1.4186921663831959E-4,2.5514958732532091E-2,0.13257869528953492,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8765738341553356E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7246938232729137E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8668134847267021E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO183","v":0.20339179235990776},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8405996332454326E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.012622558964163E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9634180708891413E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8823406045317678E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9268291444975413E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.9053500529284058E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7143626858299786E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3517005922380811E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16569061452727513},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9434093429418859E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21119674772939359},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11181454633084845},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10116203134197423},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9636048356198654E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13782665256873441},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1282763185582054E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.4121301389022121E-2},1.507566434156213E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4719930314631459E-2,5.9862330964711085E-3,8.5581322994644142E-4,2.551495873253129E-2,1.4719930314631487E-2,1.4866288655563864E-4,5.0000153966178219E-4,0.20589183678846376,1.4719930314631792E-2,0.97504777238285278,1.4409920665314834E-2,2.6470825649013087E-3,5.8456594165339736E-3,1.0608136831416369E-3,8.3551742617193425E-4,1.5323386108435981E-4,1.0000000000000009]
[179,44.75,94.75,2.0620218374992477E-2,0,3.769278126771526E-3,0.97561050349823697,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$53*(365.2425/4))","v":4.1082473270771311},{"$f":"DZ182*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.79526589192833419},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.7504309868456638E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.6583053814339303E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.5704730942608736},7.3665215221286828E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.5919926846727517},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.5569570797633925},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.6652533617175287E-2},22.907651943436839,0.62068572396282218,0.34650847492111897,0.16679289004952655,37.848980222594051,0.21357568258768075,8.0836217862881536,5.9101571908885262E-5,3.2907121981935582E-3,null,2.6566756669709277E-5,4.4507023779637065E-7,null,null,null,2.0339615371280625E-5,3.7882208581993017E-4,0,3.7759872982011601E-3,8.0645906465572526E-4,0.97561050349823697,1.4099911015998211E-2,0,2.5855714193751965E-3,5.7050857365968386E-3,1.0343426108798746E-3,8.152216223974272E-4,1.4936409651645496E-4,1.0000000000000011,4.5612579779585302E-4,1.3507217506180296E-2,1.3383635778162149E-4,2.6669036384039344E-6,6.4450602037321355E-8,null,null,null,null,2.5072401972895146E-4,2.3348473996462451E-3,0,0,2.2063186493971127E-4,5.4344909465771623E-3,4.9962925079964861E-5,1.0030066670500598E-4,9.3404194417486864E-4,0,0,3.1526934947696807E-5,7.7655529310511414E-4,7.1393943446162067E-6,1.4483903403773798E-5,1.3488019311268116E-4,2.4389496501764009E-2,0.13219655053751467,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.878909046743656E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7293471081137945E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8679380360795413E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO184","v":0.201390319204207},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6681795216060319E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4911814885530812E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7311226740280372E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7797863911643456E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7847489804266191E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4374481149616931E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.5157412582537027E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2721023285086045E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16154605696973312},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6646929715202192E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20661926455031832},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10841270017125292},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7948183334038985E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7872198743328742E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13403086190433455},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.891654864137242E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1704842616688372E-2},1.4440661143062297E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4099911015998211E-2,5.7050857365968386E-3,8.152216223974272E-4,2.4389496501763031E-2,1.4099911015998237E-2,1.424808728518195E-4,4.7753842578142922E-4,0.20389891644226316,1.4099911015998542E-2,0.97614740009199752,1.3803564261089253E-2,2.5271275884015316E-3,5.5711217934062019E-3,1.0092059653683727E-3,7.9588845775127061E-4,1.4569184198687615E-4,1.0000000000000011]
[182,45.5,95.5,1.8041981914666629E-2,0,3.2713580506487797E-3,0.97868666003468552,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$53*(365.2425/4))","v":3.6130842467086843},{"$f":"DZ185*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.6994132624715389},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9368080632133551E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.3420866788458217E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.2606564561608544},6.490236993427026E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.243303909622969},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":3.0784561123874226},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.4412583440213579E-2},19.890753823670661,0.54246864274764428,0.3032132479002162,0.14577411593655937,32.939227718401632,0.20813568213763925,6.8558286302565579,5.1184274586901526E-5,2.8680208908671632E-3,null,2.3168117477429313E-5,3.9051690750141702E-7,null,null,null,1.7544078371707673E-5,3.2675565595713493E-4,0,3.2870635341678382E-3,6.841552109137823E-4,0.97868666003468552,1.2398842582613324E-2,0,2.2519608466855562E-3,4.9385017988297208E-3,8.9096607237392704E-4,7.0463753322358566E-4,1.2843113158929635E-4,1.0000000000000009,3.976948653899842E-4,1.1880825416662525E-2,1.1791585454959879E-4,2.3496621302034368E-6,5.6783881012865272E-8,null,null,null,null,2.1837365292723423E-4,2.0335871937583218E-3,0,0,1.9098588736264565E-4,4.7042664307801489E-3,4.3249480686925836E-5,8.6397379485919691E-5,8.0456869288800736E-4,0,0,2.7250334217479218E-5,6.7121625716466411E-4,6.17094184144233E-6,1.245402440988755E-5,1.159771071794088E-4,2.1313339965315405E-2,0.13105787955055703,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.885843949106093E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7431660110254647E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8712776266043998E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO187","v":0.19549633501321487},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.195988586291322E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.8151679775051597E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0871324740905999E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5044470076729785E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.398568365802263E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2155230525715544E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9686904628102683E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0603437431443022E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14972410395205268},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8858605146863525E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19347353514120313},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8815648903527065E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8906377969340658E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.3037793161186255E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12325927706241277},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2352108040001434E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.4955096371726986E-2},1.2698483281102796E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2398842582613324E-2,4.9385017988297208E-3,7.0463753322358566E-4,2.1313339965314482E-2,1.2398842582613347E-2,1.2549976887994287E-4,4.1625113293451124E-4,0.19802766429918101,1.2398842582613659E-2,0.97915323810658206,1.2139833999637925E-2,2.2017319474967384E-3,4.8225589458700362E-3,8.6942051491493652E-4,6.8792689519412494E-4,1.2528959030507373E-4,1.0000000000000009]
[183,45.75,95.75,1.7258657766737542E-2,0,3.1215260547847175E-3,0.9796198161784786,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$53*(365.2425/4))","v":3.4622811856841826},{"$f":"DZ186*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.67022112254346455},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.6890173205914323E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.2456557217408052E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.1663010826805902},6.2230138497374937E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.1378398424784968},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.9337291760390141},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.3735085761277575E-2},18.982490083858146,0.51873906568308392,0.29005838734882627,0.13939741902627556,31.456369320024056,0.20635331650983646,6.4911261345452331,4.8793897488518093E-5,2.7399065009083589E-3,null,2.2137571692417542E-5,3.7392217932436668E-7,null,null,null,1.6705879209976281E-5,3.1114433052234079E-4,0,3.1390621020009361E-3,6.4775587547823176E-4,0.9796198161784786,1.1880825416662525E-2,0,2.1515030483079205E-3,4.7066160929103533E-3,8.47874957455946E-4,6.7121625716466411E-4,1.2214804902085111E-4,1.0000000000000009,3.8000037087334318E-4,1.1385456786728605E-2,1.130608938793655E-4,2.2529192683207211E-6,5.4445912890820178E-8,null,null,null,null,2.0863221518019733E-4,1.9428708331277232E-3,0,0,1.8201820867875439E-4,4.4833791684949073E-3,4.1218715736691246E-5,8.2218814753235112E-5,7.6565614270271084E-4,0,0,2.5957838573067857E-5,6.3938016730537154E-4,5.8782512862246973E-6,1.184475107632395E-5,1.1030329794452715E-4,2.038018382152226E-2,0.13068106146638137,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8881324216964948E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7477261589395992E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.872379669716168E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO188","v":0.19356797936035108},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0525076818834367E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3250568023988166E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8889713787411686E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4224813001631696E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2821321236699804E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8621226709683659E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.8014850486614807E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9790275481051773E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14597893004252757},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6442511535277748E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18928018528034304},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5809281245997246E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.6081883621618213E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1567573472438548E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11986467663895045},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0330718777752241E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2861364382221174E-2},1.2167947283301297E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1880825416662525E-2,4.7066160929103533E-3,6.7121625716466411E-4,2.0380183821521403E-2,1.1880825416662548E-2,1.2032230056081509E-4,3.976948653899842E-4,0.19610594104280432,1.188082541666286E-2,0.98006515227804603,1.1633141101695565E-2,2.1037173876575048E-3,4.5961240903367902E-3,8.2740213090411944E-4,6.5529821223501777E-4,1.1916479912580147E-4,1.0000000000000009]
[186,46.5,96.5,1.5113087502230246E-2,0,2.7145687264076099E-3,0.9821723437713632,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$53*(365.2425/4))","v":3.0482061299147531},{"$f":"DZ189*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.59006534263669941},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0086334817405036E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":1.9805444570078063E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":1.907220091415843},5.4883549008243555E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8503056059091303},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.5391497682777247},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.1887962655655213E-2},16.514514983399252,0.45382395085264188,0.25402423537810737,0.12195319694664089,27.415926595782175,0.20109727742767078,5.5132681965686654,4.2286618442804937E-5,2.3898152796247791E-3,null,1.9320292490179085E-5,3.2841002809486331E-7,null,null,null,1.4437248813923086E-5,2.6889145194525411E-4,0,2.7350793013450349E-3,5.5001700104926243E-4,0.9821723437713632,1.0458579438053485E-2,0,1.8784058206384518E-3,4.0743416962666819E-3,7.3103090242399927E-4,5.801663679100785E-4,1.0513200334515879E-4,1.0000000000000009,3.3168302389549213E-4,1.002514797436601E-2,9.9713470996143358E-5,1.9869505043719671E-6,4.8018291467693573E-8,null,null,null,null,1.8214985457510211E-4,1.6962559660633498E-3,0,0,1.5756636242686309E-4,3.8810938316995586E-3,3.5681502140260402E-5,7.0888394351960811E-5,6.601425080720385E-4,0,0,2.2436680820796031E-5,5.526488153702367E-4,5.0808717190458223E-6,1.0194697498329194E-5,9.4937305846829595E-5,1.7827656228637856E-2,0.129559443069164,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8949300500902576E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7612715214975248E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8756531542136977E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO191","v":0.1878897306767891},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6595698638529695E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0315514379907188E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3396113606853734E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2024183048737709E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9656529033282358E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9392182153559835E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3409614489234268E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3178838574276895E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13529618058453613},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9691088524660957E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17723761943529481},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7327926362396266E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.8135481650293243E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7537956537754069E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11023157784646813},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4722905328733235E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.7008598031919232E-2},1.0711330130478633E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0458579438053485E-2,4.0743416962666819E-3,5.801663679100785E-4,1.7827656228636801E-2,1.0458579438053501E-2,1.0609069346314521E-4,3.4703288693616719E-4,0.19044487964208492,1.045857943805382E-2,0.98255980327814751,1.0241863706209747E-2,1.8371876288489726E-3,3.9787112392353063E-3,7.1345146546388297E-4,5.6640759164015766E-4,1.025750904555171E-4,1.0000000000000011]
[187,46.75,96.75,1.4460877571940176E-2,0,2.5918596431291356E-3,0.98294726278493172,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$53*(365.2425/4))","v":2.9220047053222715},{"$f":"DZ190*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.56563553583571236},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8012667047847304E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.8996410385968346E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.8282576189682158},5.2641606539554256E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7633371374979911},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.419804096023161},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.1329272131393509E-2},15.770041917621747,0.43411462959790581,0.24306988129714738,0.11665683757171688,26.193902315840631,0.19937518503365842,5.2224141209742996,4.0321119710646482E-5,2.2836526137574673E-3,null,1.8465612136600967E-5,3.1455602577916042E-7,null,null,null,1.3755697554061667E-5,2.5619766864891608E-4,0,2.6127072678334721E-3,5.2090899496308267E-4,0.98294726278493172,1.002514797436601E-2,0,1.7959694370594933E-3,3.8830807822039302E-3,6.9587202850376667E-4,5.526488153702367E-4,1.0001817756587542E-4,1.0000000000000009,3.1704098338660195E-4,9.6105148813157518E-3,9.5640267470382023E-5,1.9057854048215347E-6,4.605678845156841E-8,null,null,null,null,1.7415596150065405E-4,1.6218134755588392E-3,0,0,1.5016975979755524E-4,3.6989045090675523E-3,3.4006513338822485E-5,6.7479022585098419E-5,6.2839300591866821E-4,0,0,2.1372498928402002E-5,5.2643643276037661E-4,4.8398836814581114E-6,9.6988075198248297E-6,9.0319370046050592E-5,1.7052737215069311E-2,0.12918865886522468,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8971737205796761E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7657423940547215E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8767336223033354E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO192","v":0.18603209372723054},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5401709739325328E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6532958750269155E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1705687526927535E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.136907810599755E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8702321345633679E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6722994027090718E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.2002029675157355E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8280645019012801E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13191190435773797},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7596662456264193E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17339616718573664},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.467106121676167E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5653171254587731E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6312485886849677E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10719576448008715},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2996090421127009E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.519168116297863E-2},1.0267424003074664E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.002514797436601E-2,3.8830807822039302E-3,5.526488153702367E-4,1.7052737215068281E-2,1.0025147974366027E-2,1.0174843979198301E-4,3.3168302389549213E-4,0.1885920974851269,1.0025147974366344E-2,0.98331722130179078,9.8178314278408799E-3,1.7567115900443573E-3,3.791945538338152E-3,6.7915880227485442E-4,5.3954262406530665E-4,9.7588715646692068E-5,1.0000000000000011]
[188,47,97,1.3837761608548504E-2,0,2.4750585728026721E-3,0.98368717981864973,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$53*(365.2425/4))","v":2.8012713681834795},{"$f":"DZ191*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.54226422992325229},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6028847683332971E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8221948827268086E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.7527164526294334},5.049546946287671E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6804612866789816},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.3060746684459734},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.0796870808968859E-2},15.061275734377155,0.41529471682974156,0.23260385054573759,0.111599483229747,25.029104927625944,0.19766783974239879,4.9474491017296494,3.8449224901459554E-5,2.182347310727977E-3,null,1.764986890515452E-5,3.0131052035394592E-7,null,null,null,1.3108138804276282E-5,2.4413699042040733E-4,0,2.4959928442796291E-3,4.9337751354123984E-4,0.98368717981864973,9.6105148813157536E-3,0,1.7174537430292211E-3,3.7008102944723741E-3,6.6244557604594229E-4,5.2643643276037661E-4,9.5159253727508704E-5,1.0000000000000009,3.0307291381709604E-4,9.2138285746468269E-3,9.1741124994794464E-5,1.8280887502863964E-6,4.4179106750225666E-8,null,null,null,null,1.6654225944950929E-4,1.550911483579712E-3,0,0,1.4312084248265571E-4,3.5252791927903216E-3,3.2410259199396928E-5,6.4237644504144215E-5,5.9820793154179803E-4,0,0,2.0358791663210841E-5,5.0146731528196418E-4,4.6103258152015666E-6,9.2276354968116274E-6,8.5931618230697079E-5,1.6312820181351176E-2,0.12881948895073592,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.89940647903863E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7701915226447099E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8778088355657757E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO193","v":0.18419176869718859},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4261323849795541E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2987617827964743E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.0081109286685374E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0749664776089886E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7794434771424009E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4234668317095775E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0653747999985517E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3670893818992781E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12861228185530799},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.557572508885112E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16963797466079364},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2095028545870544E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3249722149175481E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5141550085478116E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10424355839734982},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1335950290197584E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3437624346193986E-2},9.8427705433014167E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.6105148813157536E-3,3.7008102944723741E-3,5.2643643276037661E-4,1.6312820181350274E-2,9.6105148813157692E-3,9.759210966365512E-5,3.1704098338660195E-4,0.18675620431860926,9.6105148813160866E-3,0.98404045986235644,9.4121717279812903E-3,1.6800531758018639E-3,3.6139587880064912E-3,6.4655397294694373E-4,5.1395187402117034E-4,9.2850598886703677E-5,1.0000000000000009]
[189,47.25,97.25,1.3242403171469398E-2,0,2.3638569224683505E-3,0.98439373990606327,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$53*(365.2425/4))","v":2.685758636467876},{"$f":"DZ192*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.51990351784746669},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4130810244328612E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.748051739855775E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.6804417463422678},4.844086331607235E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6014853192493115},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.1976969989636248},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":1.0289520696642657E-2},14.386361506145997,0.39732245797088422,0.22260372523086161,0.10676991348123031,23.91868553335512,0.19597511526738115,4.687467154443512,3.6666381707386948E-5,2.0856711374635357E-3,null,1.6871241497841854E-5,2.8864571350840182E-7,null,null,null,1.249274873319643E-5,2.3267544869191853E-4,0,2.384665603807388E-3,4.6733511658031196E-4,0.98439373990606327,9.2138285746468252E-3,0,1.6426526085745064E-3,3.5271072815406079E-3,6.3066236984794517E-4,5.0146731528196418E-4,9.054194404589865E-5,1.0000000000000011,2.8974663265065302E-4,8.8342775770516458E-3,8.8008277645635176E-5,1.7537057923063012E-6,4.2381506584213298E-8,null,null,null,null,1.5928875990575895E-4,1.4833638486687474E-3,0,0,1.3640325374548039E-4,3.3598149921183853E-3,3.0889035676742046E-5,6.1155612749723892E-5,5.6950675709822125E-4,0,0,1.9393164990885482E-5,4.7768249430898486E-4,4.3916559820938652E-6,8.7798929069022662E-6,8.1762051138996379E-5,1.5606260093937745E-2,0.12845197426771371,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9016284372537145E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7746191300201732E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8788788478332766E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO194","v":0.18236861036731181},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3172134513190081E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9664615211194377E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8519813889028233E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0163998498466498E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6930620695830782E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1914949906234769E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9362270955459156E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9332599326067026E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12539519556302173},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3625697869158925E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16596123728727502},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9597369102220594E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0922628965220419E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.4022722270285773E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10137265702657769},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9739910528099984E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1744088896693269E-2},9.4364975868126005E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,9.2138285746468252E-3,3.5271072815406079E-3,5.0146731528196418E-4,1.560626009393673E-2,9.2138285746468443E-3,9.3613392851831089E-5,3.0307291381709604E-4,0.18493706329044401,9.21382857464716E-3,0.98473112356453796,9.0240530758492355E-3,1.6070123674444443E-3,3.4443379897256495E-3,6.1555027206474636E-4,4.8957490479547454E-4,8.8347825583494444E-5,1.0000000000000009]
[190,47.5,97.5,1.2673528769271324E-2,0,2.2579640077170201E-3,0.98506850722301287,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$53*(365.2425/4))","v":2.5752306743815043},{"$f":"DZ193*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.49850774701052036},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.231467961542712E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.6770645105508065E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.6112859409373781},4.6473711776134283E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5262255809387921},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":2.0944190612642983},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":9.8060421252362771E-3},13.743551174823082,0.38015814779451773,0.21304814284621068,0.10215745859545602,22.85994900721407,0.19429688640354667,4.4416169154455414,3.4968263215618072E-5,1.9934068350647136E-3,null,1.6127995748078315E-5,2.765351226851713E-7,null,null,null,1.1907811265175038E-5,2.2178108182876875E-4,0,2.2784685222450394E-3,4.4269933964070126E-4,0.98506850722301287,8.8342775770516475E-3,0,1.5713721263143825E-3,3.3615686979106916E-3,6.0043817428154754E-4,4.7768249430898486E-4,8.6153707121090238E-5,1.0000000000000013,2.7703154204058018E-4,8.4710885661517972E-3,8.4434319482084761E-5,1.682488955656963E-6,4.0660421528440397E-8,null,null,null,null,1.5237665958373606E-4,1.4189954667306465E-3,0,0,1.3000140667218237E-4,3.2021279781835831E-3,2.9439313054925913E-5,5.8224758955202772E-5,5.4221341532634476E-4,0,0,1.8473338427217413E-5,4.5502579812395621E-4,4.1833577578112251E-6,8.3543636049204035E-6,7.7799343516169833E-5,1.4931492776988345E-2,0.12808615502127374,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9038397052686073E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7790254354607514E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8799437120987719E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO195","v":0.18056247445965676},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2131843308373384E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6550007439176751E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7019336252209864E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.6102406566771891E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.610873966092017E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.975241407578762E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8125205298295364E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.524977613438023E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.1222585809338049},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1744092719560639E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16236418960435139},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7175698458464712E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8669465927727824E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2953683576121944E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8580821209662689E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8205496128533502E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0108828384989292E-2},9.0477740454679521E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.8342775770516475E-3,3.3615686979106916E-3,4.7768249430898486E-4,1.4931492776987132E-2,8.8342775770516649E-3,8.9804364944525699E-5,2.8974663265065302E-4,0.18313453838031024,8.8342775770519806E-3,0.98539073825765477,8.6526830716017224E-3,1.5374009562635568E-3,3.2826895825249659E-3,5.860657815421733E-4,4.663541462164705E-4,8.4068204197535653E-5,1.0000000000000011]
[191,47.75,97.75,1.2129924831414996E-2,0,2.1571058762895113E-3,0.98571296929229679,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$53*(365.2425/4))","v":2.4694627259253372},{"$f":"DZ194*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.47803340961801782},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0576762737911429E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.6090929033560217E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.5451084097186873},4.4590127178250491E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4545070695948776},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.9960007022221182},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":9.345311000144017E-3},13.131196589033189,0.3637640240785161,0.20391674552371336,9.7751970972890401E-2,21.850344776637215,0.19263302901802748,4.2090980994118619,3.3350756575661567E-5,1.90534758070744E-3,null,1.5418480374419273E-5,2.6495351691367554E-7,null,null,null,1.1351710930131464E-5,2.114238019588739E-4,0,2.1771572840634397E-3,4.1939240227780247E-4,0.98571296929229679,8.4710885661517989E-3,0,1.5034297862127311E-3,3.2038104671392406E-3,5.7169338880279905E-4,4.5502579812395621E-4,8.1982701273981053E-5,1.0000000000000013,2.6489854881532393E-4,8.1235245200700426E-3,8.1012187321104093E-5,1.6142974951114664E-6,3.9012450217189051E-8,null,null,null,null,1.4578826040341329E-4,1.3576415258093179E-3,0,0,1.2390044793611661E-4,3.051852291461495E-3,2.8057727741629012E-5,5.5437364220146567E-5,5.1625602458265252E-4,0,0,1.7597139652392838E-5,4.3344371925929485E-4,3.9849392122684968E-6,7.9498992979344902E-6,7.4032801976046565E-5,1.4287030707704509E-2,0.12772207065602181,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9060403914248899E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7834106548543868E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8810034805355298E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO196","v":0.17877321763730902},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1138254999666768E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3630725484791197E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5577307317793766E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0866528062932585E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5326756066728413E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.773641023839406E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6940258615255019E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1407380178605548E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11920042506282065},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9928508863477834E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.1588451044158313},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.482770473108144E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6487884326902058E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1932218329994535E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.586587345563588E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6730327648706332E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8529684830874831E-2},8.6758079081399996E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.4710885661517989E-3,3.2038104671392406E-3,4.5502579812395621E-4,1.4287030707703208E-2,8.4710885661518128E-3,8.6157468859270156E-5,2.7703154204058018E-4,0.18134849439992359,8.4710885661521303E-3,0.98602075512245946,8.2973065431109216E-3,1.4710417496715765E-3,3.1286385280479235E-3,5.5802307678864895E-4,4.4423475869162553E-4,8.0000221231148059E-5,1.0000000000000013]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.1610434828285944E-2},0,{"$f":"AS195+AU195+AW195","v":2.061024219093236E-3},0.98632854095262223,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$53*(365.2425/4))","v":2.3682405767568944},{"$f":"DZ195*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.45843903850730461},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8913539767380323E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.5440031094463689E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.4817751217576973},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.2786401500022588E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3861630275228558},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.9022130824710164},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":8.9062561828125806E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.547743054917483},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.34810416720384846},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.19519013176926062},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_rATG_CsA_MMF_ST","v":9.3543798164900688E-2},{"$f":"SUM(I195:Y195)","v":20.887458227615944},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},3.9891582082728871,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.180995224424045E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.8212964763699155E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4741122944314683E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.5387685584807466E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0822926247799425E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":2.0157527175542191E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.0804996264175402E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":3.9734093404717195E-4},0.98632854095262223,8.1235245200700426E-3,0,1.4386537131304219E-3,3.0534665889566065E-3,5.4435276477449873E-4,4.3344371925929485E-4,7.8017741188315064E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000013},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.5331998858834438E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":7.7908829556068079E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.7735144357392658E-5},1.5489971690417129E-6,3.7434348456096638E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.3950689555549214E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.2991468175749298E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.1808622326760356E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.9086392912403623E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.6741074448640798E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":5.2786131650469605E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.9156663312402914E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.6762499380706654E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":4.128852881307418E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.7959317478463769E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":7.56541534081245E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":7.0452325847502608E-5},{"$f":"SUM(AY195:BW195)","v":1.3671459047379183E-2},0.12735975983372505,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9082306023966888E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7877750007663497E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.882058204513834E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AO197","v":0.17700069750383587},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0189272904434723E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0894519916383452E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4191450310219557E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.5915912173072997E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4582733129574829E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5857009483427162E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5805235075059579E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7791253300759253E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11621876539570047},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8176629762183877E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.1554022919608139},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2551146373302275E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4375610069839162E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0956209458901073E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3225696242335496E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5312117519493327E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.7004585059842049E-2},8.3198443414704264E-3,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":8.1235245200700426E-3},{"$f":"AT195","v":3.0534665889566065E-3},{"$f":"AV195","v":4.3344371925929485E-4},1.3671459047377765E-2,{"$f":"DK195*(1-p_PNF)","v":8.1235245200700565E-3},8.2665497266432738E-5,2.6489854881532393E-4,0.17957879699314766,8.1235245200703739E-3,0.98662255452951397,7.9572037378384253E-3,1.4077678375313723E-3,2.9818274386830055E-3,5.3134895334781243E-4,4.2316450369501833E-4,7.6132999391832022E-5,1.0000000000000016]
[193,48.25,98.25,1.1113956532146953E-2,{"$f":"AR196","v":0},1.9694753614487972E-3,0.98691656810640571,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$53*(365.2425/4))","v":2.2713600429096474},{"$f":"DZ196*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.43968510817484358},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7321655672685639E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.4816674932281105E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.4211583219923452},4.1058997787589605E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.321034553031911},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.8128381433345648},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":8.4878569955891704E-3},11.99172335841668,0.33314440533133771,0.18684981055913572,8.9523757392514183E-2,19.969002686531123,0.18934793745640693,{"$f":"Z196*AA196","v":3.781089471756117},3.034213377793067E-5,1.7410660630280414E-3,null,1.4094426037382947E-5,2.4328223184694241E-7,null,null,null,1.0320023602197307E-5,1.922087903498613E-4,0,1.9882747190272604E-3,3.764757171445288E-4,0.98691656810640571,7.7908829556068071E-3,0,1.3768819619323224E-3,2.9101882884094042E-3,5.1834514192112603E-4,{"$f":"AV195+BQ195-BS195-BU195","v":4.1288528813074186E-4},7.424825759534898E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000016},2.4226955377524192E-4,7.4724942542946189E-3,7.4596764586207581E-5,1.4864599290181643E-6,3.592302172076609E-8,null,null,null,null,1.3351686114761383E-4,1.2433651007847085E-3,0,0,1.1254524454885454E-4,2.7721567451201691E-3,2.5486298740380408E-5,5.0264160802351285E-5,4.6808098111877472E-4,0,0,1.5967446473608198E-5,3.9330195266441164E-4,3.6158889927220289E-6,7.1998868268257163E-6,6.7048370768523264E-5,1.3083431893595746E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12699926041188547},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9104104432193143E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7921186824963075E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8831079346147755E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO198","v":0.17524477260257881},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9282894468638338E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8329909498626804E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2859577142070974E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1235017138751465E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3874828085118168E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.410495567665611E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4718031359283594E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4388071081334106E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.11331168846908503},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6486220159086586E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15203409910231466},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0343850035185368E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2330441309998971E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.0023634102015759E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0658230364845799E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3948666498062753E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5531537214887799E-2},{"$f":"CS196*DJ196","v":7.9791638854688676E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},7.7908829556068071E-3,2.9101882884094042E-3,4.1288528813074186E-4,{"$f":"1-G196","v":1.3083431893594288E-2},7.7908829556068218E-3,7.9321575874890466E-5,2.5331998858834438E-4,0.17782531263595511,7.7908829556071393E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98719744968319301},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":7.631688604950713E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.3474219136516191E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.8419157467292956E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":5.0597417240100099E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":4.0309362039757677E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":7.2456258678297138E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000016}]
[194,48.5,98.5,1.0639439412008218E-2,0,1.8822293280130373E-3,0.98747833125998019,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$53*(365.2425/4))","v":2.178626484999878},{"$f":"DZ197*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.42173394073739784},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5797912253664355E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4219642980968242E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.3631362272730052},3.9404542001786586E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2589702302824648},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.7276680988704016},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":8.0891408441272888E-3},11.461752220766529,0.31885222481605069,0.17887815767988038,8.5683111472652423E-2,19.092811934978805,0.1877264602932818,3.5842260015988954,2.8943768145358567E-5,1.6644778590322448E-3,null,1.3476963598276061E-5,2.3314781494131399E-7,null,null,null,9.8416515660637452E-6,1.8329918762542035E-4,0,1.9002725777823048E-3,3.5673144461946207E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98747833125998019},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":7.4724942542946197E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3179618653709161E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.7736432050491874E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.9360320288087596E-4},3.9330195266441159E-4,{"$f":"AW196+BR196+BU196-BV196","v":7.0664259761245296E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000013},2.3172222531420654E-4,7.1677200718484636E-3,7.1590917989310338E-5,1.4265636246161169E-6,3.4475518022869865E-8,null,null,null,null,1.278033529683412E-4,1.1901585124025748E-3,0,0,1.072646584575956E-4,2.6420880566584656E-3,2.4290489933125983E-5,4.7864923881036915E-5,4.4573827899983901E-4,0,0,1.5210103284537422E-5,3.7464746363318461E-4,3.4443857466895286E-6,6.8523449500349073E-6,6.3811914811210389E-5,1.2521668740021256E-2,0.12664060942363164,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9125800173332156E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7964419061659121E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8841527206514198E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO199","v":0.17350530241579304},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8417207041020695E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5926133016769566E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1579584959371708E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6809147952007599E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3201287624276576E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2471619873364527E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3676632764683982E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1185293742528927E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.1104773286826706},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.485512322772145E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14873890853347871},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8203708488795659E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0350246151988605E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9132559418139843E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.816147332942198E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2637860257473068E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4108627416891998E-2},7.6530807391133864E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4724942542946197E-3,2.7736432050491874E-3,3.9330195266441159E-4,1.2521668740019809E-2,7.4724942542946319E-3,{"$f":"BA196+BB196+BC196","v":7.6119147536946508E-5},{"$f":"AY196","v":2.4226955377524192E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.17608790863624568},{"$f":"DX196-(DU197+DV197)","v":7.4724942542949511E-3},0.98774669006440807,7.3201071630715417E-3,1.2898556478814006E-3,2.7085789126661346E-3,4.8183322366593189E-4,3.839747081487981E-4,6.8960280159572601E-5,1.0000000000000016]
[195,48.75,98.75,1.018588215576473E-2,0,1.799068975400773E-3,0.98801504886883595,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$53*(365.2425/4))","v":2.0898543466219013},{"$f":"DZ198*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.40454961657554778},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4339260556319758E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.3647773665819025E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.3075927375428142},3.7819815262972498E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1998257765727851},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.6465049518463413},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":7.7091809518129275E-3},10.956521152265669,0.30519668554190127,0.1712583742002379,8.2013546066542597E-2,18.256833217670664,0.18611886861645172,3.3979411429921176,2.7611496532114602E-5,1.5913619214447193E-3,null,1.2887377469559841E-5,2.2345280054208531E-7,null,null,null,9.3865356385640847E-6,1.7482272620773139E-4,0,1.816293510093231E-3,3.3804649317395599E-4,0.98801504886883595,7.1677200718484636E-3,0,1.2617494303918853E-3,2.6435146202830823E-3,4.7006324445098794E-4,3.7464746363318461E-4,6.7256300557899919E-5,1.0000000000000016,2.2165420789513441E-4,6.8759518267643262E-3,6.8711756445223327E-5,1.3691917226550131E-6,3.3089021125054584E-8,null,null,null,null,1.2235240794664047E-4,1.1393970224452448E-3,0,0,1.0223221658652265E-4,2.5181315293681078E-3,2.3150874328451643E-5,4.5582243558394669E-5,4.2448100089259328E-4,0,0,1.4488681224557635E-5,3.5687776543164647E-4,3.2810169769805234E-6,6.5218736181923281E-6,6.0734426939707591E-5,1.1984951131165501E-2,0.12628384305852514,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9147394266069606E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8007448747645857E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8851926116798718E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO200","v":0.17178214736363215},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7590383837005667E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3673104122117939E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0349452821452884E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2624410222461577E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2560443550706044E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.094895782040457E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2679109469741922E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.81711199426619E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10771386710196976},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3281257819814269E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14551513800099672},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6128678616508063E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8432960429262076E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8281138579724684E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5733477791645363E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1377666107949335E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.273401656705831E-2},7.3409411313623083E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1677200718484636E-3,2.6435146202830823E-3,3.7464746363318461E-4,1.1984951131164046E-2,7.1677200718484749E-3,7.3051957131949329E-5,2.3172222531420654E-4,0.17436645313351901,7.167720071848795E-3,0.98827146468425064,7.0218359493063954E-3,1.2349291046411766E-3,2.5815076706869225E-3,4.5886410434657897E-4,3.6576261453241557E-4,6.563587223729402E-5,1.0000000000000013]
[196,49,99,9.7523303132867369E-3,0,1.7197891870493261E-3,0.98852788049966545,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$53*(365.2425/4))","v":2.0048667157000373},{"$f":"DZ199*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.38809788942112688},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2942793665214347E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3099958741724696E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.2544171613817146},3.6301746474988725E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1434637062434545},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.569160032520944},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":7.3470942009345383E-3},10.474793672421484,0.29214834088050279,0.16397444696942093,7.8507148170773824E-2,17.459120706792319,0.18452504351784066,3.2216450082040855,2.634212561305921E-5,1.521556429178324E-3,null,1.2324374095700455E-5,2.141773597498311E-7,null,null,null,8.9534733627998334E-6,1.667570105292244E-4,0,1.7361475901388577E-3,3.203627096237669E-4,0.98852788049966545,6.8759518267643262E-3,0,1.208108778890468E-3,2.5195007210907631E-3,4.476649642421699E-4,3.5687776543164647E-4,6.401544391668812E-5,1.0000000000000016,2.1204286851454572E-4,6.596609264037232E-3,6.5953700328297738E-5,1.3142330401634226E-6,3.1760844087551707E-8,null,null,null,null,1.1715084992177451E-4,1.0909579289686935E-3,0,0,9.7436246969146109E-5,2.3999996653564703E-3,2.2064808765146682E-5,4.3410272284699466E-5,4.0425469195747043E-4,0,0,1.3801476538312224E-5,3.3995089203162066E-4,3.1253968617135729E-6,6.2076062967171223E-6,5.7807837619971001E-5,1.1472119500336064E-2,0.12592899664464063,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9168887713731802E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8050277882211604E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8862276560165885E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO201","v":0.17007516880299148},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6800680083794151E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1561369009287018E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9167238510151683E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8667666557841525E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.195070864908288E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9529470337884521E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1723612958500102E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5334443291516948E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10501953029102086},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1762615809904001E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14236123954535432},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4116779460515597E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6576585552421912E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7467606945165848E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3372350037593621E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0166129844756532E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1405937285202928E-2},7.042121773226967E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.8759518267643262E-3,2.5195007210907631E-3,3.5687776543164647E-4,1.1472119500334554E-2,6.8759518267643349E-3,7.0114037189003396E-5,2.2165420789513441E-4,0.17266081509841577,6.8759518267646575E-3,0.988772905159928,6.7362805454007791E-3,1.1825102040937297E-3,2.4604073097436985E-3,4.3700811290443728E-4,3.4841432873163356E-4,6.2474339199186343E-5,1.0000000000000016]
[197,49.25,99.25,9.3378740544654854E-3,0,1.6441961253453802E-3,0.98901792982019066,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$53*(365.2425/4))","v":1.9234949076294827},{"$f":"DZ200*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.37234610566250609},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1605739853885192E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.2575140761360017E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.2035039551835052},3.4847405309162589E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0897530104169388},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.4954535591543867},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":7.0020390755686805E-3},10.015400867341858,0.27967916199811199,0.15701111104126333,7.5156385776788015E-2,16.697829389204816,0.18294486710763955,3.0547821785941132,2.5132619267937744E-5,1.4549072868377409E-3,null,1.1786721389565654E-5,2.0530259213397975E-7,null,null,null,8.5413297925889593E-6,1.5908090239863458E-4,0,1.6596541622786018E-3,3.0362521016269966E-4,0.98901792982019066,6.596609264037232E-3,0,1.1569116292969911E-3,2.4013138983966331E-3,4.2635126156670465E-4,3.3995089203162071E-4,6.0933234481684572E-5,1.0000000000000016,2.0286667818218386E-4,6.3291390901796208E-3,6.3311425761918659E-5,1.2615814903787484E-6,3.0488423129795941E-8,null,null,null,null,1.1218623937241947E-4,1.0447253899245716E-3,0,0,9.2865626945850974E-5,2.2874184969761506E-3,2.1029774474631655E-5,4.1343472980663337E-5,3.8500778858604134E-4,0,0,1.3146866280329702E-5,3.2382686787257788E-4,2.9771578787131144E-6,5.9087230659544096E-6,5.5024511415730159E-5,1.0982070179810866E-2,0.12557610463176339,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9190281504609549E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8092908434683895E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8872579012539708E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO202","v":0.168384229026209},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6046429338522412E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9582066747629969E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8031075463302257E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.492649532099843E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1370572753956339E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8206166385366623E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0808372595067549E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2664811426391834E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10239258917429561},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0297259533136454E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13927569875754756},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2166090331678879E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4779186425878382E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6690278401434343E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.1076248506839532E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9001372717780659E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0122690977952583E-2},6.7560283867793775E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.596609264037232E-3,2.4013138983966331E-3,3.3995089203162071E-4,1.0982070179809345E-2,6.5966092640372398E-3,6.7299694212548714E-5,2.1204286851454572E-4,0.17097086433212597,6.5966092640375633E-3,0.98925208862360436,6.4628741771084264E-3,1.1324742224917406E-3,2.3449969884315812E-3,4.1620965652525372E-4,3.3188887995209927E-4,5.946745188806392E-5,1.0000000000000016]
[198,49.5,99.5,8.9416460365187283E-3,0,1.5721065364647363E-3,0.98948624742701796,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$53*(365.2425/4))","v":1.8455780690988561},{"$f":"DZ201*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.35726312765339474},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0325456075088447E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2072310666820685E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.154752475273132},3.3453995530411021E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0385688518263747},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.4252142192260702},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":6.673213701389959E-3},9.5772372577528646,0.26776246625291683,0.15035381392887345,7.1954088629542765E-2,15.971209345615735,0.1813782225055863,2.8968295623723903,2.3980090717493766E-5,1.3912677482196447E-3,null,1.1273245753325218E-5,1.9681048085616319E-7,null,null,null,8.1490332806444852E-6,1.5177444255650184E-4,0,1.5866413710084661E-3,2.8778219162734208E-4,0.98948624742701796,6.3291390901796208E-3,0,1.1080368156864903E-3,2.2886800784665292E-3,4.0606805148380278E-4,3.2382686787257788E-4,5.8001669294443275E-5,1.0000000000000013,1.9410515661463435E-4,6.0730136759188195E-3,6.0779852493243575E-5,1.2111358411319875E-6,2.9269311791351379E-8,null,null,null,null,1.0744682678450912E-4,1.0005899889019812E-3,0,0,8.8509757307108952E-5,2.1801269499338301E-3,2.0043371225590403E-5,3.9376601005329986E-5,3.6669145047847282E-4,0,0,1.2523304482174381E-5,3.0846761345285735E-4,2.8359499375461592E-6,5.6244478754357078E-6,5.237722141900757E-5,1.0513752572983466E-2,0.12522520057564002,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9211576612233116E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8135342344977669E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8882833942736091E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO203","v":0.16670919125962969},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5326039971713029E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7726892100394356E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6939169827677242E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1389151633932043E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0818599009434961E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6972528630674437E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9931692342444157E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0152387498054573E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9831357927073719E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.888331931295963E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13625703405190753},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0274748975911431E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.3038889430694486E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5947541869464715E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8843382356126229E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7881588518118332E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8882645031180302E-2},6.4820943071833264E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.3291390901796208E-3,2.2886800784665292E-3,3.2382686787257788E-4,1.0513752572982038E-2,6.3291390901796295E-3,6.4603495675427195E-5,2.0286667818218386E-4,0.16929647146566959,6.3291390901799522E-3,0.98971004047405253,6.2010763830492206E-3,1.0847033285408575E-3,2.2350090821207456E-3,3.964160712498287E-4,3.1614724066271764E-4,5.6607420325498503E-5,1.0000000000000013]
[199,49.75,99.75,8.5628193751466387E-3,0,1.5033471037676329E-3,0.98993383352108721,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$53*(365.2425/4))","v":1.7709628015444918},{"$f":"DZ202*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.342819260821913},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9099421773621223E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.1590505498589755E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.108066742307287},3.2118848648478478E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.98979227402279724},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.3582787703835633},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":6.3598539778394175E-3},9.1592569533071888,0.25637284944186178,0.14398868159918968,6.8893430020635665E-2,15.277600393347457,0.17982499383232048,2.7472943965063634,2.288179505849404E-5,1.3304980584818457E-3,null,1.0782829246062367E-5,1.886838500194207E-7,null,null,null,7.7755715626961329E-6,1.4481877774256185E-4,0,1.5169457159416797E-3,2.7278475401317751E-4,0.98993383352108721,6.0730136759188195E-3,0,1.0613698413952247E-3,2.1813380857749615E-3,3.8676409101585452E-4,3.0846761345285729E-4,5.5213171356553731E-5,1.0000000000000016,1.8573881976047892E-4,5.8277298231393087E-3,5.8354132358651434E-5,1.1627994850033401E-6,2.8101175377301533E-8,null,null,null,null,1.029215093652281E-4,9.5844833202999658E-4,0,0,8.435853765374529E-5,2.0778762363770076E-3,1.9103311744208776E-5,3.7504687304186755E-5,3.4925940371166776E-4,0,0,1.1929318501390877E-5,2.9383685539873954E-4,2.7014395527268805E-6,5.3540459802281469E-6,4.9859125376325585E-5,1.0066166478914267E-2,0.12487631712349767,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9232773995670857E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8177581524190086E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8893041812606607E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO204","v":0.16504991966203919},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4637991808598486E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.598806067559507E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5889797626727988E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8044530506408797E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0293420310443276E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5822481351735851E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.909194761958545E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7787913924697126E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7334192893575353E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.751899107556763E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13330379595468783},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8440949796352122E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1353880471515727E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5237857965057899E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6672010062600715E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6805040777157996E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7684230121262374E-2},6.2197791540401521E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.0730136759188195E-3,2.1813380857749615E-3,3.0846761345285729E-4,1.0066166478912786E-2,6.0730136759188274E-3,6.2020257646166913E-5,1.9410515661463435E-4,0.16763750795905638,6.0730136759191509E-3,0.99014773698036984,5.9503717495290641E-3,1.0390861528919364E-3,2.1301885608184861E-3,3.7757745382355418E-4,3.0115223442579844E-4,5.38868681428031E-5,1.0000000000000016]
[200,50,100,8.2006057144000596E-3,0,1.4377538459489543E-3,0.99036164043965247,{"$f":"SUM(D203:G203)","v":1.0000000000000016},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$53*(365.2425/4))","v":1.6994351215041028},{"$f":"DZ203*(c_MMF*(Costs!$C$74*(365.2425/4)))","v":0.32897308269870951},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.792412089877017E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.1122374847801111E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.0633128698159902},3.0821595692408221E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.94330979295045403},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.2944914799668417},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":6.0612272561436824E-3},8.7602863888438183,0.2454797742333687,0.13789857395412838,6.5966203848989033E-2,14.615082606511525,0.17828506620081225,2.6056509700322468,2.1874646569157624E-5,1.2723914188989703E-3,null,1.0310058249252196E-5,1.8080177786063184E-7,null,null,null,7.4199881142961007E-6,1.3819609284183637E-4,0,1.4503730064513733E-3,2.5857984747105421E-4,0.99036164043965247,5.8277298231393087E-3,0,1.016802464388648E-3,2.0790390358620104E-3,3.6839081663125385E-4,2.9383685539873954E-4,5.2560564929052463E-5,1.0000000000000013,1.78236986938626E-4,5.5923527763781884E-3,5.599725862604453E-5,1.1158350036252378E-6,2.6966192824650783E-8,null,null,null,null,9.8599790835958158E-5,9.1820267355268988E-4,0,0,8.0402342916991237E-5,1.9804292765479678E-3,1.8207416397051165E-5,3.5723022649801295E-5,3.3266779398145256E-4,0,0,1.1363505543619755E-5,2.7990004079898331E-4,2.5733090561364776E-6,5.096821545707329E-6,4.7463743383345132E-5,9.6383595603490146E-3,{"$f":"BY202","v":0.12487631712349767},{"$f":"BZ202","v":3.9232773995670857E-2},{"$f":"CA202","v":7.8177581524190086E-4},{"$f":"CB202","v":1.8893041812606607E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AO205","v":0.1634062793229708},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3980832921228974E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4358276262372957E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4881302038650247E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4882131973414726E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7937359167340234E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.475036051337514E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8287582290882246E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5562678280326569E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.489949153215374E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6202534048047526E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13041456640806931},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6662942129625152E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9722403085546568E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4559755808377281E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4560438065513504E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5770060073807964E-2},{"$f":"p_NODAT_rATG_CsA_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_rATG_CsA_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6525937639979689E-2},5.9685675685319343E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.8277298231393087E-3,2.0790390358620104E-3,2.9383685539873954E-4,9.6383595603475314E-3,5.8277298231393156E-3,5.9545033019032075E-5,1.8573881976047892E-4,0.165993846100327,5.82772982313964E-3,0.99056635167486784,5.710041299758749E-3,9.9550119828369131E-4,2.0302920737068015E-3,3.596464966012911E-4,2.8686844809886142E-4,5.1298808684267035E-5,1.0000000000000016]

{"sheet":"rATG+Tac+MMF+ST","index":34,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: rATG","G1: Tac","G1: MMF","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_rATG_mg_per_kg*weight*c_Thymoglobuline+IF(ru_rATG_Admin>1,c_IV_Infusion_First+(ru_rATG_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_rATG_Admin)","v":4273.8276102772234},{"$f":"c_Tacrolimus*weight*(SUM(AY3:BC3)*(Costs!C25*14+Costs!C26*28+Costs!C27*3.5)+(AZ3)*(Costs!C27*38.5+Costs!C28*7))","v":446.49824460595431},{"$f":"DZ3*(c_MMF*(Costs!$C$68*(365.2425/4)))","v":66.612165144814881},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7269278416686697},{"$f":"AQ3*p_AR_rATG_Tac_MMF_ST*ru_AR*c_AR","v":364.58696022264411},{"$f":"BA3*Costs!$C$123*c_Explant","v":29.039901863285905},{"$f":"DZ3*(ru_Septrin*c_Septrin)+(DZ3*Costs!$C$147)*Costs!$C$143*(p_CMV_HighRisk+p_CMV_IntermediateRisk)*c_Valcyte","v":988.1026938142727},{"$f":"AQ3*p_CMV_rATG_Tac_MMF_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3102.4320208949584},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":47.848319263361304},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.35259794415468776},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.48386546813475212},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.2194608660031409E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":220.20749380389441},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.619704208687551},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_rATG_Tac_MMF_ST","v":6.9771155988985907},{"$f":"SUM(I3:Y3)","v":9883.1753471230768},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":9840.7671772642989},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":4.2807842347197198E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.1947724531133275},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":2.5138753681926396E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":2.3320382985551636E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20144375923038782},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20057937497549147},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":4.2056108965346098E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.95676061469589435},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":1.4263973317821255E-2},1.1455430993220538E-3,2.7684143269305031E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":0.99999999999999989},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.7404650833614577E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":5.9030538298547229E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":4.7407566104095801E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.1456905050988948E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AP5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":2.2215764533206929E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.96658202042436792},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.0309344628520328E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":8.6612695253551059E-4},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.0931541255488417E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":0.99999999999999989}]
[1,0.25,50.25,0.9584928686009655,{"$f":"AR4","v":0},3.7063978492393221E-2,{"$f":"AP4","v":4.4431529066413858E-3},{"$f":"SUM(D4:G4)","v":1},{"$f":"0","v":0},{"$f":"DZ4*(c_Tacrolimus*weight*(Costs!$C$28*(365.2425/4)))","v":329.87458810762206},{"$f":"DZ4*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.92794240925204},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6540514974284246},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":8.2473256920562381},{"$f":"(DZ4*Costs!$C$147)*(Costs!$C$144*p_CMV_HighRisk+Costs!$C$145*p_CMV_IntermediateRisk)*c_Valcyte","v":651.84975239228243},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1638.1279277150272},41.474731312149579,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0070763712480395},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.3819975070745221},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.5073457067800789E-2},261.58161352433683,20.646050731154872,16.391321092234268,6.9520633895731363,3039.1315151985077,0.98718232020793617,{"$f":"Z4*AA4","v":3000.1769005907236},2.3819723891645723E-4,0.19232252582836909,null,1.2698116501292554E-3,1.1761530600487436E-4,null,null,null,2.7508188683576235E-5,5.2742275222009303E-3,1.6139234133603542E-4,0.19941127807564024,0.19685528816634049,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":4.4431529066413858E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95676061469589446},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":3.7022115409882247E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":1.7322539050710212E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":4.1863082510976833E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},1.0000000000000002,2.3460648017390078E-3,0.94659930541466175,7.2212858990522077E-3,5.7994319293598183E-4,1.4015387505541788E-5,null,null,null,null,3.7269426357536761E-4,3.5706648283104235E-2,9.2052665371498553E-4,2.2246209487658157E-5,2.9639425303837199E-6,1.7138307837406127E-3,1.545917880002482E-5,4.2142731539480622E-7,4.0375606491330321E-5,1.0408936072771645E-6,2.5155096974542955E-8,0,0,0,0,0,0.99555684709335879,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":9.8608237594840949E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0352029285217973E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4375787113021046E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8908545923616676E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,2.385E-3,{"$f":"'Survival curves'!$AP6","v":0.98415540155484504},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99492271038220115},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99492271038220115},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99560660094268161},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99560660094268161},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.9945006434849013},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.9945006434849013},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99524124870304165},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99524124870304165},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99719668536166139},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99719668536166139},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99757465390493716},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99757465390493716},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99642863119190017},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99642863119190017},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99690999529229918},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B4-$B3))","v":0.99690999529229918},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99565828988515992},{"$f":"CS4*DJ4","v":0.97988248409333989},{"$f":"0.5*p_NODAT_6m*p_NODAT_rATG_Tac_MMF_ST","v":3.9750000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95676061469589446,1.7322539050710212E-3,0,{"$f":"1-G4","v":0.99555684709335857},0.95676061469589435,{"$f":"BA3+BB3+BC3","v":1.5437200560412612E-2},{"$f":"AY3","v":4.2056108965346098E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.98418973126585885},{"$f":"DX3-(DU4+DV4)","v":0.95676061469589435},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":5.8042251242214626E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.95167996005527811},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":3.9975024796019346E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":2.473277267731301E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":6.6979732397765967E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":5.2044680363858224E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.2577548487271477E-8},{"$f":"SUM(DY4:EE4)","v":1}]
[2,0.5,50.5,0.94981464693866058,0,4.3020055719537979E-2,7.1652973418015395E-3,1,{"$f":"0","v":0},{"$f":"DZ5*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":270.33887212588428},{"$f":"DZ5*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.418302063008589},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6123866784273648},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":5.3309284387193241},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.909215916686179},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":718.57516208095603},39.900684116658041,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.596027458617399},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.1902072494246543},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":1.8527774884190468E-2},283.03391476415709,41.188530901655604,16.269813145739008,6.9346259359812317,1511.3171986507989,0.97872860473809353,1479.1693731521805,1.8507851993444582E-4,0.19049880263015606,null,8.2043473144911361E-4,7.5735723626435986E-5,null,null,null,3.1761871051375576E-5,6.0897988457163221E-3,1.8650352917214656E-4,0.19788811585110588,0.19367875952120306,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":7.1652973418015395E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.94659930541466164},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":4.2927934182156444E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":3.2143006303915799E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":9.209638228455508E-5},1.0408936072771645E-6,{"$f":"AW4+BR4+BU4-BV4","v":2.5155096974542955E-8},1,1.8266457877458811E-3,0.93972102099799559,4.6677140931222659E-3,3.7486523213724329E-4,9.059303660691992E-6,null,null,null,null,4.3214696512344785E-4,4.1402621929954794E-2,1.0673703316545114E-3,2.5794955423690928E-5,5.4997724732888999E-6,3.1801154279032153E-3,2.8685430015075449E-5,9.271159412013446E-7,8.8824020290940452E-5,2.2899062807477537E-6,5.5339771665526718E-8,1.7810026712491828E-9,1.0298233425990037E-6,9.2892620069116057E-9,2.5652281863676381E-10,2.4898574155906191E-8,0.99283470265819862,7.7469509630291797E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9796149002418953E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5898334480575172E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8421231795124128E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,4.7699999999999999E-3,{"$f":"'Survival curves'!$AP7","v":0.97610648491343166},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99205708347729871},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99205708347729871},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99312562698949636},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99312562698949636},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99139783349872324},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99139783349872324},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.9925547313095161},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.9925547313095161},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99561165921403105},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99561165921403105},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99620292828055712},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99620292828055712},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99441055711725579},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99441055711725579},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99516326485656026},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B5-$B4))","v":0.99516326485656026},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99320681009763923},0.96947560819648881,{"$f":"p_NODAT_6m*p_NODAT_rATG_Tac_MMF_ST","v":7.9500000000000001E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.94659930541466164,3.2143006303915799E-3,1.0408936072771645E-6,0.99283470265819851,0.94659930541466153,{"$f":"BA4+BB4+BC4","v":7.8152444794937319E-3},{"$f":"AY4","v":2.3460648017390078E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.97615043361302356},{"$f":"DX4-(DU5+DV5)","v":0.94659930541466164},8.2979081812061938E-3,0.94316016320632867,4.4499135102616751E-2,3.9183258110432745E-3,1.2223004583747696E-4,2.180311615311961E-6,5.7341352401443738E-8,1]
[3,0.75,50.75,0.94434669171931385,0,4.6222789260075274E-2,9.4305190206108482E-3,1,{"$f":"0","v":0},{"$f":"DZ6*(c_Tacrolimus*weight*(Costs!$C$29*(365.2425/4)))","v":268.39544392759922},{"$f":"DZ6*(c_MMF*(Costs!$C$69*(365.2425/4)))","v":56.012718810158603},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5792288781385624},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":4.0215479458123546},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":713.40942612299477},39.557002292360892,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.164582954202011},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":2.9704283924921913},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.2106518285921219E-2},295.85937593777976,47.917373543252836,16.177328121812721,6.9150122428263225,1458.0015756877162,0.97034728248658753,1414.7678668297381,2.9031830821647298E-4,0.18908080886025078,null,6.2101139272726573E-4,5.7028025076663975E-5,null,null,null,3.4039648064066343E-5,6.526523978834093E-3,1.9995912377739373E-4,0.19680968933694676,0.1909737472151358,9.4305190206108482E-3,0.93972102099799559,0,4.6070336023077051E-2,4.62235099169497E-3,1.523637093903988E-4,3.3197296233467572E-6,8.9527607828344525E-8,1,2.8713503990948843E-3,0.9330388134124552,3.5212320402756687E-3,2.8279098502026918E-4,6.8341611495911563E-6,null,null,null,null,4.6378089870594572E-4,4.4433368175967006E-2,1.1455037559395627E-3,2.7683192464539822E-5,7.908992240998517E-6,4.5731906850549108E-3,4.1251314399060262E-5,1.5338151220745334E-6,1.4694993308944957E-4,3.788407388393272E-6,9.1553790481424589E-8,5.6801648945388112E-9,3.2844231469370181E-6,2.9626311515200465E-8,9.1297101057393188E-10,8.8614636817770599E-8,0.99056948097938902,1.2265801655308106E-2,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.5041958585741384E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.2080232817496702E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.9194091103517561E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.880784509524728E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,5.5649999999999996E-3,{"$f":"'Survival curves'!$AP8","v":0.97089233628934313},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.98981131412758039},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.98981131412758039},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99118063100733089},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99118063100733089},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.98896670764562922},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.98896670764562922},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99044898763045131},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99044898763045131},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99436805092387992},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99436805092387992},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99512646876434774},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99512646876434774},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99282779747845729},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99282779747845729},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99379298308249886},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B6-$B5))","v":0.99379298308249886},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.9912850905182542},0.96243109746206079,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_rATG_Tac_MMF_ST","v":9.2749999999999999E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93972102099799559,4.62235099169497E-3,3.3197296233467572E-6,0.99056948097938913,0.93972102099799559,5.0516386289202004E-3,1.8266457877458811E-3,0.9709410919096545,0.93972102099799559,1.1102809369760751E-2,0.9363799172052254,4.7012468119659867E-2,5.3119182088548558E-3,1.8754115524651979E-4,5.1962800793385235E-6,1.496611733213701E-7,1]
[4,1,51,0.93904737166900532,0,4.8177528612084138E-2,1.2775099718910655E-2,1,{"$f":"0","v":0},{"$f":"DZ7*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":247.79087928698061},{"$f":"DZ7*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":47.137156904720349},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.544760404957187},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":1.7414399790809185},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":465.9596016744751},41.732311657950248,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7382182085853453},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":3.7576204209829211},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":2.62406326280296E-2},309.6887537833187,54.567543480770752,16.080453304294196,6.8903677917289983,1202.6553475304734,0.96203773351558419,1156.9998247386138,3.2398284694127471E-4,0.18751130518816631,null,6.8712114824543455E-4,6.2991787310778306E-5,null,null,null,3.5388610526547355E-5,6.785164811270168E-3,2.079674491527349E-4,0.19561392184161325,0.18818797401260023,1.2775099718910655E-2,0.9330388134124552,0,4.7954600216242677E-2,6.0014854260147426E-3,2.2271860110264081E-4,7.0728305353302901E-6,2.0979473881439567E-7,1.0000000000000002,3.1971172984712119E-3,0.92562450522091688,3.8966843851940135E-3,3.129436523915783E-4,7.5628554815224802E-6,null,null,null,null,4.8274941112287385E-4,4.6250680830117852E-2,1.1923545475068843E-3,2.8815427495066108E-5,2.1955054527739134E-5,5.9260236216221408E-3,5.3506749864862497E-5,2.242063807092129E-6,2.1480497987843859E-4,5.5377280936888721E-6,1.3382932342123772E-7,2.5874324279039488E-8,6.9838977934384989E-6,6.3058417612751481E-8,2.1394128510136766E-9,2.0765532596338198E-7,0.98722490028108911,1.376100437202972E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.6772074920965743E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.3469693372897794E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.2551976555888286E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP9","v":0.96694903415100242},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98626553389991412},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98626553389991412},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98810851955431178},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98810851955431178},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98512920976972884},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98512920976972884},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98712367786323307},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.98712367786323307},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99240197447688827},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99240197447688827},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99342427444553849},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99342427444553849},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99032664981433904},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99032664981433904},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99162700098236356},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_Tac_MMF_ST*($B7-$B6))","v":0.99162700098236356},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.98825001976745419},0.95558740211384885,{"$f":"p_NODAT_rATG_Tac_MMF_ST","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9330388134124552,6.0014854260147426E-3,7.0728305353302901E-6,0.98722490028108933,0.9330388134124552,3.8108571864455291E-3,2.8713503990948843E-3,0.96700362775269699,0.9330388134124552,1.4627145639743678E-2,0.92933165931668604,4.9050982715777271E-2,6.7164036237676731E-3,2.6370430691126525E-4,9.797228211228831E-6,3.0716890290588342E-7,1]
[5,1.25,51.25,0.93306834866832478,0,5.0452459771098745E-2,1.6479191560576704E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ8*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":245.81656853943545},{"$f":"DZ8*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.761584584409356},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.508549349335027},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":1.9894022428502875},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":462.24699912770279},44.525431419628674,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3394281932043368},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":4.5826528849479775},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.0680046667177236E-2},326.43033610251035,54.378805304896623,15.978620729486952,6.8665353931059778,1217.455593918181,0.95379934319607373,1161.208345849547,2.6189199930671143E-4,0.18614610646891758,null,7.8506498999708955E-4,7.1898576146832169E-5,null,null,null,3.7015213814564148E-5,7.0970386839575971E-3,2.1756729820794434E-4,0.19461658323034828,0.1856251692601702,1.6479191560576704E-2,0.92562450522091699,0,5.0147365215311858E-2,7.4313218215206044E-3,3.0469001271988974E-4,1.2521625887127369E-5,4.0454306699737118E-7,1.0000000000000002,2.5771953354976557E-3,0.91822963651052447,4.4515301984028085E-3,3.5750345198927924E-4,8.6397245027267735E-6,null,null,null,null,5.0482353972071696E-4,4.8365532661852062E-2,1.2468759762429011E-3,3.0133037496181193E-5,2.7185782222752962E-5,7.3378814623649806E-3,6.6254576932870909E-5,3.0672536847826186E-6,2.938637892274417E-4,7.5758847036209529E-6,1.8308510404444912E-7,4.580748924860523E-8,1.2364180785407077E-5,1.1163761247168699E-7,4.1253877061633683E-9,4.0041767929120779E-7,0.98352080843942347,1.1181835243655347E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":1.9314126707855778E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5511221226117285E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7485701843941889E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP10","v":0.96257105795893261},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.98246667535635623},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98091337602656814},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98481548271118879},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98346851189433793},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98101908838220719},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.97933889934651619},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98356019134793971},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98210288288214731},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99029204936368065},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98942827724995153},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99159703198047999},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99084883439410076},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98764401738834173},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98654623968565069},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98930303295646316},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9883517810828113},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98485603298756064},0.94799391361007368,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92562450522091699,7.4313218215206044E-3,1.2521625887127369E-5,0.98352080843942324,0.92562450522091688,4.2171908930671142E-3,3.1971172984712119E-3,0.96263292116053856,0.92562450522091688,1.8035352482578135E-2,0.92192707086572068,5.1482214037783365E-2,8.1867913560588826E-3,3.5179057043955518E-4,1.6230845688077698E-5,5.4984173140235758E-7,1.0000000000000002]
[6,1.5,51.5,0.92719183746661071,0,5.3216649128809898E-2,1.9591513404579569E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ9*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":243.83323828786189},{"$f":"DZ9*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":46.384296487562068},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.47217286597437},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.084928820737677},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":458.51743580934578},46.89785023090927,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.9711439019371175},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":5.4495479482951588},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":3.5227987012658814E-2},344.20223553108468,54.209522051696148,15.877494334422588,6.8451596118058218,1232.7802538686453,0.94563150216240932,1165.7558433019633,2.4773020363946758E-4,0.18478170280852244,null,8.2372372196701357E-4,7.5285302692950262E-5,null,null,null,3.8996249799029698E-5,7.4768691698537384E-3,2.2925426474350403E-4,0.19367356172121816,0.18314382109957963,1.9591513404579569E-2,0.91822963651052458,0,5.2817062860254872E-2,8.9422608905971607E-3,3.9889112815922055E-4,1.9940065489028028E-5,6.9514039580734386E-7,1.0000000000000002,2.4329557967186044E-3,0.9107476736040987,4.6652825693695452E-3,3.7466995588470819E-4,9.0545844530467485E-6,null,null,null,null,5.3169885429243209E-4,5.0940370803185461E-2,1.3132559713437265E-3,3.1737231433253107E-5,3.2713205401333505E-5,8.829822203463341E-3,7.9725481732486922E-5,4.0155575555351855E-6,3.8471775744694666E-4,9.918123568460093E-6,2.3968958827862242E-7,7.2946144832848298E-8,1.9689342007306953E-5,1.7777733688822574E-7,7.0887969090811019E-9,6.8805159889826277E-7,0.98040848659542068,1.0641878846224612E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.0406195605195531E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6388264362316089E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9605236923002428E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP11","v":0.95755408610638493},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.97938998667441368},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97658488594901505},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98214719834211661},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97971346470065246},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97769127905060105},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97465798408007254},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98067349505015378},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.97804111854679909},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98858054167556408},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98701801086857144},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99011444188575282},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98876060012803946},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98546909873241895},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98348439643230146},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98741827257341486},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98569786153184547},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98210675305244743},0.9404203343780454,{"$f":"$DL$7","v":0.106},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91822963651052458,8.9422608905971607E-3,1.9940065489028028E-5,0.98040848659542046,0.91822963651052447,4.8176733748948146E-3,2.5771953354976557E-3,0.95762262706405121,0.91822963651052436,2.1092245129034393E-2,0.91448865505731169,5.4211358116404942E-2,9.7300045106444681E-3,4.5206309161247699E-4,2.4773765532397539E-5,9.0032945993622733E-7,1.0000000000000004]
[7,1.75,51.75,0.9212950292003661,0,5.6111993946144807E-2,2.2592976853489221E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ10*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":241.77015726976535},{"$f":"DZ10*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.991837435247483},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4343336648292597},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.1425774144839083},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":454.63790476211511},49.172246255971864,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.6291592451433416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":6.3525336501648448},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":3.992442325404378E-2},362.28967114978428,54.032054195370094,15.772339487781835,6.8227503420587396,1248.0874892959705,0.93753360626723448,1170.1239647766697,2.8538789493746459E-4,0.18332974945174799,null,8.4770559641772633E-4,7.7299339881327773E-5,null,null,null,4.1068315944286874E-5,7.8741533525687763E-3,2.4148064426057059E-4,0.19269684459575812,0.18065976763017796,2.2592976853489221E-2,0.91074767360409858,0,5.5605653372555006E-2,1.0517748130691775E-2,5.0523505506573348E-4,2.9607465575767046E-5,1.1055185240651109E-6,1.0000000000000002,2.8044611275015383E-3,0.90275459956510207,4.7942783302213719E-3,3.850296362061082E-4,9.3049450675112527E-6,null,null,null,null,5.5977103968455971E-4,5.3629877319113069E-2,1.3825921468823021E-3,3.3412866875072449E-5,3.8476763222218487E-5,1.038549949627062E-2,9.3771871198936662E-5,5.0861006913160275E-6,4.872830796349226E-4,1.2562284176096066E-5,3.0359056339878011E-7,1.0831210525421144E-7,2.9235185612184287E-5,2.6396785832854625E-7,1.1273688514710638E-8,1.0942448355504003E-6,0.97740702314651096,1.2371550140803031E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1149394502087498E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6985129169048913E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.104766984689473E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP12","v":0.95228184765426971},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.97647030688179615},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.972482438480611},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97961403470467334},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9761524394987936},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97453409945827463},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97022311170652142},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97793358459248247},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97419042277654821},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98695414390317471},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98472918707481683},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98870525697798062},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98677694537922633},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98340329194139453},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98057872483593889},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98562754729259527},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98317827554616199},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.97949736042658808},0.9327575561595115,0.106,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91074767360409858,1.0517748130691775E-2,2.9607465575767046E-5,0.97740702314651073,0.91074767360409858,5.0490071097073E-3,2.4329557967186044E-3,0.95235701238531223,0.91074767360409847,2.4296934161935922E-2,0.90675113658460038,5.7014904510944722E-2,1.1335434705025403E-2,5.6450390892108819E-4,3.5702467682023701E-5,1.3836608906714187E-6,1.0000000000000002]
[8,2,52,0.91494951831424942,0,5.904959021536816E-2,2.600089147038262E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ11*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":239.61207901079649},{"$f":"DZ11*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.581307096929962},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3947521085977188},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":0.96920951203033701},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":585.71181982135488},51.378743739185666,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.3119208480205833},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":7.2894783149802933},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":4.4765635223081704E-2},380.38996871254147,53.839326067613356,15.662108325193083,6.7984141231390955,1396.9838933156061,0.92950505653679638,1298.5035927373165,2.9668278855917574E-4,0.18185172986112616,null,8.6417070333887828E-4,7.860655324901767E-5,null,null,null,4.3166061422314568E-5,8.2763613673153963E-3,2.5386232117637243E-4,0.19166457965618736,0.17815319594942575,2.600089147038262E-2,0.90275459956510207,0,5.8424155649334439E-2,1.215312127935903E-2,6.237727627764429E-4,4.179746978828036E-5,1.6618032572777266E-6,1.0000000000000002,2.9135460337723685E-3,0.89456006851456649,4.8796301554892268E-3,3.9188426165103759E-4,9.4705996229680936E-6,null,null,null,null,5.8814434085333663E-4,5.6348232776868151E-2,1.4526720556235322E-3,3.5106475989421976E-5,4.4459399870231202E-5,1.2000309700950925E-2,1.0835217853787453E-4,6.2793961902912848E-6,6.0160891408958799E-4,1.5509633840206778E-5,3.7481865635684324E-7,1.5290643285500669E-7,4.1271914485655331E-5,3.7264886977002396E-7,1.6946484285393336E-8,1.6448567729923332E-6,0.97399910852961746,1.2968530326308667E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1719798115115835E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7443221671168639E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.2154734126430107E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP13","v":0.94684822461431273},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97308639545828335},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96773398733457905},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97667681609555301},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97202813382313724},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97087591011280205},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9650918366825928},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9747573812220417},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.96973209013164163},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98506641619459712},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98207453313423665},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98706925077841301},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9844754568348183},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98100672231889652},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97721095157400795},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98354946690008149},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98025672725470903},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.97647256533653159},0.92457131487347843,0.106,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90275459956510207,1.215312127935903E-2,4.179746978828036E-5,0.97399910852961735,0.90275459956510207,5.188612911494991E-3,2.8044611275015383E-3,0.94693134725979988,0.90275459956510196,2.7777190982184303E-2,0.89865733403983428,5.9826009290845909E-2,1.2998993648792263E-2,6.8915546550814776E-4,4.9289509057071238E-5,2.0270637781984634E-6,1.0000000000000002]
[9,2.25,52.25,0.90846171608111792,0,6.1984793424896351E-2,2.9553490493985989E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ12*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":237.49665445430648},{"$f":"DZ12*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":45.178890754866444},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3559528687238602},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":0.98124896759791036},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":580.54084024556846},53.528602329009942,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.0181998287637715},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":8.2586955645882831},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":4.9746070592006697E-2},398.34142100706765,53.657854077393566,15.555617694467294,6.7754992423005982,1410.7392231052463,0.9215452591266412,1300.0600429166407,2.3822751959352652E-4,0.18049194974060315,null,8.7640886606792003E-4,7.9513086580296436E-5,null,null,null,4.5256764664909674E-5,8.6772194588265513E-3,2.6620681215413957E-4,0.19067478224849047,0.17571544161610103,2.9553490493985989E-2,0.89456006851456649,0,6.122786293235738E-2,1.3844866018225495E-2,7.5453816823985251E-4,5.6781548325862109E-5,2.3923242991192005E-6,1.0000000000000004,2.3265463238705468E-3,0.88688693713217381,4.940244594074477E-3,3.9675222167125584E-4,9.5882427764284302E-6,null,null,null,null,6.1636870376611088E-4,5.9052318935514707E-2,1.5223840981328193E-3,3.6791194943746035E-5,5.064825901963903E-5,1.3670782687658636E-2,1.2343507154721975E-4,7.5957854876276257E-6,7.2772797262488564E-4,1.8761015879839899E-5,4.5339424749934891E-7,2.0772223894103232E-7,5.6067585400233446E-5,5.0624068668762994E-7,2.4396080560704254E-8,2.3679282185584961E-6,0.97044650950601408,1.044795923452066E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2185448704748492E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7817186770347903E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3058489156644647E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP14","v":0.94130032320068224},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.96955106816088732},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96278028936994742},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97360669604019023},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96772264661845275},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96705516466012875},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.95974100420148767},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97143831399191061},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9650795841769747},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98309107309062516},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97929890071976589},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98535685915391535},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98206818604551316},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97850026968767601},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97369237253434948},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98137537294556731},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97720290245883268},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97331183833408041},0.91617874799892007,0.106,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89456006851456649,1.3844866018225495E-2,5.6781548325862109E-5,0.97044650950601397,0.89456006851456638,5.2809850167632325E-3,2.9135460337723685E-3,0.94139193460082082,0.89456006851456638,3.1054186089217704E-2,0.89072350282337021,6.261021323097328E-2,1.4717392512844103E-2,8.2604032506606619E-4,6.5805074802967732E-5,2.8599437259323377E-6,1.0000000000000002]
[10,2.5,52.5,0.90255168474091663,0,6.4893433574634202E-2,3.2554881684449415E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ13*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":235.38183866955777},{"$f":"DZ13*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.776590219200529},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3171647944010232},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":0.98981983922040695},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":575.37134876172593},55.621337890224098,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7468621629345105},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":9.2586291923379918},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":5.4858348571451228E-2},416.03997123768329,53.477637617740029,15.450110830976953,6.7527429001615422,1424.2389124647354,0.91365362527769012,1301.2610456349603,2.8573158178692826E-4,0.17904166658409079,null,8.8568620159986799E-4,8.0136961893221317E-5,null,null,null,4.7322793189417629E-5,9.0733469510175056E-3,2.7841025263135891E-4,0.1896923013262091,0.17331305879395892,3.2554881684449415E-2,0.88688693713217381,0,6.399256352958918E-2,1.558991900746271E-2,8.9754248189227986E-4,7.4828601280073334E-5,3.3275631527454753E-6,1.0000000000000002,2.7966790564444366E-3,0.87869697243899669,4.983395928341048E-3,4.0021771561843335E-4,9.6719927732546933E-6,null,null,null,null,6.442003941404715E-4,6.1718784391108131E-2,1.5911262691599855E-3,3.8452475180592117E-5,5.7032134146023959E-5,1.5393893634554512E-2,1.3899323876217368E-4,9.0353814365551106E-6,8.6565106734872073E-4,2.2316709033941485E-5,5.3932407306251732E-7,2.7374323266988213E-7,7.3887717336859542E-5,6.6714071054391301E-7,3.3933316973412882E-8,3.2936298357720625E-6,0.9674451183155508,1.2672064354534926E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2580322101153377E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8134310536831904E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3824876714706881E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP15","v":0.93566703882560043},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.96671168157475051},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95880710076715359},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9711398448961619},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96426720420769674},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9639873860145175},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.95545094549099019},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96877206494090129},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96134688346620301},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98150224244660478},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97706803064471615},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98397919162460801},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98013271310305072},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.9764852536193025},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97086635408877497},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97962700534862035},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97474908214204659},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97077287504835041},0.90832018136870463,0.106,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88688693713217381,1.558991900746271E-2,7.4828601280073334E-5,0.96744511831555058,0.8868869371321737,5.346585058522162E-3,2.3265463238705468E-3,0.93576544597372635,0.8868869371321737,3.430850900580798E-2,0.88279195478558525,6.5347371924519185E-2,1.6487578313397821E-2,9.7515562797851057E-4,8.5516513825437181E-5,3.9138288860619838E-6,1.0000000000000004]
[11,2.75,52.75,0.89617841448470048,0,6.7759449188133286E-2,3.6062136327166552E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ14*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":233.15533075203351},{"$f":"DZ14*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":44.353042535121361},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2763281621004108},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":0.99537755899672287},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":569.92883513885874},57.650983527300191,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.4967405470109991},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":10.287677323135149},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":6.0093736771328975E-2},433.40230396275223,53.274382967798338,15.338303047615879,6.7270774733502563,1436.9464767328452,0.90582957127269037,1301.6286109607161,3.1522022316614838E-4,0.17753976725562515,null,8.9240341173964374E-4,8.0515758448979223E-5,null,null,null,4.935250642562863E-5,9.4625120185738727E-3,2.9040394865178972E-4,0.18863017512263122,0.17086679066042554,3.6062136327166552E-2,0.87869697243899669,0,6.6702180319449175E-2,1.738523761933293E-2,1.0527687740647411E-3,9.6204426370801027E-5,4.5000946193784928E-6,1.0000000000000004,3.0873585389152229E-3,0.87018604561083468,5.0113770992639981E-3,4.0246489012917702E-4,9.7262998535761355E-6,null,null,null,null,6.7147756679492119E-4,6.4332123273188838E-2,1.6584988233429366E-3,4.0080656122473439E-5,6.3599894495389636E-5,1.7166638171459209E-2,1.549995533783305E-4,1.0598013609467302E-5,1.0153618701358833E-3,2.6176292359208709E-5,6.3259796018187004E-7,3.5194177388569951E-7,9.4994765913570419E-5,8.577186833449102E-7,4.5890379872649236E-8,4.4542042395058433E-6,0.96393786367283363,1.4122764666502918E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.2923965109952815E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8410291056837949E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4491834095874493E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP16","v":0.92996810599775004},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96327838312006253},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95400923143514804},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96815569783781841},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96009196723152679},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96027892620535482},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95027241141885055},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96554746105495337},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95683812091957288},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97957827941611919},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97436858416798489},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98231052929228369},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9777899116315677},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97404640808215071},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96744912068391087},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97751024226697691},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97178062385050801},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.96770231731802614},0.89993229120587848,0.106,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87869697243899669,1.738523761933293E-2,9.6204426370801027E-5,0.96393786367283341,0.87869697243899647,5.3932856367327354E-3,2.7966790564444366E-3,0.93007492317107887,0.87869697243899658,3.7978852250150935E-2,0.87444150902491569,6.8022840345951005E-2,1.8306419752132125E-2,1.1364685767775023E-3,1.0868774232179008E-4,5.2223077512055578E-6,1.0000000000000002]
[12,3,53,0.88953481855403882,0,7.0569613272826154E-2,3.9895568173135311E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ15*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":230.969038639616},{"$f":"DZ15*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.937145087083238},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2362291324074031},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":0.99915292555459356},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":161.30989306011068},59.622177365718244,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.2666725631673881},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":11.344244786461045},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":6.5445735250732245E-2},450.38372055558057,53.07893354594195,15.229932559969633,6.702397630436935,1046.1449835872984,0.89807251839304003,939.51406001449061,2.513436752651318E-4,0.17617441862109473,null,8.976328730942939E-4,8.0749591208122059E-5,null,null,null,5.1336383304828644E-5,9.8428892178459015E-3,3.0213161867763129E-4,0.18760050198049064,0.16847885526541773,3.9895568173135311E-2,0.87018604561083468,0,6.9343500372452849E-2,1.9227601884931323E-2,1.2201683794902632E-3,1.2117105827277912E-4,5.9445208830326235E-6,1.0000000000000002,2.4441692106462053E-3,0.86229773706414803,5.0303847465014047E-3,4.0399139881241715E-4,9.7631907266595392E-6,null,null,null,null,6.980672097994452E-4,6.6879592133127025E-2,1.7241732312708194E-3,4.1667798255561477E-5,7.0339760551855414E-5,1.8985836816888327E-2,1.7142530749114106E-4,1.2283192102812357E-5,1.1768134448901459E-3,3.0338555830907366E-5,7.3318666639754564E-7,4.4327645619716062E-7,1.1964747101923197E-4,1.0803107973499798E-6,6.0620130143161133E-8,5.8839007528894624E-6,0.96010443182686489,1.1286390675302405E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3228705790417182E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8655029024170311E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5083288136763684E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP17","v":0.92421794904821752},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.95946558761072487},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94868924437734825},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96484001705736377},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9554590532560352},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95616184575965046},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.94453287268869224},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96196558077025329},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95183703425638522},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97743804475708185},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97136824752547291},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98045377361354769},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97518494450773496},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97133495765031541},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9636540381347739},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97515603532076978},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96848227873218495},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96429168378420993},0.89121568227129477,0.106,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87018604561083468,1.9227601884931323E-2,1.2117105827277912E-4,0.96010443182686467,0.87018604561083446,5.4235682892467508E-3,3.0873585389152229E-3,0.92433423551861915,0.87018604561083457,4.1508249807978639E-2,0.86624189133749141,7.0626738626040644E-2,2.0170801665951442E-2,1.3099190604268856E-3,1.3557854256145922E-4,6.8209595498348061E-6,1.0000000000000002]
[13,3.25,53.25,0.88356172453796966,0,7.3317344019208572E-2,4.3120931442821968E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ16*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":228.78790922070854},{"$f":"DZ16*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.522229736105089},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1962247922571043},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.0013965722780005},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":159.78658173065062},61.533173113785978,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.0555317197959706},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":12.426785712868204},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":7.0906749618261031E-2},466.9517921561004,52.883532107228326,15.122693396804008,6.6777238464641551,1062.0164808546647,0.89038189287598191,945.60024448886531,3.0890181643837751E-4,0.17470378311078216,null,9.0159236028451706E-4,8.0859079437581871E-5,null,null,null,5.3269778562560194E-5,1.0213587960891748E-2,3.135656320542539E-4,0.18657555973845122,0.16612350004431803,4.3120931442821968E-2,0.86229773706414803,0,7.1909976879628426E-2,2.1114001446971564E-2,1.3996697413635082E-3,1.4998602685013936E-4,7.6973982166369871E-6,1.0000000000000002,3.0158373819177608E-3,0.85382553526525307,5.0416807212869457E-3,4.0489858124170033E-4,9.7851144485679835E-6,null,null,null,null,7.2390341773179807E-4,6.9354876782693725E-2,1.7879867115334258E-3,4.3209967669482683E-5,7.7240719615451564E-5,2.0848517065349979E-2,1.8824366200613301E-4,1.4090196568480123E-5,1.3499367773574021E-3,3.4801720243666853E-5,8.4104719395903226E-7,5.4868939339913124E-7,1.481001243749409E-4,1.3372130817993331E-6,7.8495355780165698E-8,7.6189028608568211E-6,0.9568790685571783,1.4058952206138398E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3502841606834152E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8875188152189097E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5615342918964759E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP18","v":0.91842761749322299},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.95642877692857631},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94445818278705052},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96219787522952516},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9517719270068925},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95288365388639329},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.93997004996079669},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95911204885541823},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94785833986559342},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97573066289986665},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96897664590008969},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97897214484242379},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97310771836244991},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96917305388899633},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96063123886139745},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97327833462993163},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.965853878397118},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96157467557179754},0.88313673832722484,0.106,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86229773706414803,2.1114001446971564E-2,1.4998602685013936E-4,0.95687906855717808,0.86229773706414792,5.4441393360404816E-3,2.4441692106462053E-3,0.91855132921183802,0.86229773706414792,4.5036780893113304E-2,0.85806163616470055,7.3153267191804552E-2,2.2077701902548333E-2,1.495422631422547E-3,1.6644393573437356E-4,8.7472806766260868E-6,1.0000000000000002]
[14,3.5,53.5,0.87704983946799664,0,7.5997530188598866E-2,4.6952630343404633E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ17*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":226.5441771857819},{"$f":"DZ17*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":43.095405515266862},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1550722504807034},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.0020977246555351},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":158.2195484315499},63.380313639410701,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.8621658713851961},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":13.533719028398171},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":7.6468624190410339E-2},483.07555643606611,52.67366736036324,15.012170891982297,6.6512237476842255,1077.2815867072154,0.88275712587216437,950.97799723666628,2.9755688291891385E-4,0.17326691390437479,null,9.0427213130692694E-4,8.0843682734690165E-5,null,null,null,5.5149138161440638E-5,1.0573926886991053E-2,3.2468475316123672E-4,0.18550334737964905,0.16375440177252468,4.6952630343404633E-2,0.85382553526525296,0,7.4396557503980665E-2,2.3041402358125105E-2,1.5911755214815862E-3,1.8290184461860776E-4,9.7971631366151866E-6,1,2.8977018858719907E-3,0.84546764855499512,5.0452107777324753E-3,4.0518208091681125E-4,9.7919657365092352E-6,null,null,null,null,7.4893532972152628E-4,7.1753104404166351E-2,1.8498136416260399E-3,4.4704128466748365E-5,8.4291672687462939E-5,2.2751683117927822E-2,2.0542756750982141E-4,1.6018047122165173E-5,1.5346379879487464E-3,3.9563365357336291E-5,9.5612105333841769E-7,6.6910434447095832E-7,1.8060206344079681E-4,1.6306768333399853E-6,9.9908018839763905E-8,9.6972551177754231E-6,0.95304736965659564,1.3642026131988283E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3752235385837015E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9075476890947208E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6099377272826207E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP19","v":0.91260587167901297},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.95265863234811055},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93921305765346663},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95891612825458405},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94719800516288621},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94881504636051128},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93431601586871571},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95556864840352762},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94292451017138756},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97360759304621247},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96600516524216096},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97712930277566368},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97052587360631759},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96648624998061372},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95687836957640815},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97094394868021527},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96258910942262432},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.95820092486826269},0.87445979028303733,0.106,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85382553526525296,2.3041402358125105E-2,1.8290184461860776E-4,0.95304736965659531,0.85382553526525296,5.456364416977214E-3,3.0158373819177608E-3,0.91273900874241087,0.85382553526525296,4.8826488317287864E-2,0.84964659191012404,7.559743634293975E-2,2.4024040599297889E-2,1.6928685855717059E-3,2.0153363670837043E-4,1.1040608070534506E-5,1]
[15,3.75,53.75,0.87069449282426403,0,7.8605160884565109E-2,5.0700346291171088E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ18*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":224.30041705692011},{"$f":"DZ18*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.668575950130922},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1139191934302755},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.0017360724460962},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":156.65249551150904},65.165487244539449,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.685424324688141},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":14.66346565201593},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":8.2124363567875627E-2},498.73837031497226,52.461972659909335,14.902348098270123,6.62449257650366,1092.0608290189032,0.87519765340356559,955.76907493129647,3.0963312832520725E-4,0.17181754688982792,null,9.0608709359441366E-4,8.0742397556305375E-5,null,null,null,5.697099969748322E-5,1.0923242207389638E-2,3.3546826101805429E-4,0.18442969097740902,0.16141243276137313,5.0700346291171088E-2,0.84546764855499523,0,7.6798315181898835E-2,2.5006678840470673E-2,1.7945616496618255E-3,2.201654287981331E-4,1.2284053004453826E-5,1.0000000000000002,3.0141982595214036E-3,0.83699523602531356,5.0433899856281127E-3,4.0503585266862433E-4,9.7884318635583E-6,null,null,null,null,7.7311334600039259E-4,7.4069523002002008E-2,1.9095315138710752E-3,4.6147320025361921E-5,9.1481184828065166E-5,2.4692248499777286E-2,2.2294915586532115E-4,1.8065494774044791E-5,1.7307974149342628E-3,4.4620406261482683E-5,1.0783336920352751E-6,8.0542459928889713E-7,2.1739710073555703E-4,1.9629034632871847E-6,1.2526844576170256E-7,1.2158784558692123E-5,0.94929965370882918,1.4332434984587444E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.3981189307173061E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9259350331261031E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6543741056963222E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP20","v":0.90675984165329271},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.94901369181776507},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93415020431177787},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95574169874171577},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94277975877796427},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94488283045610943},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.92886095918570444},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95214208347777585},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93816049085167275},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97155144330683763},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96312987820093543},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97534403075866405},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96802658828638155},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96388566772157547},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95325000420578698},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96868364055865286},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95943100751526289},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.95493854070753836},0.8658999199605939,0.106,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84546764855499523,2.5006678840470673E-2,2.201654287981331E-4,0.94929965370882896,0.84546764855499523,5.4601848243857956E-3,2.8977018858719907E-3,0.90690207428880265,0.84546764855499512,5.2649240780255568E-2,0.84123144229015445,7.795561408476448E-2,2.6006747353393828E-2,1.9021219861751649E-3,2.4109146789758643E-4,1.3742037359234204E-5,1.0000000000000002]
[16,4,54,0.86426406939862754,0,8.1137795332032636E-2,5.4598135269340049E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ19*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":221.97695053691808},{"$f":"DZ19*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":42.226583871038471},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0713042324892834},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.0001124628587288},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":155.0297752626056},66.88476455073824,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.524155814257735},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":15.814445717463808},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":8.7865761212042315E-2},513.91994966364314,52.231581598686589,14.788042845460879,6.5954005733367804,1106.1509328907093,0.86770291632177787,959.8103903613237,3.5911460686552274E-4,0.17028172398170072,null,9.0686337133654197E-4,8.053941570492824E-5,null,null,null,5.873377983871963E-5,1.1261230416098939E-2,3.459064789773453E-4,0.18329411205052273,0.15904483557084931,5.4598135269340049E-2,0.83699523602531345,0,7.9112912987630124E-2,2.700681586631699E-2,2.009682322688504E-3,2.620175069970397E-4,1.5200021714014582E-5,1.0000000000000002,3.5063915624254146E-3,0.82803947684332035,5.035215680480546E-3,4.0437937227253096E-4,9.7725668146136596E-6,null,null,null,null,7.9641394120219793E-4,7.6301878685924682E-2,1.9670822223926401E-3,4.7538138110603687E-5,9.8798226251685882E-5,2.6667236093726534E-2,2.4078154633877028E-4,2.0231071752180261E-5,1.9382744357675438E-3,4.9969217670387366E-5,1.2075974983924906E-6,9.5853080445823376E-7,2.5872293699363017E-4,2.336039198951314E-6,1.5500446757828006E-7,1.5045017246436302E-5,0.94540186473066035,1.6847338256565869E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4192957418920524E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.942942180690357E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6954749870206177E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP21","v":0.90089545154166029},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.94519845026505911},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.92885933499963125},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95241718810012876},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93815907185333969},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94076823968234558},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9231628559339603},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94855453388468258},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93318017862258873},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9693954273405927},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96011761832468889},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97347150101785063},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96540716147860206},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96116039843617351},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94945197857042274},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96631407653746559},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9561234957198953},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.95152301482486079},0.85722275609292486,0.106,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83699523602531345,2.700681586631699E-2,2.620175069970397E-4,0.9454018647306599,0.83699523602531345,5.4582142701602955E-3,3.0141982595214036E-3,0.90104724843948558,0.83699523602531345,5.6809609437791807E-2,0.8325173564343169,8.0225003677017681E-2,2.8022756777354347E-2,2.1230245048600178E-3,2.8535483083052865E-4,1.6894337828897345E-5,1]
[17,4.25,54.25,0.85738686668637609,0,8.3592049707380531E-2,5.9021083606243571E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ20*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":219.6594436920789},{"$f":"DZ20*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.78572549849752},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.028798578621192},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":0.99773497672340139},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":153.41121727964412},68.541466120597434,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.377219064080334},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":16.985093066850734},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":9.3686179448405807E-2},528.61416344364022,52.000017231994406,14.6747263475065,6.5661604142203966,1119.7354518939035,0.86027236026664922,963.27746007501139,3.0829981060115553E-4,0.16886038013241045,null,9.0703884112997859E-4,8.0275889998539411E-5,null,null,null,6.0435222908466309E-5,1.1587459098942812E-2,3.5598575389036438E-4,0.18215987474988177,0.15670710539695798,5.9021083606243571E-2,0.82803947684332035,0,8.1337094366405224E-2,2.9038697688391707E-2,2.2363666870315324E-3,3.0869215466401755E-4,1.8588653943780107E-5,1.0000000000000002,2.9912961122267761E-3,0.81961176745060571,5.0232458711707943E-3,4.0341807403188881E-4,9.7493352851895651E-6,null,null,null,null,8.1880433223856111E-4,7.8447030612833576E-2,2.0223847954409782E-3,4.8874625892108784E-5,1.062313987133235E-4,2.8673569329456004E-2,2.5889696022238066E-4,2.2513058108106427E-5,2.1569042676737732E-3,5.5605551441377038E-5,1.3438098082759379E-6,1.1292792711877425E-6,3.0481070443307776E-4,2.7521709597520669E-6,1.8956054548895279E-7,1.8399093398291154E-5,0.94097891639375664,1.4524055185333812E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4390062870798049E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9587717665431954E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.733730075188238E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP22","v":0.89501770594995045},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.94073224069833117},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9226768384722811},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94852313670454591},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9327551931215432},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93595336402106799},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.91650792573043627},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94435370832999543},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92735831332894103},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96686658035859152},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95658795971067789},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97127444572676225},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96233639845427843},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95796597907527492},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94500574790343539},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96353544139924219},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95224922384849342},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.94752378526114134},0.84805056461744022,0.106,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82803947684332035,2.9038697688391707E-2,3.0869215466401755E-4,0.94097891639375641,0.82803947684332035,5.4493676195676907E-3,3.5063915624254146E-3,0.89518086176485678,0.82803947684332035,6.0991165476795291E-2,0.82382562214696309,8.2403685425204792E-2,3.006903494366029E-2,2.3553959380524926E-3,3.3455420526923622E-4,2.0541864055049632E-5,1.0000000000000002]
[18,4.5,54.5,0.85107155590540906,0,8.5967196747244151E-2,6.296124734734701E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ21*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":217.39856856041757},{"$f":"DZ21*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":41.355640153428489},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9873316133781871},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":0.99493257058115281},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":151.83221115891638},70.138735433049149,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.243534782399854},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":18.173926602457708},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":9.9579341780367508E-2},542.82574197002543,51.77766264133939,14.56561780573985,6.5380831944655382,1132.9315658279791,0.85290543562527976,966.28349068614284,3.205731057656535E-4,0.16742717307683025,null,9.0689518053451541E-4,7.9978428095854961E-5,null,null,null,6.2075004357361115E-5,1.1901866104881319E-2,3.6570379441315466E-4,0.1810642646948781,0.15443069555575598,6.296124734734701E-2,0.81961176745060571,0,8.3470276484004374E-2,3.1099372198928867E-2,2.4744251890734519E-3,3.6041625587445478E-4,2.2495074166319157E-5,1.0000000000000002,3.109824717012205E-3,0.81108079907712849,5.0091367385736553E-3,4.0228496622777665E-4,9.7219516635631278E-6,null,null,null,null,8.402786518334522E-4,8.0504416657732267E-2,2.075424741287888E-3,5.0156433150771536E-5,1.1376990260548549E-4,3.0708333218573185E-2,2.772690777501953E-4,2.4909545643302366E-5,2.3865040922409157E-3,6.1524694468373151E-5,1.4868567208607604E-6,1.3185000027004642E-6,3.5588443432194082E-4,3.213321549813484E-6,2.2939684297090986E-7,2.2265677323348248E-5,0.93703875265265302,1.5256600302579859E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4574503078363303E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9735842036044688E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7695270373465834E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP23","v":0.88913089067293205},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.93689790790940819},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91737862827531014},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94517802232376713},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92812034485887185},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93182121378436333},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91080781030603009},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9407462126570334},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92236720128208738},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96469121417116721},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.9535547013594089},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96938387289359096},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95969627595612195},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95521990782117894},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94118841664726172},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96114579774423048},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94892098700869065},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94408955197188216},0.83941918421976891,0.106,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81961176745060571,3.1099372198928867E-2,3.6041625587445478E-4,0.93703875265265302,0.81961176745060571,5.4364132804878727E-3,2.9912961122267761E-3,0.88930363820072245,0.81961176745060571,6.5006412704317063E-2,0.81534628326386704,8.4491914940155149E-2,3.2142707562508858E-2,2.5990383719394486E-3,3.8891269233238439E-4,2.4730464880170826E-5,1.0000000000000002]
[19,4.75,54.75,0.84468425113200774,0,8.8264170806705386E-2,6.7051578061287129E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ22*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":215.01020868599929},{"$f":"DZ22*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.90130343825421},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.943526436120337},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":0.99094259152154729},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":150.16416907760259},71.668664518925752,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.12200213842277},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":19.379435668831192},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.10553653969318628},556.53880028837068,51.526072324912413,14.448808338017134,6.5063143131408685,1145.3057843598119,0.84560159749136787,968.47240087076102,4.0793784931984778E-4,0.16583271962981008,null,9.0577176035331144E-4,7.9585872086153351E-5,null,null,null,6.3654001304883065E-5,1.2204619684570974E-2,3.7506538333942677E-4,0.17986935418078467,0.15209781323501217,6.7051578061287129E-2,0.8110807990771286,0,8.5513553396305925E-2,3.3186042926088843E-2,2.7236515548054456E-3,4.1740912879031396E-4,2.6965855594022491E-5,1.0000000000000002,3.9845609431891664E-3,0.80169683489517507,4.989048592618262E-3,4.0067168243478003E-4,9.6829637113107887E-6,null,null,null,null,8.6084791362953821E-4,8.2475092002584766E-2,2.1262292627980761E-3,5.1384217293549664E-5,1.214035076789308E-4,3.2768766451668416E-2,2.9587296674149477E-4,2.7418457838396898E-5,2.6268749647733155E-3,6.7721517905522854E-5,1.636614288210402E-6,1.5269953240647789E-6,4.1216068714752932E-4,3.721446318719868E-6,2.7498829723975952E-7,2.6690867296782732E-5,0.93294842193871319,1.97651843677909E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4747887322823205E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9875087336317402E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8031782098306976E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP24","v":0.88323871779127916},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93288605427742011},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91184463255439785},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94167605770033547},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92327537238534874},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92749926336133059},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.90485695304128955},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93697070403568472},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9171520343381},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9624108546459833},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95037805313897483},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96740143422110081},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95693013243339309},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95234312247219777},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93719420191199665},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.9586414112102607},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94543657828720873},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94049551119835384},0.83068204939928769,0.106,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.8110807990771286,3.3186042926088843E-2,4.1740912879031396E-4,0.93294842193871286,0.81108079907712849,5.421143656464995E-3,3.109824717012205E-3,0.8834215328328372,0.81108079907712849,6.9549594464265799E-2,0.80638881698615184,8.6488846995754473E-2,3.4240855161495054E-2,2.8537333336625583E-3,4.4864566692168309E-4,2.9507391748867748E-5,1.0000000000000002]
[20,5,55,0.83747238449712935,0,9.0480004635626401E-2,7.2047610867244469E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ23*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":212.64909916385633},{"$f":"DZ23*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":40.452150546369182},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9002210606404963},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.0100325919021111},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":148.51515877404253},69.855865702775858,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.987339284953388},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":20.566926323390248},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.11071565638106425},569.749218588742,51.269847956516557,14.333200506095309,6.4739602795371196,1153.8737364352023,0.83836030562490627,967.36193833036873,3.0581473328345822E-4,0.16445603460392022,null,9.2398214947095759E-4,5.62459330426455E-5,null,null,null,8.410273683929882E-5,1.2455518229343092E-2,3.8345556229652428E-4,0.17866515394819618,0.14978577306853069,7.2047610867244469E-2,0.80169683489517507,0,8.7464140595203008E-2,3.5295667396901272E-2,2.983815112519671E-3,4.7988220505305217E-4,3.2048927903713002E-5,1.0000000000000002,2.9511317882569875E-3,0.79337026964718738,5.0851600529052757E-3,2.8342394894543659E-4,6.8494578800232179E-6,null,null,null,null,1.13649145074724E-3,8.4103681189340876E-2,2.1714899310283126E-3,5.2478024086582495E-5,1.29121083745844E-4,3.4851864811383713E-2,3.1468150177171487E-4,3.8771093420827659E-5,2.8691739636787224E-3,7.4079782054611954E-5,1.7902733655088827E-6,1.7555387093271219E-6,4.7384823604060874E-4,4.2784303031163009E-6,4.21847384107429E-7,3.1627080519605571E-5,0.92795238913275591,1.480142665776929E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5504663622816587E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4215152336009183E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4353514424553094E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP25","v":0.87734443334077283},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.92771270865340583},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90472285654535567},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93715721823297793},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91703446263707755},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92192833081950665},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.89720314349441177},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93210062068984767},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91043763210660045},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95946379384444513},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94627722830410033},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.9648384567454048},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95335739297674726},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94862803166344312},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93204337476170485},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95540572575275928},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94094022095084451},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.93585970727674461},0.82107130456717703,0.106,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.80169683489517507,3.5295667396901272E-2,4.7988220505305217E-4,0.92795238913275557,0.80169683489517496,5.3994032387643526E-3,3.9845609431891664E-3,0.87754055390817376,0.80169683489517496,7.4176457268376642E-2,0.79753355227118128,8.8326490918724576E-2,3.6301223044129367E-2,3.1134990299683568E-3,5.1390511157413648E-4,3.4872356045971874E-5,1.0000000000000004]
[21,5.25,55.25,0.83122497635664006,0,9.2469719973851436E-2,7.6305303669508801E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ24*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":210.18174786272891},{"$f":"DZ24*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.98278732462763},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8549670927351785},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.0045197774136887},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":146.79194869848081},71.173764580562619,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.838148852426713},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":21.73448097447012},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.11645128737081158},581.56549752327533,50.980984827992636,14.210134586072321,6.4374848754775487,1163.8729182636343,0.83118102441222164,967.38908448800953,4.9302900224149646E-4,0.16269546650945993,null,9.2143015034789981E-4,5.5888243448073323E-5,null,null,null,8.5844221888658313E-5,1.2713438740567188E-2,3.9145432303725218E-4,0.17735655119099047,0.1474153999051461,7.6305303669508801E-2,0.79337026964718738,0,8.9188841242246159E-2,3.7306778691357463E-2,3.2431829474170427E-3,5.4792801809522068E-4,3.7695784188230754E-5,1.0000000000000002,4.8347828346696911E-3,0.78318939276984734,5.0574049643661917E-3,2.8187700514912807E-4,6.8120731550731816E-6,null,null,null,null,1.1589018640563292E-3,8.5762117119527359E-2,2.2143094232637121E-3,5.3512835398758584E-5,1.3647827200789366E-4,3.6837688685086342E-2,3.3261173426322717E-4,4.2141266899395531E-5,3.1185766279995851E-3,8.0519159816509791E-5,1.9458927015522477E-6,2.0044686707745503E-6,5.410384509318152E-4,4.8850984926308821E-6,4.9617472383034154E-7,3.7199609464400409E-5,0.92369469633049173,2.4533673705737447E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5663349820760607E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4303596885239713E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4567256847141662E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP26","v":0.87145089900643158},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92385630209569791},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89942459454527834},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93378649254485058},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91238722200929834},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91777723157806068},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89151232881813391},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92846916652679123},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90544028153991518},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95726214597357207},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.9432170105160822},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96292305087737118},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95068989431210593},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94585465764410259},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92820358707547446},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95298912038047523},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93758613893167708},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93240309187104797},0.81254351264740121,0.106,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.79337026964718738,3.7306778691357463E-2,5.4792801809522068E-4,0.92369469633049117,0.79337026964718727,5.3754334597307359E-3,2.9511317882569875E-3,0.87165658299744231,0.79337026964718727,7.9392706110022762E-2,0.78827983120851741,9.0004181663069852E-2,3.8320326902428321E-2,3.3773481091168432E-3,5.8474281442177283E-4,4.0863192423407142E-5,1.0000000000000004]
[22,5.5,55.5,0.82314482549409473,0,9.4375065955368764E-2,8.2480108550536724E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ25*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":207.6319143499754},{"$f":"DZ25*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.497733545741866},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8082003093033561},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":0.99816606951250975},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":145.01113264761119},72.426815362266382,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.697205989956039},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":22.913353656219989},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.1222264075201285},592.85611297868365,50.671417341719497,14.082102459685268,6.3983950850871372,1173.1147762032824,0.82406322282635724,966.72074322329775,3.7430864041190613E-4,0.16118655991612524,null,9.1819023057478381E-4,5.5484283142735331E-5,null,null,null,8.7502653859855288E-5,1.2959060410701157E-2,3.9907481226041596E-4,0.1759801809470761,0.14501879506481305,8.2480108550536724E-2,0.78318939276984723,0,9.0819522083893545E-2,3.9333875113499187E-2,3.5115132708166442E-3,6.2155761074832508E-4,4.4030600658583544E-5,1.0000000000000002,3.6329796116412075E-3,0.77424413380064494,5.0254162722527442E-3,2.8009409933179522E-4,6.7689859765009123E-6,null,null,null,null,1.1800906029248298E-3,8.7330145578895763E-2,2.2547946667504843E-3,5.4491235322466202E-5,1.4389393818416892E-4,3.8839296691805192E-2,3.5068448350982818E-4,4.5627897150886447E-5,3.3765974330867677E-3,8.718105109545712E-5,2.1068894835328284E-6,2.2738256060670821E-6,6.1374223580169807E-4,5.5415493405599591E-6,5.795574118518457E-7,4.3451043246731697E-5,0.91751989144946333,1.8661571102403407E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5814117641429133E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4387628087135429E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4770333609050454E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP27","v":0.86556065531001225},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.91749749303927386},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89070811375318215},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92822436672260866},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90473371879329556},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91093566173899043},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88215612251277065},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92247919617340535},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89721481339477138},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95362283820130178},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93816481933558049},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95975559412356926},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94628349395021649},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94127412976697933},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92187186706526136},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94899573813371807},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93205124003962436},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.92670177571832979},0.80211659626770948,0.106,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.78318939276984723,3.9333875113499187E-2,6.2155761074832508E-4,0.91751989144946333,0.78318939276984711,5.3460940426703933E-3,4.8347828346696911E-3,0.86578295974245278,0.78318939276984723,8.4982831266996225E-2,0.77871676328524608,9.158754196752103E-2,4.0354030285693329E-2,3.6500277043561035E-3,6.6124044882274015E-4,4.7565041364704017E-5,1.0000000000000002]
[23,5.75,55.75,0.81631924254542965,0,9.6195203471114904E-2,8.7485553983455741E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ26*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":205.33873339927354},{"$f":"DZ26*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":39.061502678023125},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7661408193974273},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":0.99263622195099022},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":143.40956398670343},73.627314452091497,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.563541865730233},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":24.102214853633857},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.12803734917210238},603.66261087788007,50.411635379141245,13.970913338750906,6.3655918259766722,1182.4004370477251,0.817006374387795,966.0286941469061,3.0941578039897982E-4,0.15982005038673819,null,9.1568923127339011E-4,5.5126634354474955E-5,null,null,null,8.9077541241353698E-5,1.3192310523085712E-2,4.0631438736888844E-4,0.17478798448446098,0.14280289749019964,8.7485553983455741E-2,0.77424413380064494,0,9.2355561851148515E-2,4.1374185457887472E-2,3.7885421378955632E-3,7.0092328689715523E-4,5.1099482070824482E-5,1.0000000000000002,2.9728933610745109E-3,0.76598839114975936,4.9975754281612302E-3,2.7854237590671201E-4,6.7314857430834509E-6,null,null,null,null,1.2000495947083586E-3,8.8807169168223149E-2,2.2929302371174354E-3,5.5412851099576765E-5,1.5135794445674615E-4,4.0853952470835203E-2,3.6887504259552602E-4,4.9227554529360163E-5,3.6429825751403736E-3,9.4058902879883691E-5,2.2731053459458585E-6,2.5641666839484519E-6,6.9210997948816332E-4,6.2491407250434285E-6,6.7260230687231204E-7,5.0426879763952167E-5,0.91251444601654452,1.5441418274621643E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5957760058139795E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4467687909356646E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.4963812805930868E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP28","v":0.85967597130870788},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91268830887344643},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88413223729488677},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92401426065702497},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89895308308452038},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90576398727444851},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.87510267033334943},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91794723243581833},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.8910060178312551},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95086290138154383},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93433866167815149},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95735240641888264},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94294427940762837},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.9378035977769309},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91708290958661376},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94596832262786412},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92786154530798315},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92238841752749845},0.79295515876185418,0.106,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.77424413380064494,4.1374185457887472E-2,7.0092328689715523E-4,0.9125144460165443,0.77424413380064483,5.3122793575610403E-3,3.6329796116412075E-3,0.85991045816412826,0.77424413380064494,8.9673936595335638E-2,0.77011626247520215,9.3080153223766449E-2,4.2399805270873413E-2,3.9312720462370615E-3,7.4354608463260115E-4,5.5024303952882964E-5,1.0000000000000002]
[24,6,56,0.81019998511598679,0,9.7937695676797887E-2,9.1862319207215548E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ27*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":203.29860928943521},{"$f":"DZ27*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.673410708910829},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7287226734903967},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":0.98797066560987012},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":141.98473144669853},74.780729843088849,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.436330737097816},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":25.299931411056001},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.13387994604166747},614.03113139142692,50.20119586868941,13.876300709622832,6.3390191504917377,1191.7719638416602,0.81000995712551338,965.34715733477208,1.9286767174824638E-4,0.158697789958613,null,9.1395623421800659E-4,5.4817416640972639E-5,null,null,null,9.0576168109843003E-5,1.3414267912151794E-2,4.1320589408388016E-4,0.17377748125556577,0.14076149014120054,9.1862319207215548E-2,0.76598839114975936,0,9.3804744596384382E-2,4.3425425083859347E-2,4.0740019545785593E-3,7.8616888236804697E-4,5.8949125834941453E-5,1.0000000000000002,1.7890770000620262E-3,0.75894129513552833,4.9740859874039143E-3,2.772331801314178E-4,6.6998466337105572E-6,null,null,null,null,1.2188799838178045E-3,9.0200672868836831E-2,2.3289093906091948E-3,5.6282353120551504E-5,1.5886193299306041E-4,4.2879400108252627E-2,3.8716304261365712E-4,5.2936761971225688E-5,3.9174747413160864E-3,1.0114607155749272E-4,2.444379733754378E-6,2.8760180947175736E-6,7.7628370924679813E-4,7.0091550265313047E-6,7.7592406846185659E-7,5.8173201766479596E-5,0.90813768079278456,9.3858215348956997E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6094954759007034E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.45441540647768E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5148607249994758E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP29","v":0.85379888426488926},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.90872695117717361},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87872630019912046},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92054411832844252},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89419655547111099},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.90150574918302984},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.86930739775707799},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91421309529711403},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88589967832221805},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94858462001958277},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93118366130331343},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95536790596556143},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94018941742417983},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93494081418446418},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9131380430840863},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9434699200571991},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92440809836153492},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.91883453522214664},0.78449990099671685,0.106,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76598839114975936,4.3425425083859347E-2,7.8616888236804697E-4,0.90813768079278445,0.76598839114975936,5.2828492898110251E-3,2.9728933610745109E-3,0.85404308745391877,0.76598839114975936,9.3474023017719191E-2,0.76246484314264384,9.4489751726312562E-2,4.445548388142629E-2,4.2208109691312824E-3,8.3179933158616893E-4,6.3287931180853365E-5,1.0000000000000002]
[25,6.25,56.25,0.80530426759532592,0,9.9610005576451527E-2,9.5085726828222833E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ28*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":201.33422900701953},{"$f":"DZ28*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":38.299727456891176},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6926937536468141},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":0.98334708999048837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":140.61279876190139},75.88577341256007,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.314788045961315},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":26.505426689846271},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.13974889400473639},623.9830386406644,50.003455878029172,13.786807375012165,6.3140500722472277,1200.8558850777747,0.80307345353837845,964.37548283129468,2.5916385552840411E-4,0.1574534479203441,null,9.1228172826079903E-4,5.4510915669864257E-5,null,null,null,9.20056914596657E-5,1.3625992592114923E-2,4.1978162236480789E-4,0.17281718432574256,0.13878489304725261,9.5085726828222833E-2,0.75894129513552833,0,9.5174758856240743E-2,4.548554267899324E-2,4.3676199836840054E-3,8.7742978080429079E-4,6.7626736526765283E-5,1,2.4541809510694331E-3,0.75125370202286801,4.9508079048650238E-3,2.7593576451255623E-4,6.6684922133542607E-6,null,null,null,null,1.2366816735518253E-3,9.1518049816140076E-2,2.3629230120819295E-3,5.7104354466914087E-5,1.6639839953826941E-4,4.4913614084539782E-2,4.0553019491518808E-4,5.6751975584402088E-5,4.199811673266475E-3,1.0843578582704356E-4,2.6205490060846612E-6,3.2098751083050745E-6,8.6639710642666347E-4,7.8227992693222601E-6,8.9014403181434172E-7,6.6736592494950935E-5,0.90491427317177742,1.3000716618814523E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6226285627915812E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4617351984011011E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5325503403818581E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP30","v":0.84793123172733409},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.90632702845711532},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.8754558971915537},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91844079729730699},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89131710574486844},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89892671856191031},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.86580290175094332},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91195033265341185},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88280956293048085},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9472021940642642},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92927076928728503},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95416342813316268},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93851851785225382},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.933204640768731},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.91074803641857693},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.94195422744832558},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92231484001438713},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.91668105848682324},0.77728249902384838,0.106,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75894129513552833,4.548554267899324E-2,8.7742978080429079E-4,0.90491427317177719,0.75894129513552833,5.2580190141690427E-3,1.7890770000620262E-3,0.84818062942630834,0.75894129513552833,9.7044783337664864E-2,0.75509749857919817,9.5821808288622926E-2,4.6519007770063757E-2,4.5183673492729687E-3,9.2613133652899896E-4,7.2403338648561563E-5,1.0000000000000004]
[26,6.5,56.5,0.79978100777625605,0,0.10121515237663738,9.9003839847106895E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ29*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":199.28420131460902},{"$f":"DZ29*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.909751533345336},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6550939650172145},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":0.97800952025459309},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":139.18104951195545},76.938623460206927,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.198101444463983},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":27.717585915847557},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.14563818468339154},633.51505130475175,49.78484333749774,13.692000788147329,6.2864453696701972,1209.2863956504507,0.79619635055686699,962.82941499495644,2.6270186707076529E-4,0.15621302245465962,null,9.1001592448729848E-4,5.4165257947673272E-5,null,null,null,9.3369134748259202E-5,1.3827932408182081E-2,4.2605501037459045E-4,0.1717872620574703,0.13677639112231399,9.9003839847106895E-2,0.75125370202286801,0,9.646885772100508E-2,4.7552472861134266E-2,4.6691147148619312E-3,9.7483289225370692E-4,7.7179940770357857E-5,1.0000000000000004,2.4845262791318864E-3,0.74356417033969147,4.9239351122262682E-3,2.7443799592127729E-4,6.6322958971355421E-6,null,null,null,null,1.253496933911304E-3,9.2762428113451062E-2,2.3950518666669943E-3,5.7880806975717987E-5,1.7395978836664655E-4,4.6954554987356428E-2,4.2395808541119054E-4,6.0669537480023607E-5,4.4897226765496312E-3,1.1592105657406855E-4,2.8014442582081429E-6,3.5662019959408643E-6,9.6257548532710676E-4,8.6912049306593497E-6,1.015889087377858E-6,7.6164051682979996E-5,0.90099616015289341,1.3296861059115039E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6352259423171587E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4687564111345406E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.549518384565603E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP31","v":0.84207467778027345},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90301265724190061},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87094520005849596},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91553480580945112},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88734324575621559},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89536592966124529},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86097112336943449},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90882476416199154},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87854633527468784},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94529031666167673},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9266271499369314},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95249725954741771},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93620856781120398},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93080468112033599},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90744726639264051},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93985841736888243},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91942268069366573},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91370651733334773},0.76940912116921467,0.106,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75125370202286801,4.7552472861134266E-2,9.7483289225370692E-4,0.90099616015289308,0.75125370202286801,5.233412161590934E-3,2.4541809510694331E-3,0.84233185185982629,0.75125370202286801,0.10099245716209349,0.74740893618127979,9.7077610473341208E-2,4.8588258855539482E-2,4.823654289847803E-3,1.0266647170774411E-3,8.2418320821102671E-5,1.0000000000000002]
[27,6.75,56.75,0.7942667117315374,0,0.10275221379138286,0.10298107447708008,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ30*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":197.22510471425613},{"$f":"DZ30*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.518050435176988},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6173278425263717},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":0.97235039099306708},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":137.74296649286464},77.941656362476337,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.085458148390209},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":28.935293716093302},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.15154309331586896},642.63257362737352,49.561156604500567,13.59678052269107,6.2581999372727513,1217.238461887931,0.78937813950511604,960.86143237916406,2.7272975565291837E-4,0.15496346395029054,null,9.0749295943002206E-4,5.3802268113325755E-5,null,null,null,9.4665876742908568E-5,1.4019995433712081E-2,4.3202285826103451E-4,0.17074417310220283,0.13478171769475636,0.10298107447708008,0.74356417033969147,0,9.7686363225677336E-2,4.9624044849944711E-2,4.978193864833674E-3,1.0784965419011754E-3,8.7656700871847486E-5,1.0000000000000002,2.5807311091362866E-3,0.73580855193658856,4.8954433800924117E-3,2.7284999492432546E-4,6.5939189498714628E-6,null,null,null,null,1.2693169555553923E-3,9.3933155843860375E-2,2.4252791223900371E-3,5.8611303871530862E-5,1.8153815817744721E-4,4.9000079331440925E-2,4.4242736032634115E-4,6.4685649787955845E-5,4.7869266977016043E-3,1.2359462722241765E-4,2.9868901216957349E-6,3.9454316231076744E-6,1.0649356833293522E-3,9.6154269487154856E-6,1.1537905440509984E-6,8.6502910327796481E-5,0.89701892552292006,1.3955940722598037E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6473318890734815E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4755037213464188E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5658244932313204E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP32","v":0.83623073474708731},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.89963460833414743},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86635482031957467},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91257150065985504},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88329633307946354},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89173784962954294},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.85605613157223626},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90563840289556452},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87420637079211538},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94333846580459868},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92393051840150731},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95079578542935139},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.9338513798536352},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92835591720233823},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90408296835635227},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93771923601886331},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91647339586619991},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91067420300604607},0.76153375789496403,0.106,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74356417033969147,4.9624044849944711E-2,1.0784965419011754E-3,0.89701892552291995,0.74356417033969147,5.2050054040446809E-3,2.4845262791318864E-3,0.83649581826807984,0.74356417033969147,0.1050317600244922,0.73968636113814001,9.8257481224815063E-2,5.0661126649349998E-2,5.136376572841511E-3,1.1335134262264726E-3,9.3380964135027596E-5,1.0000000000000002]
[28,7,57,0.78869529069589572,0,0.10422226373220037,0.10708244557190431,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ31*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":195.20710502929413},{"$f":"DZ31*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":37.134167186296139},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5803154831860207},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":0.96663845207272769},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":136.33358575813995},78.897658594802692,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.976093638807367},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":30.157500951422673},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.15745929011446302},651.34945348610768,49.342806123367225,13.504346448051137,6.230628325531792,1224.8377587671939,0.78261831606329801,958.58046421712538,2.3938504165577486E-4,0.15379119847567493,null,9.0494014283728293E-4,5.3436853583561738E-5,null,null,null,9.5897138088209358E-5,1.4202362520729679E-2,4.3769037692047695E-4,0.16972491054948993,0.1328298236882357,0.10708244557190431,0.73580855193658867,0,9.8828599223952804E-2,5.1698208448755285E-2,5.2945592808493471E-3,1.1885303105517698E-3,9.9105227398207707E-5,1.0000000000000004,2.2367782567839561E-3,0.7284272855510121,4.8666857698378314E-3,2.7124717507681048E-4,6.5551838779917996E-6,null,null,null,null,1.2841589403727338E-3,9.5031505997285617E-2,2.4536376468348455E-3,5.9296639459603287E-5,1.8912600879755233E-4,5.1048162698998541E-2,4.6091974095919017E-4,6.8796438371335878E-5,5.0911370392981549E-3,1.3144909547339016E-4,3.1767077064665015E-6,4.3479648659852853E-6,1.1735859033853771E-3,1.0596442300407359E-5,1.3044829784918414E-6,9.7800744419715871E-5,0.89291755442809595,1.2220966851628601E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.658985319179331E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4819988191309467E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5815210844570395E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP33","v":0.83040078130674166},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.8961019352101568},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86156187809088036},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90947094817500163},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87906774941002064},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88794491528120423},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85092656921386134},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90230538655947379},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.86967335040270721},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94129375294748774},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92110804337308572},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94901285154347925},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93138319419230009},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92579214105709962},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90056455451496287},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93547876634802263},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91338742125313799},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.90750241059324344},0.75359071079438078,0.106,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.73580855193658867,5.1698208448755285E-2,1.1885303105517698E-3,0.89291755442809573,0.73580855193658856,5.1748872939666084E-3,2.5807311091362866E-3,0.83067416661502325,0.73580855193658856,0.10897470161798935,0.73211791874380039,9.9363395495538132E-2,5.2735627984832736E-2,5.4562339422221436E-3,1.2467826547052686E-3,1.0533956091239872E-4,1.0000000000000004]
[29,7.25,57.25,0.78350536807078108,0,0.10562767426514499,0.11086695766407437,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ32*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":193.23299809368751},{"$f":"DZ32*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.758633637046266},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5441081657015641},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":0.96090582022630622},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":134.95485993173688},79.808472627703296,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.869287120791306},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":31.383218484550049},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.16338253006533723},659.68065279543816,49.130407459044044,13.414848280365874,6.2038082632327738,1232.1055832095897,0.77591638023031739,956.01090418554895,2.473947603264561E-4,0.15261310837583095,null,9.0238223234851908E-4,5.3070797713597284E-5,null,null,null,9.7065328053531558E-5,1.4375390554261897E-2,4.4306821214079931E-4,0.16873148026067575,0.13092151939476679,0.11086695766407437,0.7284272855510121,0,9.9898191767123459E-2,5.3773047520910201E-2,5.6179086035949401E-3,1.3050349988587672E-3,1.1157389442658974E-4,1.0000000000000004,2.3124029011719247E-3,0.72100090381479376,4.8378239779539312E-3,2.6963854861387297E-4,6.516308478634837E-6,null,null,null,null,1.2980570107456234E-3,9.6060003729512289E-2,2.4801926375086513E-3,5.9938389356891103E-5,1.9671633048157818E-4,5.3096913046596972E-2,4.7941814383165319E-4,7.2997974434052659E-5,5.4020629589712982E-3,1.3947695459106597E-4,3.3707155985231689E-6,4.7741704805869223E-6,1.2886256786957132E-3,1.1635149682467236E-5,1.4686031195783746E-6,1.1010529130701137E-4,0.88913304233592616,1.2763229822433941E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6702206280667891E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.488260874954904E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.5966544871804659E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP34","v":0.82458607774671033},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.8930191792996518},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85738568361828438},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90676393019962387},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87538070358032039},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88463606282195639},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.84645900873844093},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89939618424651224},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86572233865503301},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93950649653549312},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91864301322837139},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94745398442146911},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92922675012181177},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92355242983164743},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.89749414037534814},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93352080971515006},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91069305384928523},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.90473400260509251},0.74603106261221519,0.106,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7284272855510121,5.3773047520910201E-2,1.3050349988587672E-3,0.88913304233592561,0.72842728555101199,5.1444881287926337E-3,2.2367782567839561E-3,0.82486641488694334,0.72842728555101199,0.11281016615929104,0.72471409468290293,0.10039800973729483,5.4809895876814847E-2,5.782922202116709E-3,1.3665688160727732E-3,1.1834252550729576E-4,1.0000000000000004]
[30,7.5,57.5,0.77827575068080002,0,0.10697087466469271,0.11475337465450769,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ33*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":191.25931333111669},{"$f":"DZ33*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.383180397599112},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5079085913402714},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":0.95495484802597108},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":133.57642895302274},80.674199212577577,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.764341182340107},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":32.6114892662629},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.16930835677464356},667.63503690291407,48.914941263289144,13.325455826574448,6.1766008567648765,1238.9531589886026,0.76927183628682816,953.09177168852887,2.4632223316296993E-4,0.15144724976758839,null,8.9964831424747826E-4,5.269319920828863E-5,null,null,null,9.8172897945949999E-5,1.4539442644730748E-2,4.4816721027365365E-4,0.1677316962671575,0.12903126999094078,0.11475337465450769,0.72100090381479376,0,0.10089782770746623,5.5846744232719493E-2,5.9479358006384771E-3,1.4281026332867792E-3,1.2511115658800178E-4,1.0000000000000004,2.2957921677202609E-3,0.71362280412178491,4.8078629189230492E-3,2.6796865394452645E-4,6.475952421059878E-6,null,null,null,null,1.3110460790921265E-3,9.7021232661276435E-2,2.5050108014370515E-3,6.0538165660621203E-5,2.0430247310293902E-4,5.5144535397722516E-2,4.9790636189403525E-4,7.7286281452239097E-5,5.7194101823599399E-3,1.4767060664628141E-4,3.5687301800170156E-6,5.2243851245740013E-6,1.4101458785975975E-3,1.2732369564607762E-5,1.6467887564872006E-6,1.2346436783151456E-4,0.88524662534549292,1.2802311273600653E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6810683699638391E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.4943069183706785E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.611265856428274E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP35","v":0.81878777890632082},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.88981031003256117},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.8530449181446591},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90394482970698087},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87154579202220184},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88119285882588894},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84181731772053425},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89636729757445455},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86161434663776693},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93764318300418836},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91607512946417391},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94582835303614121},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92697949732654361},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92121865200774333},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89429801695352229},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93147993795089457},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90788705115323076},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90185177137208439},0.73842520878448004,0.106,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72100090381479376,5.5846744232719493E-2,1.4281026332867792E-3,0.88524662534549226,0.72100090381479365,5.113978835046439E-3,2.3124029011719247E-3,0.81907537785257201,0.72100090381479365,0.11670102374213201,0.71731185396828934,0.10136346164383286,5.6882129542911795E-2,6.1161332314870667E-3,1.492959559265329E-3,1.3243831208207055E-4,1.0000000000000004]
[31,7.75,57.75,0.77309813546013273,0,0.10825319171011126,0.1186486728297563,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ34*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":189.24774698748996},{"$f":"DZ34*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":36.000520960590649},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4710142266373989},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":0.94860633862926003},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":132.17154129498454},81.494326045607295,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.660564147847445},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":33.841364119328055},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.17523222343526126},675.21541408579412,48.688404757335384,13.233672028579804,6.147995577056351,1245.2964027933156,0.76268419275856636,949.76788170956638,2.8285666888198154E-4,0.15021847491471546,null,8.9658395137139004E-4,5.2294214488799474E-5,null,null,null,9.9221277794643236E-5,1.4694730652702671E-2,4.5299355796390013E-4,0.16669715523791881,0.12713728527778154,0.1186486728297563,0.7136228041217848,0,0.10182909558019947,5.7917514853104091E-2,6.2843306623356554E-3,1.557816485243879E-3,1.3976546757613935E-4,1.0000000000000004,2.6620085126297763E-3,0.70591227510232901,4.7759003994573626E-3,2.6618720687285866E-4,6.4329004957434752E-6,null,null,null,null,1.3231467865193591E-3,9.7916720294690937E-2,2.528131577505607E-3,6.1096921483565125E-5,2.1187791129160995E-4,5.7189268449671135E-2,5.1636849214134646E-4,8.1657328624171313E-5,6.0428804183833137E-3,1.5602235000137645E-4,3.770565326793903E-6,5.6989134272466156E-6,1.5382287274565364E-3,1.3888844360096049E-5,1.8396776660574452E-6,1.379257899100819E-4,0.881351327170244,1.5002290435682186E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6915558137628953E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5001521478323818E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6253919220433983E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP36","v":0.81300694523960237},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.8866025355731566},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84871204372106823},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90112531901945359},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86771522392451539},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87775186396273608},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.83718602789798324},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89333875765969095},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85751251129517381},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93577749057091208},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91350606264739331},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.94420020920846182},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92473035807750736},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9188831696612767},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89110288083470057},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92943687675932629},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90508056179096663},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.89896993882186582},0.73086880382379737,0.106,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7136228041217848,5.7917514853104091E-2,1.557816485243879E-3,0.88135132717024367,0.7136228041217848,5.0823075252886358E-3,2.2957921677202609E-3,0.81330174714751524,0.7136228041217848,0.12079178739483541,0.70976753961205685,0.10226085813717388,5.8950551043576847E-2,6.4555546974198116E-3,1.6260337813508959E-3,1.4767533358655559E-4,1.0000000000000002]
[32,8,58,0.76759011341383654,0,0.10947498462624926,0.12293490195991452,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ35*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":187.19291329965225},{"$f":"DZ35*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.609630794514224},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4333262907047724},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":0.9418452348528068},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":130.73643551460071},82.268949594548985,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.557269974407497},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":35.071901596192333},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.18114974575255813},682.42342415141707,48.449603068962617,13.139120937347741,6.1178415448750405,1251.1234117478289,0.75615296237999818,946.04067409609104,2.8614118657462506E-4,0.14899343461428569,null,8.9317488777584399E-4,5.1873077091469137E-5,null,null,null,1.0021100638235857E-4,1.4841334446172442E-2,4.5754937216466857E-4,0.16562371859044711,0.12523686545255777,0.12293490195991452,0.70591227510232901,0,0.10269262069414831,5.9983587234049604E-2,6.6267787325039688E-3,1.6942510774579128E-3,1.5558519959697184E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.6901075917247167E-3,0.69820962986587209,4.7418606119166264E-3,2.6428998222197537E-4,6.3870505935615371E-6,null,null,null,null,1.3343672581644234E-3,9.8747067913593001E-2,2.5495704903831531E-3,6.1615032007727319E-5,2.1943616205154489E-4,5.9229362337159669E-2,5.3478873483838851E-4,8.6107029969462114E-5,6.3721712925786803E-3,1.6452437758902709E-4,3.9760323667991193E-6,6.1980280128698064E-6,1.6729478109624408E-3,1.5105238482602231E-5,2.047906552537469E-6,1.5353729304443437E-4,0.8770650980400857,1.532707134589012E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7017074013948837E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5058101861729449E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6390656060921317E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP37","v":0.80724455233365688},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88285740037013494},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.84366146137380948},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89783174558945733},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86324681686263283},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87373575284645255},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83179008765783435},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88980200986067581},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85272957493827861},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93359542570038467},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91050401305668138},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94229541884184109},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92210107342124459},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91615327202224361},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.88737237011973058},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92704789538621402},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90180209945639167},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.89560460170863387},0.72297193577424923,0.106,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70591227510232901,5.9983587234049604E-2,1.6942510774579128E-3,0.87706509804008548,0.70591227510232912,5.0485205068259648E-3,2.6620085126297763E-3,0.80754804851989836,0.70591227510232901,0.12510403394815231,0.7020609524841005,0.10309077460982896,6.1013405021907198E-2,6.8008704212611628E-3,1.7658616330046904E-3,1.6410188174540379E-4,1.0000000000000002]
[33,8.25,58.25,0.76209032486418848,0,0.11063650919942182,0.12727316593639013,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ36*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":185.14321689819479},{"$f":"DZ36*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":35.219717892309923},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3957325783198282},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":0.93492421774293055},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":129.30491763985776},83.00017073390346,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.453797437702182},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":36.302194307520317},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.18705711478116921},689.26759813960916,48.208548282542118,13.044893309380072,6.0874030088801172,1256.5501715607438,0.74967766205827768,942.00759487458618,2.8727002338415155E-4,0.14777626893115059,null,8.8963427770488734E-4,5.1443756024387715E-5,null,null,null,1.0114252693362607E-4,1.4979319740404761E-2,4.6183633517586918E-4,0.1645469155907783,0.12335714697899544,0.12727316593639013,0.69820962986587221,0,0.10348892852550963,6.2043222809764813E-2,6.9749621100183576E-3,1.8374721885514678E-3,1.7261856389383571E-4,1.0000000000000004,2.6962908498787781E-3,0.69053763529844947,4.7070157167966205E-3,2.6234788449589505E-4,6.3401162514808084E-6,null,null,null,null,1.3447143219593295E-3,9.951278080486059E-2,2.5693405861736433E-3,6.2092812516060646E-5,2.269708652395399E-4,6.1263100354870162E-2,5.5315158965510793E-4,9.0631254744833714E-5,6.7069771178988706E-3,1.7316879681362292E-4,4.1849405610305495E-6,6.7219695174100279E-6,1.8143680806470698E-3,1.6382138386987952E-5,2.2721100014880477E-6,1.7034645389234766E-4,0.87272683406361029,1.5532377113520457E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7115451285917441E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5112932928240111E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6523165357323024E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP38","v":0.80150149914835089},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.87904658980001449},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83853132003300401},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89447847888431276},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.85870432298411414},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.86965067197024437},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.82631190425951218},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88620227238127147},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84786945180516393},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93137083014817612},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90744641051239383},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94035288337381728},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91942193058105115},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91337196812286836},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88357629503723389},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92461293900347363},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89846410708321933},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89217941924444677},0.71508314203372914,0.106,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69820962986587221,6.2043222809764813E-2,1.8374721885514678E-3,0.87272683406360985,0.69820962986587221,5.0125376447321636E-3,2.6901075917247167E-3,0.80181381618550629,0.69820962986587209,0.12945696662206083,0.69437363258216089,0.10385436252358342,6.3069005817652249E-2,7.1517618731699387E-3,1.9125045330060802E-3,1.8176604836710094E-4,1.0000000000000004]
[34,8.5,58.5,0.7566199610014499,0,0.11173927169081911,0.13164076730773147,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ37*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":183.15221944635175},{"$f":"DZ37*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.840971267113396},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3592154699761139},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":0.92812623905093139},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":127.91439539526864},83.691182676365287,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.349532640087414},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":37.53139980974175},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.19295105212351057},695.76477888181466,47.976402181441422,12.954414160458599,6.0580893928372159,1261.7136786126307,0.74325781283751513,937.77854919279935,2.5120744703667264E-4,0.14664090854497921,null,8.8620017015514428E-4,5.1021832448176212E-5,null,null,null,1.0201742381340531E-4,1.5108921250623178E-2,4.6586135167465574E-4,0.16350613802073044,0.12152721453079698,0.13164076730773147,0.69053763529844947,0,0.10421979652165722,6.4094788825539706E-2,7.3285616363215188E-3,1.9875368774606933E-3,1.9091353284036614E-4,1.0000000000000004,2.3228236157818013E-3,0.6832752870769786,4.6727902769818962E-3,2.6044031242229991E-4,6.29401628491195E-6,null,null,null,null,1.3542110736977451E-3,0.10021556812456886,2.5874859939229813E-3,6.2531329467635751E-5,2.3447604779790266E-4,6.3288870278112724E-2,5.7144249962907641E-4,9.5225855868186622E-5,7.0469909981762703E-3,1.8194768386102855E-4,4.3970984160333477E-6,7.2709466778657989E-6,1.9625458779958132E-3,1.7720052787014458E-5,2.5129194543223932E-6,1.8840061338604375E-4,0.86835923269226911,1.3526413765115097E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.721088863339733E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5166125413074829E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6651714721540413E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP39","v":0.79577861518954607},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87520055396479213},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83336299528347324},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89109222592552217},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85412422429169854},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.86552932712036734},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82079577138665749},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88256826549916823},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84297126374020503},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92912128166020125},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9043575547071554},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93838792176796404},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91671416523817462},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91056132034391257},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87974498148526137},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9221512757994238},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89509316499769753},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.88872172007693628},0.70722573969169578,0.106,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69053763529844947,6.4094788825539706E-2,1.9875368774606933E-3,0.86835923269226856,0.69053763529844947,4.975703717543997E-3,2.6962908498787781E-3,0.79609979017480981,0.69053763529844936,0.13364902753737037,0.68690646118771403,0.10455407746160399,6.5115792704998857E-2,7.5079102399397066E-3,2.0660152196587678E-3,2.0071564871472884E-4,1.0000000000000004]
[35,8.75,58.75,0.75155657722329339,0,0.11278613500969772,0.1356572877670093,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ38*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":181.06795818183502},{"$f":"DZ38*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.444483105246185},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3209877995476513},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":0.92068626435418843},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":126.4587372530831},84.337986294310156,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.24386346412965},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":38.758678102245604},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.19882679803273939},701.91052353633506,47.721568516486826,12.857866859931573,6.0259109665191941,1266.2680771420569,0.73689293986334925,933.10400602032064,3.6418208129415175E-4,0.14528958058516792,null,8.8222201026964397E-4,5.0565272388936501E-5,null,null,null,1.0283851184929267E-4,1.5230555920339013E-2,4.6963696335866942E-4,0.16238958134466761,0.11966373600025061,0.1356572877670093,0.68327528707697849,0,0.10488835840155074,6.6136796584458007E-2,7.6872588435578943E-3,2.1444935618568418E-3,2.1051776458909157E-4,1.0000000000000004,3.471631613342149E-3,0.67490372669796772,4.6353326123225267E-3,2.5835259067400086E-4,6.2435626721054462E-6,null,null,null,null,1.362898232293529E-3,0.10085844319107348,2.6040845151063894E-3,6.2932463077337598E-5,2.4194626367125664E-4,6.5305202128629461E-2,5.8964819215728511E-4,9.988669523226092E-5,7.3919067014075624E-3,1.9085313206530078E-4,4.6123148527700817E-6,7.8451366191548626E-6,2.1175290118831706E-3,1.9119413354516446E-5,2.770962216485352E-6,2.0774680237260624E-4,0.86434271223299108,2.0449001461803451E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7303566139057014E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5217779686213142E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6776546715978609E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP40","v":0.79007666678675181},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87186414826273495},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.82888704957796977},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88815305094568109},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85015460377518492},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86195531547190596},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8160209150135187},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87941497980263972},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83872772214727442},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92716622221510525},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90167555091984575},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93667967221226334},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91436204346525385},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90812013167874295},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87642122515103782},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92001236535499953},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89216718646340543},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.88572149130098954},0.69978788354847676,0.106,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68327528707697849,6.6136796584458007E-2,2.1444935618568418E-3,0.86434271223299075,0.68327528707697849,4.9395246056891081E-3,2.3228236157818013E-3,0.79040516282773865,0.68327528707697849,0.13825077721869672,0.67908950688747316,0.10519106710247338,6.7152217909433931E-2,7.8689948814360932E-3,2.2264378529026564E-3,2.2099814758449218E-4,1.0000000000000004]
[36,9,59,0.74537974807632601,0,0.11377598525329019,0.14084426667038413,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ39*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":178.91911420183811},{"$f":"DZ39*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":34.035709400014007},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2815756102660196},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":0.91276287001767653},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":124.95797423022179},84.941014402480519,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.136159208637025},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":39.983163682176539},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.20468039331084767},707.70256048818408,47.449879582784042,12.757072685917343,5.9916041870906032,1270.2732709429386,0.73058257234782431,928.03951387017685,3.0766260104587447E-4,0.14406166306534124,null,8.7783345565984651E-4,5.0082878255979971E-5,null,null,null,1.036049716276907E-4,1.5344102467433212E-2,4.7315909264894864E-4,0.16121810853201277,0.11778314044036861,0.14084426667038413,0.67490372669796772,0,0.105493775803396,6.8167639234409855E-2,8.0507309193142904E-3,2.3083821439484711E-3,2.3147853057989276E-4,1.0000000000000002,2.8890188355303317E-3,0.66715694771525946,4.5954410992302928E-3,2.5612921716119459E-4,6.1898307864119859E-6,null,null,null,null,1.3707649042421525E-3,0.10144059985327551,2.6191153355458285E-3,6.3295710332501433E-5,2.4937563456061643E-4,6.7310509258635118E-2,6.0775434121412386E-4,1.0460957827748864E-4,7.7414138179540256E-3,1.998771268972841E-4,4.8303961854916022E-6,8.4446853143326388E-6,2.2793568827931361E-3,2.0580575841002207E-5,3.0468605032758761E-6,2.2843167007661688E-4,0.85915573332961592,1.7221581575898481E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7393647557546415E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.526798701713144E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.6897881910013139E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP41","v":0.78439636261391144},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.86684297898460483},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82216414591072062},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88372683465203739},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8441867594228154},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.85657870778948586},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.80885308634364328},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87466796791918977},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83235118030862043},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92421759259109615},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8976349252354765},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93410236216514364},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.9108166233750582},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90444099201062811},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87141887788940742},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91678732477528768},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88776067950647408},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88120501579671406},0.69121400910807684,0.106,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67490372669796772,6.8167639234409855E-2,2.3083821439484711E-3,0.85915573332961581,0.67490372669796772,4.8999287656686331E-3,3.471631613342149E-3,0.78473698037313699,0.67490372669796772,0.14315689691959824,0.67103033720661354,0.1057649083779509,6.9176696522876002E-2,8.2346923098006765E-3,2.3938080768194456E-3,2.4266058634150173E-4,1.0000000000000004]
[37,9.25,59.25,0.73982193553629216,0,0.11470853729489598,0.14546952716881234,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ40*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":176.94597007716007},{"$f":"DZ40*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.660359005890506},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2453859518051646},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":0.90558613682498812},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":123.57992083562533},85.509573689931315,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.025868873915105},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":41.204100419983853},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.2105102322164866},713.17360622480578,47.211321004059464,12.667489539162773,5.9614808529173553,1274.301172844298,0.72432624353456787,923.0097816580045,2.4418225806737364E-4,0.14296987475574655,null,8.7407333930458167E-4,4.9642157327720814E-5,null,null,null,1.0431674340751512E-4,1.5449552114668592E-2,4.7642713761623625E-4,0.16016806850613857,0.11601393539523867,0.14546952716881234,0.66715694771525957,0,0.10603604095250581,7.0185753811342136E-2,8.4186537002870626E-3,2.4792340096904206E-3,2.538426421031107E-4,1.0000000000000004,2.2340818678725769E-3,0.66010330055851851,4.5593087632696374E-3,2.5411536327340177E-4,6.1411623254993422E-6,null,null,null,null,1.377810988520894E-3,0.101962030635199,2.6325782622175628E-3,6.3621066568355882E-5,2.5675844272136136E-4,6.9303248356559113E-2,6.2574701206165664E-4,1.0939029289110297E-4,8.0952006391890458E-3,2.0901162028899223E-4,5.0511479179215954E-6,9.0697075816984261E-6,2.448060482038121E-3,2.2103820070601228E-5,3.3412304732262063E-6,2.5050141162988451E-4,0.85453047283118788,1.3465952310360407E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7481282247217527E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5316830651457176E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7015921481921648E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP42","v":0.77873835856674312},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86263544370594614},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.81654290489576931},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88001518038065096},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83919179126435595},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85207532772913286},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80286357655712182},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87068883394339025},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82701702724931048},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92174085709371611},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89424503625469609},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93193666306063971},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90784052591610542},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90135314436144987},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8672269149494527},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91407922883771231},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88406540041894932},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.87741923526948051},0.68328001504864222,0.106,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66715694771525957,7.0185753811342136E-2,2.4792340096904206E-3,0.85453047283118766,0.66715694771525946,4.8577601471778992E-3,2.8890188355303317E-3,0.77908867250569602,0.66715694771525946,0.14746475343384277,0.66363012413688904,0.10627869017548723,7.1187847896696105E-2,8.6046817902158106E-3,2.5681530560087667E-3,2.6574951086075904E-4,1.0000000000000004]
[38,9.5,59.5,0.73495031464289584,0,0.1155897056582316,0.14945997969887317,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ41*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":174.9782743668533},{"$f":"DZ41*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":33.286045061388727},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2092962233254925},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":0.89829428474589201},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":122.2056726399627},86.041008828168486,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.912497402846906},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":42.420808955371697},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.21631258542355541},718.3347191973744,46.970666402276784,12.578127408549824,5.9310928491465962,1277.9828162054341,0.71812349066426595,917.74948098239543,3.1216738852521132E-4,0.14175103476462625,null,8.7021024193466919E-4,4.9195799271028505E-5,null,null,null,1.0497939987482265E-4,1.5547730235677931E-2,4.7946628535666333E-4,0.15911478411526661,0.11426406418514636,0.14945997969887317,0.66010330055851862,0,0.10652133939846863,7.2189941982050088E-2,8.7907098801445586E-3,2.6570721023271133E-3,2.7765637961840733E-4,1.0000000000000004,2.9251530165012073E-3,0.65239738977873141,4.5225968440686113E-3,2.5206920602268242E-4,6.0917131947647901E-6,null,null,null,null,1.3841168589169715E-3,0.10242868343145568,2.6446268650138702E-3,6.3912243082103214E-5,2.6409030432699094E-4,7.1282236156864048E-2,6.4361552085905245E-4,1.1422471605845199E-4,8.4529620500063043E-3,2.1824873441187109E-4,5.2743796679308603E-6,9.7202873538366789E-6,2.6236624643775309E-3,2.3689350595745652E-5,3.6546812977539429E-6,2.7400169832065337E-4,0.85054002030112741,1.782969959148839E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7566606823053192E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5364386732237016E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7130849445296829E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP43","v":0.77310326209002533},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.85935889184648018},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81217322804838965},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87712309559571999},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.83530574184968687},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.84856965884094515},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.7982099982554387},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86758930086530794},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.82286892368784303},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91980838370910889},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89160266668038168},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.9302463303199846},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90551964469394597},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89894543143006977},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86396236304643437},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91196675390544224},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88118597830895529},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.87447038030244884},0.67605590361292822,0.106,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66010330055851862,7.2189941982050088E-2,2.6570721023271133E-3,0.85054002030112685,0.6601033005585184,4.8195652888685389E-3,2.2340818678725769E-3,0.773460508494487,0.6601033005585184,0.15181045963110079,0.65625034516862502,0.10673630983699646,7.3184437104975353E-2,8.9786457036433922E-3,2.7494916505582576E-3,2.9031090410136859E-4,1.0000000000000007]
[39,9.75,59.75,0.72941823320542132,0,0.11642082723125083,0.15416093956332841,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ42*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":172.95450199482741},{"$f":"DZ42*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.901063676625405},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1721779864820077},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":0.89058301194872669},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":120.79226023268818},86.533846658518442,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.795525539952155},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":43.632576720952152},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.22208381361586546},723.18528202357459,46.71509676957038,12.48500038662003,5.8988214905071006,1281.1788203058825,0.71197385494043408,912.16582356121683,2.9406478289807376E-4,0.14057761702712732,null,8.6598601611926414E-4,4.8727174370561816E-5,null,null,null,1.0559433409917615E-4,1.5638843209029085E-2,4.8228260739561764E-4,0.15801311515103908,0.11250120672523201,0.15416093956332841,0.6523973897787313,0,0.10695128027552428,7.417893222790059E-2,9.1665815271422257E-3,2.841911198789402E-3,3.029654285843299E-4,1.0000000000000007,2.7345564962244673E-3,0.64492311521847734,4.4837732885718981E-3,2.4990535566271312E-4,6.0394197948794605E-6,null,null,null,null,1.3897034241970438E-3,0.10284210555174503,2.6553010942363892E-3,6.417020534581944E-5,2.7136656781894225E-4,7.3246217128807037E-2,6.6134853127461628E-4,1.1910871663839436E-4,8.8143923339155713E-3,2.2758057591011394E-4,5.4999006781457462E-6,1.0396478688751303E-5,2.8061774209392409E-3,2.5337299161409727E-5,3.9878143165119383E-6,2.9897761426781795E-4,0.84583906043667212,1.686298330832392E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7649746577878016E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5410725092055888E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7242834563346904E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP44","v":0.76749163603221759},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85503859134875404},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.80642202235400118},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87330745752561545},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83018676219513932},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84394895935489089},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79208831416151637},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86350127199080862},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81740720355505758},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91725526052142226},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88811513991359992},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.92801238037913714},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90245501148014029},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89576656529146514},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.85965771466424479},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90917651542515543},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.8773869164719067},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87058116863074864},0.66816376541125322,0.106,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6523973897787313,7.417893222790059E-2,2.841911198789402E-3,0.84583906043667156,0.65239738977873118,4.7807577632860586E-3,2.9251530165012073E-3,0.76785876808892994,0.65239738977873118,0.15642549931227046,0.64866025249860437,0.10713857955792061,7.5165177903303362E-2,9.3562660087365551E-3,2.9378345978193785E-3,3.1639012134585166E-4,1.0000000000000004]
[40,10,60,0.72410829679403288,0,0.11720164414475517,0.15869005906121253,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ43*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":171.02856862788806},{"$f":"DZ43*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.534694165501008},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1368542258422361},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":0.88324915592400255},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":119.44717905950709},86.735833468293805,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.672570825966972},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":44.836134299571391},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.22775626614801958},725.52573983553361,46.456126821538213,12.397924560850978,5.8661207663197379,1281.748752078885,0.70587688149548244,904.75681197816959,2.4943942556685395E-4,0.1395019674651701,null,8.6207126683735772E-4,4.8279906523987478E-5,null,null,null,1.5773088076975473E-4,1.562104715235778E-2,4.8331335986730888E-4,0.15692384945709315,0.11076891748703946,0.15869005906121253,0.64492311521847734,0,0.10732587884031691,7.6151423578706148E-2,9.5459504903308862E-3,3.033757996849355E-3,3.2981481410737342E-4,1.0000000000000007,2.2713397547838741E-3,0.63795108847190884,4.4468498942283026E-3,2.4784741173873522E-4,5.9896858176372959E-6,null,null,null,null,2.0720028031471845E-3,0.10253367207354736,2.6560164699154279E-3,6.4187493706948412E-5,2.7858247389691253E-4,7.5193906660410398E-2,6.7893444439883464E-4,1.8429139726960036E-4,9.1197143483182641E-3,2.3623567770676194E-4,5.709067036260624E-6,1.1098306088701417E-5,2.9956119652785078E-3,2.7047725482145662E-5,6.4499397681373448E-6,3.2336487433923608E-4,0.84130994093878819,1.4164207905366988E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7730816709894739E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5455909937210524E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7352032002326073E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP45","v":0.76190400209193898},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85097137667540079},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80101860179539719},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86971296292503597},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82537284421587387},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.83960072122751184},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.78634013308036499},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85965153517701243},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81227353083334097},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91484640824706109},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88482833179431131},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92590389594488554},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89956527071650016},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89276955497746291},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.85560505722969937},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90654467587654619},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87380790144318032},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.86691874504962707},0.66050886134183218,0.106,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64492311521847734,7.6151423578706148E-2,3.033757996849355E-3,0.84130994093878742,0.64492311521847712,4.7397180640294904E-3,2.7345564962244673E-3,0.76228021408066071,0.64492311521847723,0.16110194139868975,0.64143710184519309,0.10715320040404629,7.7124597060385353E-2,9.7073882312862861E-3,3.1328028199173121E-3,3.429682404825079E-4,1.0000000000000004]
[41,10.25,60.25,0.71928070665695854,0,0.11720546960687499,0.16351382373616696,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ44*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":169.05801879077694},{"$f":"DZ44*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":32.159837281632804},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1007121495016237},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":0.87556070715389367},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":118.07093752788781},86.660872950237859,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.539524338697603},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":46.025843071964118},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.23330644993816207},725.44120232375531,46.164472987129344,12.307548285010887,5.8292929734825316,1279.4671298371688,0.69983211935707046,895.4121931216539,3.3538250874744376E-4,0.13826120012322574,null,8.5783350656073087E-4,4.7813963930383617E-5,null,null,null,1.5752613533187739E-4,1.5600814235007782E-2,4.8268276379803617E-4,0.15574325323660201,0.10899413098813611,0.16351382373616696,0.63795108847190873,0,0.10698052196777566,7.8097770542064571E-2,9.8688259722416842E-3,3.2318476429852696E-3,3.5612166685764234E-4,1.0000000000000004,3.1491710471515406E-3,0.63014214866185303,4.4081412497072991E-3,2.4568996599969695E-4,5.9375471971256517E-6,null,null,null,null,2.0653354418758525E-3,0.10220373572734537,2.6474698495534106E-3,6.3980949001026411E-5,2.8570273674470716E-4,7.711578054028978E-2,6.9628726503007782E-4,1.9052473922603596E-4,9.4281731202430288E-3,2.4422594628832996E-4,5.9021664842894828E-6,1.1822971512938319E-5,3.1912108610305072E-3,2.8813810441824023E-5,6.9644030622974831E-6,3.4915726379534484E-4,0.83648617626383359,1.9867377335313963E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7809923387461851E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5500000441168635E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7458584765737121E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP46","v":0.75634084391040179},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.84756918090519473},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.7965068033414987},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86670441267174869},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82134991567349203},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.835964781435375},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78154293796518937},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85643036938590711},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80798530081726394},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.91282745167849344},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88207625649285304},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92413611249770944},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89714454900145568},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89025930703046285},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85221490529504618},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90433937127099273},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87081220560827621},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.86385436947276673},0.65336834282272038,0.106,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63795108847190873,7.8097770542064571E-2,3.2318476429852696E-3,0.83648617626383304,0.63795108847190851,4.7006869917846751E-3,2.2713397547838741E-3,0.75672413987294695,0.63795108847190862,0.16636858440595365,0.63404661856688083,0.10679619947241416,7.9053355448953727E-2,1.0031602426856471E-2,3.3336422251520532E-3,3.6999745378955032E-4,1.0000000000000004]
[42,10.5,60.5,0.71358652582501481,0,0.11719012909924539,0.16922334507574036,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ45*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":167.0670784480468},{"$f":"DZ45*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.781101520279307},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0641960886025768},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":0.86765434315395373},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":116.6804551685792},86.570134577042282,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.394355856249064},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":47.198916991632011},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.2387755372013538},725.23524159720614,45.865860502877467,12.215346740006968,5.7915864961069756,1276.970703866984,0.69383912141474968,886.01223124344267,2.7341426790733985E-4,0.13714961750519813,null,8.5337420491449125E-4,4.7336860805517187E-5,null,null,null,1.5729533285644947E-4,1.5578003132015574E-2,4.8196645340588577E-4,0.15454100775710339,0.10722659704473864,0.16922334507574036,0.63014214866185303,0,0.10661187697705267,8.0008940355842897E-2,1.0194378881471259E-2,3.4354368073188377E-3,3.8387324072145835E-4,1.0000000000000004,2.5072838265459826E-3,0.62301717405476786,4.3683354783900508E-3,2.4347137134777289E-4,5.8839308013420903E-6,null,null,null,null,2.0582184868376302E-3,0.1018515511004989,2.6383469131517545E-3,6.3760476564389445E-5,2.9269431207893829E-4,7.9002919582948805E-2,7.1332646081514832E-4,1.9680977083057574E-4,9.7391897697055377E-3,2.5228247373618927E-4,6.0968671989562814E-6,1.2567755660013801E-5,3.3922401248386493E-3,3.0628926820174758E-5,7.5071196785206535E-6,3.7636612104293771E-4,0.83077665492426023,1.600633406187435E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7887164676434581E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5543051261427045E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7562624943413564E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP47","v":0.75080260985540337},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84281869696898737},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79021939798992802},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86250084598469456},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.8157386370583708},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83088995686019418},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77486159823698764},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85193129620065355},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80200689856908514},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91000229277881106},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.87822942084805444},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92166153778194071},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89375916782011389},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88674923399989325},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.84748103418947618},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90125429132147161},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86662644318826898},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.85957437711916729},0.6453706857059035,0.106,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63014214866185303,8.0008940355842897E-2,3.4354368073188377E-3,0.83077665492425967,0.63014214866185292,4.6597687629041217E-3,3.1491710471515406E-3,0.75119682034511026,0.63014214866185292,0.17176088571155618,0.62657966135831045,0.10641588177797082,8.0946839111645616E-2,1.0358269759678839E-2,3.5399797029468383E-3,3.9848257789176355E-4,1.0000000000000002]
[43,10.75,60.75,0.70854643452079114,0,0.11715513913183744,0.174298426347372,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ46*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":164.8141558738466},{"$f":"DZ46*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":31.352528986940545},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0228749821109981},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.85826160424359088},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":115.10700315242396},86.45344075445513,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.236910262894348},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":48.355143195326391},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.24416041974176561},724.86940936698409,45.509888378318692,12.105747880579671,5.7466370865247489,1273.6761619443905,0.68789744438689293,876.15857677805263,5.3602353350769652E-4,0.13551941628723804,null,8.476288015650098E-4,4.6779496014254281E-5,null,null,null,1.5703792906773782E-4,1.5552559969877309E-2,4.811626296313001E-4,0.15314060864690135,0.10534503332005675,0.174298426347372,0.62301717405476797,0,0.10621988657888895,8.1884737867448321E-2,1.052216063788642E-2,3.644522598574838E-3,4.1309191506206874E-4,1.0000000000000007,5.206349289211082E-3,0.61324312251352864,4.3210463304186996E-3,2.4083568694042607E-4,5.8202346690980526E-6,null,null,null,null,2.0506508320224256E-3,0.10147706346177107,2.628646242960918E-3,6.352604213452791E-5,2.995564859787159E-4,8.0855131089614965E-2,7.3005029185463333E-4,2.0313783192312177E-4,1.0052335746119741E-2,2.6039415894187735E-4,6.2929009016800566E-6,1.333264795286225E-5,3.598696901782186E-3,3.2493048839789603E-5,8.0785272731485992E-6,4.0501338778892014E-4,0.82570157365262842,3.369166047427341E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7962631350869679E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5585112991362085E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7664274803498761E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4725855921783271E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP48","v":0.74528971553550816},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.83900968874236603},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78518854482088163},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85912805377860113},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.8112444448545294},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.82682260890011172},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.76951872819948308},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84832272109085105},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.79722113980493658},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90773187586686865},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87514148742494968},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91967211351462952},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89104020498478609},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88393055763697292},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84368517384978259},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89877570163264597},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86326780444804763},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.8561415913315491},0.63807352306160747,0.106,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62301717405476797,8.1884737867448321E-2,3.644522598574838E-3,0.82570157365262797,0.62301717405476775,4.6176907805391661E-3,2.5072838265459826E-3,0.74569203917939364,0.62301717405476775,0.17818897915455267,0.61813014828414825,0.10600899818553935,8.2804675443482315E-2,1.0686946476332211E-2,3.7518068296494506E-3,4.2844562629622924E-4,1.0000000000000004]
[44,11,61,0.70082682659376894,0,0.11709364144449817,0.18207953196173335,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ47*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":162.41924998245341},{"$f":"DZ47*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.896947025653354},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.978949743619081},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.84802666682610539},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":113.43438930121228},86.311081595365025,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.006862129570614},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":49.411737899256643},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.24907201641922708},724.31356392835858,45.112954829145927,11.983937465262025,5.6965153847178769,1269.6632879678602,0.68200664878790584,865.91880411599425,4.1660356688171402E-4,0.13413614696526335,null,8.4091968572202796E-4,4.6177182375587046E-5,null,null,null,1.5674485047214687E-4,1.5523586203442376E-2,4.8024326200895711E-4,0.15160042171616619,0.10339249556947577,0.18207953196173335,0.61324312251352864,0,0.10579810979218979,8.3724613019516309E-2,1.0851732314778002E-2,3.8590910607240632E-3,4.437993375303898E-4,1.0000000000000004,3.6767507533684443E-3,0.60505314025045587,4.2695170081803275E-3,2.379636742912004E-4,5.7508272328353081E-6,null,null,null,null,2.0425081296864553E-3,0.10107411942625109,2.6182084426446708E-3,6.327379360756946E-5,5.8980809253352114E-4,8.2389623339429813E-2,7.4518158755297766E-4,2.0950044870982686E-4,1.0367191721288672E-2,2.6855013969228015E-4,6.4900050872226799E-6,2.7185830490590091E-5,3.7975578203210316E-3,3.4347409912441482E-5,8.6790491929764282E-6,4.3512028833741335E-4,0.81792046803826723,2.4143921334308982E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8036407604339508E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.562623255668407E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7763647750550603E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP49","v":0.73980254607730589},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.83104506917283383},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.7746993159149228},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85206886548753791},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.8018616034782251},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.81832278293308158},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.75838814482342054},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84077387051671149},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.78723670951415792},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90296945327182765},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.86867453158072394},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91549691571369718},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88534176848165858},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87802439547642996},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83574754694425091},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89357868053960054},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85623785636951211},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.84896066798665659},0.62806326369601895,0.106,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61324312251352864,8.3724613019516309E-2,3.8590910607240632E-3,0.81792046803826668,0.61324312251352853,4.5677022520282237E-3,5.206349289211082E-3,0.74022493594608885,0.61324312251352842,0.18535674811372427,0.60914813138199231,0.10557087311331061,8.4485204237940995E-2,1.1016565122230029E-2,3.9625995103686872E-3,4.5987852043373364E-4,1.0000000000000007]
[45,11.25,61.25,0.69436504366683471,0,0.11700099206745056,0.18863396426571516,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ48*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":160.12177993255759},{"$f":"DZ48*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.45990024436157},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9368115868621136},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.83817975200101547},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":111.82982511269452},86.149443886864091,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.70360727528287},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":50.367871993880783},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.25351145542551839},723.57457614904172,44.724623197747327,11.865315521898154,5.6474798666275055,1265.4729259752446,0.67616629889572033,855.67014470941899,5.0516510592276147E-4,0.13258333435734782,null,8.3428050282925888E-4,4.5596978992830334E-5,null,null,null,1.5641003240817714E-4,1.5490481160094525E-2,4.7918979885861965E-4,0.15009445793645401,0.10148881410765148,0.18863396426571516,0.60505314025045576,0,0.10534363643443143,8.5245795456365681E-2,1.1181397929682054E-2,4.0661079600133121E-3,4.7595770333707754E-4,1.0000000000000004,4.5823657729748522E-3,0.59600994863849477,4.2199412436808772E-3,2.3520054416348773E-4,5.6840511417632225E-6,null,null,null,null,2.0337341966760202E-3,0.1006399387539466,2.6069614932939006E-3,6.3001990514910953E-5,6.0052424491829817E-4,8.3886550509142274E-2,7.5872070230511028E-4,2.1586487903700572E-4,1.0682137440044799E-2,2.7670844514676149E-4,6.6871654534893683E-6,2.8644185902319904E-5,4.0012738333572708E-3,3.6189940753721074E-5,9.3079461182289624E-6,4.6664975721884857E-4,0.81136603573428523,3.0522642221355811E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8108571676153181E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5666453564464793E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7860849169030306E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP50","v":0.73434145819386321},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82538139076017658},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7672653887834644},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.84704348935973628},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.795201416990023},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81228264285735718},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.75050727024136232},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83540308122990969},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78015540044888243},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8995704077989628},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8640674637922453},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91251516788945786},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.8812787028320439},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87381426104970539},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83010264908342635},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88987116831868995},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85123297856327229},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.84385179213876915},0.61967535553868847,0.106,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.60505314025045576,8.5245795456365681E-2,4.0661079600133121E-3,0.8113660357342849,0.60505314025045565,4.5132315097043633E-3,3.6767507533684443E-3,0.73477716754472844,0.60505314025045565,0.19236918487852853,0.60053154444447521,0.10510175821602945,8.5987254001482674E-2,1.134547105684432E-2,4.1720451192586725E-3,4.9274228338156833E-4,1.0000000000000004]
[46,11.5,61.5,0.68701664346359848,0,0.11687895104506012,0.19610440549134187,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ49*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":157.86773371743411},{"$f":"DZ49*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":30.031113961272784},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8954698715458989},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.82846044710566069},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":110.25558834028691},85.967739730942142,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.386712701007617},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":51.305288482215978},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.25785916489314292},722.66287279835115,44.341873673814341,11.748915754125415,5.5991492139394881,1261.1487778569344,0.67037596271956501,845.44382608844523,3.9667638763987028E-4,0.1312550285390604,null,8.2771005976983616E-4,4.502467450212279E-5,null,null,null,1.5603599326968293E-4,1.5453494165457368E-2,4.7801009059123792E-4,0.14861197991029051,9.9625899104021656E-2,0.19610440549134187,0.59600994863849477,0,0.10485987999762747,8.6728712546599654E-2,1.1509544184006583E-2,4.277982278504032E-3,5.09526863426059E-4,1.0000000000000004,3.4551635807034118E-3,0.58814568574442305,4.1710079504464594E-3,2.3247322249433399E-4,5.6181404275569943E-6,null,null,null,null,2.0243949328942663E-3,0.10017778252107266,2.5949898693252717E-3,6.2712674335266641E-5,6.1097083247281308E-4,8.5345822473522695E-2,7.7191924060414547E-4,2.2219997702222025E-4,1.0995631639175781E-2,2.8482915066014235E-4,6.8834171484394042E-6,3.0136759987036442E-5,4.2097698140037233E-3,3.8075704513271889E-5,9.9644328840732676E-6,4.9956243054198569E-4,0.80389559450865866,2.3342974721440424E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8179196404465794E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5705816611415741E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.7955977168313034E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP51","v":0.72890678206851489},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.81827343975235889},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.75796532802374716},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84073001713446549},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.7868570432538341},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80470712021975976},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74065703049896914},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.8286594255572115},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77129039266272237},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89528974716546128},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.85827560263586278},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.90875787482361059},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87616659118047568},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86851834838340758},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82301777668512044},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88520407509970367},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84494488170937021},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.83743715065521984},0.61041361866872235,0.106,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59600994863849477,8.6728712546599654E-2,4.277982278504032E-3,0.80389559450865811,0.59600994863849466,4.4608258389861278E-3,4.5823657729748522E-3,0.72935993597144255,0.59600994863849466,0.19928082074932377,0.59207781719145891,0.1046043352345733,8.7450999055970979E-2,1.1672712939274667E-2,4.3862906215839485E-3,5.2702420781487801E-4,1.0000000000000004]
[47,11.75,61.75,0.68081357027442924,0,0.11672919371826558,0.20245723600730567,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ50*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":155.68574292735047},{"$f":"DZ50*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.616034752010577},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8554497328899147},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.81901232151775682},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":108.73167542503367},85.768217066917884,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.056116715047679},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":52.223902705566864},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.26211521533484222},721.59243140002343,43.970755146212291,11.636580261750114,5.5522872336048916,1256.7703209032602,0.66463521196801245,835.29380862864537,4.6405478063163988E-4,0.12979891172207705,null,8.2132791098993969E-4,4.4468046310040263E-5,null,null,null,1.5562512727137522E-4,1.541286233935997E-2,4.767113828995248E-4,0.14717396130953955,9.7816996971137882E-2,0.20245723600730567,0.58814568574442305,0,0.10434879047151914,8.8173285565342305E-2,1.1835881694542747E-2,4.4945989646638668E-3,5.4452155220369701E-4,1.0000000000000004,4.1438925260846859E-3,0.57964297720357261,4.1234399499684143E-3,2.298219961025071E-4,5.5540686948442446E-6,null,null,null,null,2.0145279842869201E-3,9.9689513648397662E-2,2.5823418275518176E-3,6.2407011282746236E-5,6.2114730061022178E-4,8.6767361762963985E-2,7.847765017680988E-4,2.2850015591578462E-4,1.130739785671961E-2,2.9290509480428344E-4,7.0785871030693269E-6,3.1662742250401255E-5,4.4229325452257136E-3,4.0003677187752017E-5,1.0648797640190604E-5,5.3387275456350642E-4,0.79754276399269497,2.8388463681779497E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8248349716318084E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5744359557014146E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8049123242746969E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP52","v":0.72349882307481117},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81287641678141065},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75092592400724889},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83593129317768811},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78053183067704413},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.79895873312565235},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73320787438167279},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82353655038012741},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.76457574364749625},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.89202831879053779},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.8538704046305996},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90589357179152508},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87227528235864216},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86448806160520686},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.81763790933221547},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88164975757607722},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84016516231699201},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83256431423681498},0.60235930148442285,0.106,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58814568574442305,8.8173285565342305E-2,4.4945989646638668E-3,0.7975427639926943,0.58814568574442294,4.4090993133683509E-3,3.4551635807034118E-3,0.72396435423621108,0.58814568574442294,0.20598242576069978,0.58389433147399783,0.10408087203494261,8.8876405575980311E-2,1.1998008566504023E-2,4.6052183023469317E-3,5.6273828552901234E-4,1.0000000000000007]
[48,12,62,0.67393834043022083,0,0.11655404405568569,0.20950761551409383,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ51*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":153.46872950508165},{"$f":"DZ51*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":29.194293201853178},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8147872401953524},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.80928637665845549},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":107.18330253416745},85.548200153795293,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.711755456877057},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":53.123627028983151},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.26627864142276231},720.36167138870701,43.58906890769817,11.521407423875523,5.504090844384427,1252.0964987036994,0.65894362201730039,825.06100197099568,4.3339891917459536E-4,0.12841139132193546,null,8.1467495753633011E-4,4.389727521513145E-5,null,null,null,1.5518068048354125E-4,1.5368907160418622E-2,4.7530355637254032E-4,0.14570275387113624,9.6009900373741741E-2,0.20950761551409383,0.5796429772035725,0,0.10381295359836606,8.9579525586618317E-2,1.2160135438465298E-2,4.7158376400299974E-3,5.8095501885432768E-4,1.0000000000000002,3.8199112362089938E-3,0.57151601181636669,4.074473226843036E-3,2.2709281120159459E-4,5.4881129522362184E-6,null,null,null,null,2.0041832704564876E-3,9.9177602422228839E-2,2.5690813578900687E-3,6.2086547790668649E-5,6.3105372734282151E-4,8.8151179274915406E-2,7.9729258436009255E-4,2.3476010620548222E-4,1.1617173349892516E-2,3.0092947153052845E-4,7.2725108367705867E-6,3.3221284671874424E-5,4.6406435679960546E-3,4.1972787362068635E-5,1.1361299490894329E-5,5.6959371936343337E-4,0.79049238448590653,2.6546982560672117E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8316095063055449E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5782117766185971E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8140372858141081E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP53","v":0.71811786335063577},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.80635804583188719},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.7424494523522327},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8301297909121802},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77290471309566044},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79202023684743805},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72424572763962358},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81734643353092851},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.75648506615853894},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88807628197646449},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.84854124843016421},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90242085627223878},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86756417478144499},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85960977847498199},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.81113983181246119},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.87734459601459913},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83438630774584233},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.82667642701045851},0.59365110944708832,0.106,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5796429772035725,8.9579525586618317E-2,4.7158376400299974E-3,0.7904923844859062,0.57964297720357261,4.3588160147657656E-3,4.1438925260846859E-3,0.71859897028823527,0.5796429772035725,0.21287486097628211,0.57557949450996959,0.10353251462371897,9.0263439515312696E-2,1.2321088016730404E-2,4.8287053397782905E-3,5.9989701820830016E-4,1.0000000000000004]
[49,12.25,62.25,0.66740493829990033,0,0.11635295526162967,0.21624210643847039,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ52*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":151.44702892827553},{"$f":"DZ52*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.809705933841162},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7777070023811659},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.80050105444681408},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":105.77133707868919},85.316751296955402,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.353613147310469},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":54.004439798898794},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.27035122275196244},719.00149578286835,43.244792015932369,11.418236846069224,5.4606182184397465,1247.67657832686,0.65330077187992308,815.10807167743894,3.3339768655775735E-4,0.12723003531843105,null,8.0876802558518866E-4,4.337843395532935E-5,null,null,null,1.5470206585089494E-4,1.53215705004117E-2,4.737847038046646E-4,0.14436563673459657,9.4314181911648517E-2,0.21624210643847039,0.57151601181636669,0,0.10325207564907189,9.0947353444007062E-2,1.2482040594995513E-2,4.9415730395265828E-3,6.1883901756227253E-4,1.0000000000000004,2.7773812330132114E-3,0.56447833226513822,4.0302422090316131E-3,2.2462757321428149E-4,5.4285359693412926E-6,null,null,null,null,1.9933551207528166E-3,9.8641768228764873E-2,2.5552011913632785E-3,6.1751108190921702E-5,6.406895549732535E-4,8.9497197105265588E-2,8.0946678376822296E-4,2.409747153368969E-4,1.192470512242578E-2,3.0889572726244775E-4,7.4650299703875538E-6,3.4811504806583649E-5,4.8627796145916252E-3,4.3981920128374289E-5,1.210216830390916E-5,6.0673684925836337E-4,0.78375789356153003,1.9559370381742158E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8382491808320306E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5819124325555404E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8229805974371603E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP54","v":0.71276416324214731},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80030709193116978},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73460590846379925},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82473863263598224},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76583662702735222},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.78558346628356457},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.7159603656509328},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8115973787736307},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.74899333471496821},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.88439479259278309},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84358565325482648},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.89918399774358926},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86317971960790907},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85507080841076544},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80510729523649405},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8733359208683753},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82901587115009601},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82120815168534755},0.58532774108363717,0.106,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57151601181636669,9.0947353444007062E-2,4.9415730395265828E-3,0.78375789356152958,0.57151601181636669,4.3070541509968672E-3,3.8199112362089938E-3,0.713259399553136,0.57151601181636669,0.21909176358706373,0.5679971720407524,0.10296204304343419,9.1612189656925108E-2,1.264169607267489E-2,5.0566241906903281E-3,6.3851140845969882E-4,1.0000000000000002]
[50,12.5,62.5,0.66192703347683546,0,0.11613154578750788,0.22194142073565709,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ53*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":149.36220739283399},{"$f":"DZ53*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.41311119186669},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.739469055960615},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.79128684003090599},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":104.31528764058149},85.067089005910944,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.981691066262208},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":54.866342771723161},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.27433156003097148},717.50691650863246,42.884363227642439,11.310417965434366,5.4151060557945643,1242.927620282705,0.64770624417349276,805.05198071280802,4.8960847673036687E-4,0.12574263429908397,null,8.024639971069633E-4,4.283723535024794E-5,null,null,null,1.5419688619607149E-4,1.5271605292965328E-2,4.7217814587575171E-4,0.14297552433330873,9.2606139874663221E-2,0.22194142073565709,0.56447833226513833,0,0.10267201043779649,9.2277025869843154E-2,1.2801351550354266E-2,5.1716753418540734E-3,6.5818379935712521E-4,1.0000000000000004,4.3891717009973685E-3,0.55587790066000609,3.9838518693115447E-3,2.2204198433613585E-4,5.3660504871447112E-6,null,null,null,null,1.982156547242331E-3,9.8087603503566809E-2,2.5408461935620052E-3,6.1404193425343529E-5,6.5005659208328462E-4,9.0805667892749853E-2,8.2130138501002254E-4,2.4713924156046792E-4,1.2229758527438727E-2,3.1679778374333722E-4,7.6559976117347443E-6,3.6432488112791511E-5,5.0892129337146213E-3,4.6029920026660172E-5,1.2871604550895597E-5,6.4531219480622962E-4,0.77805857926434352,3.1341873531902542E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8447595574678294E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5855410236638692E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8317497512270224E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP55","v":0.70743796263118164},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.79587625082131563},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.72887782533137635},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8207874411879208},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76066842076880636},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78087267954168238},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.70991427898085613},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80738587193272171},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74351900149902617},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88169108022300302},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.83995160924824541},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89680566720716459},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85996229549333925},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85174065613656569},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.80068968144458585},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8703930088760744},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82507966715977954},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.81720237487624636},0.57811998313981483,0.106,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56447833226513833,9.2277025869843154E-2,5.1716753418540734E-3,0.77805857926434285,0.56447833226513822,4.2602983182152354E-3,2.7773812330132114E-3,0.70794249196430048,0.56447833226513822,0.22560033482293065,0.56017811646257221,0.10237173290533742,9.2922790970245583E-2,1.2959590853357753E-2,5.288843029656016E-3,6.7859095590087491E-4,1.0000000000000004]
[51,12.75,62.75,0.65485246744811199,0,0.11588828364168423,0.22925924891020424,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ54*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":147.26194719658815},{"$f":"DZ54*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":28.013579559806413},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7009479473246878},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.78191597792881196},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":102.84845576713958},84.800270241131187,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.595948288736437},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":55.709279786628869},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.278219609901867},715.87645325781466,42.517635205029762,11.201021175058786,5.3687984745081669,1237.9544724875973,0.64215962508986724,794.96437993095981,3.5553207491810805E-4,0.12453014979542898,null,7.9599064226332553E-4,4.2288473705995524E-5,null,null,null,1.5366322332008631E-4,1.5218821578044078E-2,4.7047790054550358E-4,0.14156692368822607,9.0908562640757098E-2,0.22925924891020424,0.55587790066000609,0,0.10207145537287836,9.3568556070647985E-2,1.3117830156361237E-2,5.4060107174579587E-3,6.9899811244462451E-4,1.0000000000000004,2.9920961400059336E-3,0.54872441671513617,3.936672863401337E-3,2.1941243875187217E-4,5.302502710783433E-6,null,null,null,null,1.9705624024619652E-3,9.7513863816980684E-2,2.5259841289719085E-3,6.1045024463797344E-5,6.5915493170784121E-4,9.2076604633311479E-2,8.3279650562866319E-4,2.5324908725535576E-4,1.2532106050303103E-2,3.2462974746926227E-4,7.8452713335151182E-6,3.8083291812127042E-5,5.3198118297239404E-3,4.8115595921890911E-5,1.3669779313920546E-5,6.8532833313070393E-4,0.77074075108979623,2.1670336359100539E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8511458554096213E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5891004588890608E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8403517771822512E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP56","v":0.70213948215804678},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.78882444214235614},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7197883695922157},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81449287468912834},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75245611175364535},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77337984141135163},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70032834584207682},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80068009504345361},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7348266386067579},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.8773740837974352},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83415862877655822},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89300616258895538},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85482955294841056},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84642923869155906},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.79365846974613685},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86569600125719504},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81880862608967031},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81082423200572173},0.56931170638169348,0.106,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55587790066000609,9.3568556070647985E-2,5.4060107174579587E-3,0.77074075108979578,0.55587790066000609,4.2112599041348254E-3,4.3891717009973685E-3,0.70266092549764969,0.55587790066000597,0.23222265672648282,0.55230115868757113,0.10176099602663019,9.4195278635841623E-2,1.3274540119733792E-2,5.5252261473255808E-3,7.2014365641536718E-4,1.0000000000000004]
[52,13,63,0.64919085949336452,0,0.11562307596387449,0.23518606454276136,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ55*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":145.29237788896461},{"$f":"DZ55*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.638909201658773},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6648238549857628},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.773152122749727},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":101.47289904205421},84.522145642098479,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.196395444921947},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":56.533265431282608},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.28201665491749478},714.13096216091594,42.175060849862703,11.099461895973254,5.3255408317310584,1233.1070110221167,0.63666050436454147,785.07053157279302,4.0561023091993415E-4,0.12322331636952519,null,7.8998317026574363E-4,4.1773436619438692E-5,null,null,null,1.5310107600121657E-4,1.5163219236149439E-2,4.686838929910109E-4,0.14024568741247198,8.9288890082976233E-2,0.23518606454276136,0.54872441671513605,0,0.10145053668038202,9.4822001201035261E-2,1.3431250083106347E-2,5.644441577193203E-3,7.4128920038610995E-4,1.0000000000000004,3.5053815031658277E-3,0.54110428899149032,3.8925499245739841E-3,2.1695322460100555E-4,5.243071304908973E-6,null,null,null,null,1.958575123296117E-3,9.6920669758952263E-2,2.5106181213363941E-3,6.0673676797253352E-5,6.6798497647946428E-4,9.3310063570233387E-2,8.4395265432241496E-4,2.5929988296087482E-4,1.2831531466963437E-2,3.3238601740554895E-4,8.0327157764860036E-6,3.9762946641332301E-5,5.5544409073346561E-3,5.0237723217214625E-5,1.4496834249854312E-5,7.2679236613625562E-4,0.7648139354572393,2.5732033747606575E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8574129786706641E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5925934715075286E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8487932807649949E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP57","v":0.69686892435017544},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78398316114667033},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.7135674232721726},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81016706777446068},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.74682743212117531},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.76823900884861052},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69377341003095438},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79607419439469462},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.72887349295005222},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.87440030739273322},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83017490514237868},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89038739439046488},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85129707117684961},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84277462039582562},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.78883100365360048},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86246182894232504},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8144987351286157},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.80644340102177925},0.56198534541934453,0.106,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54872441671513605,9.4822001201035261E-2,5.644441577193203E-3,0.76481393545723864,0.54872441671513617,4.1613878048639922E-3,2.9920961400059336E-3,0.69740069730212584,0.54872441671513605,0.23840881517615811,0.54491435285331313,0.10113187818195414,9.5429818058603025E-2,1.358632547624718E-2,5.7656342509667044E-3,7.6317600275803313E-4,1.0000000000000002]
[53,13.25,63.25,0.6430287508324013,0,0.1153396833580442,0.2416315658095548,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ56*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":143.37234658973048},{"$f":"DZ56*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":27.273662438442944},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6296083448340282},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.76458002805862235},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":100.13193990148825},84.232063346272923,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.78308130569615},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":57.338366633310642},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.28572287288369286},712.28116563113781,41.83993775143405,11.000513591919333,5.2832240760850793,1228.2162125112941,0.63120847524630253,775.26048277204256,3.2996758679967051E-4,0.12207344838050106,null,7.8409552101801666E-4,4.1269615927672737E-5,null,null,null,1.5251553910307152E-4,1.5105302823517523E-2,4.6681176036103577E-4,0.13895341122722804,8.7708570831011065E-2,0.2416315658095548,0.54110428899149032,0,0.10081321968352625,9.6037634916170789E-2,1.374140086938801E-2,5.8868269247402049E-3,7.8506280512995619E-4,1.0000000000000002,2.7127773630053736E-3,0.5343223864354768,3.8493924325856939E-3,2.1454782011449112E-4,5.1849403079480534E-6,null,null,null,null,1.9462712631437742E-3,9.6311809597092013E-2,2.4948463013569418E-3,6.0292521933514696E-5,6.7654865419483807E-4,9.4506313995247365E-2,8.547722667285834E-4,2.6528756557309965E-4,1.3127833713519195E-2,3.4006138522384507E-4,8.2182050718709394E-6,4.1470459334898853E-5,5.792961418414704E-3,5.2395046990601937E-5,1.5352881649654075E-5,7.6970992348030214E-4,0.75836843419044564,2.0180368496091727E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8635655411686785E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5960226331094814E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8570804766931316E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP58","v":0.69162647466584481},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.77827082719689167},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.70624742697624698},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80505831147883022},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74019584461837806},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76217663100597544},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.68606651964985355},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79063728914962816},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72186442621274738},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87088087042356177},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82546737806314607},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.88728655220103947},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84711982053185042},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.83845381975453781},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78313462677606616},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8586356714961012},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80940851002376613},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.8012721948591397},0.55418106337819062,0.106,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54110428899149032,9.6037634916170789E-2,5.8868269247402049E-3,0.7583684341904452,0.54110428899149032,4.1147462204798989E-3,3.5053815031658277E-3,0.69217106509337045,0.54110428899149032,0.24446041990300563,0.53771333771348351,0.10048721085660198,9.6626671516444787E-2,1.3894742155938626E-2,6.009924864189377E-3,8.0769299033636559E-4,1.0000000000000002]
[54,13.5,63.5,0.63767111735583415,0,0.11503960864770972,0.24728927399645645,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ57*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":141.4222603016112},{"$f":"DZ57*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.902698327070777},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5938415927485727},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.75576817245096395},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":98.769990211403012},83.92770301937928,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.356031961937525},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":58.124619196878399},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.28933794971074617},710.32390498020675,41.495759833092457,10.899049271186513,5.2397639477397187,1223.1007287654159,0.62580313446714286,765.420269830444,4.3731235393831711E-4,0.12071463367332207,null,7.7796968565642442E-4,4.0753714047131516E-5,null,null,null,1.5190869918138312E-4,1.5045278973432519E-2,4.6486788648599691E-4,0.13763272498606385,8.6130990701533017E-2,0.24728927399645645,0.5343223864354768,0,0.10016120202967771,9.7215708116718799E-2,1.4048083442489241E-2,6.1330228036385491E-3,8.3032317554277508E-4,1.0000000000000002,3.8233400980491683E-3,0.52647681818898573,3.8050278284260919E-3,2.1207513662498494E-4,5.1251833908808149E-6,null,null,null,null,1.9336835963007606E-3,9.5688905177130662E-2,2.4787106810758917E-3,5.9902575170390682E-5,6.8484773235382714E-4,9.5665602808404401E-2,8.6525757596056941E-4,2.7120829185093968E-4,1.3420822606047329E-2,3.4765092442906169E-4,8.4016201619095134E-6,4.3204815774250785E-5,6.0352317018906787E-3,5.4586285973620024E-5,1.6238004605202182E-5,8.1408517093757289E-4,0.75271072600354394,2.8834183096059451E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8696078893536214E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.5993903662106282E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8652192194187528E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP59","v":0.68641230246109042},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77381838268269143},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.7005571481976981},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80107281200487213},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73503429902507023},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.75745391707943965},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68008007928557301},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78639778611145494},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.71641269733135537},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.86812962482090317},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82179279464241117},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88486135623005635},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.84385692363292886},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83507946012292356},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.77869436040905582},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85564575607004123},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80543726655699754},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.79723988306474547},0.54723526374828246,0.106,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.5343223864354768,9.7215708116718799E-2,6.1330228036385491E-3,0.7527107260035435,0.53432238643547691,4.0691251930081327E-3,2.7127773630053736E-3,0.68696591189805545,0.5343223864354768,0.25067553526592351,0.53039960231223127,9.9827567517617233E-2,9.778604837141204E-2,1.4199595691529204E-2,6.2579527149791451E-3,8.5369812630793878E-4,1.0000000000000004]
[55,13.75,63.75,0.63121608944141061,0,0.11472211402319904,0.25406179653539063,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ58*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":139.54542714930196},{"$f":"DZ58*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.545669129551687},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5594183846713814},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.74728574579677354},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":97.459200865463629},83.612970204319836,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.915284770029494},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":58.89207438565392},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.29286293582154321},708.27075407729467,41.164027923409485,10.801726543466382,5.1978754052075864,1218.0045775199885,0.62044408221243208,755.70373222993032,2.8731157601184689E-4,0.11966138855330756,null,7.720780062986048E-4,4.0256433923756588E-5,null,null,null,1.5127967770612569E-4,1.4983060676656309E-2,4.6284952436292183E-4,0.13635822444826715,8.460265341992193E-2,0.25406179653539063,0.52647681818898562,0,9.949393300555677E-2,9.8356388626105268E-2,1.435110794056917E-2,6.3828826263197394E-3,8.7707307707310237E-4,1.0000000000000002,2.2553511962617252E-3,0.52024438265490969,3.7623217835722755E-3,2.0969489377119425E-4,5.0676604707749908E-6,null,null,null,null,1.9208014908535834E-3,9.5051430375681839E-2,2.4621976318739704E-3,5.9503507147380788E-5,6.9288339320871303E-4,9.6788095157184478E-2,8.7541007571207276E-4,2.7705839637585147E-4,1.3710316760226174E-2,3.5514993646963033E-4,8.5828474975132198E-6,4.4964983305655248E-5,6.2811075075341321E-3,5.6810135479951856E-5,1.7152257198291576E-5,8.5992081987481075E-4,0.74593820346460982,1.7237658685298363E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8755441226615882E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6026989556522609E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.873215030678554E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP60","v":0.68122656188700803},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.76749824654884624},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.69250297181775855},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79541017011698234},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.72771881362817314},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.75075403180243394},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67161364138893453},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78037727817660041},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.70869140362817906},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86421207691661117},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81656872598257169},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8814062844331837},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.8392147461656817},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83027971375275944},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.77239111768222257},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85139003723615603},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79979457528584463},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79151360673357662},0.53920009300189975,0.106,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52647681818898562,9.8356388626105268E-2,6.3828826263197394E-3,0.74593820346460937,0.52647681818898573,4.0222281484419576E-3,3.8233400980491683E-3,0.681794626363325,0.52647681818898573,0.25666590239399256,0.52336060042194765,9.9153842582405449E-2,9.8908188154467447E-2,1.4500702972062785E-2,6.5095700351617512E-3,9.0119343996268911E-4,1.0000000000000002]
[56,14,64,0.62634062778174293,0,0.11438936396566279,0.2592700082525945,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ59*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":137.65286227064013},{"$f":"DZ59*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":26.185647292208245},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.524706639230609},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.73864042578858902},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":96.137424405794462},83.285527608729211,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.460888047266479},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":59.640798504817568},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.29629765629656063},706.1207858077795,40.826315714723265,10.702814247040395,5.1552317167222288,1212.7279403370371,0.61513092209134446,745.98645618545856,4.5835884138609563E-4,0.11827146374084797,null,7.6601268593650589E-4,3.9751229798005385E-5,null,null,null,1.5063142326527382E-4,1.4918939930715126E-2,4.6076573365150681E-4,0.13506592358560049,8.3083226118329495E-2,0.2592700082525945,0.52024438265490958,0,9.8813752159254115E-2,9.9459987682829654E-2,1.4650298003556403E-2,6.6362574440037621E-3,9.2531380285227575E-4,1.0000000000000004,4.0324973035034857E-3,0.51228081174910145,3.7187956277802028E-3,2.0726894162245992E-4,5.0090329019914271E-6,null,null,null,null,1.9076701134503481E-3,9.4401620277697287E-2,2.4453650510479724E-3,5.9096717058509532E-5,7.0065782931648802E-4,9.7874097317386499E-2,8.8523253612667193E-4,2.8283447439060198E-4,1.3996147690636158E-2,3.6255405692515845E-4,8.7617816044842643E-6,4.6749912641541308E-5,6.5304422615546408E-3,5.9065269807580396E-5,1.8095664717717317E-5,9.0721813813455848E-4,0.74072999174740595,3.1244388318564131E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8813781120397643E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.60595055892623E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.881073124446023E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP61","v":0.6760693927238226},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76374319898879306},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.68773050874271602},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79204278745103884},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72337864445460054},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.74677553497801785},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.66660076018879377},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77679877665630503},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70411352737901167},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86187765026286223},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81346036769470054},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.87934643762697751},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83645071593175724},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.82742243059773279},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.76864588730858074},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.8488550368075064},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79643888618697645},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.78810998545929489},0.53281703926904611,0.106,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52024438265490958,9.9459987682829654E-2,6.6362574440037621E-3,0.7407299917474055,0.5202443826549098,3.977084337814245E-3,2.2553511962617252E-3,0.67664424815779844,0.5202443826549098,0.2627642609016046,0.51626259720200551,9.8467084032365801E-2,9.9993359496443293E-2,1.4797891990139866E-2,6.7646268812417811E-3,9.5017949619944947E-4,1.0000000000000004]
[57,14.25,64.25,0.61970053937763814,0,0.11404094707174744,0.26625851355061464,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ60*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":135.66848526338276},{"$f":"DZ60*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.808160071458371},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.488310957206147},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.72944461973447117},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":94.751525911706324},82.942089901286579,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.992847906976877},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":60.37079994360856},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.29964146850700413},703.86069043731607,40.466746400725143,10.597410859960783,5.109828081850158,1207.0859818237193,0.60986326110753875,736.15739331220868,3.6361951903123946E-4,0.11707729416161303,null,7.5945423016136621E-4,3.9217291766044241E-5,null,null,null,1.4996348187966863E-4,1.4852871765795339E-2,4.5861509168151129E-4,0.13370103554192822,8.1539349549055284E-2,0.26625851355061464,0.51228081174910134,0,9.8120415905477487E-2,0.10052673131005693,1.4945485976723332E-2,6.8929963184797991E-3,9.750451895466232E-4,1.0000000000000002,3.0389791992670337E-3,0.50535969939157954,3.6724979677090542E-3,2.0468851829108387E-4,4.9466722546761508E-6,null,null,null,null,1.8942847615028822E-3,9.3739242174209259E-2,2.4282069105405926E-3,5.8682059224751654E-5,7.0817263292448482E-4,9.8923831708234086E-2,8.9472696889835823E-4,2.8853328920084193E-4,1.4278155228499276E-2,3.6985913680825743E-4,8.9383222149572471E-6,4.8558540479553729E-5,6.7830874324524637E-3,6.1350345547781456E-5,1.9068223969285868E-5,9.5597696557733736E-4,0.73374148644938542,2.3890763182165209E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8871135167585747E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6091472155452813E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8887984295765732E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP62","v":0.67094092115740411},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.75698100247063571},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.67916037770382776},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78597306218820473},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71557457109423905},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.73961506090159823},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6576061885860115},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77035171453171536},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6958877988692278},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.85766072709607988},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.80785415796027937},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87562360626330382},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83146192361026061},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8222664011698595},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76190095347409692},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.84427757945106929},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79038991559922178},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78197796194676561},0.52466101411335242,0.106,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51228081174910134,0.10052673131005693,6.8929963184797991E-3,0.73374148644938542,0.51228081174910167,3.9310736023046543E-3,4.0324973035034857E-3,0.67153138499047271,0.51228081174910167,0.2692573118742867,0.5088202555703405,9.7766078023697897E-2,0.10104172922356135,1.5090998452800198E-2,7.0229714438702602E-3,1.0006554114433497E-3,1.0000000000000002]
[58,14.5,64.5,0.61406937309790599,0,0.11367451670413543,0.27225611019795876,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ61*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":133.87885949966832},{"$f":"DZ61*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.467720299552003},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4554872296580443},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.72122968238705543},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":93.501642627510662},82.592923584428178,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.511221809798805},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":61.082157554496185},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.30289687216820005},701.51945069186172,40.144931305769894,10.503981782233561,5.0691917580626802,1201.7516946975952,0.60464070963008976,726.62799748111695,3.2827298334342438E-4,0.11595884338410452,null,7.5366826579407813E-4,3.8736959038887465E-5,null,null,null,1.4927286187394701E-4,1.4784559895159158E-2,4.5638834965507725E-4,0.13246974269896911,8.0096599230020077E-2,0.27225611019795876,0.50535969939157954,0,9.7411740141918307E-2,0.10155672713706576,1.5236510928877059E-2,7.1529465692607213E-3,1.0262656333400761E-3,1.0000000000000002,2.664341519458862E-3,0.49885694493580812,3.6311386377516634E-3,2.0238333526826751E-4,4.8909632926096991E-6,null,null,null,null,1.8806032693550114E-3,9.3062209485240008E-2,2.4106691599050396E-3,5.8258227418245778E-5,7.1542856224008473E-4,9.9937404242856145E-2,9.0389433196953143E-4,2.9415173391486539E-4,1.4556185628359749E-2,3.7706119352028957E-4,9.1123730821551321E-6,5.0389791243662572E-5,7.0388927742321642E-3,6.3664003784894699E-5,2.0069903588375025E-5,1.006195729751701E-3,0.72774388980204141,2.1225529573502655E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8927537996983162E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6122908555631366E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.8963956103978737E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP63","v":0.66584126050329084},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75184843716241923},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67267648117011081},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78136120333668702},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.70966141922171921},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73418375527184265},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65080745111433425},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76545592230480575},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.68966013206205456},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85444875675373155},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80359156087312966},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.87278632096605768},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82766564341581594},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.81834379088865361},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75678113077311671},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84079254107151835},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78579354693965608},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.77732136940771923},0.51757264042258,0.106,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50535969939157954,0.10155672713706576,7.1529465692607213E-3,0.72774388980204119,0.50535969939157988,3.8821331582548141E-3,3.0389791992670337E-3,0.66644242948659749,0.50535969939157988,0.2750686025878592,0.50210832216369383,9.7052544132454982E-2,0.10205359193754761,1.5379870039958598E-2,7.2844502685065872E-3,1.0526188699794133E-3,1]
[59,14.75,64.75,0.60882335564159007,0,0.11329554938065058,0.27788109497775965,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ62*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":131.78137185400269},{"$f":"DZ62*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":25.068716088646617},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4170169726843493},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.71128108383786637},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":92.036747116796136},82.220734046228998,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.016014509480726},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":61.774877860986244},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.30606030827632247},699.05353149122868,39.756400232474931,10.390144381902813,5.0201310559905616,1195.5530270025367,0.59946288136466874,716.68966239119231,5.9462979532401634E-4,0.11431440844984465,null,7.4641481763909709E-4,3.8164425396579727E-5,null,null,null,1.4856684656514211E-4,1.4714725588400387E-2,4.5410796777684551E-4,0.13101101789094671,7.8536242275425078E-2,0.27788109497775965,0.49885694493580818,0,9.6693348122991685E-2,0.10255045673802946,1.5523229151040135E-2,7.415953967752454E-3,1.0789721066187508E-3,1.0000000000000002,5.4448982713152802E-3,0.48962658056370578,3.5810509313446309E-3,1.995916718012759E-4,4.8234976412294772E-6,null,null,null,null,1.866734197952492E-3,9.2375894381326734E-2,2.3928909590205747E-3,5.7828584691885433E-5,7.2242900977039306E-4,0.10091528881672161,9.1273891153745258E-4,2.9968703412814538E-4,1.4830101597988277E-2,3.8415667066446491E-4,9.2838482592477103E-6,5.2242578452012553E-5,7.2977065174759347E-3,6.6004871824506441E-5,2.1100644366221708E-5,1.0578714622525292E-3,0.72211890502224085,4.4067959841411319E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8983022412725993E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6153833073347928E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":3.9038690854640335E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP64","v":0.66077051188274505},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.74731597191470578},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.66696574819073207},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.77728502920233189},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70444699912750686},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.72939004688247833},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64482394106613405},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76113079915279935},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68417194866823494},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85160414416972041},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.79982196415222584},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87027233783474445},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.82430616539935142},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81487319257784896},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75225965811285656},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.83770721171224116},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78173086155580052},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.77320752943611282},0.51091273501709289,0.106,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49885694493580818,0.10255045673802946,7.415953967752454E-3,0.7221189050222403,0.4988569449358084,3.8384129363125408E-3,2.664341519458862E-3,0.66138052754679366,0.49885694493580846,0.28208464084575191,0.49424176274975701,9.6325146717831531E-2,0.10302911409278646,1.5664360871449491E-2,7.5489085779464268E-3,1.1060661444775171E-3,1.0000000000000004]
[61,15.25,65.25,0.5955642664546833,0,0.11184696572742119,0.29258876781789567,1,{"$f":"0","v":0},{"$f":"DZ64*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":128.13860577665469},{"$f":"DZ64*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.375754198163641},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3502045900797475},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.7191681162432374},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":89.492621679720273},76.137860562918874,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.891740178611215},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":62.976624546910053},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.31041981109069527},688.7411401614745,39.02272240705031,10.192399152904878,4.9274878887277165,1173.2767490705498,0.58923986580438525,691.34143417373616,2.4555467503642193E-4,0.11226403775136583,null,7.5390271750212377E-4,1.3768191121212073E-5,null,null,null,1.9741850975726221E-4,1.4388805224982456E-2,4.3788042939466937E-4,0.12830136749915999,7.5600280567724151E-2,0.29258876781789567,0.483318427937794,0,9.4691281405356931E-2,0.10429667622179874,1.5974642871967901E-2,7.9491622950906178E-3,1.181041450096362E-3,1.0000000000000002,1.7828300999591623E-3,0.47784094541450878,3.6207593748595395E-3,7.2149425691589295E-5,1.7436227749319238E-6,null,null,null,null,2.4679594004565165E-3,8.9871019254713677E-2,2.2967964646310752E-3,5.5506285555654989E-5,7.3473046266127426E-4,0.10263366481569085,9.2828094344660943E-4,4.1635058116954056E-4,1.516145325975685E-2,3.8747498954010574E-4,9.3640415014058128E-6,5.5998828557307205E-5,7.8224128334143366E-3,7.0750633118974319E-5,3.1174047018456589E-5,1.1498674030779054E-3,0.70741123218210455,1.4839157374968215E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0136925656383613E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0052647886951911E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.451282024035059E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82309115929565302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP66","v":0.65071609800860519},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73354488234121629},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6497019255396751},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7648797199333579},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.68864663885095967},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7148401375086002},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.6267615996875272},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74797951446284416},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.66756281710658039},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84291347249219428},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.78833734311617198},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86258474133364482},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81405780190340904},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80428978493311909},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.73852045476958661},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.82828766940495124},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76936542548295206},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76069841035631414},0.49499870134840945,0.106,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.483318427937794,0.10429667622179874,7.9491622950906178E-3,0.70741123218210433,0.48331842793779423,3.7330352926342055E-3,2.5751173332775432E-3,0.65135752088521393,0.48331842793779434,0.2953332895278068,0.48057968667615136,9.4091530017465064E-2,0.10464964346390612,1.6060813491750973E-2,8.0795250590225305E-3,1.2055117638973237E-3,1.0000000000000002]
[62,15.5,65.5,0.59105344394347659,0,0.11086874481880554,0.29807781123771793,1,{"$f":"0","v":0},{"$f":"DZ65*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":126.23933875533308},{"$f":"DZ65*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":24.014457414982559},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3153699198861504},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.70978461171728724},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":88.166164411220237},74.194110078333281,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.267803835883228},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":63.492691700990108},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.31243064852346791},682.86493133429622,38.626785321310606,10.085900720979978,4.8774920126243089,1162.1672607660803,0.5841939223479129,678.93105049126609,5.642736588385575E-4,0.11066060173416127,null,7.4671463985446314E-4,1.3574854810146543E-5,null,null,null,1.9545673562382042E-4,1.4248836702114085E-2,4.2605190459655331E-4,0.12685551022999889,7.4108218092708844E-2,0.29807781123771793,0.47784094541450872,0,9.3491778629573211E-2,0.10500261070601351,1.6146984111534049E-2,8.2098878229544415E-3,1.2299820776982856E-3,1,5.1223506227145157E-3,0.46907214916038936,3.5735167187767721E-3,7.1208040155675538E-5,1.7208724724218639E-6,null,null,null,null,2.4372184900114517E-3,8.8770930603242246E-2,2.2297437033261935E-3,5.3885832993315414E-5,7.3970350292473059E-4,0.10332834316843775,9.345640346510195E-4,4.2093250135369218E-4,1.5331645488272252E-2,3.8509948872672865E-4,9.306633181375953E-6,5.783554085394465E-5,8.0789810904771334E-3,7.3071191623363721E-5,3.2465853860503212E-5,1.1975162238377825E-3,0.70192218876228207,4.3277441886297563E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.01917368640842E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0161867991014018E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4539215275251792E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82232198758970299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP67","v":0.64573257951733876},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73044621982517011},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64583554770262974},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76208405987190952},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68510029374772674},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71156935291681633},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62272183019553995},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7450181853532597},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66383928309892082},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84094790879478398},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.78574658070716064},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86084456230557294},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81174314409111836},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.80190028138483682},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73542865024826176},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82615863282776203},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76657850431371721},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.75788160760272072},0.48938884544605238,0.106,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.47784094541450872,0.10500261070601351,8.2098878229544415E-3,0.70192218876228207,0.477840945414509,3.6946524233260609E-3,1.7828300999591623E-3,0.64637831979565818,0.47784094541450911,0.30248306449357737,0.47345654728744907,9.2918112975796108E-2,0.10531595280896656,1.623440016996153E-2,8.336984201079152E-3,1.254938063170404E-3,1.0000000000000002]
[65,16.25,66.25,0.57109145871444034,{"$f":"AR68","v":0},0.10824115958351377,{"$f":"AP68","v":0.32066738170204595},{"$f":"SUM(D68:G68)","v":1},{"$f":"0","v":0},{"$f":"DZ68*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":120.63429138013448},{"$f":"DZ68*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.948211561449206},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2125671151501076},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.68186352055458299},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":84.251572230313712},68.687164245029891,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.195894094059881},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":64.766297615853119},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.31724585785917575},667.02509437776234,37.447387700438412,9.7639374904580265,4.7285667933066531,1130.6600939823695,0.56931388000423711,{"$f":"Z68*AA68","v":643.70048507105821},3.2330658705866745E-4,0.10703245980736102,null,7.246945681000284E-4,1.3001268093421799E-5,null,null,null,1.9013240955101309E-4,1.3869486199254776E-2,3.9262462963004374E-4,0.12254570546904897,6.9766971058440735E-2,0.32066738170204595,0.4554803784075192,0,9.0182395607409635E-2,0.10665815156014732,1.6676473235344724E-2,{"$f":"AV67+BQ67-BS67-BU67","v":8.9529287467737684E-3},1.3822907407594134E-3,1,2.5877552773548905E-3,0.44938961924039988,3.4329438119691563E-3,6.8406899995854733E-5,1.6531777994341979E-6,null,null,null,null,2.3524582522889449E-3,8.5739737524618345E-2,2.0408782758465755E-3,4.9321554655766497E-5,7.5136615931778396E-4,0.10495748640930683,9.4929899152271832E-4,4.3501513590684776E-4,1.5854939629894909E-2,3.7739795793310596E-4,9.1205116098612744E-6,6.3069981888029409E-5,8.810174220327564E-3,7.9684544558174546E-5,3.6486100078955969E-5,1.3458046406804574E-3,0.67933261829795422,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2878816773698629E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.035128288820545E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0479788979954938E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4616046694439497E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.82000718997185307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP70","v":0.63095745039729201},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71006376222989742},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62057143519853997},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74365442440821106},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.66185589333809314},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69008373858534078},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59637484748514802},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.7255192230456351},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.63947362849031952},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.82792439885043356},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.76864346064515632},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.84930047180171253},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79643671120627635},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78610665317967887},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71508835262596571},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81206490423058508},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74820417068268263},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.73933336418195794},{"$f":"CS68*DJ68","v":0.46648789445790073},0.106,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.4554803784075192,0.10665815156014732,8.9529287467737684E-3,{"$f":"1-G68","v":0.67933261829795399},0.45548037840751943,3.5458687505349035E-3,3.0215727095506293E-3,0.63164875400157183,0.45548037840751959,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32378045715546366},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.45243499882395954},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":8.9677538471998566E-2},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.1068624615726483},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":1.6765843294608777E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":9.0702504625172192E-3},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.4084502188039534E-3},{"$f":"SUM(DY68:EE68)","v":1}]
[66,16.5,66.5,0.56564396300380981,0,0.10746250438730882,0.32689353260888138,1,{"$f":"0","v":0},{"$f":"DZ69*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":118.72473410342555},{"$f":"DZ69*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":22.584957267224226},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1775437102243211},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.67220278127709154},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":82.917928197709415},66.949836062051176,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.44287463942365},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":65.105225732660827},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.31847084658308361},662.2998960367155,37.042336612471338,9.6513289500803037,4.6774200714184548,1120.5647550112651,0.56443857231682404,632.48997050711012,5.3145886188926661E-4,0.10548057317960059,null,7.1686808246126834E-4,1.280401463365726E-5,null,null,null,1.8853453328726794E-4,1.3755831063230993E-2,3.8211430948487514E-4,0.12106818404458791,6.8335552955117701E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.32689353260888138},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.44938961924039983},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":8.9172681336587498E-2},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.10706677158514925},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":1.6855213353872831E-2},9.1875721782606699E-3,{"$f":"AW68+BR68+BU68-BV68","v":1.4346096968484933E-3},1,4.7793333159729902E-3,0.44115691309168026,3.3843053760916402E-3,6.7437701313537949E-5,1.6297553413935024E-6,null,null,null,null,2.3266177379372434E-3,8.4816409695319658E-2,1.9817610251164821E-3,4.7892878214113717E-5,7.5424473216303793E-4,0.10535959098446933,9.5293586851689319E-4,4.3977188728704363E-4,1.6031800994387477E-2,3.7458787146532521E-4,9.0526007329861768E-6,6.4722955724033274E-5,9.0410762602661753E-3,8.1772962270460988E-5,3.7867079211351761E-5,1.3967426176371416E-3,0.67310646739111846,4.2935157677330027E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0402919265978948E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0582682727245069E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4640912849568724E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81923316326590301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP71","v":0.62609101633910147},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70543546874695318},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61487565806686728},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.73945967686802883},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65659797096790229},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68521205478027913},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.5904471520158564},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.72108667665644832},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63397187419534229},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82494385811680659},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76474469102774656},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84665507376366966},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7929411052191776},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78250168753798299},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71046890939988538},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.80884261395214518},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74402144423529393},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.73511666666551223},0.46024994096042304,0.106,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.44938961924039983,0.10706677158514925,9.1875721782606699E-3,0.67310646739111868,0.44938961924040011,{"$f":"BA68+BB68+BC68","v":3.5030038897644455E-3},{"$f":"AY68","v":2.5877552773548905E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.62679087614969053},{"$f":"DX68-(DU69+DV69)","v":0.44938961924040027},0.33109481146302921,0.44527326616604002,8.8686698203999395E-2,0.10723778064802431,1.6944736425166355E-2,9.3016181549960848E-3,1.461088938744541E-3,0.99999999999999989]
[69,17.25,67.25,0.54574936009595376,0,0.10534980696099464,0.34890083294305152,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ72*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":113.52201129568833},{"$f":"DZ72*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.595245450446463},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0821199856602419},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.64594181912660598},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":79.284321439502378},61.981891920657326,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.01260689795788},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":65.887061731869579},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.32109732816857123},649.49328443850845,35.925369980309121,9.340164883828642,4.5363781550016258,1092.6274953267252,0.55006171981085716,601.01255919204777,1.871127360835801E-4,0.10209979856361086,null,6.9507924714190073E-4,1.2266062401318221E-5,null,null,null,1.8414788474935577E-4,1.3444273575922339E-2,3.5210665652723203E-4,0.11697478472643659,6.4343351261128501E-2,0.34890083294305152,0.4279936201570318,0,8.6363075978190929E-2,0.10790370408588232,1.7391640197760919E-2,9.8520358530396427E-3,1.5950907850427927E-3,1,1.1475345817766589E-3,0.42352762574164848,3.2520906369345407E-3,6.4803111021682905E-5,1.5660856504505779E-6,null,null,null,null,2.2547609642138426E-3,8.2250622302243753E-2,1.813857528475595E-3,4.3835183257743679E-5,7.6014060368795756E-4,0.10618317858922602,9.603848929683477E-4,4.5405968902110724E-4,1.6563481706971476E-2,3.6527135176627628E-4,8.8274500020600227E-6,6.9403849889382787E-5,9.6949450559930886E-3,8.7686947157171203E-5,4.2103039760013268E-5,1.5529877452827793E-3,0.6510991670569487,1.0781129506976184E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0553510876275974E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0882760613457096E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4713432156775588E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81690380064805301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP74","v":0.61166787023656699},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.68516386714250022},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59010962194814343},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72104281148843907},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63365837400578695},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66390601874543387},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.5647264168492474},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70165070964588694},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61001178108002674},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81178468493690537},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74760066607954223},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.83496006550682556},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77754116074251745},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76662850160475116},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69023284957886533},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.7946304144963513},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72565482629070732},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.7166256227806338},0.4383368684431837,0.106,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.4279936201570318,0.10790370408588232,9.8520358530396427E-3,0.65109916705694848,0.42799362015703196,3.3578660107349712E-3,3.6973016570835994E-3,0.61241217501162915,0.42799362015703213,0.35126483430722599,0.42576062294934014,8.5932894458684614E-2,0.10798277165730281,1.748045403330447E-2,9.9561261303995029E-3,1.6222964637424015E-3,1]
[70,17.5,67.5,0.54164968137813108,0,0.10472148295046832,0.35362883567140047,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ73*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":112.32644340261169},{"$f":"DZ73*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":21.367813062586333},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0601919403765416},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.6401602023361419},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":78.44933104375842},60.409889117395394,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.148959911244759},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":66.07417715809197},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.32164642018886141},645.7483746108411,35.662094955340031,9.2688896052087273,4.5031338189604959,1084.9811052489406,0.54535127760079627,591.69583192023379,1.933654225281181E-4,0.10121167767017318,null,6.9006781806125767E-4,1.2143767289388813E-5,null,null,null,1.828231460499242E-4,1.3350366161685423E-2,3.4259122722124616E-4,0.11598303521300854,6.325149643343235E-2,0.35362883567140047,0.42352762574164848,0,8.5502712939178285E-2,0.1080618392287233,1.7569267868848017E-2,1.0060216407759366E-2,1.6495021424420106E-3,0.99999999999999989,1.2131254588614309E-3,0.41902574291235023,3.2229822230281074E-3,6.4223079285598904E-5,1.5520681231379902E-6,null,null,null,null,2.2327771502166768E-3,8.1466425696181219E-2,1.7609534336920048E-3,4.2556659088388057E-5,7.6125460569522645E-4,0.10633879226584413,9.6179235718395054E-4,4.5879549893936851E-4,1.6739883521496676E-2,3.6184422128348741E-4,8.7446271284865377E-6,7.0870402811558595E-5,9.8998061699638804E-3,8.9539834983927023E-5,4.3539248636308737E-5,1.6059628938057018E-3,0.64637116432859931,1.1518672157928789E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0602338222079827E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.0980056914952663E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4736945586796431E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81612491894210304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP75","v":0.60691890139820148},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68305155179408594},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.58754607436386708},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.71911956280618383},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63127654257726507},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66168890975513894},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.56206912020040511},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69962340492119768},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.60752808794082325},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81040350505834624},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74580780505149746},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83373108606269064},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.7759279529397709},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76496653239722201},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.6881239319603315},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79314007087515426},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72373658445554201},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.7146967150121073},0.43376294510805163,{"$f":"$DL$7","v":0.106},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42352762574164848,0.1080618392287233,1.0060216407759366E-2,0.64637116432859953,0.42352762574164859,3.3184598336066739E-3,1.1475345817766589E-3,0.60766382104401129,0.42352762574164882,0.35601901685398074,0.42127668432699938,8.5096060429193807E-2,0.10811290400377252,1.7657526237370085E-2,1.0160933399503367E-2,1.6768747491800629E-3,1]
[73,18.25,68.25,0.52306382358938508,0,0.10305118198766018,0.37388499442295459,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ76*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":106.37955079346683},{"$f":"DZ76*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":20.236538131001264},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9511193137312635},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.6090648819634592},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":74.295992499028557},55.858989743434329,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.410580174910386},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":66.433195165572386},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.32238143262124563},635.37535909931398,34.371543666410439,8.8967775903321051,4.3401729732345311,1057.4812654650207,0.53146059885106978,562.00962661782694,7.7134566464211228E-4,9.6266291913375546E-2,null,6.6342210729825393E-4,1.1518087007922535E-5,null,null,null,1.7923530778112193E-4,1.3096617561342491E-2,3.1535600937992878E-4,0.11130378665082737,5.9153577107840416E-2,0.37388499442295459,0.40421091506835649,0,8.3142281202154319E-2,0.1082088836273756,1.809445205912473E-2,1.0644024893653004E-2,1.8144487263811369E-3,0.99999999999999989,7.3467089922396381E-3,0.39373519772426718,3.0664281848126929E-3,6.1103489504137814E-5,1.4766775328559312E-6,null,null,null,null,2.1725345795921792E-3,7.9320188018659837E-2,1.6106346724901002E-3,3.8923931412196061E-5,7.6229047762295496E-4,0.10648349204028575,9.6310110946690164E-4,4.7281385871094901E-4,1.7262640844971321E-2,3.505262478338281E-4,8.4711076086326004E-6,7.4983111811354687E-5,1.0474305824491128E-2,9.4735957350520846E-5,4.7893077676629523E-5,1.7665556487045074E-3,0.62611500557704514,7.3660423884850168E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0744977124362319E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1264287757587985E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4805635166208398E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81378099132425308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP78","v":0.59284816048239064},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66510221322865537},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56589408302634392},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70274411953488058},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61110266332731855},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64287231531101907},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.53966425079911873},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68238039803987205},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.58652304690275203},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.79858873372935113},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73052277186918679},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82320664245732444},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76215314554181723},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75078171806902527},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.67020109036884812},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78040217190116334},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70740189836698297},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.69828910402591271},0.41397941080665906,0.106,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40421091506835649,0.1082088836273756,1.0644024893653004E-2,0.62611500557704547,0.4042109150683566,3.1917334237960113E-3,3.5442968207973322E-3,0.59362969903924789,0.40421091506835682,0.37932360647178143,0.39897305639631186,8.2764448702813423E-2,0.1081820569148278,1.8180297311254003E-2,1.0734428482988979E-2,1.8421057200223988E-3,1]
[74,18.5,68.5,0.51271525999887213,0,0.10252252148051948,0.38476221852060827,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ77*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":104.31604391520501},{"$f":"DZ77*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.84399806748284},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9132723018369322},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.59817658556126996},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":72.854829320527429},54.381707498399983,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.451045229943389},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":66.488724822285448},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.32233459939903769},632.06139151476918,33.919528699535491,8.7655355887302004,4.2830960155695381,1048.1996841592459,0.52690944695729103,552.30631588115534,2.6057813238602334E-4,9.52477914491522E-2,null,6.5398710063024705E-4,1.1300419110795087E-5,null,null,null,1.7809193264743418E-4,1.3015798969479938E-2,3.0655771089316438E-4,0.10967410571429981,5.7788322387457181E-2,0.38476221852060827,0.39373519772426718,0,8.2386616203472526E-2,0.10815523020227999,1.8266142563383277E-2,1.0824832072324958E-2,1.8697627136636608E-3,1,1.929443104791052E-3,0.38873268377344689,3.0116094291086476E-3,6.0011138057467095E-5,1.4502788631175673E-6,null,null,null,null,2.1532503835553886E-3,7.8633234747832015E-2,1.5623734610775287E-3,3.7757611007589242E-5,7.6191250962558544E-4,0.10643069411951819,9.6262357313620431E-4,4.7740252353057152E-4,1.7433970981118454E-2,3.4639772444114306E-4,8.3713342931096734E-6,7.6256829698160731E-5,1.0652230031132429E-2,9.6345211494369029E-5,4.9353111818685265E-5,1.8204096018449756E-3,0.61523778147939157,1.9727014374530505E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0791300531731246E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1356594560988179E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4827942792796827E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81299725461830308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP79","v":0.58821657602243749},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.65118686044731267},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.54927199336230836},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69000790289092395},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59554464992933331},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6283136613728022},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.5225124683969794},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.6689925201145086},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57036338266638242},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.78933052193897491},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.71860977419953831},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81494486252834897},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75139023071751132},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.73970645020974524},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65630330457531749},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77043405146683375},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69469502855018483},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.68554771327275876},0.40325052860131388,0.106,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.39373519772426718,0.10815523020227999,1.0824832072324958E-2,0.61523778147939168,0.39373519772426729,3.1290083518496869E-3,7.3467089922396381E-3,0.58903439441743755,0.39373519772426752,0.38748602775211799,0.39123394074885703,8.2015730190206595E-2,0.10810415446046659,1.8350972503754323E-2,1.0911729913949265E-2,1.8974444306480577E-3,0.99999999999999989]
[77,19.25,69.25,0.49902626417139839,0,0.10108296953932272,0.39989076628927872,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ80*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":100.56917447056792},{"$f":"DZ80*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":19.131232636319364},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.844550547656429},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.57922648052293302},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":70.237997588514759},50.135716961011362,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.442668644118747},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":66.477229744992442},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.32139956155134169},623.35077649357117,33.063045590201185,8.5237752701352782,4.1749459458711167,1026.8517399350339,0.51348850130538137,527.27656100206377,3.2652494429485365E-4,9.2264565539134327E-2,null,6.3639300343594431E-4,1.0908161273569318E-5,null,null,null,1.7492578114250749E-4,1.2792421005509565E-2,2.8113930938682423E-4,0.10648687774417759,5.4679787261547118E-2,0.39989076628927872,0.37998946710011777,0,8.027883096630202E-2,0.10771188886930579,1.8768408391891742E-2,1.1324908201974826E-2,2.035730181128965E-3,1,2.6403608323091587E-3,0.37437338964246969,2.9162022928321493E-3,5.8109998164818035E-5,1.4043343419605411E-6,null,null,null,null,2.0995115366656408E-3,7.6720874903952574E-2,1.4240302317315259E-3,3.4414293952281888E-5,7.5878933835596342E-4,0.10599442186793991,9.586776630099125E-4,4.9084533829558909E-4,1.7936592935503096E-2,3.3292439152179969E-4,8.0457265712571387E-6,7.9779676057350018E-5,1.114433244256177E-2,1.0079608335570533E-4,5.3733887475522225E-5,1.9819962936534429E-3,0.600109233710721,2.8001480624178399E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0926826742657409E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1626652227685769E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4893207165130394E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.81063876200045304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP82","v":0.57449740275683114},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.6423147492270902},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5387497111371693},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.6818684295637103},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.58566317589977657},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.61904489095719251},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51167713699752648},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66044734146504669},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56011797933789942},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.78338132433586616},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71098478577138591},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.80962905977984678},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74448873194052889},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.73260840569320429},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64744100881158861},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76403498497345501},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68657321257337633},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.67741404121108917},0.38917260726677971,0.106,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37998946710011777,0.10771188886930579,1.1324908201974826E-2,0.60010923371072122,0.37998946710011799,3.0159866514648634E-3,2.6812252327253782E-3,0.57532317708373137,0.37998946710011816,0.40295227659385835,0.37718142837129376,7.9957954081543367E-2,0.10759422548357102,1.8849748809349497E-2,1.1401082518029198E-2,2.0632841423546852E-3,0.99999999999999989]
[78,19.5,69.5,0.4933272085743895,0,0.10065900452717239,0.40601378689843792,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ81*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":99.08241602052739},{"$f":"DZ81*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.848407188745835},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.817281743595025},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.57147681411075035},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":69.199638300210069},48.766465529285874,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.39906766110407},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":66.417396696027538},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.32083546039749838},620.73182793988155,32.725390005735179,8.4261450966849782,4.132309407454799,1019.4386578637607,0.50909125309883196,518.98730378925336,3.2235216858520995E-4,9.1114249937315664E-2,null,6.2925230129472448E-4,1.0750914316987795E-5,null,null,null,1.7397009897333532E-4,1.2725183792405928E-2,2.7299483977462108E-4,0.10524875405266648,5.3581220087762747E-2,0.40601378689843792,0.37437338964246969,0,7.9637077196784728E-2,0.10747656209783625,1.8931089226807252E-2,1.1477256834083571E-2,2.0908381035804053E-3,0.99999999999999967,2.6000977647375645E-3,0.36883738836860769,2.8771854389419605E-3,5.7332524903265262E-5,1.3855452792237316E-6,null,null,null,null,2.0831745978403451E-3,7.6140460067984264E-2,1.3800901298996083E-3,3.3352401060515034E-5,7.5713155064937611E-4,0.10576284738388061,9.5658316330626499E-4,4.9520607203206227E-4,1.8099883798540016E-2,3.280709226131711E-4,7.9284336220009203E-6,8.0852914294751051E-5,1.1294251874411411E-2,1.0215204537740923E-4,5.5188482456460857E-5,2.0356496211239444E-3,0.59398621310156186,2.7988247009063549E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0970903420670562E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1714482063247964E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4914432850593142E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.107,0.80985017029450301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP83","v":0.56998274006632133},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.63716414910452013},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53266835460271811},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.67713619945151737},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.57994031570361004},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61366889977139272},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50542287106937145},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.6554831382126961},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55419091987162539},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.77991067339910403},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70654745111802564},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80652540435148301},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74046783474377753},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.72847435987500497},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64229560499649241},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76030418477734207},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68185084987822386},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.67268845190905069},0.38342080703009251,0.106,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37437338964246969,0.10747656209783625,1.1477256834083571E-2,0.59398621310156208,0.37437338964246986,2.9757166253389276E-3,2.6403608323091587E-3,0.5708177923527914,0.37437338964247008,0.40904961258944322,0.37160538900553869,7.9327361351855474E-2,0.10733841606825988,1.9011147067496636E-2,1.1549789815554077E-2,2.11828410185188E-3,0.99999999999999989]
[81,20.25,70.25,0.47641433541845268,0,9.8500866948218732E-2,0.42508479763332851,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ84*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":94.748298702050832},{"$f":"DZ84*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":18.02392983642212},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.737789210067838},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.5487573325384576},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":66.172669814428303},44.116356678798461,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.146350810100813},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":66.070596723301151},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.31824792361840443},604.59721840062036,31.646642761782285,8.136238216982429,3.9960935400909179,988.25918995080224,0.49612415585061009,490.29925637594948,3.1001652328434319E-4,8.770989095009453E-2,null,6.0792824270154472E-4,1.0290842680880785E-5,null,null,null,2.3492477630552861E-4,1.2282565372691115E-2,2.4553920625903049E-4,0.10140115591401697,5.0307562880117764E-2,0.42508479763332851,0.35800143245389215,0,7.7057843666113818E-2,0.1065241989041648,1.9210825655364815E-2,1.1888704060395706E-2,2.2321976267400999E-3,0.99999999999999978,2.4828353728627759E-3,0.35269941257786736,2.7628008130987803E-3,5.5053228156887876E-5,1.3304619063525443E-6,null,null,null,null,2.7941367585102733E-3,7.2999515108344043E-2,1.2343612041113047E-3,2.9830595148198943E-5,7.5042251374373467E-4,0.10482566962958466,9.4810676083640006E-4,6.9658936159138602E-4,1.8199068270700444E-2,3.0773113754228106E-4,7.4368855307046312E-6,8.3751403699208494E-5,1.1699138571134728E-2,1.0581408556177027E-4,8.1619756146679022E-5,2.150577870593421E-3,0.57491520236667137,2.7948540689171297E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1100028533883179E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.1971784518234034E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4976614692826698E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP86","v":0.55661325284869623},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62195883674272012},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51483306899217662},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6631356516814797},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56310508333612153},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.59781942930207144},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48711502508586452},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64081328710433116},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53678340771484578},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.76959070552670528},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.6934009202509297},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.797285641660477},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.72853497302928438},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71621166498651201},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62710344842013821},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.74922073428880354},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66787775677749328},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.65872163425583785},0.36665319156495108,0.106,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35800143245389215,0.1065241989041648,1.1888704060395706E-2,0.57491520236667149,0.35800143245389238,2.8576397103091543E-3,2.5213430681704152E-3,0.55747500031698438,0.35800143245389249,0.42852947521660556,0.35535042251587973,7.6410079793778327E-2,0.10631964148300882,1.9194580871978104E-2,1.1947786884536358E-2,2.248013234212998E-3,0.99999999999999978]
[82,20.5,70.5,0.47082136634839722,0,9.7204480851720121E-2,0.43197415279988255,1,{"$f":"0","v":0},{"$f":"DZ85*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":93.34472785269503},{"$f":"DZ85*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":17.756929131862886},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7120461591530518},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.54135916540309104},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":65.192409148559832},42.439887418170855,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.016496448102572},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":65.892399309790264},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.31706632670512153},596.81618810567375,31.267515205545003,8.0403279665360099,3.9482202414995151,975.28557247969695,0.49187560685877491,479.71918282405863,3.0595410926481485E-4,8.6587504098650903E-2,null,6.0083294388885622E-4,1.0141331676120207E-5,null,null,null,2.3153287668047862E-4,1.2107740529562981E-2,2.3569951779929595E-4,0.10007940540752346,4.9226618268890958E-2,0.43197415279988255,0.35269941257786736,0,7.5762315921442822E-2,0.10611508406185285,1.9178336088591399E-2,1.2006869708677009E-2,2.2638288416858962E-3,0.99999999999999989,2.4448968782549842E-3,0.34747333852118778,2.7255536348561112E-3,5.4311018515037528E-5,1.3125250534545563E-6,null,null,null,null,2.747748911773186E-3,7.1803240158769613E-2,1.1827436874097155E-3,2.8583163490308257E-5,7.4754045509850791E-4,0.10442307812697844,9.4446547977590175E-4,6.9556020662948968E-4,1.8176142786376713E-2,2.9939760510123845E-4,7.2354904839588937E-6,8.4583835801337631E-5,1.1815420067130256E-2,1.0686580574541523E-4,8.2776343726368123E-5,2.1810524979595279E-3,0.56802584720011728,2.7935303434294179E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1142077399392124E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2055573612823374E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.4996863859360801E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.84055504859539E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP87","v":0.55221473230056339},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.61697146682070692},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.50902168128552039},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.65853342878436782},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.55760265156254718},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59262776706630305},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48116098359328618},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63599666175924885},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53110327014490744},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76618115181373647},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.68907332844632707},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79422930384773971},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72460024023198144},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71217014455680649},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62211967316950378},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74556227241547235},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66328398448086279},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.65413509918619117},0.36122303868550504,0.106,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35269941257786736,0.10611508406185285,1.2006869708677009E-2,0.5680258472001174,0.35269941257786758,2.8191845031620205E-3,2.4828353728627759E-3,0.55308500424623874,0.35269941257786769,0.43537570611552451,0.3500863755495276,7.5145554857534269E-2,0.10588760844737803,1.916442002164389E-2,1.2060843690454253E-2,2.2794913179373989E-3,0.99999999999999989]
[85,21.25,71.25,0.44957212863575841,0,9.366207012208419E-2,0.45676580124215738,1,{"$f":"0","v":0},{"$f":"DZ88*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":87.964040712806266},{"$f":"DZ88*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.733363233481274},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6133583707437484},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.51216496191986427},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":61.434511240521786},37.706559376893956,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.083444555708503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":64.611984610295565},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.31008821366042211},575.24510525085395,29.830438543510549,7.6542825573395268,3.7667573037402411,934.4660989314757,0.47934701048368128,447.9335309211508,5.3243362404642176E-4,8.1932279082500767E-2,null,5.7214100721185998E-4,9.5637636436072889E-6,null,null,null,2.2222363982261477E-4,1.1628145510064259E-2,2.0813024230362462E-4,9.5104916869593159E-2,4.5588257583738509E-2,0.45676580124215738,0.33333263076102093,0,7.2202225525291625E-2,0.10400962886863674,1.9103586263362591E-2,1.2229869006100725E-2,2.3562583334299763E-3,1,4.2215008197128449E-3,0.32647993498847189,2.5785710537794796E-3,5.1382155336506689E-5,1.2417437202173996E-6,null,null,null,null,2.6203144687895561E-3,6.8517958745454785E-2,1.0388466817697979E-3,2.5105629277481995E-5,1.3418154254447525E-3,0.10174482488881686,9.2298855437511441E-4,6.932944674139423E-4,1.8128786556929722E-2,2.7486267985805501E-4,6.6425591608720922E-6,1.5777603537342309E-4,1.1963564277404162E-2,1.0852869332314038E-4,8.6156005314813876E-5,2.2701023281151626E-3,0.54323419875784262,5.1186083238287772E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1265409680430636E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.230133292254021E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5056256089509043E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP90","v":0.53919218134947944},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59418811027713647},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48272000645404139},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.637444884916892},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53259148557763436},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.56895603779503623},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.4542853914503221},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61396182755716366},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50534385439460838},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75044584322130226},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.66920375377920116},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78010016629772305},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70649121771594869},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.69358244145582337},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.59934810422552365},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.72869994315508124},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64223045516257848},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.6331475770390711},0.3413882231798343,0.106,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33333263076102093,0.10400962886863674,1.2229869006100725E-2,0.54323419875784262,0.33333263076102115,2.6829308396493635E-3,4.3138718738390579E-3,0.54011191345382825,0.33333263076102132,0.46132622985318206,0.32990628287474644,7.1649377662262939E-2,0.10342234129727995,1.9090854373832563E-2,1.2234147981681471E-2,2.3707659570145756E-3,1]
[86,21.5,71.5,0.44155341567165729,0,9.2559925864135958E-2,0.46588665846420674,1,{"$f":"0","v":0},{"$f":"DZ89*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":86.155703344428133},{"$f":"DZ89*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":16.389363960726815},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5801914515485864},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.50228116615198048},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":60.171559681179559},36.21314066788738,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.60292507973584},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":63.952574125793774},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.30669345469913722},568.48995560745664,29.329354996799722,7.5174960738284069,3.7034843449265766,920.91472395516246,0.47524213223070039,437.65747701509827,5.2206085944717117E-4,8.0384473735837014E-2,null,5.6190548111395165E-4,9.3691447330973226E-6,null,null,null,2.1932018305975486E-4,1.147858769667171E-2,1.9947005567400963E-4,9.3375187156536713E-2,4.4375823041713218E-2,0.46588665846420674,0.32647993498847189,0,7.1096529799234254E-2,0.10283505372592318,1.9078122484302535E-2,1.2238426957262216E-2,2.3852735805991749E-3,1,4.1311076080751572E-3,0.31976840941441614,2.528809606660961E-3,5.0390578857795556E-5,1.2177804618158977E-6,null,null,null,null,2.5807400225227226E-3,6.7497845799900175E-2,9.9392398659025314E-4,2.401999022109918E-5,1.3266623760398019E-3,0.10059582605559264,9.1256529429072965E-4,6.9251866988254151E-4,1.811244758687126E-2,2.667106764535694E-4,6.4455510951649147E-6,1.5788644044844929E-4,1.1971935879647186E-2,1.0860463716657947E-4,8.7216940677398307E-5,2.2980566399217767E-3,0.53411334153579315,5.1141406238759624E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1305618653440143E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2381455736843405E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5075619232385312E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP91","v":0.53490875942012206},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58546599794868071},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47275908599429567},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.62934288068274991},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52307169832748834},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.55991368522843099},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44413859647420484},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60551230510530862},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49556548233915876},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74435048808216764},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66155250641047214},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77461628037509},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.69949864900247294},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68641073493946736},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.5906284507875037},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72217770031103934},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63414025572196875},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.62509710973581611},0.33436991948588929,0.106,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32647993498847189,0.10283505372592318,1.2238426957262216E-2,0.53411334153579326,0.32647993498847211,2.6311949528362035E-3,4.2215008197128449E-3,0.53584848524578921,0.32647993498847228,0.47037472449302975,0.32312417220144402,7.0561592602897696E-2,0.10223759717348194,1.906418656807372E-2,1.2238536756681486E-2,2.3991902043913483E-3,1]
[89,22.25,72.25,0.41816868789567857,0,8.9439640225004446E-2,0.49239167187931704,1,{"$f":"0","v":0},{"$f":"DZ92*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":80.951206892381506},{"$f":"DZ92*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.399314744322616},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4847351963746114},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.47371919106432436},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":56.536714201213272},31.954513667804147,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.096902281223443},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":61.885879074094561},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.29614133480547222},549.33442293469284,27.87315109790033,7.1186239118245007,3.5196061674765993,881.9249306951782,0.4631372081967936,408.45225024131554,4.9192899754764538E-4,7.588105392176045E-2,null,5.3197214545232414E-4,8.8078317809924451E-6,null,null,null,2.1108625913007992E-4,1.1054470848461355E-2,1.7486213320919543E-4,8.835418213734203E-2,4.0920109247599597E-2,0.49239167187931704,0.30675740905142906,0,6.7987411644519394E-2,9.9196544060488362E-2,1.8987123158649269E-2,1.2214734783761165E-2,2.4651054218357863E-3,1,3.8713803754115519E-3,0.30045234492709849,2.3850100739406339E-3,4.7525143012340356E-5,1.1485319660399372E-6,null,null,null,null,2.4694683818555076E-3,6.4629835089606555E-2,8.6715186296752451E-4,2.0956310089812396E-5,1.2797224105018377E-3,9.7036544739114799E-2,8.8027691087171891E-4,6.8965855837902878E-4,1.8049438990055646E-2,2.4217305558717791E-4,5.8525546274151736E-6,1.5758079063302524E-4,1.1948759601928281E-2,1.0839439119985886E-4,9.0135972279447075E-5,2.3749694495563394E-3,0.50760832812068302,5.1007342977154035E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.142368226540513E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2616716380162977E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5132474267862741E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP94","v":0.52222967182544622},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56006036451566221},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44409270730231576},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60564951411351564},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49552119134747591},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.5336397824080259},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41503789260714657},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58085506720526248},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46735105747691397},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72635986769147942},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.63911965179239383},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.75839484162714355},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.67893346756542883},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66533749284228128},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56522328543895595},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70295915118077945},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61047601353658754},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.60159500618723805},0.3141707626529886,0.106,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30675740905142906,9.9196544060488362E-2,1.2214734783761165E-2,0.50760832812068291,0.30675740905142929,2.4816778785110047E-3,3.9560879997014601E-3,0.52322715586818969,0.3067574090514294,0.49667064512384723,0.30360487698926375,6.75011284040333E-2,9.857388290279151E-2,1.8969471950816243E-2,1.2202833720638313E-2,2.4771609086097E-3,1]
[90,22.5,72.5,0.41059449932970865,0,8.8455882301914021E-2,0.50094961836837737,1,{"$f":"0","v":0},{"$f":"DZ93*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":79.287395855772573},{"$f":"DZ93*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":15.082808656131981},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4542190508963369},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.46455165484344968},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":55.374700530600087},30.603319787956639,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.575913186009743},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":61.170932669477729},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.29251629166503101},543.28575118165713,27.402952140384233,6.989441348515955,3.4602330759663462,869.44473542987726,0.45917114225188449,399.22393229222422,4.8220760395495344E-4,7.4425821114581944E-2,null,5.2225184410498551E-4,8.6280224791955961E-6,null,null,null,2.0848607905627509E-4,1.0920541200447574E-2,1.6708320311712324E-4,8.6735019067742031E-2,3.9826217778574091E-2,0.50094961836837737,0.30045234492709849,0,6.7014845163547179E-2,9.7951221745094672E-2,1.8951820742983218E-2,1.2190932657515459E-2,2.4892163953836137E-3,0.99999999999999989,3.7884881068305171E-3,0.29427727034825735,2.3388547425704236E-3,4.6605424161624185E-5,1.1263052785885653E-6,null,null,null,null,2.4346639820996292E-3,6.3732834781540584E-2,8.2735192800744253E-4,1.9994471899528668E-5,1.2636566605263592E-3,9.5818339249026052E-2,8.6922583554226065E-4,6.8852379268419933E-4,1.8023667103523155E-2,2.3397540340043448E-4,5.6544433754299394E-6,1.5727372233077019E-4,1.1925475765679721E-2,1.0818316950496823E-4,9.1017584085614374E-5,2.3981988112979995E-3,0.49905038163162263,5.0962644666057599E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1462213899058289E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2693496827334854E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5151029666616793E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP95","v":0.51806008512475332},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55183921480645159},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43492886061055352},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.59795163302000998},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48666401573106427},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52515870700754308},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40576771909318082},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57286116968373058},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.45830784367155053},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72046014635597388},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63181236678918862},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.75306353806450699},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67221365448809456},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.65845784170379917},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55700009906466152},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69666730178994352},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60278582590453433},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.59397227071280301},0.30771332512721777,0.106,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30045234492709849,9.7951221745094672E-2,1.2190932657515459E-2,0.49905038163162263,0.30045234492709871,2.4336837489190143E-3,3.8713803754115519E-3,0.51907609255673748,0.30045234492709882,0.50516143029265592,0.29736480763767792,6.6543267343829093E-2,9.7321759173144895E-2,1.8932917229613377E-2,1.2175191913297807E-2,2.5006264097810057E-3,1]
[93,23.25,73.25,0.38851995655576815,0,8.5652918563247721E-2,0.52582712488098415,1,{"$f":"0","v":0},{"$f":"DZ96*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":74.499000134810998},{"$f":"DZ96*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":14.171914110415274},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3663945460618039},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.43806723157034932},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":52.030461812600251},26.734663536374548,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.965452112753198},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":58.960918362694905},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.28137464753215558},526.02787285884415,26.036059894990906,6.6129709747595085,3.2876324840826148,833.41278270749058,0.44747556347516287,372.93185454943784,4.5398384980384603E-4,7.0194460509488785E-2,null,4.9385905944134673E-4,8.1095796128809367E-6,null,null,null,2.0106692319719508E-4,1.0538389240995516E-2,1.4489428898051393E-4,8.2034763451520068E-2,3.6708552000020642E-2,0.52582712488098415,0.28230650837815369,0,6.4268290223003829E-2,9.4139347043838584E-2,1.8830906599752173E-2,1.2074101133775907E-2,2.5537217404917123E-3,1,3.5503218373692602E-3,0.27650566107650798,2.2055149549909184E-3,4.3948415479274757E-5,1.062093806254193E-6,null,null,null,null,2.3363825224110625E-3,6.1200080721447593E-2,7.1455836978842884E-4,1.7268609356741879E-5,1.2144801339908399E-3,9.2089467910899767E-2,8.353989989479774E-4,6.8457089659852732E-4,1.7931907009879823E-2,2.0936891077803703E-4,5.0597824957854316E-6,1.5576649321710859E-4,1.1811188241979511E-2,1.0714639857928784E-4,9.3376206133595526E-5,2.4603455343581168E-3,0.47417287511901601,5.0828518995973404E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.157546383702671E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2919165454771505E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5205566616095526E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP98","v":0.50572038561569588},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.52789277751639685},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.40855636816842217},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57544007744883141},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.4610311237103511},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.5005156786315238},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.37918113930506703},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.54953352790750964},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43221463766775015},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70304694490418784},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61038798273388606},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.73729344083635429},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65245064881435921},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.63824277104317129},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53304141641564995},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.6781276338368496},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58029163847295451},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.57171703867932389},0.28912896126397142,0.106,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28230650837815369,9.4139347043838584E-2,1.2074101133775907E-2,0.47417287511901585,0.28230650837815391,2.2950221896460882E-3,3.627996208311419E-3,0.50678982409620676,0.28230650837815408,0.52984457392584439,0.27940608472733086,6.383694294972117E-2,9.349366087000302E-2,1.8808271655871484E-2,1.2047329143266727E-2,2.5631367279624513E-3,1]
[94,23.5,73.5,0.38137419292543301,0,8.4763784103862511E-2,0.53386202297070462,1,{"$f":"0","v":0},{"$f":"DZ97*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":72.968254097693801},{"$f":"DZ97*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":13.880720922270099},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3383189607151851},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.42956890012005483},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":50.961381380850945},25.502592931273959,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.414822102907813},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":58.205296125243635},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.27758404258941549},520.54635530627593,25.594568998968718,6.4911108455930506,3.2318844247739738,821.8424590392766,0.44364361570230387,364.60516006585726,4.4488274997373683E-4,6.8827944551625705E-2,null,4.8464916943254045E-4,7.943551483578127E-6,null,null,null,1.9871032808513816E-4,1.0416998776418039E-2,1.3785509648733094E-4,8.0518984223506063E-2,3.5721733293592989E-2,0.53386202297070462,0.27650566107650798,0,6.3405595676438525E-2,9.2847974696167471E-2,1.8785636711990798E-2,1.2020557152757547E-2,2.5725517154331903E-3,1.0000000000000002,3.4743133101185074E-3,0.27082448160816108,2.1627288350638354E-3,4.309583355909945E-5,1.041489605468626E-6,null,null,null,null,2.3055145450735764E-3,6.0404669552797004E-2,6.7900224790009634E-4,1.6409330667847492E-5,1.1978202982146119E-3,9.0826215125467735E-2,8.2393927248512896E-4,6.8307155253265932E-4,1.7896530516286355E-2,2.0117293149910835E-4,4.8617116726759395E-6,1.5507572890565338E-4,1.1758810178219243E-2,1.0667124563265017E-4,9.4064719527105391E-5,2.4784869959060848E-3,0.46613797702929549,5.078380044179287E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1612459719658002E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.2992885672230158E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5223382454392466E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP99","v":0.50166318770682805},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52014381717329816},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40012581332868719},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.56812616207465261},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45279043956073883},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.4925610407849173},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.3707118524828435},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54197068658140291},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42385131139362442},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.69733657839688656},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.60340919724378383},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73211047421779718},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64599295213026497},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63164328183104612},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52528642997874186},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67205803941916764},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57298168446621767},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.56449811909999348},0.28318792588221142,0.106,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.27650566107650798,9.2847974696167471E-2,1.2020557152757547E-2,0.46613797702929538,0.2765056610765082,2.2505254642764473E-3,3.5503218373692602E-3,0.50274973514920696,0.27650566107650837,0.53781695304789068,0.27366507134233453,6.2986497032149674E-2,9.2198143951547198E-2,1.87617786605178E-2,1.1990270131237948E-2,2.5812858343223005E-3,1.0000000000000002]
[97,24.25,74.25,0.36055838821728625,0,8.221649289778768E-2,0.5572251188849261,{"$f":"SUM(D100:G100)","v":1},{"$f":"0","v":0},{"$f":"DZ100*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":68.562920637017086},{"$f":"DZ100*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":13.042696152548709},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2575202439087894},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.4050240339657325},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":47.884675197107057},21.963539566696376,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.729156462973343},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":55.892079592058934},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.26602801669567716},504.82441171153738,24.310809530073712,6.1361472459657476,3.0697811976071065,788.34478958815566,0.43234353958952942,340.83577674750603,4.1847153626021366E-4,6.4856570529186613E-2,null,4.5777341216466966E-4,7.464971730766233E-6,null,null,null,1.9195112711490768E-4,1.0068801582489536E-2,1.1771500274326072E-4,7.6118748161689967E-2,3.2909449009349029E-2,0.5572251188849261,0.25981136163984708,0,6.0960392489013561E-2,8.8928635269269432E-2,1.8635276768183457E-2,1.1818391308169741E-2,2.6208236405906517E-3,1,3.2559318130643776E-3,0.25447466040055489,2.0391540377032733E-3,4.0633407936058707E-5,9.8198058849788848E-7,null,null,null,null,2.2180294347532983E-3,5.8150534596403049E-2,5.7786333394653532E-4,1.3965123910677599E-5,1.1472573824752655E-3,8.6992219100222576E-2,7.8915878657159039E-4,6.7804012915524572E-4,1.7776317739704457E-2,1.7664983315551422E-4,4.2690661682395735E-6,1.524676122176437E-4,1.1561046483839899E-2,1.0487721211219798E-4,9.5829770574953977E-5,2.5249938700156976E-3,0.44277488111507401,5.0649615936146475E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1721293557160558E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3209754512676803E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5275792774467948E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP102","v":0.48965830003877747},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.49757276574101017},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37586365014848594},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54673746947356461},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.42894168956052259},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.46944765516831033},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34642219172209904},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.51990094490775585},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.3997198466240609},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68048226330292672},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.5829479478859253},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.71677916048849744},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62700083215039715},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61225143505542656},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50269187228148782},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65417327166269945},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55159969960301281},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.54342013228037833},0.26609017817925762,0.106,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25981136163984708,8.8928635269269432E-2,1.1818391308169741E-2,0.4427748811150739,0.25981136163984725,2.1220022922134162E-3,3.3271526652289903E-3,0.49079411907894005,0.25981136163984742,0.56099889695604643,0.25714301102020098,6.0575040561559941E-2,8.8269675555687307E-2,1.8607850199479341E-2,1.1778043812582576E-2,2.6274818944433936E-3,1]
[98,24.5,74.5,0.35382307255965539,0,8.1404252413177683E-2,0.56477267502716688,1,{"$f":"0","v":0},{"$f":"DZ101*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":67.154661840893581},{"$f":"DZ101*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.774803661806763},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2316912108347255},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.39714999735705647},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":46.90114044655509},20.833048037883227,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.157652653755058},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":55.107812517413485},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.26212449096107521},499.8059388396814,23.896074803278022,6.0212979965561466,3.0174117006252321,777.56080819760086,0.42864117459159801,333.29457814221189,4.0995835602463293E-4,6.3574620367939164E-2,null,4.490634993072025E-4,7.3117490171486188E-6,null,null,null,1.897936009714604E-4,9.9576475352334218E-3,1.1130783423251457E-4,7.4699702942725557E-2,3.2019368411013334E-2,0.56477267502716688,0.25447466040055483,0,6.0189688634106328E-2,8.7610715842105183E-2,1.8580423630775222E-2,1.1737696316995413E-2,2.634140148296135E-3,0.99999999999999989,3.186239307260366E-3,0.24924810372240744,1.9995110234692992E-3,3.9843457427465288E-5,9.628899902755227E-7,null,null,null,null,2.1904570968736157E-3,5.7440171904167329E-2,5.45867741148791E-4,1.3191891916592608E-5,1.1302550660926565E-3,8.5702997296501382E-2,7.7746347951114937E-4,6.7618925647486218E-4,1.773165390324382E-2,1.6850816322667758E-4,4.0723078298630447E-6,1.5142657606462948E-4,1.148210862168479E-2,1.0416111924599449E-4,9.6316685397650125E-5,2.537823462898485E-3,0.43522732497283317,5.060487845244932E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1756877795220809E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.328066180238918E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5292928817349244E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP103","v":0.48571189246645285},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49026887412939713},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.36810770907958162},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.53978836783755979},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42127458684124902},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.46198677782873798},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.33868459984541721},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51274591586593876},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39198529252936498},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67495517417560358},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57628289419012713},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71174040352156287},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62079502761627647},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.60592069865844},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.49537842808853766},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6483180812239685},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54465117895081339},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.53658250876778246},0.26062450579799668,0.106,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25447466040055483,8.7610715842105183E-2,1.1737696316995413E-2,0.43522732497283312,0.25447466040055511,2.0807694262278296E-3,3.2559318130643776E-3,0.48686346188555868,0.25447466040055522,0.5684881170212488,0.25186138206148112,5.9814685780871478E-2,8.6949712168591417E-2,1.8551847897718531E-2,1.1694156550953442E-2,2.6400985191352387E-3,1]
[101,25.25,75.25,0.33420549338468325,0,7.7893299113899278E-2,0.58790120750141739,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ104*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":63.101907536711586},{"$f":"DZ104*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":12.003849879802305},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1573591880190903},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.37441332172337199},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":44.070677250028751},17.207159032279407,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.415847164269046},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":52.717556015520529},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.25019004048994553},475.27573164848201,22.593993095417357,5.6866816800191842,2.8529948826828182,735.70836073544535,0.41772322665655015,307.3224703246114,3.8525615398539236E-4,5.984967247638065E-2,null,4.2351155715351034E-4,6.8701860360297601E-6,null,null,null,2.5393208007034527E-4,9.3403952718723766E-3,9.0820288377658722E-5,7.0350458013875974E-2,2.9387020318322427E-2,0.58790120750141739,0.23911641805821951,0,5.7136095489688322E-2,8.3632293300652152E-2,1.8130924139373006E-2,1.1456782025811577E-2,2.6262794848379558E-3,0.99999999999999989,2.9860092141074249E-3,0.23420689881191406,1.8850398315540561E-3,3.756243571355013E-5,9.0776493041021113E-7,null,null,null,null,2.9239020390341933E-3,5.3757078675276626E-2,4.4437562597137602E-4,1.0739149406128189E-5,1.0789299263615933E-3,8.1811204688289119E-2,7.4215868600143635E-4,9.2783809615157515E-4,1.7058665053366312E-2,1.4101314930292172E-4,3.4078405521960008E-6,1.4780253535572152E-4,1.1207311223826906E-2,1.0166826662894931E-4,1.3494575864147405E-4,2.4913337261964819E-3,0.4120987924985825,5.0470639420015839E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1861645028168836E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3489427282387167E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.534338081222722E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP106","v":0.47403682515058421},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.46899421199121821},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34578700642038479},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.51946653047108471},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.39908579612215156},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44030808694260248},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.3164934182577866},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49186624434946241},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.36966808122769967},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.65864180767186109},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55674148174140592},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69683566468161373},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.60254372377694876},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58731855139503608},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47407032676203953},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63106507979416493},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52432640491392257},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.51661620038449374},0.24489510345162344,0.106,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23911641805821951,8.3632293300652152E-2,1.1456782025811577E-2,0.41209879249858261,0.2391164180582197,1.9617010925393604E-3,3.0513095980233555E-3,0.47523367382583265,0.23911641805821987,0.59200092128624338,0.23666165843506679,5.6389106998259504E-2,8.2962718025313104E-2,1.7971697396538647E-2,1.1402553199470701E-2,2.6113446591077916E-3,1]
[102,25.5,75.5,0.32784836593501793,0,7.6050998993912586E-2,0.59610063507106936,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ105*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":61.806378920918419},{"$f":"DZ105*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.757402004832411},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1335977518698335},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.36712092827173087},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":43.165873802342482},15.970245128042933,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.823831035994502},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":51.905140158310608},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.24613274337056165},464.20843925012429,22.144803544538959,5.578229927197996,2.7962746967201788,718.90346989253487,0.41414606240734109,297.73104130696782,3.7728259211198693E-4,5.8645633190315787E-2,null,4.1527177481420373E-4,6.7288470845787547E-6,null,null,null,2.4757988240896181E-4,9.1085838022017408E-3,8.3875717666922112E-5,6.8884955806604184E-2,2.852843320640883E-2,0.59610063507106936,0.23420689881191406,0,5.5642118506830679E-2,8.2293142749974055E-2,1.7812470653704282E-2,1.1348324373129827E-2,2.5964098333776274E-3,0.99999999999999978,2.9221107890537272E-3,0.2293987419139501,1.8483251867320331E-3,3.6830837652443839E-5,8.9008452576092415E-7,null,null,null,null,2.848057839789842E-3,5.2374083358404537E-2,4.1006728305893368E-4,9.9100255773673149E-6,1.0616537098666556E-3,8.0501214067607352E-2,7.3027497250004408E-4,9.1173643370680074E-4,1.6766288701277925E-2,1.3127306510866979E-4,3.1724536108855045E-6,1.4640333652231636E-4,1.1101215230600222E-2,1.0070580600728823E-4,1.3341097043635691E-4,2.4629988629412706E-3,0.40389936492893047,5.0425884565766577E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1895927031682023E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3557739661337486E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5359889747482881E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.2173631112885373E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP107","v":0.47019948376395843},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.4621098261752935},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.3386516964665493},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51286404588150236},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39195235149053581},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43331032139380488},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.30942430732710091},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48509703706588186},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36251502691857185},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65329211353536143},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55037605600495421},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.6919371049106654},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59657998596148754},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58124562331834573},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46717328491695775},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62541671967080437},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51772144690604094},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.51013866450264944},0.23986693669718095,0.106,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.23420689881191406,8.2293142749974055E-2,1.1348324373129827E-2,0.40389936492893064,0.23420689881191425,1.9235100321980164E-3,2.9860092141074249E-3,0.47141077974492623,0.23420689881191442,0.60011232161075723,0.23180282036293209,5.4932263525983627E-2,8.162062746914639E-2,1.7659917218792689E-2,1.129040633441936E-2,2.5816434779685361E-3,0.99999999999999989]
[105,26.25,76.25,0.30843120219751385,0,7.102196141799913E-2,0.6205468363844866,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ108*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":57.840064308528149},{"$f":"DZ108*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":11.002891609794039},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0608511291698206},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.34464757757067221},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":40.395780504401685},12.585080284090708,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.930591286589049},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":49.307072436068026},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.23327459355287317},433.89038575183758,20.791120947342559,5.2427925247949698,2.6253421171505487,671.2498950708906,0.4035973204411113,270.91465899698858,3.9895340325408655E-4,5.4895324817400518E-2,null,3.8979847923664918E-4,6.2956716678516192E-6,null,null,null,2.3023344319165922E-4,8.4755281518464187E-3,6.497756549649525E-5,6.4461111532093662E-2,2.601633188700862E-2,0.6205468363844866,0.21935437433682264,0,5.1581014359721539E-2,7.8114689862553738E-2,1.6932497963567411E-2,1.0962137998137526E-2,2.5084490947101861E-3,0.99999999999999967,3.0835851022274615E-3,0.21450019765954506,1.7351797435491165E-3,3.4576233603925851E-5,8.3559789707653312E-7,null,null,null,null,2.6418839276567477E-3,4.8614484841958419E-2,3.1698506646527213E-4,7.660523641099314E-6,1.1387633036852379E-3,7.6283321045710825E-2,6.9260551315767412E-4,8.6725115394320148E-4,1.5958675411957984E-2,1.0405667781120147E-4,2.5147198550260225E-6,1.5980707987418825E-4,1.0705134894994674E-2,9.7196023268664443E-5,1.288912958630033E-4,2.3795577988471829E-3,0.37945316361551312,5.6861704008470682E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1996936587841203E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3759017368904833E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5408532185262037E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP110","v":0.45884890300985087},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.4403480864892122},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31638438345480052},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49190489549630784},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.36955791660904636},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41124787786740785},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28744447407431667},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46365716262067069},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.3401303521946088},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63614192632611488},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.53011396313508374},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67619639622752459},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57753387987509475},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56186919690635717},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44536542061194861},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60734116178094033},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49674935113340191},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.48960664903243872},0.22465547381486356,0.106,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21935437433682264,7.8114689862553738E-2,1.0962137998137526E-2,0.3794531636155134,0.21935437433682278,1.8087773015071449E-3,3.1565519291271165E-3,0.46010778962480808,0.21935437433682298,0.62455692731611157,0.21692728599818384,5.0965339472614536E-2,7.7374786104166884E-2,1.6796137505110623E-2,1.0885664785471701E-2,2.4938588183405297E-3,0.99999999999999978]
[106,26.5,76.5,0.30194427157813097,0,6.9488710174132245E-2,0.62856701824773642,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ109*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":56.560263843654702},{"$f":"DZ109*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.759435694495371},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0373781648067282},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.33737012188210869},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":39.501961673345576},11.553558891825567,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.266091901385778},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":48.395188769623331},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.22879463199670749},424.62395485435343,20.351769384907097,5.1322954328874886,2.5698641963583482,656.31792756152231,0.40014112309888034,262.61979264439714,3.8985753444223436E-4,5.3680236634113129E-2,null,3.8139829524647698E-4,6.1557742433194537E-6,null,null,null,2.2494373397985247E-4,8.2824665365104772E-3,5.9248013969004501E-5,6.3024306522504486E-2,2.5218616794443035E-2,0.62856701824773642,0.21450019765954509,0,5.0349664585507534E-2,7.6634882345780017E-2,1.6659777046653834E-2,1.0809191572805875E-2,2.4792685419708733E-3,0.99999999999999967,3.0123192337773519E-3,0.20975467403277995,1.6985403051280462E-3,3.3846134150728931E-5,8.1795370902712099E-7,null,null,null,null,2.5793682618005576E-3,4.747446381020836E-2,2.8885187974745676E-4,6.9806337511606117E-6,1.1171905303748069E-3,7.4838207046198937E-2,6.7948476920627339E-4,8.5346547025819E-4,1.5708426044116312E-2,9.5575769088333159E-5,2.3097631909976371E-6,1.5757741248507135E-4,1.0555774239695431E-2,9.5839920625373517E-5,1.273919155229756E-4,2.3518766264478976E-3,0.37143298175226319,5.6804436662849067E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2030013319987269E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.3824928051748426E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5424460706745861E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP111","v":0.45511880042282055},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43304468075543073},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.30901078523896808},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48483978332456512},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36209591586647527},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40386368337930628},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.2801940186727252},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45644698974929832},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33269635762579908},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63030138463202878},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52326432220058328},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67082284281734728},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57107323144964006},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55530297369265624},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43804439501777087},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.60119680095469097},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48967808839068266},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.48269591781247601},0.21968398708380646,0.106,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.21450019765954509,7.6634882345780017E-2,1.0809191572805875E-2,0.37143298175226358,0.21450019765954523,1.7705915750501188E-3,3.0835851022274615E-3,0.45639387701929202,0.21450019765954539,0.63249067465984588,0.21212743584616253,4.9761334350421974E-2,7.5897893702938576E-2,1.6527743223718302E-2,1.073027079079482E-2,2.4646474261175708E-3,0.99999999999999956]
[109,27.25,77.25,0.28313734800154267,0,6.5252982690371469E-2,0.65160966930808562,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ112*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":52.890168220184172},{"$f":"DZ112*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":10.061274915710211},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.97006452792085307},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.31643937488429741},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":36.938749149150276},8.708734158530298,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.279129260644275},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":45.668506370400756},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.21544853726257154},398.98176269007757,19.089295549957129,4.8119881382431142,2.410448754589281,614.34200964755485,0.38994910187546988,239.56211490643526,3.6358832335946901E-4,5.0165964833451773E-2,null,3.5703271541331579E-4,5.7542213340387996E-6,null,null,null,2.1032846376564039E-4,7.7489989853528384E-3,4.3523183413201032E-5,5.8895190726090278E-2,2.2966126728423408E-2,0.65160966930808562,0.20057986583260351,0,4.6970675220521001E-2,7.2234999994459301E-2,1.5891081091847115E-2,1.0322482174479853E-2,2.3912263780033437E-3,0.99999999999999978,2.8083344460859585E-3,0.19614585655910818,1.5931613308611914E-3,3.1746289425858948E-5,7.6720712232863834E-7,null,null,null,null,2.4078108142388437E-3,4.4345884477699896E-2,2.118599456741192E-4,5.1199829081424959E-6,1.0530486311874402E-3,7.0541478241927622E-2,6.4047312134424023E-4,8.1460861959632442E-4,1.5003063997192345E-2,7.167628655572069E-5,1.7321885027238736E-6,1.5048211705027392E-4,1.0080475555750109E-2,9.1524501679469817E-5,1.2286805708459298E-4,2.2683583209187506E-3,0.34839033069191427,5.6632604948634757E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.212753965107381E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4019264875856622E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.547142575314435E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP114","v":0.44408709253530149},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.4118532458616917},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28790515033611219},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46424748500738033},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34060182856041699},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38249714492266723},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.25952162289799274},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43548226140228607},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31135512486797479},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61309953360957725},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5032418681117885},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65495704113333042},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5521216979368706},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53606114020674334},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41679550656912329},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58313417766753428},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.4690625485569051},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.46258323748258884},0.20542724498920978,0.106,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.20057986583260351,7.2234999994459301E-2,1.0322482174479853E-2,0.34839033069191438,0.20057986583260359,1.6607616611026791E-3,2.874732284723468E-3,0.44540862518214475,0.20057986583260376,0.65528824565070731,0.19836286119585586,4.6454860514541042E-2,7.1510042235743448E-2,1.5770252700207085E-2,1.0237317008392841E-2,2.3764206945521438E-3,0.99999999999999967]
[110,27.5,77.5,0.27708309287844157,0,6.3950085128229084E-2,0.65896682199332912,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ113*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":51.721138351297085},{"$f":"DZ113*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.8388908452609716},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.94862321952557083},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.30975294191904063},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":36.122293037781652},7.8354978409982357,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.620828610903416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":44.765129146169045},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.21104122202996739},391.08114787830596,18.686154732096117,4.708889456335438,2.3595432468509738,601.20893052947349,0.38660978077186509,232.43325283008721,3.5516460099956093E-4,4.9037430209382747E-2,null,3.4918639373187374E-4,5.6262051729461902E-6,null,null,null,2.0583232521314459E-4,7.5848715771419193E-3,3.8721142910166412E-5,5.7576832454552355E-2,2.2259766572792893E-2,0.65896682199332912,0.19614585655910816,0,4.5939045808561084E-2,7.0785084477027596E-2,1.5649424308567056E-2,1.0152151842305831E-2,2.361615011100944E-3,0.99999999999999978,2.7434840085208676E-3,0.19181104858662767,1.559497484680426E-3,3.1075483410585856E-5,7.5099586860651978E-7,null,null,null,null,2.3554314540045348E-3,4.3390650935198796E-2,1.88410143783079E-4,4.5532755746754493E-6,1.0319116262578908E-3,6.91255554353465E-2,6.2761741542320248E-4,8.0239250956737676E-4,1.478129759898722E-2,6.4183098107580943E-5,1.5511019048778654E-6,1.4799902543043153E-4,9.9141385526087551E-3,9.0014264266644099E-5,1.2134654027949867E-4,2.2402684708214453E-3,0.34103317800667066,5.6575318571552291E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2159497461367648E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4082945927822438E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5486815443564598E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP115","v":0.44046231738645447},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40502244211894317},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28119528406627298},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45757960959679483},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33372450031655337},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37562918654219124},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25297548921902707},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.42871022671747877},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30455005060069751},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60747054856633143},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49673944346447835},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.64975227124467616},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54594532577458899},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.52979652003861721},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.40994412020208565},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57723471452691522},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4623854094402714},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.45608005916914862},0.20088607977539447,0.106,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19614585655910816,7.0785084477027596E-2,1.0152151842305831E-2,0.34103317800667088,0.19614585655910821,1.625674827409379E-3,2.8083344460859585E-3,0.44179864375721983,0.19614585655910843,0.66256810457535942,0.19397845257286792,4.544459711422015E-2,7.0065062769783873E-2,1.5531821797210379E-2,1.0065236746511084E-2,2.3467244240469557E-3,0.99999999999999967]
[113,28.25,78.25,0.25954910557685951,0,6.0323948203904125E-2,0.68012694621923619,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ116*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":48.368624554750618},{"$f":"DZ116*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":9.2011435266034933},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.88713438666997968},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29052437349777843},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":33.780881196659237},5.411606965591246,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.664448056854756},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":42.080414137679973},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.19797882013514148},369.0588412500914,17.526538632094159,4.4103341424518678,2.2131158851530888,564.0915859282328,0.37676241727098547,212.5285094765448,3.3086104947522394E-4,4.5776941927239627E-2,null,3.2645911927897437E-4,5.2588060371747269E-6,null,null,null,1.9331820447638989E-4,7.1280099377651418E-3,2.5461140001383752E-5,5.3786310184273919E-2,2.0264660241114067E-2,0.68012694621923619,0.18343015756994063,0,4.3090800763215718E-2,6.6497598903387675E-2,1.4961450121852942E-2,9.6213491035311641E-3,2.2716973188354663E-3,0.99999999999999978,2.5578594369786152E-3,0.17937975896675709,1.4626883828808329E-3,2.9146407110996016E-5,7.0437621310261813E-7,null,null,null,null,2.2108126104638912E-3,4.0753207060436725E-2,1.2378949290786745E-4,2.9915994072367639E-6,9.6940825787824485E-4,6.493858830959448E-2,5.8960233591495595E-4,7.6761076643660391E-4,1.4149820006611717E-2,4.298064298984992E-5,1.0387058147720873E-6,1.4026093312697642E-4,9.3957802795984306E-3,8.5307890805757285E-5,1.1672631182776398E-4,2.1549710070077025E-3,0.31987305378076342,5.640343538417314E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2253785527968981E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4270829991648691E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5532221062472028E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP118","v":0.42974364238764645},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38520230093237068},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.26198946574081189},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.43814511566961117},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.3139145460153292},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35575640324924029},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23431124556666455},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.40901945507353693},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28501429865361116},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59089178461031444},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47773195092412407},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63438481500837351},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52782768241859912},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51143851206288193},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39005833469854123},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.5598920187903238},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44291889653543348},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.43715151114193374},0.18786308267339841,0.106,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18343015756994063,6.6497598903387675E-2,9.6213491035311641E-3,0.31987305378076381,0.18343015756994074,1.5247706628884823E-3,2.6182814364138652E-3,0.43112232919753418,0.18343015756994094,0.68350828537759223,0.18140495826834888,4.2653348103266639E-2,6.5794561556500514E-2,1.4852284219999977E-2,9.5300550130597225E-3,2.2565074612318492E-3,0.99999999999999978]
[114,28.5,78.5,0.25391004409895868,0,5.9200331365092791E-2,0.68688962453594837,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ117*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":47.300727150164626},{"$f":"DZ117*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.9979978431830219},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.86754796018453184},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.28438242087020643},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":33.035056487219641},4.6629842114692028,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.019772320123341},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":41.195734200318192},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.19368483622072677},362.22457838901613,17.155892261825873,4.3143262697148854,2.1663135251986252,552.41899787550904,0.37353602006943487,206.34839387716323,3.2307482586693741E-4,4.4730918649063825E-2,null,3.1914975466659133E-4,5.1416937060325041E-6,null,null,null,1.8944044674044762E-4,6.9864266089114469E-3,2.1388244159957662E-5,5.2575540223115239E-2,1.9638858047942954E-2,0.68688962453594837,0.17937975896675709,0,4.2215895443317553E-2,6.5091524209613325E-2,1.4743118318147012E-2,9.438760922588281E-3,2.2413176036282321E-3,0.99999999999999978,2.4988450709188914E-3,0.17541992838120218,1.4317658043432951E-3,2.8530225241005571E-5,6.894850517147497E-7,null,null,null,null,2.1663885100021885E-3,3.9943021032270778E-2,1.0397319861690279E-4,2.5127024276796932E-6,9.4891036860379405E-4,6.3565478495445984E-2,5.7713534556354902E-4,7.5657099750307973E-4,1.3949359095170361E-2,3.6310710764938695E-5,8.7751470863188568E-7,1.3759914543364692E-4,9.2174728082313161E-3,8.368896892331768E-5,1.1516531508708193E-4,2.1261522885411503E-3,0.31311037546405146,5.6346133816487232E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2284701658487236E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4332435329937296E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5547109118734121E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP119","v":0.42622221592613591},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.3788135171960203},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25588358581064991},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43185214233665881},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30757607924139646},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.34936859041576751},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.22840101458538214},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40265893437724076},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.27878493766141199},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58546669319299405},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47155914176547381},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.62934352714426911},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5219230780236731},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5054616415585399},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38364646049504642},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55422769237270186},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43661391418574091},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.43103055617095082},0.18371479878305746,0.106,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17937975896675709,6.5091524209613325E-2,9.438760922588281E-3,0.31311037546405163,0.1793797589667572,1.4925391662049315E-3,2.5578594369786152E-3,0.42761436207654718,0.1793797589667574,0.69020136423972267,0.17739984367397962,4.179534113996581E-2,6.4394753064458604E-2,1.4636407473180157E-2,9.3462722207922674E-3,2.2260181879006661E-3,1]
[117,29.25,79.25,0.23759191352122433,0,5.6051855445431668E-2,0.70635623103334377,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ120*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":44.238157101999427},{"$f":"DZ120*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.4154064043558172},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.81137701825010711},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.26672149308360155},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":30.896142761516963},2.5738103622928183,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.112549933617398},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":38.578478291194344},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.18100748493428237},343.04802632211619,16.088879065437045,4.0365261277887807,2.0315793427016944,519.27866170928837,0.36402165919901974,189.02868002206162,3.0062833842484484E-4,4.1711341265178226E-2,null,2.980013771645948E-4,4.8056287092461139E-6,null,null,null,1.7857531983362385E-4,6.5896766557666884E-3,1.0085274309362088E-5,4.909311385938659E-2,1.7870956762340299E-2,0.70635623103334377,0.16776386229002899,0,3.9786633984775603E-2,6.0950432237408154E-2,1.4116377099285548E-2,8.8776189937871935E-3,2.1488443613705177E-3,0.99999999999999978,2.3299222748128451E-3,0.16406368570538635,1.3428492236332026E-3,2.6758420056370259E-5,6.4666614022571859E-7,null,null,null,null,2.0430381966904253E-3,3.7693384396582999E-2,4.9026574694628035E-5,1.1848168075497197E-6,8.885411399295164E-4,5.9521472829528646E-2,5.4041826794999246E-4,7.2487402738724083E-4,1.3373687970037823E-2,1.7394726493839201E-5,4.2037536664557842E-7,1.2941876556140782E-4,8.6694866358191687E-3,7.8713592406616251E-5,1.1041377516052531E-4,2.0384305862099924E-3,0.293643768966656,5.6174211349070635E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2375971041508779E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4514304183580331E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5591061052131107E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP122","v":0.41581055381747906},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.36027593356256316},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23840657271682977},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41351035511174666},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.28931830054027619},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33088513243262108},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.21154984770028767},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38416470533138225},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.2609019217893252},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.56948844678505939},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45351516118899732},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.6144587633057943},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50460263265952099},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.4879468627780314},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36503633573258504},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53757622981212083},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41823238608947833},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.41321265453606559},0.17181818272703209,0.106,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16776386229002899,6.0950432237408154E-2,8.8776189937871935E-3,0.29364376896665623,0.16776386229002913,1.3998565594350507E-3,2.3849082791414563E-3,0.41724114867620998,0.16776386229002932,0.70946933512311472,0.16591377399770768,3.9411433802495899E-2,6.0273845030843896E-2,1.401615741011057E-2,8.7822501780501008E-3,2.1332044576768861E-3,0.99999999999999967]
[118,29.5,79.5,0.232347824891979,0,5.5069735895135058E-2,0.71258243921288567,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ121*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":43.262589503151283},{"$f":"DZ121*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":8.229824581851334},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79348402312307809},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.2610808347121088},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":30.21480163471491},1.9252978410100545,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.486616302700966},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":37.719517896315253},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.17685459729378536},337.05823239725925,15.747577392535133,3.9472578562711291,1.9884824044080496,508.81161726534623,0.36090436721684538,183.63233476172951,2.9344232878288767E-4,4.0743354119581458E-2,null,2.912068271973562E-4,4.698516977737709E-6,null,null,null,1.7518655105801671E-4,6.4659169117778055E-3,6.5972232141972738E-6,4.7980402478589458E-2,1.7316336795344889E-2,0.71258243921288567,0.16406368570538635,0,3.9036233620216208E-2,5.9597257824279645E-2,1.3915937720935592E-2,8.6868813623130082E-3,2.117564553983254E-3,0.99999999999999967,2.2762167118945691E-3,0.16044619298741417,1.3144504859560519E-3,2.6192529755015438E-5,6.3299036653663752E-7,null,null,null,null,2.0049345172220507E-3,3.6998449153625108E-2,3.2074803112885438E-5,7.7514625616214601E-7,8.6881443592713335E-4,5.8200023069321545E-2,5.2842031903096347E-4,7.147345245358636E-4,1.3189492593015113E-2,1.1434273267055845E-5,2.7633011755986785E-7,1.2663817441092355E-4,8.483220774649582E-3,7.7022413252501916E-5,1.0880652910678175E-4,2.0087580248764722E-3,0.28741756078711406,5.6116898877768939E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.240591487391143E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4573972062253982E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.560548088585674E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP123","v":0.41239044423743842},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35430056680236549},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23285031150054669},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40757120494310684},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28347647365349127},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32494389771118265},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20621374673364379},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.37819069228936825},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25519956839140168},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56425986353956004},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.4476552589254813},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.60957582248949305},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.49895783792492099},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48224452487613778},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.35903577926138192},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53213766820056352},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41227881799159294},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.40745023789600532},0.16802858461058359,0.106,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16406368570538635,5.9597257824279645E-2,8.6868813623130082E-3,0.28741756078711433,0.16406368570538646,1.3702543098297985E-3,2.3299222748128451E-3,0.41383322473831496,0.16406368570538668,0.71563251165943431,0.16225493934640026,3.8674566629898682E-2,5.8927774113234542E-2,1.3817629384802185E-2,8.5907682051148231E-3,2.1018106611148941E-3,0.99999999999999967]
[120,30,80,0.22214449065383118,0,5.3195853381631963E-2,0.72465965596453663,{"$f":"SUM(D123:G123)","v":0.99999999999999978},{"$f":"0","v":0},{"$f":"DZ123*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":41.376357834374083},{"$f":"DZ123*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.8710075084156736},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.75888843579757892},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25015392239669842},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":28.897448319443082},0.69321014284151683,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.250778644484253},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":36.023594318356885},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.16866520469180632},323.1831481539333,15.06332816914011,3.7735794048034057,1.9020806991149006,486.21224075779327,0.35474963924864672,172.48361700710333,2.7950022969839579E-4,3.8863440786099102E-2,null,2.7799067791004379E-4,4.49134438882546E-6,null,null,null,2.1816359951839644E-4,6.130913435359756E-3,0,4.5774500072974518E-2,1.6238487387674864E-2,0.72465965596453663,0.15690952255613727,0,3.7615221289381467E-2,5.6933829398519618E-2,1.3526308616102689E-2,8.3011386991742857E-3,2.0543234761478055E-3,0.99999999999999967,2.1725277476982332E-3,0.15345185469347475,1.2594373126649978E-3,2.5096304226751672E-5,6.0649807253400751E-7,null,null,null,null,2.4991537633603208E-3,3.5116067526021144E-2,0,0,8.2998672556197173E-4,5.5599037697146095E-2,5.0480497581154981E-4,8.9868739099639185E-4,1.2627621225106297E-2,0,0,1.2101478154818404E-4,8.1065216996738711E-3,7.3602217952231313E-5,1.3648916769827855E-4,1.917834308449527E-3,0.2753403440354632,5.6002268224863094E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2465107187235276E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4691922220481166E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5633985697949194E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP125","v":0.4056251151957555},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34264550342645433},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22212325083111814},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39594758719835965},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27214430730101991},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31337954775688331},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19594194072760948},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36651992101106917},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24416603480936525},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55394627020183163},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43616162472908498},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.59992604280290807},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48785698047897036},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.4710389895478313},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34732896071327862},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.5214250511767603},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40062472379129416},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.39618239110289083},0.16070152802963994,0.106,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.15690952255613727,5.6933829398519618E-2,8.3011386991742857E-3,0.27534034403546337,0.15690952255613735,1.3129088064251552E-3,2.2237616248517544E-3,0.40709134338976638,0.15690952255613758,0.72798858575296832,0.155180688624806,3.6995363064033802E-2,5.6278981699946232E-2,1.3329670657546535E-2,8.2038301994240784E-3,2.0228800012747818E-3,0.99999999999999989]
[123,30.75,80.75,0.20759189090108732,0,4.8322310369032784E-2,0.74408579872987968,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ126*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":38.541684998416223},{"$f":"DZ126*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":7.3317688623985893},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.70689738228124455},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23363254581675086},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":26.917699108371409},0.64742718765458207,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.476376805902365},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":33.588606280230579},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.1572646286788576},293.83422589038059,13.96891151777637,3.5160672719329269,1.7638862200479437,445.68444869988843,0.34571378753658477,154.07925880619314,3.6742625179864548E-4,3.5975383538699696E-2,null,2.5841155380500864E-4,4.1799126942595208E-6,null,null,null,1.9716279961692182E-4,5.5407412592795953E-3,0,4.2343305315894128E-2,1.4638664457575763E-2,0.74408579872987968,0.14676645157693041,0,3.4060115413118278E-2,5.3094570432929457E-2,1.2389296934081738E-2,7.7308688912274539E-3,1.8728980218327661E-3,0.99999999999999978,3.2339598074227461E-3,0.14233222853192312,1.1762579728328663E-3,2.3438822749257285E-5,5.6644200243386911E-7,null,null,null,null,2.2629526744060561E-3,3.179716273871222E-2,0,0,7.7401764687713844E-4,5.1849788679258962E-2,4.7076410679335918E-4,8.2314438136615311E-4,1.1566152552715585E-2,0,0,1.1270133459432516E-4,7.5496216477268186E-3,6.8545908906310311E-5,1.2443526793699277E-4,1.7484627538957734E-3,0.2559142012701201,8.9497840559517705E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2552213007666503E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.4865494509270768E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.567593261477211E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.9006807474388696E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP128","v":0.39566238835676365},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32587783440711166},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20695209027809228},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.37913075179419925},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25598976579790111},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29680010168576232},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.1814855673661159},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.34968556620026031},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22850369267370996},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.53882826245698523},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.41947211287835268},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58573703936913635},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47166704649884655},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45471699195077125},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33048054437666136},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50575912571452242},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38375834739520354},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.37990300726080362},0.15031333119672649,0.106,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14676645157693041,5.3094570432929457E-2,7.7308688912274539E-3,0.25591420127012032,0.14676645157693055,1.23134907995505E-3,2.0736099607466482E-3,0.39716153413265959,0.14676645157693077,0.74775140428618136,0.14454934005442677,3.3516768062331684E-2,5.2483898967468842E-2,1.2213390017796557E-2,7.6402452694771363E-3,1.8449533423174249E-3,0.99999999999999978]
[126,31.5,81.5,0.1895867120477317,0,4.3984922268301009E-2,0.76642836568396699,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ129*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":35.157466921131224},{"$f":"DZ129*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.6879904514748274},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64482705764442749},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21367575162416746},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":24.554144844326849},0.59212422849905511,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.321023865350242},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":30.63084411268278},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.14341050758387991},267.49359327493414,12.736530466022502,3.207072941595186,1.6082706624384222,405.9909750853077,0.33690808860589083,136.78164340723285,3.7601393389083074E-4,3.265481631339287E-2,null,2.3512617538107633E-4,3.8092705449489026E-6,null,null,null,1.7853883761604445E-4,5.0173638530446926E-3,0,3.8465668383870465E-2,1.2959394812157844E-2,0.76642836568396699,0.13387352030655575,0,3.0911608407552801E-2,4.8640482297217777E-2,1.1363009515934223E-2,7.0727094439581653E-3,1.7103043448139833E-3,0.99999999999999978,2.935423612759838E-3,0.12984035943916317,1.0757825095400813E-3,2.143668832878036E-5,5.1805676387436589E-7,null,null,null,null,2.0537659977840962E-3,2.8857842409768703E-2,0,0,1.1320131939164136E-3,4.7079103845854349E-2,4.2936525744701306E-4,7.549578872971483E-4,1.0608051628637075E-2,0,0,1.6460363937953446E-4,6.8456727124744697E-3,6.2433092104161175E-5,1.1363255068872837E-4,1.5966717941252549E-3,0.23357163431603267,8.9055684447591155E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.263738401755422E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5035211378379465E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.571694779894461E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP131","v":0.38591882547681733},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30068624337466049},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18475773836691708},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.3536426005540258},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23206313104934861},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.2720258332806148},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16049743645286488},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32429019766760037},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20545860960436685},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51544259687069738},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39403273934228977},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56368171902513042},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44682001117141457},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.42971651278810563},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30515290527704342},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48161488307840711},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35818223083130218},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.35527890742834284},0.13710881867143299,0.106,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13387352030655575,4.8640482297217777E-2,7.0727094439581653E-3,0.23357163431603301,0.13387352030655586,1.130875236540121E-3,3.0316591592822128E-3,0.38748844231648888,0.13387352030655608,0.77000556412487986,0.13185693987285946,3.0422616663430792E-2,4.7870511415700451E-2,1.1200472229391092E-2,6.959191078216318E-3,1.6847046155216998E-3,0.99999999999999967]
[127,31.75,81.75,0.1837865726858208,0,4.2630664748386171E-2,0.77358276256579284,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ130*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":34.098788924478107},{"$f":"DZ130*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":6.4865985722280639},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.62540972535748696},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20741912133973564},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":23.81475901395298},0.57478626500992136,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.61310934731036},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":29.659382437000176},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.13886252163698115},259.26426949603353,12.346545358162668,3.1089904816640397,1.5590263561155933,393.49794762028955,0.33402298312713508,131.43735831853425,3.6365355926374704E-4,3.161870468159652E-2,null,2.2773944527587826E-4,3.6933196128216112E-6,null,null,null,1.7274152659783065E-4,4.8544456939705475E-3,0,3.7240978226317341E-2,1.2439342641727202E-2,0.77358276256579284,0.12984035943916319,0,2.9933624919308788E-2,4.7100540534183132E-2,1.1037934942847962E-2,6.8456727124744697E-3,1.659104886229416E-3,0.99999999999999978,2.8423196818674798E-3,0.12593244529893013,1.0442825691982813E-3,2.0809001600752937E-5,5.0288756655892992E-7,null,null,null,null,1.9887888148414231E-3,2.7944836104467366E-2,0,0,1.096174026389947E-3,4.5588594813985167E-2,4.1577169380801522E-4,7.3335994596240958E-4,1.0304574996885552E-2,0,0,1.5931979836059164E-4,6.6259239486149545E-3,6.0428965498923932E-5,1.1023086075530364E-4,1.5488740254741124E-3,0.226417237434207,8.8908307173535484E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2665359927862764E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5090957857308058E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5730419954731082E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP132","v":0.38271905700403558},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29272948710396957},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17790175977736339},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34553318502542907},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22459529930024494},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26423612020861559},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15405534427810347},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31624174159629381},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19830548140843879},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50787513736150525},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38590053385601164},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.55651606345763016},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43883201951204415},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42169229178353473},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29714930103367942},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47382571109030674},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35004142051216564},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.34745640872772138},0.1329781890982823,0.106,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12984035943916319,4.7100540534183132E-2,6.8456727124744697E-3,0.22641723743420716,0.12984035943916328,1.097737254632736E-3,2.935423612759838E-3,0.38431111122146439,0.1298403594391635,0.77704785912988139,0.12788640236904666,2.9461371796487217E-2,4.6354972174884525E-2,1.0879392260554044E-2,6.7357983305447126E-3,1.6342039386012261E-3,0.99999999999999978]
[130,32.5,82.5,0.16745128338212584,0,3.8819497946877515E-2,0.79372921867099644,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ133*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":31.115776772216982},{"$f":"DZ133*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.9191413991697646},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.57069796374578829},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18975323331509503},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":21.731408907322201},0.52583171477279533,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.621368990412691},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":26.926143641454701},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.1260665802714131},236.10361753756226,11.248340464366203,2.8327496363979758,1.4203535270629,358.33125036807076,0.32551506145496695,116.64221898479769,3.2898885275550895E-4,2.8706721113352065E-2,null,2.0695934607205114E-4,3.3666166217305644E-6,null,null,null,1.5647590749225731E-4,4.3973433041633288E-3,0,3.3799855140456941E-2,1.1002361923214821E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.79372921867099644},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":0.11847651799587054},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.7195479017461457E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":4.2767403339121698E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.0110241292391235E-2},6.2073620471335827E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.5137776370248233E-3},0.99999999999999978,2.5807742167480107E-3,0.11492090600827723,9.5534101542839431E-4,1.9036698787931005E-5,4.6005662897500846E-7,null,null,null,null,1.8068665131597062E-3,2.5388612504301751E-2,0,0,9.9532863497531297E-4,4.1394553012793982E-2,3.7752169135240221E-4,6.717240177846087E-4,9.4385172746066261E-3,0,0,1.4446435160395493E-4,6.0081033045704989E-3,5.4794390959128696E-5,1.0057532426452169E-4,1.4132023127603017E-3,0.20627078132900334,8.8466234064032534E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2748088280405749E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5255807340701833E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5770258846160353E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP135","v":0.37326214804954738},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27010038888475935},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15882287897548172},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32230372648969097},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20360301597263306},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24218000726525271},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.136239416650801},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29327517863370234},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17830595212866918},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48583286721819824},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36249714772584551},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53556102863626665},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41571470662669247},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.39850752072722934},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27437612910768966},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45120592559532169},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.326712416116614},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.32507909062106982},0.121339719651214,0.106,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11847651799587054,4.2767403339121698E-2,6.2073620471335827E-3,0.20627078132900356,0.11847651799587063,{"$f":"BA132+BB132+BC132","v":1.0041737335221511E-3},{"$f":"AY132","v":2.6650938469114475E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.37491844466489754},{"$f":"DX132-(DU133+DV133)","v":0.11847651799587088},0.79687908520026451,0.11669871200207388,2.6769716268595801E-2,4.2090496525351802E-2,9.9633701574896195E-3,6.1077326758520404E-3,1.490887170372127E-3,0.99999999999999989]
[131,32.75,82.75,0.16234259902442963,0,3.7628449246037574E-2,0.80002895172953259,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ134*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":30.182402036877956},{"$f":"DZ134*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.7415859077118956},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.55357883267703201},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18421406646081481},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":21.079535480349715},0.51048193888485449,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.99915206855886},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":26.072283636978646},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.12206913424180164},228.86506484041183,10.904927484477222,2.746356646166622,1.3769899892352795,347.33864206303258,0.32272751992959914,112.09573852871725,3.1819466953952072E-4,2.779797676985701E-2,null,2.0046834763804542E-4,3.2643995889422867E-6,null,null,null,1.5140841746171213E-4,4.2549348419798783E-3,0,3.2726247446065108E-2,1.056166067487097E-2,0.80002895172953259,0.11492090600827723,0,2.6343953519730144E-2,4.1413589711581912E-2,9.8164990225880037E-3,6.0081033045704998E-3,1.4679967037194304E-3,0.99999999999999978,2.4991905122967967E-3,0.11147533462662887,9.27453251964527E-4,1.8480990465607324E-5,4.4662692142384038E-7,null,null,null,null,1.7502911939324009E-3,2.4593662325797742E-2,0,0,9.6382123998045403E-4,4.0084197330680936E-2,3.655711409205217E-4,6.5220779339796703E-4,9.1642912291900365E-3,0,0,1.3982698957686198E-4,5.8152408453539233E-3,5.303546963971447E-5,9.7533640928934914E-5,1.3704630627904956E-3,0.19997104827046727,8.8318904583998048E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2775274579245908E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5309980392399679E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5783350754491222E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP136","v":0.37015686617247462},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26295299518009596},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15292928952471269},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.3149129459660055},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.1970510356558183},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23524495721643998},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13077099983806292},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28599647453158994},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17209815516104912},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.47870012232433601},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35501578640948139},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.52875284994773153},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40828279774574089},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39106607427791451},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26717974358020979},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44390855859111322},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31928685566282111},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.31796838193662763},0.11769817979959457,0.106,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11492090600827723,4.1413589711581912E-2,6.0081033045704998E-3,0.19997104827046741,0.11492090600827731,9.7483777084530034E-4,2.5807742167480107E-3,0.37183357462458583,0.11492090600827756,0.80308038741458931,0.11319812031745305,2.5932534548746205E-2,4.0758134016364231E-2,9.6734040098099931E-3,5.9116720749622115E-3,1.4457476180748203E-3,0.99999999999999978]
[134,33.5,83.5,0.14795249088472842,0,3.427559145564868E-2,0.81777191765962243,0.99999999999999956,{"$f":"0","v":0},{"$f":"DZ137*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":27.551883500422967},{"$f":"DZ137*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.2411834500005758},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.50533219614469738},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16857179841570605},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":19.242368618906099},0.46713511161136695,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.248515316490383},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":23.669908110926524},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.11082209757763455},208.48692001304119,9.9376962315112056,2.5030008109073267,1.2548554996198682,316.38819275557557,0.31450730575359132,99.506398075803986,2.8791886309577835E-4,2.5243617936394885E-2,null,1.8220672338073991E-4,2.976358828242302E-6,null,null,null,1.3718682525608769E-4,3.8552744452952431E-3,0,2.9709181152250977E-2,9.3437545203398295E-3,0.81777191765962243,0.10490043753666196,0,2.3957264760433004E-2,3.7604163272911502E-2,8.9800911790331606E-3,5.4478900751549581E-3,1.3382355161825168E-3,0.99999999999999967,2.2699630941947907E-3,0.10176445412057852,8.4869991545087446E-4,1.6911704188201245E-5,4.0870224957170738E-7,null,null,null,null,1.5917196904211078E-3,2.2365545070011896E-2,0,0,8.7516420398565302E-4,3.6397054966355209E-2,3.3194410257064212E-4,5.9663689049557582E-4,8.3834542885375847E-3,0,0,1.2678910966379232E-4,5.2730106790838758E-3,4.8090286407290288E-5,8.8912312938435289E-5,1.2493232032440814E-3,0.1822280823403771,8.7877039028176895E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2855704035022054E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5470248956039348E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5822082582913847E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP139","v":0.36098021384499063},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24262573258064127},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13652855414351167},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29374202074750205},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17863323624784161},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21560877219515637},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11564782004977095},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26522642688938425},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.1547416904345458},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.45792407593481416},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33348544166332461},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.50884321011863098},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38677479294770839},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.36956514201834167},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.2467034031865821},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42271697666616037},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29800753263784457},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.29762170963238394},0.10743554838800966,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10490043753666196,3.7604163272911502E-2,5.4478900751549581E-3,0.18222808234037757,0.10490043753666203,8.9199774963100056E-4,2.3438711161779804E-3,0.36271523767713365,0.10490043753666231,0.8205465103104721,0.10333244582862024,2.3585754872947888E-2,3.7009064971727457E-2,8.8479491361954793E-3,5.3604503771194174E-3,1.3178245029169442E-3,0.99999999999999944]
[135,33.75,83.75,0.14345143147020581,0,3.3227465568471941E-2,0.82332110296132188,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ138*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":26.728619613702314},{"$f":"DZ138*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":5.0845742999220631},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.4902326205430228},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16366642835475817},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":18.667397140870158},0.45354167182812943,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.701615785985293},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":22.919405160647187},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.10730850864310698},202.11618059826938,9.6351839464953315,2.4268804298461979,1.2166565855344236,306.7112627906414,0.31181402891748705,95.636874565120024,2.7849021602766125E-4,2.4446368543613432E-2,null,1.7650196026646359E-4,2.886226931148963E-6,null,null,null,1.3275503248187586E-4,3.730730580406111E-3,0,2.8767732559726689E-2,8.9701825922691523E-3,0.82332110296132188,0.10176445412057852,0,2.3214244985462769E-2,3.6413966670543411E-2,8.7158070933577979E-3,5.2730106790838758E-3,1.2974134896513716E-3,0.99999999999999978,2.1984461309160768E-3,9.8725188503258093E-2,8.2400309667627074E-4,1.6419580546025756E-5,3.9680918206140487E-7,null,null,null,null,1.5423534869743081E-3,2.1671891498488461E-2,0,0,8.4746467894800288E-4,3.5245064139095762E-2,3.2143785249964791E-4,5.7907786665704604E-4,8.1367292267007525E-3,0,0,1.2271912979626288E-4,5.1037449798290446E-3,4.6546569458568067E-5,8.6200099166025389E-5,1.2112133904853461E-3,0.17667889703867773,8.7729801007582431E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2882146478121058E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5522939756116336E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5834816278042112E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP140","v":0.35796728172168774},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.23620537294770491},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.1314622611029912},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28700619169093683},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17288478776718635},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.20943461420820628},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11100591465217527},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25864385590474787},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.1493542931818129},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45120107336583914},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32660283555598679},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50237467466944663},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.37986025523033728},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36266414499614202},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24023282279737107},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.41588036228975955},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29123438034816235},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29115448120905268},0.1042237781994928,0.106,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.10176445412057852,3.6413966670543411E-2,5.2730106790838758E-3,0.17667889703867812,0.10176445412057861,8.6602032188864736E-4,2.2699630941947907E-3,0.35972079099737325,0.10176445412057887,0.82600923365755075,0.10024482131191831,2.2855069790313751E-2,3.5837725195092603E-2,8.5871854908701299E-3,5.1883778294564602E-3,1.277586724797643E-3,0.99999999999999967]
[138,34.5,84.5,0.13077090308285202,0,3.0276141373122987E-2,0.83895295554402471,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ141*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":24.407915732092771},{"$f":"DZ141*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.6431077563931131},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.44766832946371166},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14981192715354519},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":17.046606331974228},0.41514898677776074,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.162879484674944},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":20.807817804247762},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":9.74227742616353E-2},184.17634826992364,8.7829994050286331,2.2124275139291463,1.1090493057747859,279.45920362169562,0.30387179299863898,84.919769274496389,2.5204142223553803E-4,2.2205103952979529E-2,null,1.6045101673292498E-4,2.6322089755960597E-6,null,null,null,1.2031461141571556E-4,3.3811253079205732E-3,0,2.6121668520259881E-2,7.9376382493674749E-3,0.83895295554402471,9.2924650399921441E-2,0,2.1129634659531927E-2,3.3064913034041063E-2,7.9646603714530837E-3,4.7813396488895332E-3,1.1818463421379758E-3,0.99999999999999967,1.9974641085217008E-3,9.0157542883690905E-2,7.5425053955466411E-4,1.5029649204057215E-5,3.6321895011960634E-7,null,null,null,null,1.403852062215695E-3,1.9725782597316232E-2,0,0,7.6952192993313007E-4,3.2003516430444669E-2,2.9187467366326262E-4,5.2917170918845052E-4,7.4354886622646334E-3,0,0,1.1127643706460986E-4,4.6278567814539706E-3,4.2206430370952413E-5,7.8521822613909176E-5,1.1033245195240667E-3,0.16104704445597504,8.7288280284213648E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.296040825979709E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5678888882167961E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5872504235403922E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP143","v":0.34906446831026927},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21794580286742612},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11736373384463944},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.26771137799918004},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15672573876148443},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.1919528501648233},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8168493458428124E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.23986024950434073},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13429159527586401},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43161851218800951},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30679562721826475},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.48345827765538041},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.35984952679116383},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34272475948709225},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22182166262704819},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39602680777300503},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27182465412394213},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27264403312589031},9.5170344461056336E-2,0.106,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.2924650399921441E-2,3.3064913034041063E-2,4.7813396488895332E-3,0.16104704445597529,9.292465039992151E-2,7.9265362134543424E-4,2.0622717589621172E-3,0.35087065912082593,9.2924650399921802E-2,0.84139785957879343,9.154109664180618E-2,2.0804833898201411E-2,3.2541729556844895E-2,7.8461934631655489E-3,4.7045982151717519E-3,1.1636886460164974E-3,0.99999999999999967]
[139,34.75,84.75,0.12680394574479359,0,2.935329064164393E-2,0.84384276361356236,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ142*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":23.681449814381235},{"$f":"DZ142*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.5049124440893014},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43434413630588964},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14546652969245202},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":16.53923902340301},0.40310730633618591,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.68217493329273},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":20.148153343223516},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":9.4334439536501391E-2},178.56641503145687,8.5164212348865771,2.1453370548444188,1.0753878740819307,270.93674316553063,0.30126959315699237,81.625002384759938,2.4380361817585066E-4,2.1505478095749122E-2,null,1.5543642451686877E-4,2.5527127097067799E-6,null,null,null,1.1643699604730282E-4,3.2721551396072547E-3,0,2.5295862986806104E-2,7.6208743505900966E-3,0.84384276361356236,9.0157542883690905E-2,0,2.0480033136870895E-2,3.2018546079648727E-2,7.7277265548780167E-3,4.6278567814539706E-3,1.1455309498950191E-3,0.99999999999999978,1.9347468540569508E-3,8.7475476655620887E-2,7.323729865328023E-4,1.4593703944335044E-5,3.5268353592622901E-7,null,null,null,null,1.3606925636299135E-3,1.9119340573240981E-2,0,0,7.4516976190131749E-4,3.0990738263367883E-2,2.8263805437952637E-4,5.1342983610985033E-4,7.2142967187681659E-3,0,0,1.0770442003740371E-4,4.479300773920886E-3,4.085158749568048E-5,7.6109029439208056E-5,1.0694219204558111E-3,0.15615723638643758,8.7141181535207224E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2986148672170527E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5730180773661859E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5884899858698331E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP144","v":0.34614174565254008},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21217852327999454},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11300860775605874},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26157246033901282},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15168227734418652},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18645610153582834},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.422817828895573E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23390723367076599},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.12961617671592293},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42528171419298488},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30046385619082427},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47731244148221735},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35341634352548984},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33632496070807971},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21600368491957703},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.38962185430079244},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26564658955565779},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.26675882320642352},9.2336364732888754E-2,0.106,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.0157542883690905E-2,3.2018546079648727E-2,4.6278567814539706E-3,0.15615723638643764,9.0157542883690989E-2,7.6964340770884095E-4,1.9974641085217008E-3,0.34796459180081341,9.0157542883691266E-2,0.84621168984614969,8.8816509769655896E-2,2.0165873348322337E-2,3.151193902348047E-2,7.6125070057808178E-3,4.5535787776874283E-3,1.1279022289232554E-3,1]
[142,35.5,85.5,0.1156263404995769,0,2.512701473127189E-2,0.85924664476915091,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ145*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":21.633155652183483},{"$f":"DZ145*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":4.1152662892818146},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39677614254902493},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.13319169347763096},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":15.108700479337319},0.36909208529024706,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.329674472011369},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":18.292134952590835},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":8.5645136310197517E-2},150.95823608756004,7.6569821586130216,1.95629408884052,0.96686454771677277,235.00201378576227,0.29359593526438554,68.995636026444899,2.2069260294903785E-4,1.9538387126961751E-2,null,1.4128694145900113E-4,2.3286389700924195E-6,null,null,null,1.4458450271051792E-4,2.6928632569607537E-3,0,2.2740143070011157E-2,6.6764135726858614E-3,0.85924664476915091,8.2355807991683516E-2,0,1.7521066542028195E-2,2.9074190709019489E-2,6.6265849419301836E-3,4.1963417988739107E-3,9.7936324731350997E-4,0.99999999999999978,1.7584594800296536E-3,7.9913089849514299E-2,6.7057348889677695E-4,1.3362250041756685E-5,3.2292320103468282E-7,null,null,null,null,1.699025677819917E-3,1.5822040864208277E-2,0,0,6.7664558266385957E-4,2.8140897848424429E-2,2.5664727793120088E-4,6.4258291272324014E-4,5.9840020292069437E-3,0,0,9.7661743020585148E-5,4.0616375905710225E-3,3.7042465282302909E-5,9.4969293171015776E-5,8.8439395414249421E-4,0.14075335523084881,8.6700155051802952E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3062362892773971E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5882049806557312E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5921601786956959E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP147","v":0.33750635241351468},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19577631969329273},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10088912248698245},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24398750212121068},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13750496663596024},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.17089238212000191},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3331039908490973E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21692008585660041},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.11654410980707725},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40682407816860477},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28224187661922689},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.45933973684942159},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33479865878780707},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.3178337115994983},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.19944941729650276},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37102184471464567},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24794219775442511},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.24990962703657643},8.4346086654136787E-2,0.106,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2355807991683516E-2,2.9074190709019489E-2,4.1963417988739107E-3,0.14075335523084909,8.2355807991683627E-2,7.0464693445740671E-4,1.815310052257368E-3,0.33937653075644131,8.2355807991683905E-2,0.86173131711386508,8.1134448920598914E-2,1.7006840447566625E-2,2.8614225403742838E-2,6.4337785861346818E-3,4.1289896947224666E-3,9.5039983336915352E-4,0.99999999999999978]
[143,35.75,85.75,0.11212898753855149,0,2.3655023002869032E-2,0.86421598945857914,0.99999999999999967,{"$f":"0","v":0},{"$f":"DZ146*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":20.833830157209089},{"$f":"DZ146*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.9632109296052609},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38211562368454671},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12835524485159197},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":14.550447689812032},0.35568963606706278,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.907127695171976},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":17.712279631895811},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":8.2929857244245272E-2},142.24427724634776,7.3549943659862427,1.8869635370493818,0.92873186247789719,223.33095347740289,0.29108173251883329,65.007560863285391,3.1706569738043763E-4,1.8717996870958584E-2,null,1.3615309915385605E-4,2.2412889128463562E-6,null,null,null,1.358657139900788E-4,2.5304772103905879E-3,0,2.1839799880786385E-2,6.3571667871639096E-3,0.86421598945857914,7.9913089849514285E-2,0,1.6492614353105055E-2,2.8154260098466187E-2,6.2409722303391792E-3,4.0616375905710225E-3,9.2143641942479706E-4,0.99999999999999956,2.893558663467511E-3,7.6360119282589761E-2,6.462236653878682E-4,1.2877040835627799E-5,3.1119723351237187E-7,null,null,null,null,1.599296207972915E-3,1.489331814513214E-2,0,0,6.5523597610875589E-4,2.72504973692397E-2,2.4852675311773294E-4,6.0518987519808036E-4,5.6357823551410986E-3,0,0,9.4526762981876608E-5,3.9312574398888403E-3,3.5853387700305451E-5,8.935210270024747E-5,8.3208431672454955E-4,0.13578401054142053,0.14815373169277635,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3087439609973436E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.5932019179190432E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5933677799390461E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.4619181563066632E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP148","v":0.33467170152013287},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.1905956887409436},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.7145335245357234E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23839259914463065},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13308003299458368},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16599871960695672},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":7.9986274708662625E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2115364147047811},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11248657744308621},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40085129912861878},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.2764168557305276},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.45350050128148162},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32881332055966012},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.31189871057282154},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19421822278710935},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.36502129726197469},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24230693662674729},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.24455110901385144},8.1844335762301157E-2,0.106,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.9913089849514285E-2,2.8154260098466187E-2,4.0616375905710225E-3,0.13578401054142086,7.9913089849514396E-2,6.8425866213956831E-4,1.7584594800296536E-3,0.33655679846845965,7.9913089849514687E-2,0.86718456925279386,7.8136604566052023E-2,1.6016078081812532E-2,2.7708817254270757E-2,6.0627962679157613E-3,3.996447515229931E-3,8.9468706192482607E-4,0.99999999999999967]
[146,36.5,86.5,9.8020806293903376E-2,0,1.9834609494480241E-2,0.88214458421161612,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ149*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":18.184928410554591},{"$f":"DZ149*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.4593114413895081},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.33353181862497999},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.1122873759516841},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":12.700441905503038},0.31116341161873923,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.236503717517422},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":15.419704571757826},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":7.218789210323133E-2},119.45576450077195,6.3730155452180242,1.6457997128172035,0.80473516394288391,190.10937546777106,0.28366757030375411,53.927864630906733,3.1398212271383446E-4,1.6225956210815441E-2,null,1.1839751052332194E-4,1.9533683777651733E-6,null,null,null,1.1329523305537363E-4,2.1101056099660895E-3,0,1.8883690055451822E-2,5.3566904763991821E-3,0.88214458421161612,6.9742245279858062E-2,0,1.38210167736084E-2,2.4717758313488068E-2,5.2419944694921117E-3,3.5608027005572399E-3,7.7159825137973048E-4,0.99999999999999978,2.5036567977450028E-3,6.6661723606851409E-2,5.6532757775642128E-4,1.1265056812654222E-5,2.7224069257886912E-7,null,null,null,null,1.340230192928781E-3,1.248078658067962E-2,0,0,9.770540914606175E-4,2.3524331699029618E-2,2.1637252299783289E-4,5.0831855385591849E-4,4.7336759156361933E-3,0,0,1.4075292764574782E-4,3.3888794760566741E-3,3.117029685481793E-5,7.482222836780318E-5,6.967760230119273E-4,0.1178554157883836,0.14686273978695308,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3161716502521178E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6080027775859002E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5969446782658629E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP151","v":0.32629732559309288},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16606102351983282},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":7.9990790829273004E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21160509060245941},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11249207119105047},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.142978516344381},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.4803669432733385E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18591024231990563},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.3761669880228118E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.37151696987128136},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24832930941147366},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42464745657764341},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.29970567643736173},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28310667647370824},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.16942616709583011},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33568583066345248},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21530926739006864},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.2189037069473963},7.142769413934956E-2,0.106,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.9742245279858062E-2,2.4717758313488068E-2,3.5608027005572399E-3,0.11785541578838388,6.9742245279858159E-2,6.0310553091301781E-4,2.6271569103219054E-3,0.32828737725277307,6.9742245279858464E-2,0.8849170016076181,6.8201984443354735E-2,1.3433565466022221E-2,2.4126677534665169E-2,5.0961575744093582E-3,3.474841088306957E-3,7.4977228562323785E-4,0.99999999999999978]
[147,36.75,86.75,9.358619983875037E-2,0,1.8724381157629387E-2,0.88768941900361997,0.99999999999999978,{"$f":"0","v":0},{"$f":"DZ150*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":17.382557772084745},{"$f":"DZ150*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":3.3066768053200728},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.31881544844093196},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10741215050530031},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":12.140062373040701},0.29765350661427986,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.698467532825669},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":14.681364673028586},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":6.8731616167882856E-2},112.82093715621122,6.0736716466220608,1.5713994818682031,0.7669363292150011,180.2346864919447,0.2812383889070853,50.688912854168137,2.9878080372598373E-4,1.5473555469736475E-2,null,1.1292662083348608E-4,1.866208133847106E-6,null,null,null,1.0675562211144326E-4,1.9883064012294013E-3,0,1.7982191125770635E-2,5.0572824612310201E-3,0.88768941900361997,6.6661723606851422E-2,0,1.304611415843604E-2,2.3535596755842273E-2,4.9503206793266048E-3,3.3888794760566741E-3,7.2794631986674522E-4,0.99999999999999978,2.3861895553553567E-3,6.3723715146853682E-2,5.4078252654953831E-4,1.0775957382174682E-5,2.6042071067304257E-7,null,null,null,null,1.2650875389225572E-3,1.1781026619513482E-2,0,0,9.3032510527925349E-4,2.2399247447812305E-2,2.0602420275071364E-4,4.8003481565713136E-4,4.4702858636694737E-3,0,0,1.3395707311132925E-4,3.225257075164798E-3,2.9665327780546694E-5,7.0589280998469513E-5,6.5735703886827569E-4,0.11231058099637979,0.14643313314364548,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3186164751355066E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6128744824685217E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.5981220148149291E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP152","v":0.3235486166150911},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15860586991142414},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.497434324889321E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20336235331404401},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10636324634219163},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13603775893836095},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.041261578845486E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17807763371691901},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8240279884766765E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36222390599057702},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.23961599236476827},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.41544363781424148},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29058742985984881},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27411257249864629},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16188650833478518},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32644093413251335},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20699587071017866},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.2110122637598732},6.8272726028325695E-2,0.106,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.6661723606851422E-2,2.3535596755842273E-2,3.3888794760566741E-3,0.11231058099638003,6.6661723606851492E-2,5.7686487526165434E-4,2.5036567977450028E-3,0.32557198637069046,6.6661723606851811E-2,0.89032251068828205,6.5192719376852559E-2,1.2683961652249529E-2,2.2972810080518376E-2,4.8134455832287331E-3,3.3070682756107359E-3,7.0748434325778383E-4,0.99999999999999967]
[150,37.5,87.5,8.1487377034665437E-2,0,1.5800717313243343E-2,0.90271190565209114,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ153*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":15.190894565759212},{"$f":"DZ153*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.8897576163001193},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.27861790691005955},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.4074309391471211E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":10.609394195528912},0.26069255611176251,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.23417190086899},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":12.671931256895121},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":5.932512743953991E-2},95.328660839161188,5.2624839531484815,1.3684018074665285,0.66450581467063741,153.91291184965203,0.27407494715338565,42.183673181417085,2.5755006273209236E-4,1.3425153742663922E-2,null,9.8024564039034834E-5,1.6282808751863724E-6,null,null,null,8.9583956423118369E-5,1.6684868719850686E-3,0,1.5540427478718422E-2,4.2592418399707739E-3,0.90271190565209114,5.824811485000439E-2,0,1.1010142357022603E-2,2.0317931216429434E-2,4.1779689442419743E-3,2.9213309682316036E-3,6.1260601197876794E-4,0.99999999999999978,2.0670174341459804E-3,5.5697800301712751E-2,4.7363117186274346E-4,9.4378591620320032E-6,2.2808312088113071E-7,null,null,null,null,1.0676584405499717E-3,9.9424839164726306E-3,0,0,8.0313584966946734E-4,1.9336937731628211E-2,1.7785763513175501E-4,4.0513952163665385E-4,3.7728294226053206E-3,0,0,1.1547561630877153E-4,2.7802828164165258E-3,2.5572535506306411E-5,5.9404679631922574E-5,5.5320133234684537E-4,9.7288094347908777E-2,0.14514694548774543,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3258605732109904E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6273095073262559E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.601610502471954E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP155","v":0.31542888578094014},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13818913359337992},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.173489435429113E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18051109536349388},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":8.990846793766584E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.11717245160610407},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.8945387160251812E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15650476104679628},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.3551495482921184E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33571633236837667},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21526789222252257},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.38901188345033716},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.26486366818140672},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.2488086572632093},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14122161256595644},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30020603443908001},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18393253571618218},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.18912594795010762},5.9655787034166526E-2,0.106,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.824811485000439E-2,2.0317931216429434E-2,2.9213309682316036E-3,9.728809434790886E-2,5.8248114850004459E-2,5.0508751044893874E-4,2.1681511444936494E-3,0.31754736626055347,5.8248114850004785E-2,0.90497082142306251,5.6972957575858567E-2,1.0713128722678988E-2,1.9832153403609838E-2,4.0644420425499659E-3,2.8508068923240649E-3,5.9568993991595989E-4,1]
[151,37.75,87.75,7.7824458708919519E-2,0,1.4945804097046482E-2,0.90722973719403399,1,{"$f":"0","v":0},{"$f":"DZ154*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":14.526497994362217},{"$f":"DZ154*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.7633697301801159},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.26643213461866982},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":9.0024412849989757E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":10.145376418458895},0.24946974843752726,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.792085615956637},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":12.065262129206658},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":5.6485196083817052E-2},90.207701851302971,5.0184750681352579,1.3069400450314805,0.63369425792934286,146.12181460255354,0.27172791198752205,39.705375577779684,2.451433481522693E-4,1.2806363636060492E-2,null,9.3520598000670804E-5,1.556202815642311E-6,null,null,null,8.4578014048028707E-5,1.575251995247749E-3,0,1.4806413794324852E-2,4.0233159043551354E-3,0.90722973719403399,5.5697800301712751E-2,0,1.0416115088335374E-2,1.9346375590790242E-2,3.9509151408579574E-3,2.7802828164165253E-3,5.7877386785315174E-4,1,1.9707898678032101E-3,5.3264519247798299E-2,4.5324136238901442E-4,9.0315595736901123E-6,2.1826414853467487E-7,null,null,null,null,1.0100553499844585E-3,9.4060597383509147E-3,0,0,7.6473178458099386E-4,1.8412290904366257E-2,1.6935290184299324E-4,3.8312201252721902E-4,3.5677931283307385E-3,0,0,1.0990020481408598E-4,2.6460447731946864E-3,2.4337838407752933E-5,5.6123961448058393E-5,5.2264990640509337E-4,9.2770262805966008E-2,0.1447192078380386,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3282457960617649E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6320624456193869E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6027591369033872E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP156","v":0.31276400131315574},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13198526229284838},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.7863325412441616E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17347957484340992},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.5010049350605021E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11148442530635028},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5628880200970084E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.14991103860048713},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9220232059078624E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32731877969783219},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20771462595944559},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38058043092041488},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25680545498834612},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24090417771792122},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.1349370888310272},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29193826299079567},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17683063921965808},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.18238620567855002},5.7043839472347507E-2,0.106,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.5697800301712751E-2,1.9346375590790242E-2,2.7802828164165253E-3,9.2770262805966008E-2,5.5697800301712806E-2,4.8329711414565657E-4,2.0670174341459804E-3,0.31491260758873241,5.5697800301713146E-2,0.90937709878461304,5.4481159774755525E-2,1.0137708094537651E-2,1.8883849027365094E-2,3.8441397175901118E-3,2.7131637948056057E-3,5.6288080633299905E-4,1]
[154,38.5,88.5,6.7825564875869743E-2,0,1.2683014719572741E-2,0.91949142040455745,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ157*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":12.710310030901768},{"$f":"DZ157*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.417877041956713},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.23312122677554745},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.893653079573637E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":8.8769419655624233},0.2187437369123115,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.5889127218178878},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":10.414163972451423},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":4.8756059785737473E-2},76.638861052164643,4.3560873407949767,1.1391528406602895,0.55005305345198918,125.27191757403143,0.2648067122254934,33.172844626962274,2.1147690249846164E-4,1.1120829571021564E-2,null,8.1246457468874293E-5,1.3593082367542907E-6,null,null,null,7.1367247347740376E-5,1.3292035766650626E-3,0,1.2815483063238457E-2,3.3936259355576708E-3,0.91949142040455745,4.8726942528843242E-2,0,8.8467738232831383E-3,1.6701922685848015E-2,3.3472319130676094E-3,2.3966996611784926E-3,4.8900898322199262E-4,1,1.7091453299785053E-3,4.6612268869387491E-2,3.9741776288770337E-4,7.9191850060724751E-6,1.9138158347249359E-7,null,null,null,null,8.5787562392781102E-4,7.9888981993553269E-3,0,0,6.6020072243209353E-4,1.5895517881936588E-2,1.4620408147933325E-4,3.2458257927840938E-4,3.0226493337891999E-3,0,0,9.4737766275467325E-5,2.2809818389456747E-3,2.0980055957350359E-5,4.7419420340983342E-5,4.4158956288100926E-4,8.0508579595442498E-2,0.14343946618651415,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3353156552443523E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6461502715955024E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6061637176032024E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP159","v":0.30489258685596016},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11499529653933721},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.7645449450173058E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15398616099715751},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.1858687650702635E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6024100448181618E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.6967828291785992E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1317503539593432},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7697591080499468E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30336556593343023},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.18660811940302754},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35636677700884639},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23407218560697582},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21866580011535094},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11771230027560474},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26847622056467785},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15712829319926047},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16367901460620823},4.9904518177321312E-2,0.106,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.8726942528843242E-2,1.6701922685848015E-2,2.3966996611784926E-3,8.0508579595442553E-2,4.8726942528843291E-2,4.2364977429649396E-4,1.7920812379503463E-3,0.30712698895828239,4.8726942528843631E-2,0.92133840112567411,4.7669605699115367E-2,8.6165448927630842E-3,1.6302679876395339E-2,3.2581383549598075E-3,2.3388407500620836E-3,4.7578930103017611E-4,1]
[155,38.75,88.75,6.4796687775275835E-2,0,1.2017930377933396E-2,0.92318538184679066,0.99999999999999989,{"$f":"0","v":0},{"$f":"DZ158*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":12.15929907728813},{"$f":"DZ158*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.3130584552054843},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.22301507286105776},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.5567292069138536E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":8.4921132520435876},0.2094071235322173,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2256587453888415},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":9.9156753729843192},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":4.6422517784318253E-2},72.646325579224865,4.1564968832764242,1.0883230016648071,0.52485031254966275,119.07621268587283,0.26253904539857204,31.262155208226385,2.0134150290689507E-4,1.0611378145237582E-2,null,7.7534898664982294E-5,1.2996172980972026E-6,null,null,null,6.7496330821093886E-5,1.2571083749667261E-3,0,1.2216158869895377E-2,3.2072186881396307E-3,0.92318538184679066,4.6612268869387491E-2,0,8.3863159622430301E-3,1.5903437066942659E-2,3.1690447968520056E-3,2.2809818389456752E-3,4.6256961883835965E-4,0.99999999999999989,1.6302045646004106E-3,4.4593845093643683E-2,3.8045482692052697E-4,7.5811713571752847E-6,1.83212865692614E-7,null,null,null,null,8.1322481870516169E-4,7.5730911435378688E-3,0,0,6.286378423751986E-4,1.5135584868683339E-2,1.3921435588412181E-4,3.0730369473215232E-4,2.8617411021198535E-3,0,0,9.0163622850584392E-5,2.1708511224312775E-3,1.9967093663813146E-5,4.485558332311252E-5,4.1771403551524712E-4,7.681461815320921E-2,0.14301416467163985,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3376442716972363E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6507904125807915E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6072850925030428E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP160","v":0.30230942593566074},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.10983269075880074},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.465746924479462E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.14798787679927966},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.7943662299875404E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1362700935986016E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4462912774460064E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.12619956265816903},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.429992439473072E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29577722997019762},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18006046012067564},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34864287526851545},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22695077259046956},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21171893836512909},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11247396790187084},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26108229847022252},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15106134658412465},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.15791350010043251},4.7738739562852656E-2,0.106,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.6612268869387491E-2,1.5903437066942659E-2,2.2809818389456752E-3,7.6814618153209335E-2,4.6612268869387539E-2,4.0552832947724832E-4,1.7091453299785053E-3,0.30457093499089249,4.6612268869387879E-2,0.92494257691008397,4.5603056981515587E-2,8.1699309663507136E-3,1.5523301553491587E-2,3.085091733860837E-3,2.2259164806884761E-3,4.5012537400870997E-4,0.99999999999999978]
[158,39.5,89.5,5.6524011514380718E-2,0,1.0249244541612596E-2,0.93322674394400673,1,{"$f":"0","v":0},{"$f":"DZ161*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":10.651895121995249},{"$f":"DZ161*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":2.0263056216714292},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.19536760726424435},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.6336203796694124E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":7.439335043072961},0.18382653715317968,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2370245758769602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":8.558985854014761},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.0071500793158105E-2},62.018244776390823,3.6138502276073283,0.94948364445079947,0.45632908546108386,102.43705579954867,0.25585189587004198,26.208714933659806,1.7382563910219956E-4,9.2229349290069568E-3,null,6.7415276616718413E-5,1.136444995640519E-6,null,null,null,5.7233209060256932E-5,1.0659593723187286E-3,0,1.0588504871100499E-2,2.709089045700237E-3,0.93322674394400673,4.0827690944461197E-2,0,7.1635169244771294E-3,1.3730035568884431E-2,2.6935692878893797E-3,1.9662850010350838E-3,3.9215832924608632E-4,1,1.4154118115438693E-3,3.9071483690827941E-2,3.3397953324760155E-4,6.6550767454670436E-6,1.6083209632074551E-7,null,null,null,null,6.9464944779413628E-4,6.4688674766829931E-3,0,0,5.4272670111666255E-4,1.3067119876548917E-2,1.2018899121885146E-4,2.6119662145757745E-4,2.432372666431802E-3,0,0,7.7724152039735107E-5,1.8713485257251354E-3,1.7212323270213245E-5,3.8027769003777222E-5,3.5413056024230911E-4,6.677325605599331E-2,0.14174262282782291,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3445485354323609E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6645482631237283E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6106099286068416E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP163","v":0.29468005383347934},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.5694342111452294E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6771567798936394E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13135889365079934},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7432532322330802E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.8692796305732615E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.7921330444001316E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.110911359196427},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5260969809451795E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27413222926886505},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16176397635341927},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32646118321443457},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20686033856973024},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19217471235136482},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8116608247216366E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.2401000404384622},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13423019710775722},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14189751288926034},4.1814366737044063E-2,0.106,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.0827690944461197E-2,1.3730035568884431E-2,1.9662850010350838E-3,6.6773256055993269E-2,4.0827690944461238E-2,3.5588800599527866E-4,1.4835219209450954E-3,0.29701855546535672,4.0827690944461585E-2,0.93474161219548457,3.9949587317644572E-2,6.9831819672038619E-3,1.3401905261089407E-2,2.6231458888181769E-3,1.9188167633801096E-3,3.8175060637930434E-4,1]
[159,39.75,89.75,5.401660716984745E-2,0,9.7269123831900898E-3,0.93625648044696264,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ162*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":10.194200103259391},{"$f":"DZ162*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.9392384867763048},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.18697297141371425},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":6.352906848573682E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":7.1196786295498242},0.17604758789169939,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9385395346438505},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":8.1493788026925369},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":3.8154011932132324E-2},58.876409351539607,3.4500911403531012,0.90739920668807073,0.43565085315588414,97.47528974838184,0.25366091342857205,24.725671034289263,1.6553789987902573E-4,8.8030469807658645E-3,null,6.4353663834709911E-5,1.0869411265475657E-6,null,null,null,5.4211864826751648E-5,1.009687318810156E-3,0,1.0097924669243055E-2,2.5614487953331045E-3,0.93625648044696264,3.9071483690827934E-2,0,6.8028470099305944E-3,1.3073774953294382E-2,2.5527224897469742E-3,1.8713485257251354E-3,3.7134288351252235E-4,1.0000000000000002,1.3505593323135375E-3,3.7394550286122832E-2,3.1984659094373236E-4,6.3734552498115675E-6,1.5402619801970718E-7,null,null,null,null,6.5967512448101087E-4,6.1431718854495837E-3,0,0,5.1678575164242047E-4,1.2442544937092317E-2,1.1444426455964449E-4,2.4753864429570522E-4,2.305183845451269E-3,0,0,7.3971462558188638E-5,1.7809957879402823E-3,1.6381275226664499E-5,3.6009285898781361E-5,3.3533359761374099E-4,6.3743519553037545E-2,0.1413203577091684,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3468233170323811E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6690811295482368E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.611705378647883E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP164","v":0.2921765354157787},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1398234543433446E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.4465519310111527E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12624201840088092},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4303476847548125E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.4872728628964325E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6029399618594833E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10623853829441324},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2595664613735672E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.26727513114158935},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.15608804218341105},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.31938545600342721},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20056681888532452},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18606945419993312},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.3750306644248896E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23348760753791081},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12904737851149595},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.1369573277590431},4.0015717524440469E-2,0.106,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.9071483690827934E-2,1.3073774953294382E-2,1.8713485257251354E-3,6.3743519553037364E-2,3.9071483690827982E-2,3.4079544208938931E-4,1.4154118115438693E-3,0.29453929279884289,3.9071483690828329E-2,0.93769875024755744,3.823301698847538E-2,6.632932743161955E-3,1.2761346672818256E-2,2.4862523129779539E-3,1.826172156832709E-3,3.6152887817646391E-4,1]
[162,40.5,90.5,4.7164384003520861E-2,0,8.3318324075677529E-3,0.94450378358891152,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ165*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":8.9411088144737008},{"$f":"DZ165*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.7008634470436264},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16398988305526713},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.583239342016165E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":6.2445136161820738},0.15471906675361735,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1261719200504201},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":7.0345775321544552},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":3.2935272742993266E-2},50.47740164396626,3.0042484938143641,0.79238313616869893,0.37935328841444965,84.108098508240076,0.24719989939134487,20.791513489234269,1.4302757744652338E-4,7.6580800594954462E-3,null,5.6001972500827326E-5,9.5151994755268292E-7,null,null,null,4.6167093289768021E-5,8.5985473456728781E-4,0,8.7640829572474058E-3,2.1664804252889591E-3,0.94450378358891152,3.426374260892056E-2,0,5.8404167009372321E-3,1.1287474435084632E-2,2.1756892976926593E-3,1.6131669595156673E-3,3.1572640893786123E-4,1,1.1739745531522117E-3,3.2802934861984039E-2,2.8109652990862457E-4,5.6012982629072594E-6,1.3536561277895576E-7,null,null,null,null,5.6634782593046305E-4,5.2740688750067691E-3,0,0,4.4617610299387499E-4,1.0742490855667619E-2,9.8807476423138195E-5,2.1097756662648379E-4,1.9647117310661755E-3,0,0,6.3765951507980707E-5,1.5352797838812788E-3,1.4121224126407929E-5,3.0616131424679956E-5,2.8511027751318126E-4,5.5496216411088629E-2,0.14005885566026777,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3535699903684081E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6825249559980939E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6149543250886218E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP167","v":0.28478299605510105},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":7.9632884019835967E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8379377548024522E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11205655644263089},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.5902532829283096E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4489603771474863E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1088625699344596E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.33684747639838E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5505041886999648E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24771591625006004},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14022746775103651},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29906520759403732},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.18281197982674027},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16889298668492231},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.1783031946516621E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21472303691292249},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11466900994551232},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12322290683050187},3.5091788589808895E-2,0.106,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.426374260892056E-2,1.1287474435084632E-2,1.6131669595156673E-3,5.5496216411088484E-2,3.4263742608920601E-2,2.9942187456540297E-4,1.2299899467391423E-3,0.28721443697037646,3.4263742608920955E-2,0.9457497126547294,3.3533338735452299E-2,5.6977910529263133E-3,1.101778329450758E-2,2.1196719353973759E-3,1.574223371698473E-3,3.0747895528872521E-4,1.0000000000000002]
[163,40.75,90.75,4.5086306799795833E-2,0,7.9180514796570751E-3,0.94699564172054718,1,{"$f":"0","v":0},{"$f":"DZ166*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":8.5603260830516028},{"$f":"DZ166*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.6284273048849651},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.15700590412255458},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":5.3490091393137075E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":5.9785731159028304},0.14822823300144153,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.8809017397104135},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":6.6979965265157846},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.1359619389933348E-2},47.984016504813226,2.8695194204185834,0.75749966495519216,0.36234074196799076,80.109684950127658,0.24508300814354791,19.633522569009195,1.3624420446983399E-4,7.3116294156088564E-3,null,5.3473923513727047E-5,9.1040505114952091E-7,null,null,null,4.3788724205565425E-5,8.155579904607378E-4,0,8.3616046633098705E-3,2.049287223791101E-3,0.94699564172054718,3.2802934861984032E-2,0,5.5551654049153937E-3,1.0748092153930525E-2,2.0636545731020925E-3,1.5352797838812788E-3,2.992315016395892E-4,1.0000000000000002,1.1206189738977327E-3,3.1407516030687248E-2,2.6930386025107077E-4,5.3663104454149312E-6,1.2968670256610658E-7,null,null,null,null,5.3868687986819146E-4,5.0164785250472023E-3,0,0,4.2485517016577933E-4,1.0229151112899583E-2,9.4085870865163502E-5,2.0011350915428262E-4,1.86354106394781E-3,0,0,6.0687194014653955E-5,1.4611531688587462E-3,1.3439421007878699E-5,2.9016612868786199E-5,2.7021488877080301E-4,5.3004358279452907E-2,0.13964025144037073,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3557935065584452E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.6869556678880097E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6160250876187965E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP168","v":0.282357062025546},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6057840520374453E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6599626924764256E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.107691572814064},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3401658048945101E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1359016698448635E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9659674414015629E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9434755408028463E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3414238861480303E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24151959139637513},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13530720123852855},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29258326139019475},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17725010749519632},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16352737291055375},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8143593222912394E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20880949491102821},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11024147657399094},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.11898295552455214},3.3595677753028748E-2,0.106,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.2802934861984032E-2,1.0748092153930525E-2,1.5352797838812788E-3,5.3004358279452823E-2,3.2802934861984066E-2,2.8683319378431076E-4,1.1739745531522117E-3,0.28481006932153335,3.2802934861984434E-2,0.9481826308905319,3.2105225446335643E-2,5.4204738951068336E-3,1.0491304788637761E-2,2.0107055973088159E-3,1.4982164763700126E-3,2.9144290570913545E-4,1.0000000000000002]
[166,41.5,91.5,3.9404130246270805E-2,0,6.8085707695702876E-3,0.95378729898415915,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ169*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.5169962288456391},{"$f":"DZ169*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.4299550964542107},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13787007384361438},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.7063167040882987E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":5.249906502404972},0.13041836176067584,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2133573571365206},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":5.7819342506871507},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":2.7071181747991953E-2},41.293024499723536,2.5022572295288019,0.66210963018406732,0.31596571003864371,69.307929289396711,0.23884048250371492,16.553539272812866,1.1781117970647109E-4,6.3663979435685594E-3,null,4.6574224657583842E-5,7.9785189700278453E-7,null,null,null,3.7431641020346973E-5,6.971583320603326E-4,0,7.2661711729102973E-3,1.7354558288924795E-3,0.95378729898415915,2.8800759125732271E-2,0,4.7906178484936786E-3,9.2799070052637274E-3,1.7629202901596704E-3,1.3234641152748083E-3,2.5503263091693944E-4,1.0000000000000002,9.7523475227722267E-4,2.7583742180627431E-2,2.3694654897106604E-4,4.7215392291926724E-6,1.1410462735969586E-7,null,null,null,null,4.6454836055151297E-4,4.3260694879421659E-3,0,0,3.66820121504274E-4,8.8318531057425178E-3,8.1233778016936493E-5,1.709511709088171E-4,1.5919691192508533E-3,0,0,5.2314453937553746E-5,1.2595644169923884E-3,1.1585244344866113E-5,2.4730628559081495E-5,2.3030200235785793E-4,4.6212701015841094E-2,0.13839068813252986,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3623900180100127E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7001002727491666E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6192017216922769E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP171","v":0.27519321860828838},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6267201146866031E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.1902494732264566E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.5590572459911011E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6687264777355913E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.2849932774581533E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.5927970723995408E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8600353858376368E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7851988251792636E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22384516890723741},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12155823042397836},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.27396824796323854},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16155934095073926},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14843181291823423},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.816852349311299E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.19202821664215899},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.7958448435624595E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.1071857158128071},2.9496782123359697E-2,0.106,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.8800759125732271E-2,9.2799070052637274E-3,1.3234641152748083E-3,4.6212701015840851E-2,2.8800759125732298E-2,2.5229813110278176E-4,1.0213702023631893E-3,0.27770707718675991,2.8800759125732666E-2,0.95481459872802843,2.8192250653179853E-2,4.6768169427034555E-3,9.0582408251177193E-3,1.71811864602741E-3,1.2915142661335983E-3,2.4845993880983171E-4,1.0000000000000004]
[167,41.75,91.75,3.7679881242591529E-2,0,6.478220285511105E-3,0.95584189847189771,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ170*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":7.1997001577053368},{"$f":"DZ170*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.369595995531574},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.13205051089232098},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.5105793070961235E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":5.0283053925527676},0.12499421539397618,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.0118095431084404},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":5.5053528666974323},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":2.5776388839501879E-2},39.299168815195173,2.391137897836229,0.63316155719555633,0.30193441936119608,66.068093553380464,0.23679517695028779,15.644605903740896,1.12253753299995E-4,6.0802221477380793E-3,null,4.4484588857636944E-5,7.6365461685211652E-7,null,null,null,3.5545059056145912E-5,6.6202104447140263E-4,0,6.9352902480401121E-3,1.6422432814862636E-3,0.95584189847189771,2.7583742180627431E-2,0,4.5630160369132316E-3,8.8365746449717095E-3,1.6733170018951495E-3,1.2595644169923884E-3,2.4188724670272404E-4,1.0000000000000002,9.3127392601609761E-4,2.6420741869762388E-2,2.2709185715196544E-4,4.525168721930424E-6,1.093589750484633E-7,null,null,null,null,4.4247771084158122E-4,4.1205383260716506E-3,0,0,3.492958909083368E-4,8.4099257867618089E-3,7.7352967301564166E-5,1.6226229987386365E-4,1.5110547020212859E-3,0,0,4.9788599413931012E-5,1.1987499337856615E-3,1.1025883792796036E-5,2.3455914758344158E-5,2.1843133194437988E-4,4.4158101528102629E-2,0.13797638432889414,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3645646554717669E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7044335859497734E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6202489460485439E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP172","v":0.27284283638514661},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.3292197420659238E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0528927655793755E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.1866994856966769E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4688458838204379E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0284382566819393E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4848701995761396E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5288832125380317E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6211854394496782E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21824594296942149},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11729302546758072},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26803025384100265},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15664405898077213},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14371623653119145},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.513494601100156E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18673969734312013},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4176133582838648E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.10354075669758775},2.8250353738834208E-2,0.106,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.7583742180627431E-2,8.8365746449717095E-3,1.2595644169923884E-3,4.4158101528102289E-2,2.7583742180627459E-2,2.4178219282761841E-4,9.7523475227722267E-4,0.27537572800971782,2.7583742180627827E-2,0.95682117564280378,2.7002242025194908E-2,4.4553231100684237E-3,8.6255128002277245E-3,1.630917015096524E-3,1.229157175389025E-3,2.3567223121994998E-4,1.0000000000000004]
[170,42.5,92.5,3.2962487170888566E-2,0,5.5893449216295093E-3,0.96144816790748233,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ173*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.3296439403048259},{"$f":"DZ173*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.2040855596610225},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11609271188734192},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.9731072085367775E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":4.4206539245819956},0.11010014111179053,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.4632554600180576},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":4.7525793959158991},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.2252314782701569E-2},33.930428255133997,2.0878930912463871,0.55395657602022708,0.26364300811098923,57.294315450860594,0.23076375121131876,13.221451156525211,9.7144878546214744E-5,5.2990080682202359E-3,null,3.8778481634611487E-5,6.6997131643024421E-7,null,null,null,3.0485197401622504E-5,5.6778192977145964E-4,0,6.0338685268905732E-3,1.3923981355811826E-3,0.96144816790748233,2.4246882687679053E-2,0,3.9505427473543187E-3,7.6298165217786587E-3,1.4322256008927538E-3,1.0857879614308576E-3,2.0657657338243681E-4,1.0000000000000004,8.1140228962468623E-4,2.3231366090918013E-2,2.0003202099362852E-4,3.9859581762950219E-6,9.6327966432091779E-8,null,null,null,null,3.8308590136221557E-4,3.5674568459921033E-3,0,0,3.0159464119485814E-4,7.2614325451638914E-3,6.6789335419908971E-5,1.3888355862988271E-4,1.2933420422628712E-3,0,0,4.2919489571827461E-5,1.0333637798203808E-3,9.5046920386493312E-6,2.0031822935602074E-5,1.8654475044683474E-4,3.8551832092518092E-2,0.13674068972549769,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3710179115350895E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7172927315213441E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6233565936659483E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP175","v":0.26590263217548465},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5144831207486561E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6903798354459366E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1544157997498562E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9322028957521545E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3311095601943302E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2030193669393067E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6168111263236698E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1848537794910618E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20227468788290881},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.1053745291189558},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.2509773754556367},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14277740809532727},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13044948472191703},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.6820436765783557E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17173209040314566},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3683094712988557E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.3390775159480216E-2},2.4832852935814657E-2,0.106,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4246882687679053E-2,7.6298165217786587E-3,1.0857879614308576E-3,3.8551832092517668E-2,2.4246882687679081E-2,2.1291200624665296E-4,8.4945612897802071E-4,0.26848900227366446,2.4246882687679456E-2,0.96229712675914192,2.3739124389298535E-2,3.8590158071700252E-3,7.4476175125594221E-3,1.3962266532709831E-3,1.0595758706256192E-3,2.0131300793396046E-4,1.0000000000000004]
[171,42.75,92.75,3.1530148374078582E-2,0,5.3237660151204281E-3,0.96314608561080151,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ174*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":6.0648311222540014},{"$f":"DZ174*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.1537103263563853},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.1112357501877603},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.8092903859200514E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":4.2357073723846819},0.10556055676636102,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.2976312466783764},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":4.5252954912573484},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.1188286884895106E-2},32.325213279688633,1.996040209029543,0.52990586687728647,0.25204453581715308,54.65645694804163,0.22878761057998823,12.50472018791044,9.2587398756935511E-5,5.0623538684810366E-3,null,3.704940570819524E-5,6.4148618518964664E-7,null,null,null,2.8978514009786733E-5,5.3972019238131264E-4,0,5.7613308655224561E-3,1.3181211224836181E-3,0.96314608561080151,2.3231366090918009E-2,0,3.7674888669857317E-3,7.2654185033401864E-3,1.3602277056492121E-3,1.0333637798203808E-3,1.9604944248548408E-4,1.0000000000000004,7.7512879490656487E-4,2.2260538910090062E-2,1.9178441820295362E-4,3.8216114901243545E-6,9.2356228303271587E-8,null,null,null,null,3.6533508451412188E-4,3.4021537824716098E-3,0,0,2.871905609251208E-4,6.9146284479841722E-3,6.359949443089347E-5,1.3190189044921921E-4,1.228325815199993E-3,0,0,4.0847244164927423E-5,9.8347075062193349E-4,9.0457850335199174E-6,1.9011002332884148E-5,1.7703844015259994E-4,3.6853914389199001E-2,0.13633133151454935,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3731458912584389E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.721533071710451E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6243813493942599E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP176","v":0.26362579694760996},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2669155828354061E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5843713593759311E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8367735965945484E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7724497880076873E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1208599260199347E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1215035728249022E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3380373960242889E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0561932104649544E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19721502238069308},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10167717384890425},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24553768603414675},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13843354771808308},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.1263051945070193},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4291862158856181E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16700253299620607},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0451971546842915E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.0252148308007138E-2},2.3792794523932268E-2,0.106,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.3231366090918009E-2,7.2654185033401864E-3,1.0333637798203808E-3,3.6853914389198494E-2,2.3231366090918033E-2,2.0411430713635563E-4,8.1140228962468623E-4,0.26622881702103951,2.3231366090918415E-2,0.96395579289944788,2.2745952500504034E-2,3.6807135338301476E-3,7.0919342814072415E-3,1.3261226857542009E-3,1.0084172652211573E-3,1.9106683383580196E-4,1.0000000000000004]
[174,43.5,93.5,2.7609117620032358E-2,0,4.6069562427816114E-3,0.96778392613718667,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ177*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.3381233909953094},{"$f":"DZ177*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":1.0154690139610982},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.7907121900454724E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.3591341641289289E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":3.7281711800632373},9.3086122793106615E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.846843832842592},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":3.9066859200988313},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":1.8292246145537962E-2},27.989907300837633,1.7451149215366368,0.46406228736696981,0.2203596292081404,47.497614309390841,0.22296014609789258,10.590075025723134,8.0191068447438301E-5,4.4159636220663457E-3,null,3.2325380872983508E-5,5.6339507684179363E-7,null,null,null,2.492532206771299E-5,4.6423014020004384E-4,0,5.0181989287313667E-3,1.1188583662982336E-3,0.96778392613718667,2.0444818228803965E-2,0,3.2731275841553619E-3,6.2735041791924552E-3,1.166116389765731E-3,8.9079521203593742E-4,1.6771226886051847E-4,1.0000000000000007,6.7614695683112884E-4,1.9596099200165657E-2,1.6912063037103744E-4,3.3699992434165164E-6,8.1442192727105447E-8,null,null,null,null,3.1739664928051169E-4,2.95573093487485E-3,0,0,2.4798174852007013E-4,5.9706058840311551E-3,5.4916546641230098E-5,1.1307882912185378E-4,1.0530375606438772E-3,0,0,3.5211733019426068E-5,8.4778570038876954E-4,7.7977786277418329E-6,1.6263133902034355E-5,1.5144913495848412E-4,3.2216073862813978E-2,0.13511143859208374,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3794623245990377E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.734119576108056E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6274231082875678E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP179","v":0.25690326148749648},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.5889253752585978E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3045929347368042E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9561773011765193E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3435417914186081E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5493914632619528E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.0862522433618805E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5702280374371353E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7139121252678084E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18278281169911534},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.134545105101638E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.22991585141301391},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.12617895160042361},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.11464569306034005},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7361478125319739E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.15358113192912617},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.1488069202577262E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.1505016780027459E-2},2.0938904638382182E-2,0.106,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0444818228803965E-2,6.2735041791924552E-3,8.9079521203593742E-4,3.2216073862813333E-2,2.044481822880399E-2,1.7994338858923082E-4,7.0758122110954689E-4,0.25955282939505991,2.0444818228804371E-2,0.96848696566252424,2.0020458714484813E-2,3.1989895747006245E-3,6.1237400312335131E-3,1.1370759696217826E-3,8.6929045621235348E-4,1.6347959122337222E-4,1.0000000000000007]
[175,43.75,93.75,2.6417860783828996E-2,0,4.3921340283099479E-3,0.96919000518786169,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ178*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":5.1167630941528577},{"$f":"DZ178*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.97335973586836599},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.3847127782777762E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":3.2218253809298221E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":3.5735720787216705},8.9281111850127937E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7107359585484967},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":3.7199068948551504},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":1.7417826087019549E-2},26.68983863624339,1.6690313611391274,0.44405672450488298,0.210752385036927,45.34078118860009,0.22105083147824955,10.022617381613426,7.6449928631905557E-5,4.220037902632829E-3,null,3.0893113441913561E-5,5.3963323618724506E-7,null,null,null,2.3714803821184175E-5,4.4168443131114188E-4,0,4.7933198130751618E-3,1.0595673302214322E-3,0.96919000518786169,1.9596099200165657E-2,0,3.124851565245888E-3,5.9739758832745718E-3,1.1080355494778344E-3,8.4778570038876954E-4,1.5924691358622594E-4,1.0000000000000007,6.4617223092755017E-4,1.8784408995313358E-2,1.622076144462523E-4,3.2322463365999984E-6,7.811314189494677E-8,null,null,null,null,3.0301825725010593E-4,2.8218333079957822E-3,0,0,2.3614186630570695E-4,5.6855394594366405E-3,5.2294557532224663E-5,1.0744670399968807E-4,1.0005888454781462E-3,0,0,3.3511634701705342E-5,8.0685278060821039E-4,7.4212850788537769E-6,1.5442244605803967E-5,1.4380466898042198E-4,3.0809994812138943E-2,0.13470766754056207,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3815457169999237E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7382710689208025E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6284263924230803E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP180","v":0.25469799812798805},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.3829098826105389E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2227782407827294E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.6852105590154809E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2158602845042879E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3770895978113162E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.4705738199746857E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.335548035398547E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6129841311989909E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17821071275568556},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8140344583043886E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.2249326499491619},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12234008272325952},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.1110034784134751},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5253838026953777E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14935145779905293},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8727813295506646E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":7.8797928960200242E-2},2.0069674762794417E-2,0.106,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.9596099200165657E-2,5.9739758832745718E-3,8.4778570038876954E-4,3.0809994812138308E-2,1.9596099200165688E-2,1.7257207180718106E-4,6.7614695683112884E-4,0.2573619774632479,1.9596099200166063E-2,0.96986087165675694,1.9190254097739508E-2,3.0544462438439612E-3,5.8313737945239067E-3,1.0804985328150499E-3,8.2731924049848991E-4,1.5523643382275086E-4,1.0000000000000007]
[178,44.5,94.5,2.3154873752720399E-2,0,3.8107345413186879E-3,0.97303439170596151,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ181*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.5088267457420397},{"$f":"DZ181*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.85771225471174584},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.2696898795568574E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.8442305865594684E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":3.1489863943065526},7.8817452562523663E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3402784015634355},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.211532917620632},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.5037812815027189E-2},23.169335719251329,1.4609865201039141,0.38925526193271365,0.18448208990426135,39.476390775175339,0.21542043101245659,8.5040211156044361,6.6269054913518758E-5,3.6845885331667446E-3,null,2.6977904317157581E-5,4.7444394952235313E-7,null,null,null,2.0449677796233737E-5,3.8087198089562625E-4,0,4.1796315950388034E-3,9.0037803967654045E-4,0.97303439170596151,1.7265427432695567E-2,0,2.7231356355821427E-3,5.1586258118102735E-3,9.5117980644834812E-4,7.3082050821456047E-4,1.3641909928819698E-4,1.0000000000000007,5.6431837170194555E-4,1.6554989632284467E-2,1.431970401349711E-4,2.8534302163822821E-6,6.8958357800803119E-8,null,null,null,null,2.6406368344885852E-4,2.4590719521332843E-3,0,0,2.0391236097624572E-4,4.9095562457207292E-3,4.5157205113299021E-5,9.2236332274807335E-5,8.5894347417354074E-4,0,0,2.8888184705840346E-5,6.9553491986007877E-4,6.3974036486413205E-6,1.3228621218904474E-5,1.231904780692925E-4,2.6965608294039083E-2,0.13350548486501879,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3877313291781605E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7505968912140348E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6314051527200939E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP183","v":0.24818725253450635},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8187143996250603E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0068522409439368E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.9340121761865212E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8730586945678262E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9087649675875543E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.8627307339237413E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.689183323612519E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3444811733919641E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16516923893104254},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9184139634865744E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.2106217687351461},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11151013342637563},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10075651096134536},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9477162406571037E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13734861102115592},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1070208455367481E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.1247325841952633E-2},1.768267805114496E-2,0.106,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7265427432695567E-2,5.1586258118102735E-3,7.3082050821456047E-4,2.696560829403849E-2,1.7265427432695591E-2,1.5230495222619953E-4,5.90323189386925E-4,0.25089127406981421,1.7265427432695969E-2,0.97361771548312481,1.6910208532490017E-2,2.6627023139251991E-3,5.0355177438736924E-3,9.2767472204649429E-4,7.1317771403731957E-4,1.3300349050306541E-4,1.0000000000000007]
[179,44.75,94.75,2.2162934228081656E-2,0,3.6360265116308298E-3,0.97420103926028812,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ182*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":4.3234968675776813},{"$f":"DZ182*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.82245702832365697},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.9297742641958005E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.7289666345357021E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":3.01955111153611},7.5623333522480671E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2284228053076314},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.0580349708995871},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.43191867019225E-2},22.110859454841833,1.3978444834575741,0.37259451146761974,0.17650900136371842,37.70630016398713,0.21357568258768075,8.0531487953795295,6.3194962634612273E-5,3.5221943277449698E-3,null,2.5790199044901955E-5,4.5459320103269173E-7,null,null,null,1.9471977186011931E-5,3.6266246327639877E-4,0,3.9937685230879271E-3,8.5297183841569766E-4,0.97420103926028812,1.6554989632284467E-2,0,2.6022689922682554E-3,4.9124096759371105E-3,9.0416963764464045E-4,6.9553491986007877E-4,1.2958788171793382E-4,1.0000000000000004,5.3951173739322895E-4,1.5875280033476966E-2,1.3739390418598726E-4,2.737793444483944E-6,6.6163783801511362E-8,null,null,null,null,2.5234319085843299E-4,2.3499258014098223E-3,0,0,1.941798245590082E-4,4.6752279552473566E-3,4.300189613074527E-5,8.7677735129790016E-5,8.1649190251485042E-4,0,0,2.7493400921886584E-5,6.6195299571798175E-4,6.0885232202104006E-6,1.256619498846861E-5,1.1702168672946521E-4,2.5798960739712488E-2,0.13310792995862109,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3897720675167303E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.75466338898069E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6323878962488449E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP184","v":0.24605161722553004},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6472768049841543E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4370970371532841E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7028622388418888E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7710101808450947E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7675617119702747E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.39771665273536E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.49162273102124E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.265308043163639E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16103772297621202},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6405746237226402E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20605674766404733},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10811754872608029},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7555546056390288E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7720383400695612E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.1335659857758508},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8712200951244325E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":6.8908594926764322E-2},1.6955071222469316E-2,0.106,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.6554989632284467E-2,4.9124096759371105E-3,6.9553491986007877E-4,2.5798960739711885E-2,1.6554989632284488E-2,1.4611942870915417E-4,5.6431837170194555E-4,0.24876795046383335,1.6554989632284869E-2,0.9747579253022135,1.6215134832880718E-2,2.5447943489320325E-3,4.795187712314475E-3,8.8186480003701884E-4,6.7874395778903026E-4,1.2634904583380471E-4,1.0000000000000007]
[182,45.5,95.5,1.9444282333720607E-2,0,3.1620575599619846E-3,0.97739366010631801,1.0000000000000007,{"$f":"0","v":0},{"$f":"DZ185*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.8141186620993248},{"$f":"DZ185*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.72555822210218157},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.9955179646630616E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.4117588694729974E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":2.6637989105622291},6.6833079984866803E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.923969374651969},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":2.6402375781705887},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.2363178866693011E-2},19.237886287175971,1.2250331894719455,0.32692832330951038,0.15468772633151553,32.885487301068153,0.20813568213763925,6.844643331836493,5.48251898334758E-5,3.078129165589819E-3,null,2.2541750112245098E-5,4.0009460941184645E-7,null,null,null,1.6828684868530921E-5,3.1343156628737141E-4,0,3.4861564513008537E-3,7.2559355103003493E-4,0.97739366010631801,1.4602539596486466E-2,0,2.2738870839993396E-3,4.2421676519501829E-3,7.7703129419956301E-4,5.9957508528395772E-4,1.1113918176308211E-4,1.0000000000000007,4.7172078025582839E-4,1.4006917178347643E-2,1.2142360512533517E-4,2.4195596746981022E-6,5.8473082961799469E-8,null,null,null,null,2.2049984998976643E-4,2.0533872340095733E-3,0,0,1.6768621201130704E-4,4.0373466599078174E-3,3.7134780031058775E-5,7.5349072965844534E-5,7.0168222123371843E-4,0,0,2.3700259658857041E-5,5.7062630865668536E-4,5.2485169684153108E-6,1.0777216282720266E-5,1.0036196548036183E-4,2.2606339893682593E-2,0.13192531545164776,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3958324669836788E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7667397049059612E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6353063587705818E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP187","v":0.23974687866975722},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1777765976597636E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.7706341043334778E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0620475848386394E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.4970285087907235E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.3837645760518406E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.1833332230842768E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9474937282033967E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0546804582078483E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.14925296987972692},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8641929045947403E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19294680724484592},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8546625241783772E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8549985874834536E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.2905357124857863E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12283176137903697},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.21705286264409E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.2380109993844038E-2},1.4955436662100237E-2,0.106,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4602539596486466E-2,4.2421676519501829E-3,5.9957508528395772E-4,2.2606339893681993E-2,1.4602539596486488E-2,1.2909995326912933E-4,4.9326616887016613E-4,0.24249715644827816,1.460253959648687E-2,0.97787852680190013,1.4304728387417054E-2,2.2243489615671242E-3,4.1409669357663492E-3,7.57953384273651E-4,5.8510069697032148E-4,1.0837483210592963E-4,1.0000000000000007]
[183,45.75,95.75,1.861730970658684E-2,0,3.0192967959314244E-3,0.97836339349748225,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ186*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.6587105623383258},{"$f":"DZ186*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.69599500329534814},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.7104822198302466E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.3148545532224864E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":2.5552611424666658},6.414773112979473E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8320411966028616},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":2.5140857623591155},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.1772565693935947E-2},18.372122046152292,1.1725375366789961,0.3130363092560855,0.14805898088803054,31.428022204591979,0.20635331650983646,6.4852766132623367,5.2296650948021345E-5,2.9433703829150532E-3,null,2.1555753798423918E-5,3.8348699685437631E-7,null,null,null,1.6035377495365413E-5,2.9865634324046845E-4,0,3.3322979953941869E-3,6.876307429486702E-4,0.97836339349748225,1.4006917178347641E-2,0,2.1748108391349084E-3,4.0397662195825147E-3,7.388754743477391E-4,5.7062630865668536E-4,1.0561048244877715E-4,1.0000000000000004,4.5116038337866951E-4,1.3436833516926733E-2,1.1654481248139485E-4,2.322341922595396E-6,5.6123638249397215E-8,null,null,null,null,2.1089238210629838E-4,1.9639184570286101E-3,0,0,1.5968560187893887E-4,3.8447176046759943E-3,3.5363013027581367E-5,7.1649086008371613E-5,6.6722638833936754E-4,0,0,2.2555960071178756E-5,5.4307524132185103E-4,4.9951072636555709E-6,1.024109583152414E-5,9.5369386617253011E-5,2.1636606502518269E-2,0.13153458461573209,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3978323593169095E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7707248104694373E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6362694323854278E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP188","v":0.23767896026974086},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0351133033682379E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.2833157737283707E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8648636311611038E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4154669780358575E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2680469699494627E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8321140029695675E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.7811813564376712E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9257296654524652E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14551958083976513},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6233438111501106E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18876487369655431},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5548442361106101E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.5736813858304714E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1441030991625797E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11944893487600004},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0156150403298981E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.0356288680468953E-2},1.4345419939314191E-2,0.106,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4006917178347641E-2,4.0397662195825147E-3,5.7062630865668536E-4,2.1636606502517752E-2,1.4006917178347664E-2,1.2390163788299506E-4,4.7172078025582839E-4,0.24043958319758557,1.4006917178348047E-2,0.97882648575211972,1.3721875347637188E-2,2.1276370543224566E-3,3.9434030830905525E-3,7.2076049967646869E-4,5.5685077498926819E-4,1.0298748816484287E-4,1.0000000000000007]
[186,46.5,96.5,1.6349425565540851E-2,0,2.6311813899246288E-3,0.981019393044535,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ189*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.2312426742514906},{"$f":"DZ189*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.61467796301340072},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9264585552958798E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":2.0479750895058612E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":2.2567155031028125},5.6752142470141938E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5818220801485601},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.1707133975267525},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.0164959007152833E-2},16.017401731779316,1.0287429674867288,0.27493612487938313,0.12990171367410336,27.452815593787857,0.20109727742767078,5.520686473634643,4.5408777552690748E-5,2.5746602157039212E-3,null,1.8857500600889818E-5,3.3785949552092177E-7,null,null,null,1.3886231834657502E-5,2.5862884876435427E-4,0,2.9117794339520347E-3,5.8555091663763852E-4,0.981019393044535,1.2368743087929316E-2,0,1.9049593486123407E-3,3.4887829224505523E-3,6.3556122879841141E-4,4.9189955516098203E-4,9.0660812513876767E-5,1.0000000000000004,3.94931772503546E-4,1.186859869606105E-2,1.031083669774255E-4,2.0545992404445466E-6,4.9653146849851649E-8,null,null,null,null,1.8472476208750317E-4,1.7202345865248376E-3,0,0,1.3790609914403749E-4,3.3203369679705858E-3,3.0539855335928868E-5,6.1630657298461541E-5,5.7393057149994985E-4,0,0,1.9444015386113433E-5,4.6814958506563375E-4,4.3059547092348728E-6,8.7914196355345366E-6,8.186939287834223E-5,1.8980606955465478E-2,0.13037332106513766,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4037727952944664E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.782562079941536E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6391301249615246E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP191","v":0.23157454572520023},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6444145981761508E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9971813070426568E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3182125331663788E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.1964891237160335E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9535210363704033E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.9149056466284866E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3231174084702261E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.2734581260009588E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13487044659217023},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9503259678965095E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.1767550935003013},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.709017779945967E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.7822266011588509E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7427567269480289E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.10984924777399201},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4567787240343944E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.4702283178109844E-2},1.2667656377102049E-2,0.106,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2368743087929316E-2,3.4887829224505523E-3,4.9189955516098203E-4,1.8980606955464996E-2,1.2368743087929334E-2,1.0958785767926076E-4,4.1280935398463797E-4,0.23436340663567296,1.2368743087929722E-2,0.98142310740756256,1.2118670891995182E-2,1.864151151057302E-3,3.4055872448307913E-3,6.2004065439057003E-4,4.8002457011330792E-4,8.8418080050726931E-5,1.0000000000000004]
[187,46.75,96.75,1.5659139848337715E-2,0,2.514038381072569E-3,0.98182682177059011,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ190*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":3.1007215636801093},{"$f":"DZ190*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.58984898590946089},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.6870683174296784E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.9663835725441118E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":2.1655589285577377},5.4491131865718294E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5062680630513063},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.0670316249631968},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":9.6795340966555118E-3},15.306386699373068,0.9850247287426579,0.26333851883948961,0.12438131226077205,26.24926561023991,0.19937518503365842,5.2334521880392284,4.3326836386402551E-5,2.4627019057780856E-3,null,1.8038034554616308E-5,3.2394497173606306E-7,null,null,null,1.3239939256047342E-5,2.465917527716375E-4,0,2.7842224137185258E-3,5.5510485890999017E-4,0.98182682177059011,1.186859869606105E-2,0,1.8233429535022632E-3,3.3223915672110308E-3,6.0452007998272855E-4,4.6814958506563375E-4,8.6175347587577096E-5,1.0000000000000002,3.7786505658713733E-4,1.13897127005947E-2,9.9000520101628426E-5,1.9727438166968014E-6,4.7674960887452362E-8,null,null,null,null,1.7681038366250884E-4,1.6465325698397544E-3,0,0,1.3132891069682554E-4,3.1619793457759535E-3,2.9083310738251579E-5,5.8620583181091659E-5,5.4589949680163691E-4,0,0,1.8505216440051045E-5,4.4554631468491588E-4,4.0980539406668174E-6,8.3564620906577294E-6,7.7818885496919367E-5,1.8173178229410284E-2,0.12998999335135508,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4057335351472776E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7864691679212885E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6400743442009512E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP192","v":0.22957246690601876},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5256960896673307E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6210811917053157E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1500034822163467E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1313016647673358E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8586891976601291E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6496342375074427E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1831107166520795E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.7862548905730288E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13149681960486337},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7415424102391241E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17292409952898199},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.4440545916958681E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5349906260834987E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6207009067626314E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10682396390167315},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2846961662489462E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.2948096282904006E-2},1.2155425081643675E-2,0.106,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.186859869606105E-2,3.3223915672110308E-3,4.6814958506563375E-4,1.8173178229409892E-2,1.1868598696061069E-2,1.0521261936471989E-4,3.94931772503546E-4,0.23236983398887417,1.1868598696061456E-2,0.98221256507691923,1.1629155698327875E-2,1.7844380217218231E-3,3.2431718284018406E-3,5.8977528124175228E-4,4.5684794987527482E-4,8.4046143512581635E-5,1.0000000000000004]
[188,47,97,1.4999211104872266E-2,0,2.402480511879745E-3,0.98259830838324824,1.0000000000000002,{"$f":"0","v":0},{"$f":"DZ191*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.9757422643311329},{"$f":"DZ191*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.56607422527175466},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.4578423778975434E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.8882078281780693E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":2.0782727817587832},5.2324776911156071E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4343293310487499},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":1.9683110600407687},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":9.2173341219515155E-3},14.6291375778983,0.94325053129723302,0.25225052557392458,0.11910638936260795,25.101477299677118,0.19766783974239879,4.961754792170038,4.1343307102812351E-5,2.3557935068700131E-3,null,1.725546658741135E-5,3.1062949364042963E-7,null,null,null,1.2625577777348121E-5,2.3514936841185881E-4,0,2.6624778562430841E-3,5.2628624620554342E-4,0.98259830838324824,1.13897127005947E-2,0,1.7455330899413828E-3,3.1639520895926504E-3,5.7503048250077591E-4,4.4554631468491588E-4,8.1916939437586187E-5,1.0000000000000002,3.615708850162863E-4,1.0931137075371579E-2,9.5064645402697292E-5,1.8943152138203802E-6,4.5779590316299498E-8,null,null,null,null,1.6926512630842673E-4,1.5762679636329561E-3,0,0,1.2506604745928638E-4,3.0111896674222378E-3,2.7696374711126477E-5,5.5760963692162347E-5,5.1926951880861352E-4,0,0,1.7611744729316675E-5,4.2403437888656703E-4,3.9001910690321627E-6,7.9435223431762012E-6,7.3973417094409986E-5,1.7401691616752014E-2,0.12960860283186193,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4076847389952307E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7903572538850938E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6410139712558309E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP193","v":0.22758655870345848},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4123073370418278E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.2685673729154295E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.988346745355581E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0696657673999006E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.7684608812389625E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4023374430639363E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0490026649794475E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3277418339066829E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12820757996361387},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5400845981263117E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.16917613860931424},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.1871526444377576E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.2956091675243265E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5040767105688037E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10388199732732015},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1192579604781697E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.1255074100399665E-2},1.1664965930600723E-2,0.106,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.13897127005947E-2,3.1639520895926504E-3,4.4554631468491588E-4,1.7401691616751758E-2,1.1389712700594716E-2,1.0102093887921269E-4,3.7786505658713733E-4,0.230391991498964,1.1389712700595106E-2,0.98296691752802257,1.1160424887983139E-2,1.7084328494885181E-3,3.0885180361143543E-3,5.6102107780541606E-4,4.3479034678574146E-4,7.9895273800514169E-5,1.0000000000000002]
[189,47.25,97.25,1.4368255436894203E-2,0,2.2962178903091521E-3,0.983335526672797,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ192*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.8560578867304383},{"$f":"DZ192*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.54330671541731035},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.2383279139363352E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.81329787296549E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.9946846339037896},5.0248921363673794E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3658326948108956},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":1.8743140373458631},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":8.7772465767910184E-3},13.983911381219716,0.90332994926871679,0.24164892991881726,0.11406552669791249,24.006694181122946,0.19597511526738115,4.7047146593343374,3.9453414303542912E-5,2.2536996221916238E-3,null,1.6508081829196822E-5,2.978861236369378E-7,null,null,null,1.2041444841523462E-5,2.2426998583230102E-4,0,2.5462704351218246E-3,4.9900564202492439E-4,0.983335526672797,1.0931137075371579E-2,0,1.6713326090356535E-3,3.0130839826360578E-3,5.4701167311005632E-4,4.2403437888656703E-4,7.7873608163442151E-5,1.0000000000000004,3.4601281265606444E-4,1.049196794461342E-2,9.1293191740053015E-5,1.8191629632533894E-6,4.3963398788509246E-8,null,null,null,null,1.6206987240861322E-4,1.5092627366270403E-3,0,0,1.1910246859006425E-4,2.8676057976457095E-3,2.6375716400283955E-5,5.3043967183839982E-5,4.9396770592621635E-4,0,0,1.6761411757351916E-5,4.0356108568617022E-4,3.711881443044914E-6,7.5514386967712032E-6,7.0322169466670943E-5,1.666447332720335E-2,0.12922918286149354,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.409626504528207E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7942265324956713E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6419490531699681E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP194","v":0.2256167065032694},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3040090659174672E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9381606876466077E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8329870876862994E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0113879344308489E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6826126134533839E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1717973153333602E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9205447370770417E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.8962294632040023E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.12500061681734018},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3456954876203833E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16550941108102227},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9380666829467039E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0638326929054793E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.3926424248690546E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10102105346555408},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9602075588518811E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":4.9620917531064936E-2},1.1195307987029213E-2,0.106,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0931137075371579E-2,3.0130839826360578E-3,4.2403437888656703E-4,1.6664473327203E-2,1.0931137075371597E-2,9.7004740206833973E-5,3.615708850162863E-4,0.22842977209373491,1.0931137075371985E-2,0.98368779765844339,1.0711552509992501E-2,1.6359442687013735E-3,2.9412544716225105E-3,5.3369952941767257E-4,4.1379773228636862E-4,7.5953829536579004E-5,1.0000000000000002]
[190,47.5,97.5,1.3764953990908553E-2,0,2.1949773650020979E-3,0.98404006864408977,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ193*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.7414330287992632},{"$f":"DZ193*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.52150167590564434},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.02809317194403E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.7415105969897929E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.9146300790430466},4.8259599455125014E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3006132671099357},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":1.7848142843292631},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":8.3582122828377778E-3},13.369065054293541,0.86517696871002048,0.23151160716758776,0.1092478630900071,22.962307677875611,0.19429688640354667,4.4615048864514852,3.765261954596882E-5,2.1561961433760935E-3,null,1.5794247278197228E-5,2.8568918458217264E-7,null,null,null,1.1485937994337348E-5,2.1392375957890613E-4,0,2.4353383969580853E-3,4.7317866786796058E-4,0.98404006864408977,1.049196794461342E-2,0,1.6005559283670933E-3,2.8694249606089628E-3,5.2038738572528882E-4,4.0356108568617022E-4,7.4034050909715858E-5,1.0000000000000002,3.311561758042823E-4,1.0071343448369302E-2,8.7678954031039752E-5,1.7471434921919334E-6,4.2222916604796685E-8,null,null,null,null,1.552066259527942E-4,1.4453493024142992E-3,0,0,1.1342385350423705E-4,2.7308829426496133E-3,2.5118164455112545E-5,5.0462198099642409E-5,4.6992518762564641E-4,0,0,1.595213469292634E-5,3.8407628718181675E-4,3.5326638114271259E-6,7.1791151084843484E-6,6.6854935801231516E-5,1.5959931355910652E-2,0.12885176614889815,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4115589279133808E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.7980771953815122E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6428796362538914E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP195","v":0.22366279624477067},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2005727439106389E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6284747353481336E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.6836792165772694E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.5628521084557151E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.600931768967909E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9568784336971242E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.7974988868453267E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.4901277756681469E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12187387211544014},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1581270538774322E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16192215628970907},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.6965589136436557E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8394195971290747E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2861670926937822E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.823890092462112E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8072983191776343E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":4.8043419432083873E-2},1.0745525531340231E-2,0.106,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.049196794461342E-2,2.8694249606089628E-3,4.0356108568617022E-4,1.5959931355910228E-2,1.0491967944613436E-2,9.3156318102094904E-5,3.4601281265606444E-4,0.22648306916919686,1.0491967944613826E-2,0.98437675869567098,1.0281655696491362E-2,1.5667920924062162E-3,2.801027523375384E-3,5.077364803613263E-4,3.9381868643399351E-4,7.2210825261187256E-5,1.0000000000000002]
[191,47.75,97.75,1.3188049821692926E-2,0,2.0985014310553611E-3,0.9847134487472522,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ194*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.6316432209137615},{"$f":"DZ194*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.50061640597266865},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8267264496572093E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.672709437156894E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.8379523465062029},4.6353026838614433E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2385140647174013},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":1.6995963749948961},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":7.9592228325028238E-3},12.783048994423673,0.82870975984214745,0.22181747051736414,0.10464306570663226,21.965848312134007,0.19263302901802748,4.2313478953169001,3.5936609355142797E-5,2.0630696959976257E-3,null,1.5112407805135706E-5,2.7401419874457794E-7,null,null,null,1.0957548274146675E-5,2.0408258548221836E-4,0,2.3294328611130136E-3,4.4872570793032994E-4,0.9847134487472522,1.0071343448369303E-2,0,1.533028256445339E-3,2.7326300861418053E-3,4.9508557499736378E-4,3.8407628718181675E-4,7.038759961265864E-5,1.0000000000000004,3.1696800244170758E-4,9.6684417144964063E-3,8.4215056802565804E-5,1.6781197958302333E-6,4.0554832793558858E-8,null,null,null,null,1.4865843733178466E-4,1.3843698191135544E-3,0,0,1.0801656737036287E-4,2.6006928193836E-3,2.3920699387842295E-5,4.8008670169766298E-5,4.4707690482759748E-4,0,0,1.5181931268387806E-5,3.6553225672032285E-4,3.3620991931061031E-6,6.8255170913911043E-6,6.3562082521267542E-5,1.528655125274829E-2,0.12847638473463441,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4134821038301288E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8019094312064246E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6438057661016591E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP196","v":0.22172471442343281},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1017800983843253E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3382100605489707E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.5401873943786868E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0418460943631415E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5232160441436753E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7565223128843677E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6796370973359237E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1079403997861244E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.11882533928704739},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9771399746875486E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15841265174144087},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4623987775822104E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6221359507246086E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1844300349234069E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5533369766018644E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6602931224683777E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.6520460752350827E-2},1.0314735875161501E-2,0.106,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0071343448369303E-2,2.7326300861418053E-3,3.8407628718181675E-4,1.5286551252747804E-2,1.0071343448369319E-2,8.9468320439836481E-5,3.311561758042823E-4,0.22455177659247588,1.0071343448369708E-2,0.98503527831008886,9.8698925814328549E-3,1.5008065661807296E-3,2.6675005126606177E-3,4.8306186702279857E-4,3.748042719510698E-4,6.8655890663516151E-5,1.0000000000000004]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.2636344910396157E-2},0,{"$f":"AS195+AU195+AW195","v":2.0065472166787271E-3},0.98535710787292563,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ195*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.5264743986414784},{"$f":"DZ195*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.48061018422956781},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.633835129091092E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.6067640664965757E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.7645019326588727},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":4.4525591978621229E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1793856293924163},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":1.6184552097870586},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":7.5793181544095119E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.224401047782502},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.79385046192870556},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.2125464211042101},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_rATG_Tac_MMF_ST","v":0.10024130289556291},{"$f":"SUM(I195:Y195)","v":21.014977490509281},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},4.0135122732213597,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":3.4301283853056913E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.9741171128910629E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4461082356027702E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.628378298050442E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0454854093183978E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9471998669725221E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":2.2283171577203885E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":4.2557163171740231E-4},0.98535710787292563,9.6684417144964046E-3,0,1.4685848759161202E-3,2.6023709391794305E-3,4.7103815904823331E-4,3.6553225672032285E-4,6.6924181714373649E-5,{"$f":"SUM(AP195:AW195)","v":1.0000000000000007},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":3.0341692712488059E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":9.2824789317097721E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":8.0894938548516603E-5},1.6119611256570448E-6,3.895598757798804E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.4240933382989314E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.326175542086227E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.0286762826044734E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":2.476722864620209E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.278044629877415E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":4.5676781463974105E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":4.2536137758425918E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.4448914924236326E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":3.4788357199412562E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":3.1997698019609287E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":6.4896679050363714E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":6.0434513809337278E-5},{"$f":"SUM(AY195:BW195)","v":1.4642892127074886E-2},0.12810306997045906,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4153961255007505E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8057234257307641E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6447274876056568E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":6.3599999999999993E-3},{"$f":"'Survival curves'!$AP197","v":0.21980234809329985},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.0074226558464615E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0661487002872825E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4022850662232401E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.549225677333263E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.4492729559814357E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5697421898839248E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5667409582121881E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.7482590816170581E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11585306195332699},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8025033251190299E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.1549792122756577},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2353627303422208E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4117552559996502E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0872203929122982E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.290234981205385E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5189640052380233E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.5050006836615621E-2},9.9020972843073245E-3,0.106,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":9.6684417144964046E-3},{"$f":"AT195","v":2.6023709391794305E-3},{"$f":"AV195","v":3.6553225672032285E-4},1.4642892127074369E-2,{"$f":"DK195*(1-p_PNF)","v":9.6684417144964202E-3},8.5933731431189588E-5,3.1696800244170758E-4,0.22263578870456227,9.6684417144968105E-3,0.98566476249967983,9.4754603231030875E-3,1.4378276782754319E-3,2.5403528824626482E-3,4.5960946945942233E-4,3.5670791435722427E-4,6.5279232662835934E-5,1.0000000000000004]
[193,48.25,98.25,1.2108697329449764E-2,{"$f":"AR196","v":0},1.9188855441166532E-3,0.98597241712643402,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ196*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.4257224017360786},{"$f":"DZ196*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.46144417335677274},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4490447576401249E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.5435500986639872E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.6941362509981317},4.2773847962338483E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1230856670456635},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.5411955204199268},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":7.2175841956097697E-3},11.691740942543325,0.76052498002194557,0.20367930049713326,9.6033218519268701E-2,20.10747983585923,0.18934793745640693,{"$f":"Z196*AA196","v":3.807309834366237},3.2742745972827163E-5,1.8891449338520312E-3,null,1.3838860343546307E-5,2.5213782774450579E-7,null,null,null,9.9765155698999837E-6,1.8581100814427874E-4,0,2.1317662017103279E-3,4.0364553343312932E-4,0.98597241712643402,9.2824789317097721E-3,0,1.4070704806347437E-3,2.4783348257458662E-3,4.4818077987061135E-4,{"$f":"AV195+BQ195-BS195-BU195","v":3.4788357199412557E-4},6.3634283611298205E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000004},2.904731102746673E-4,8.9127075185244514E-3,7.7712336852441113E-5,1.5485426930013727E-6,3.7423365211711773E-8,null,null,null,null,1.3644425534064012E-4,1.2706262252941034E-3,0,0,9.7964675873660464E-5,2.3586754819221833E-3,2.1694667950022329E-5,4.3460291157445634E-5,4.0472048871316571E-4,0,0,1.3751290188128278E-5,3.3108700378251275E-4,3.0452780234845273E-6,6.1706450110174342E-6,5.7463638600280771E-5,1.4027582873566419E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12773185249945129},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4173010847157154E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8095193618617292E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6456448449687537E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP198","v":0.2178955848692585},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9173013020264994E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8111490734857793E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2697545023254886E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.0834443452360225E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3789193653878332E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.3956181640915363E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4586012610117641E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4097584957688658E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1129551326719794},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6339942828767224E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15162018925600793},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0152340286197504E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.208058210937311E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.9943366914663897E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.0343789000010902E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.383091805994503E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.3630103891110758E-2},{"$f":"CS196*DJ196","v":9.50680700526009E-3},0.106,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},9.2824789317097721E-3,2.4783348257458662E-3,3.4788357199412557E-4,{"$f":"1-G196","v":1.402758287356598E-2},9.2824789317097877E-3,8.2545855661751634E-5,3.0341692712488059E-4,0.22073500032291524,9.282478931710178E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98626654926035684},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":9.0975932251171118E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.377704521390644E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":2.4192794251805252E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":4.3731667994950554E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":3.3948528788831913E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":6.2071600117531755E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000004}]
[194,48.5,98.5,1.1604018546922147E-2,0,1.8353000587987098E-3,0.98656068139427955,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ197*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.3291924980461003},{"$f":"DZ197*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.44308132953731855},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2719981748736723E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.4829488068865471E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.6267192996480888},4.1094504711313998E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0694787042075602},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.4676313984534028},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":6.8731507149532274E-3},11.183765123354354,0.72866279286295954,0.19519784552748923,9.2009907698035118E-2,19.241256024579176,0.1877264602932818,3.6120928850910317,3.1257291227265023E-5,1.8079689303718118E-3,null,1.3244398217503246E-5,2.4189297647262109E-7,null,null,null,9.5212692755122976E-6,1.7733211866413423E-4,0,2.0395659007326991E-3,3.8288048707942854E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98656068139427955},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":8.9127075185244497E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.3483385621465447E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.3602240246151851E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":4.2645258002839973E-4},3.3108700378251275E-4,{"$f":"AW196+BR196+BU196-BV196","v":6.0508916623765304E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000004},2.7810816162887435E-4,8.558414383183827E-3,7.4661274237513512E-5,1.4877453870703081E-6,3.5954087164661911E-8,null,null,null,null,1.3074899487349251E-4,1.2175895672730521E-3,0,0,9.3295941758421105E-5,2.2462673246856878E-3,2.0660758171076263E-5,4.135329787731813E-5,3.850992821510816E-4,0,0,1.3087348276992334E-5,3.1510141006466569E-4,2.8982454408547068E-6,5.867576773037077E-6,5.4641339850728228E-5,1.3439318605720858E-2,0.12736276223733611,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4191970718710871E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8132974197279478E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6465578817223249E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP199","v":0.21600431292916053},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8312258617019805E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5721411908288866E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1423864542149772E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6430398434528535E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3119810235843132E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2332926667575723E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3550176114612565E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.0911913619437494E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11012969171315093},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4713978439987728E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14833396977872282},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.8018025233099563E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0108324805946557E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9055864212688508E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.7855691781646386E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2524658253823197E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.2258875603354881E-2},9.128099389861536E-3,0.106,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.9127075185244497E-3,2.3602240246151851E-3,3.3108700378251275E-4,1.3439318605720452E-2,8.912707518524467E-3,{"$f":"BA196+BB196+BC196","v":7.92983029106542E-5},{"$f":"AY196","v":2.904731102746673E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.21884930674393019},{"$f":"DX196-(DU197+DV197)","v":8.9127075185248573E-3},0.98684191205487359,8.7355609508541383E-3,1.3202947018285552E-3,2.3039895473439716E-3,4.1612428721886114E-4,3.2309420692358922E-4,5.9024250957674119E-5,1.0000000000000004]
[195,48.75,98.75,1.1121270863321252E-2,0,1.755586421211471E-3,0.98712314271546775,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ198*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.2366989310640877},{"$f":"DZ198*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.42548631638730278},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.102354682690789E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.4248468566188655E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.5621213453660141},3.948442157295895E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0184357609708983},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.3975858464766511},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":6.5451891822792384E-3},10.699241954951843,0.69819677126692981,0.18708464533670918,8.8162893877056017E-2,18.414316091845826,0.18611886861645172,3.4272516773600659,2.9841398002793294E-5,1.7304136541312137E-3,null,1.2676416205327524E-5,2.3208304405571979E-7,null,null,null,9.0879233611538824E-6,1.6926112026213917E-4,0,1.9515125950066833E-3,3.6321331627339965E-4,0.98712314271546775,8.5584143831838287E-3,0,1.2922508415105657E-3,2.2477550700727581E-3,4.0579599440932249E-4,3.1510141006466574E-4,5.7539585291582933E-5,1.0000000000000004,2.6629506763816503E-4,8.2189192699266382E-3,7.1736044706645686E-5,1.4294555067392302E-6,3.4545405641294338E-8,null,null,null,null,1.2531014345755083E-4,1.1669406980530149E-3,0,0,8.8850220961077904E-5,2.1392286135313923E-3,1.9676235580287993E-5,3.9350219508845977E-5,3.6644577490047654E-4,0,0,1.2455462911484627E-5,2.9988763524515253E-4,2.7583119080285754E-6,5.5796393825117009E-6,5.1959945909071233E-5,1.2876857284532726E-2,0.12699582835470657,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4210841759898504E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8170577767219629E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6474666407365226E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP200","v":0.21412842101579549},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7490146973883444E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3481221650418351E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0199798243601583E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2266295843349529E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2482921405351432E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.081966237421868E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2557980581244554E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.791383849057881E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10737492586596169},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3145065485288465E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.1451189758981466},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.5948644588850885E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8198724757635031E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8207856398882376E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5436117566761685E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1268834994473901E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.0934519909164684E-2},8.7652441131890781E-3,0.106,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.5584143831838287E-3,2.2477550700727581E-3,3.1510141006466574E-4,1.287685728453225E-2,8.5584143831838409E-3,7.618497371174848E-5,2.7810816162887435E-4,0.21697860374526606,8.5584143831842346E-3,0.98739206309239758,8.3886668265552335E-3,1.2654637921351132E-3,2.1942065695554451E-3,3.9597627514786416E-4,3.0749452265490911E-4,5.6128921554341371E-5,1.0000000000000004]
[196,49,99,1.065946497420992E-2,0,1.6795515564631662E-3,0.9876609834693274,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ199*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.1480644899091854},{"$f":"DZ199*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.40862542315385142},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9397892566204552E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.3691360512310551E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.5002186232161043},3.7940600273229055E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.9698340396179953},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.3308903508152805},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":6.2329107783574162E-3},10.237007265504214,0.66906300636898652,0.17932310053125494,8.4484107138647443E-2,17.624773170385623,0.18452504351784066,3.2522120362574776,2.8491718351310909E-5,1.6563120080436554E-3,null,1.2133695214059715E-5,2.2268873541365614E-7,null,null,null,8.6753530349567412E-6,1.6157706386950497E-4,0,1.8674125272489016E-3,3.4458437785636435E-4,0.9876609834693274,8.2189192699266365E-3,0,1.2386767427596606E-3,2.1406580690381317E-3,3.8615655588640583E-4,2.9988763524515253E-4,5.4718257817099809E-5,1.0000000000000004,2.5500812259770774E-4,7.8935731871873117E-3,6.8931200938785069E-5,1.3735645054175455E-6,3.3194697414803211E-8,null,null,null,null,1.2011503908273969E-4,1.1185617036769209E-3,0,0,8.4616845032851301E-5,2.0373024863981283E-3,1.873873760715187E-5,3.7445774350307215E-5,3.487107815360986E-4,0,0,1.1854086332531087E-5,2.8540841424503147E-4,2.6251346675899607E-6,5.3060539924221569E-6,4.941220382467765E-5,1.2339016530673085E-2,0.12663107926036332,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4229624847525494E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8208006075612935E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6483711642350284E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP201","v":0.21226779843872662},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6704943260452257E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1381520027329132E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9023413486616516E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.832906306764989E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1876949743257236E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9408935865346158E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1607587366960855E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5092312500011507E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10468906727488825},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1631202158139674E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14197366386905422},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.3942222788763173E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6349791386631196E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7397585905422862E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3083179209641089E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0061500855176657E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":3.9655305900236013E-2},8.4175444798573439E-3,0.106,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.2189192699266365E-3,2.1406580690381317E-3,2.9988763524515253E-4,1.2339016530672597E-2,8.2189192699266486E-3,7.320004561902622E-5,2.6629506763816503E-4,0.21512278758804504,8.2189192699270441E-3,0.98791815643002168,8.056246228556975E-3,1.2130848236876833E-3,2.0896670599708385E-3,3.7681963486353557E-4,2.92648024745092E-4,5.337779815468371E-5,1.0000000000000004]
[197,49.25,99.25,1.0217657652335892E-2,0,1.6070129569486389E-3,0.98817532939071584,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ200*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":2.0631201005993733},{"$f":"DZ200*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.39246648696300407},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7839917961693809E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.3157130900730694E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.4408930511120346},3.6460178212262294E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.92355662818025996},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.2673844747300791},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":5.9355644907454303E-3},9.7959602028144879,0.64120064714727154,0.17189738433936874,8.0965863685915476E-2,16.870837631137224,0.18294486710763955,3.0864331484229637,2.7205069254018296E-5,1.5855048387004231E-3,null,1.161507388569564E-5,2.1369164735916624E-7,null,null,null,8.2824963610838941E-6,1.5426017110097562E-4,0,1.7870813409495557E-3,3.2693735843055874E-4,0.98817532939071584,7.8935731871873135E-3,0,1.187492904615706E-3,2.0386760509035458E-3,3.6748271384066527E-4,2.8540841424503147E-4,5.2037338492267612E-5,1.0000000000000004,2.4422286331759178E-4,7.5817569135551276E-3,6.6241542108302223E-5,1.3199687483304904E-6,3.1899457961391981E-8,null,null,null,null,1.1515171935061276E-4,1.0723411852650933E-3,0,0,8.0585656329973038E-5,1.9402443797726047E-3,1.7846014800968029E-5,3.5634963515067182E-5,3.3184775032559812E-4,0,0,1.1281745510199678E-5,2.7162828122364273E-4,2.4983875111890575E-6,5.046084043553606E-6,4.6991254448714002E-5,1.1824670609284528E-2,0.12626854258575015,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4248320845255746E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8245260843447951E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6492714938086774E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP202","v":0.21042233507598765},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.595499052990346E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9413496601410839E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.789285291313446E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4606339721957028E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1300394404741286E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8093799248714234E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0697235292818427E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.2436939110994162E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10207039230525231},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0170456890901374E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13889652340539049},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.199684437273547E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4559597354412764E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6623373378271352E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.0795041537173498E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8900783602123246E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":3.8419570865961962E-2},8.0843358142331009E-3,0.106,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.8935731871873135E-3,2.0386760509035458E-3,2.8540841424503147E-4,1.182467060928416E-2,7.8935731871873221E-3,7.0337960141617417E-5,2.5500812259770774E-4,0.21328175501892288,7.8935731871877194E-3,0.98842129090674935,7.7376650503712206E-3,1.1630378159945508E-3,1.9901201997122404E-3,3.5860418921259643E-4,2.785183477343371E-4,5.0763490226085334E-5,1.0000000000000004]
[198,49.5,99.5,9.7949495432997063E-3,0,1.537798033917826E-3,0.98866725242278286,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ201*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":1.9817044375293578},{"$f":"DZ201*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.37697881891131396},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6346664122292371E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.2644793382964524E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":1.3840319584712411},3.5040422085830109E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.87949221821413004},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.2069154711246886},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":5.6524353009645423E-3},9.3750593788148642,0.61455174667837553,0.16479240566956299,7.7600846429080744E-2,16.150811596734666,0.1813782225055863,2.9294054994383441,2.5978424332571279E-5,1.5178405491304392E-3,null,1.1119445798164742E-5,2.0507422586072483E-7,null,null,null,7.9083503551495496E-6,1.4729176153265247E-4,0,1.710343605374838E-3,3.1021908301668405E-4,0.98866725242278286,7.5817569135551276E-3,0,1.1385827273733954E-3,1.941564348520935E-3,3.497256645845275E-4,2.7162828122364273E-4,4.9489641959903069E-5,1.0000000000000004,2.3391600714538005E-4,7.2828795775359487E-3,6.36621022963227E-5,1.2685692815963712E-6,3.0657295879602687E-8,null,null,null,null,1.104088775354712E-4,1.0281738498379243E-3,0,0,7.6746983545076546E-5,1.8478214395636872E-3,1.6995925412171226E-5,3.3913054487661662E-5,3.1581261009686583E-4,0,0,1.0737038535616454E-5,2.5851348270750844E-4,2.3777599805178561E-6,4.7990327685985689E-6,4.4690609191304499E-5,1.1332747577217528E-2,0.12590824517030264,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4266930603857979E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8282343766017551E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6501676704273214E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP203","v":0.20859192137564567},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5238706222484745E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7568893462387089E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6806331515502609E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.1086438842815954E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0751827402082324E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6867775416647324E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9825237380333191E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.9937934012804514E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9517220437087092E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.8760965890298239E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13588607695507438},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0110652156631438E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.2826276552673503E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5883614196569959E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8569919917509376E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7784883291112238E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.722571746345104E-2},7.7649839302881794E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.5817569135551276E-3,1.941564348520935E-3,2.7162828122364273E-4,1.1332747577217139E-2,7.5817569135551363E-3,6.7593410314594098E-5,2.4422286331759178E-4,0.2114554032720346,7.5817569135555336E-3,0.98890251291979181,7.4323182455455382E-3,1.1152093397538212E-3,1.8953271786831094E-3,3.4128242869472207E-4,2.6507088196557561E-4,4.8279005565862708E-5,1.0000000000000004]
[199,49.75,99.75,9.3904830690887398E-3,0,1.4717435141109862E-3,0.98913777341680065,1.0000000000000004,{"$f":"0","v":0},{"$f":"DZ202*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":1.9036635541267068},{"$f":"DZ202*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.36213313380571599},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4915307496589137E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.2153406078486986E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":1.3295278282633796},3.3678721816396799E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.83753483611167023},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.1493379138267115},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":5.382842458613776E-3},8.9733192798859207,0.58906111661563076,0.15799377397588568,7.4382086610121523E-2,15.46308380107183,0.17982499383232048,2.7806489491563964,2.4808905984318918E-5,1.4531747308430415E-3,null,1.0645756804637136E-5,1.9681972541643477E-7,null,null,null,7.5519673526737749E-6,1.4065418506504289E-4,0,1.6370323657751307E-3,2.9437933507882189E-4,0.98913777341680065,7.2828795775359487E-3,0,1.0918359521342471E-3,1.8490900088452835E-3,3.3283919280491665E-4,2.5851348270750844E-4,4.7068369171822355E-5,1.0000000000000004,2.2406539316521809E-4,6.9963773073660768E-3,6.1188139464560788E-5,1.219271612512552E-6,2.9465927580525234E-8,null,null,null,null,1.0587582178249675E-4,9.8596013035175036E-4,0,0,7.3091618410856007E-5,1.7598119602011643E-3,1.6186430233263323E-5,3.2275565748461932E-5,3.0056362705645472E-4,0,0,1.0218631187087671E-5,2.4603189491355658E-4,2.2629566068641965E-6,4.5642408608064328E-6,4.2504128311015924E-5,1.0862226583199729E-2,0.12555021304801883,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4285454961458142E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8319256513421785E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6510597344519812E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP204","v":0.2067764483572351},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4554578825976928E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5839970576772352E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5762133818181668E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.7758310199221719E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.022989006787812E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5724826145988671E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.8989977725331189E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7586089068282966E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7027913186674059E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7400930759370093E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.13294087899052323},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8281845459291909E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1148022158082118E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5176775146929536E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6406078868138896E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6712069476344982E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.6072211009990376E-2},7.4588836770385627E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.2828795775359487E-3,1.8490900088452835E-3,2.5851348270750844E-4,1.0862226583199353E-2,7.2828795775359582E-3,6.4961328873798667E-5,2.3391600714538005E-4,0.20964363007082096,7.2828795775363546E-3,0.98936281905237811,7.1396284424510128E-3,1.0694921109752791E-3,1.8050606203294801E-3,3.2480935801110759E-4,2.5227268881053254E-4,4.5917727044851238E-5,1.0000000000000004]
[200,50,100,9.0034404340933114E-3,0,1.4086948779514898E-3,0.98958786468795557,{"$f":"SUM(D203:G203)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"DZ203*(c_Tacrolimus*weight*(Costs!$C$30*(365.2425/4)))","v":1.8287750537622016},{"$f":"DZ203*(c_MMF*(Costs!$C$70*(365.2425/4)))","v":0.34788712522703641},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3541769082977693E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.167530145040512E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":1.2772253376075677},3.2353829628617159E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.79758344908865519},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.0945131568904003},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":5.1261330583216216E-3},8.5896136248853168,0.56465955052466477,0.15148289704307882,7.1300845375207048E-2,14.80573807362445,0.17828506620081225,2.6396419926080217,2.3742209451744076E-5,1.3912785557006018E-3,null,1.0188454952187088E-5,1.8880272362482473E-7,null,null,null,7.2124516292233301E-6,1.3433075897372336E-4,0,1.5669412334311044E-3,2.7936222153504683E-4,0.98958786468795557,6.9963773073660768E-3,0,1.0471482698163111E-3,1.7610312318136767E-3,3.1677952321729853E-4,2.4603189491355658E-4,4.4767084917880121E-5,1.0000000000000004,2.1525085172938957E-4,6.7211457921137622E-3,5.8781050252466663E-5,1.1713065073340981E-6,2.8306763124405285E-8,null,null,null,null,1.0154243719324768E-4,9.4560583262306346E-4,0,0,6.9610793519838277E-5,1.676004850606925E-3,1.5415587686913349E-5,3.07182523885009E-5,2.8606127082879765E-4,0,0,9.725253662016926E-6,2.3415294506415785E-4,2.1536961873817951E-6,4.3410842949643002E-6,4.0426000622915824E-5,1.0412135312044801E-2,{"$f":"BY202","v":0.12555021304801883},{"$f":"BZ202","v":3.4285454961458142E-2},{"$f":"CA202","v":6.8319256513421785E-4},{"$f":"CB202","v":1.6510597344519812E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_Tac_MMF_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_Tac_MMF_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.16205823219583415},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,6.3599999999999993E-3,{"$f":"'Survival curves'!$AP205","v":0.20497580761306608},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.3901164686081557E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4219473310360716E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4758611169233558E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4611505601981185E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7332896899557445E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4659322359576292E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8189908503507386E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5372738384413477E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4600873055054643E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6088616202861981E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.13005951531455248},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6508678383487713E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9523084748839097E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4501391245715268E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4301830702302743E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.568067852699334E-2},{"$f":"p_NODAT_rATG_Tac_MMF_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_rATG_Tac_MMF_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.4957576892463246E-2},7.165457555728511E-3,{"$f":"$DL$7","v":0.106},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.9963773073660768E-3,1.7610312318136767E-3,2.4603189491355658E-4,1.0412135312044435E-2,6.9963773073660838E-3,6.2436877004653872E-5,2.2406539316521809E-4,0.20784633362973812,6.9963773073664828E-3,0.98980345902434952,6.8587615497399199E-3,1.0257675763459206E-3,1.7191036944639679E-3,3.09142344248067E-4,2.4009241998885721E-4,4.3673390864088871E-5,1.0000000000000004]

{"sheet":"rATG+CsA+Aza+ST","index":35,"n_rows":203,"n_cols":136,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Cycle","Time","Age","State membership",null,null,null,null,"Undiscounted costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted costs",null,"Undiscounted QALYs",null,null,null,null,null,null,null,null,null,null,null,"Discounted QALYs","Disaggregated state membership",null,null,null,null,null,null,null,null,"Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transition rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,"Survival curves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comorbidities","Retransplantation rate","Dialysis modality",null,null,null,null,null,null,null,null,null,null,"% of cycle in state"]
["i","ti",null,"Functioning graft","Chronic allograft injury","Graft loss","Dead","Total","G1: rATG","G1: CsA","G1: Aza","G1: Prednisolone","G1: Acute rejection","G1: Graft loss","G1: Infection prophylaxis","G1: CMV infection","G1: Monitoring","G2-3: RTx event","G2-3: Post-RTx immunosuppression","G2-3: Monitoring","G2-3: Graft loss","G*: Dialysis","G*: NODAT","G*: Anaemia","G*: Dyslipidaemia","Total","Discount factor","Total","FG -> Dead","FG -> FG (excl. RT)",null,"FG -> GL","FG -> FG (RT)",null,null,null,"GL -> Dead","GL -> GL (inc. RT)","GL -> FG (RT)","Total","Total",0,1,2,3,4,6,7,9,"Total","1 -> 0","(1 -> 1)","1 -> 3","1 -> 4","1 -> 6",null,null,null,null,"3 -> 0","(3 -> 3)","3 -> 4","3 -> 6","4 -> 0","(4 -> 4)","4 -> 6","6 -> 0","(6 -> 6)","6 -> 7","6 -> 9","7 -> 0","(7 -> 7)","7 -> 9","9 -> 0","(9 -> 9)","Total","1 -> 0","1 -> 3","1 -> 4","1 -> 6",null,null,null,"3 -> 0","3 -> 4","3 -> 6","4 -> 0","4 -> 6","6 -> 0","6 -> 7","6 -> 9","7 -> 0","7 -> 9","9 -> 0","Baseline","NODAT","1st graft DCGL","DBD-Male-NoDiabetes","DBD-Male-NODAT","DBD-Female-NoDiabetes","DBD-Female-NODAT","DCD-Male-NoDiabetes","DCD-Male-NODAT","DCD-Female-NoDiabetes","DCD-Female-NODAT","LRD-Male-NoDiabetes","LRD-Male-NODAT","LRD-Female-NoDiabetes","LRD-Female-NODAT","LURD-Male-NoDiabetes","LURD-Male-NODAT","LURD-Female-NoDiabetes","LURD-Female-NODAT","DWFG1","DWFG x DCGL","NODAT","Baseline","HD","PD","1st graft","2nd graft","3rd graft","Overall survival","(Target for 1st graft)","Graft loss (return to dialysis or retransplantation; 1st graft)","DWFG (1st graft)","DCGL","N",0,1,3,4,6,7,9,"Total"]
[0,{"$f":"A3*cycle_length","v":0},{"$f":"age+B3","v":50},{"$f":"AQ3+AT3+AV3","v":0.97640342615284159},{"$f":"AR3","v":0},{"$f":"AS3+AU3+AW3","v":2.3596573847158409E-2},{"$f":"AP3","v":0},{"$f":"SUM(D3:G3)","v":1},{"$f":"ru_rATG_mg_per_kg*weight*c_Thymoglobuline+IF(ru_rATG_Admin>1,c_IV_Infusion_First+(ru_rATG_Admin-1)*c_IV_Infusion_Subsequent,c_IV_Infusion_First*ru_rATG_Admin)","v":4273.8276102772234},{"$f":"c_Ciclosporin*weight*(SUM(AY3:BC3)*(Costs!$C$41*(365.2425/12)+Costs!$C$42*(365.2425/24))+(AZ3)*(Costs!$C$42*1.5*(365.2425/12)))","v":523.88280773124973},{"$f":"DZ3*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.9608678787889939},{"$f":"DZ3*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.7138968231837124},{"$f":"AQ3*p_AR_rATG_CsA_Aza_ST*ru_AR*c_AR","v":807.93397089465361},{"$f":"BA3*Costs!$C$123*c_Explant","v":42.141863426771494},{"$f":"DZ3*(ru_Septrin*c_Septrin)+(DZ3*Costs!$C$147)*Costs!$C$143*(p_CMV_HighRisk+p_CMV_IntermediateRisk)*c_Valcyte","v":985.37872913797139},{"$f":"AQ3*p_CMV_rATG_CsA_Aza_ST*ru_CMV*c_CMV","v":314.84753156246268},{"$f":"(c_Clinic*Costs!$C$189+(c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$194+c_PCR_CMV*Costs!$C$206+c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ3","v":3093.8793519381302},{"$f":"SUM(BB3:BC3,BJ3:BK3,BQ3:BR3)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":62.124359005912574},{"$f":"(EB3+ED3)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":0.45779917883522603},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB3+ED3)","v":0.62823172298937735},{"$f":"Costs!$C$127*c_Explant*(BC3+BK3+BN3+BR3+BU3)","v":1.5832995975524306E-2},{"$f":"(EA3+EC3+EE3)*(DN3*c_Haemodialysis+DO3*c_PeritonealDialysis)+(BA3+BC3+BN3+BU3)*(DN3*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO3*ru_PD_Access*c_PD_Access)","v":255.97645986890234},{"$f":"DL3*(1-DY3)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ3+EB3+ED3)+(ru_Binocrit_HD*DN3+ru_Binocrit_PD*DO3)*(EA3+EC3+EE3))","v":16.578367983740979},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY3)*p_Dyslipidaemia_rATG_CsA_Aza_ST","v":6.982833987776413},{"$f":"SUM(I3:Y3)","v":10399.330514414567},{"$f":"POWER(1+dr_costs,-(B3+0.5*cycle_length))","v":0.99570905418862954},{"$f":"Z3*AA3","v":10354.707550702682},{"$f":"cycle_length*(AY3+BL3+BS3)*0.5*($CQ3-$CR3-du_FG)","v":2.6160070290024188E-4},{"$f":"cycle_length*(AZ3+BM3+BT3)*($CQ3-$CR3-du_FG)","v":0.19368754653818354},null,{"$f":"cycle_length*(BA3+BC3+BN3+BU3)*($CQ3-$CR3-0.5*(du_FG+DN3*du_HD+DO3*du_PD))","v":3.6480630319289907E-3},{"$f":"cycle_length*BB3*($CQ3-$CR3-du_FG)","v":3.3841863497465749E-4},null,null,null,{"$f":"cycle_length*(BH3+BO3+BV3)*0.5*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":1.7604391528876136E-5},{"$f":"cycle_length*(BI3+BP3+BW3+BK3+BR3)*($CQ3-$CR3-(DN3*du_HD+DO3*du_PD))","v":3.3753427890595811E-3},{"$f":"cycle_length*(BJ3+BQ3)*($CQ3-$CR3-0.5*((DN3*du_HD+DO3*du_PD)+du_FG))","v":1.0320131495176755E-4},{"$f":"SUM(AC3:AM3)","v":0.20143177740352763},{"$f":"AN3*POWER(1+dr_QALYs,-(B3+0.5*cycle_length))","v":0.20056744456200107},0,{"$f":"(1-p_PNF)","v":0.97640342615284159},{"$f":"0","v":0},{"$f":"p_PNF","v":2.3596573847158409E-2},0,0,0,0,{"$f":"SUM(AP3:AW3)","v":1},{"$f":"$AQ3*BY3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.57006825463233E-3},{"$f":"AQ3*EXP(-SUM(BY3:CB3)*cycle_length)","v":0.9514313401237946},{"$f":"$AQ3*BZ3/SUM($BY3:$CB3)*(1-EXP(-SUM($BY3:$CB3)*cycle_length))","v":2.0699464423559161E-2},1.6623789249833266E-3,4.0174425872189183E-5,null,null,null,null,{"$f":"$AS3*CF3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":2.3754201010677613E-4},{"$f":"AS3*EXP(-SUM(CF3:CH3)*cycle_length)","v":2.2758142092060993E-2},{"$f":"$AS3*CG3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":5.8671080574896727E-4},{"$f":"$AS3*CH3/SUM($CF3:$CH3)*(1-EXP(-SUM($CF3:$CH3)*cycle_length))","v":1.4178939241671801E-5},{"$f":"AT3*CI3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AT3*EXP(-(CI3+CJ3)*cycle_length)","v":0},{"$f":"AT3*CJ3/(CI3+CJ3)*(1-EXP(-(CI3+CJ3)*cycle_length))","v":0},{"$f":"AU3*CK3/SUM(CK3:CM3)*(1-EXP(-SUM(CK3:CM3)*cycle_length))","v":0},{"$f":"AU3*EXP(-SUM(CK3:CM3)*cycle_length)","v":0},{"$f":"$AU3*CL3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"$AU3*CM3/SUM($CK3:$CM3)*(1-EXP(-SUM($CK3:$CM3)*cycle_length))","v":0},{"$f":"AV3*CN3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AV3*EXP(-(CN3+CO3)*cycle_length)","v":0},{"$f":"AV3*CO3/(CN3+CO3)*(1-EXP(-(CN3+CO3)*cycle_length))","v":0},{"$f":"AW3*(1-EXP(-CP3*cycle_length))","v":0},{"$f":"AW3*EXP(-CP3*cycle_length)","v":0},{"$f":"SUM(AY3:BW3)","v":1},{"$f":"(LN(DJ3)-LN(DJ4))/cycle_length","v":1.0665694215261305E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*(1-VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE))","v":8.5902060213161824E-2},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":6.8988149446262319E-3},{"$f":"(LN($CS3)-LN($CS4))/cycle_length*VLOOKUP($C3,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.6672247550396328E-4},null,null,null,{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"$DM3*(1-p_PNF)","v":0.10126690022070105},{"$f":"$DM3*p_PNF","v":2.447299779298957E-3},{"$f":"r_Subsequent_DWFG*VLOOKUP($C3,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C3,r_Death_Dialysis,2,TRUE)","v":4.1000000000000002E-2},{"$f":"u_const+C3*(u_age+C3*u_age2)+p_male*u_male","v":0.86771543210860302},{"$f":"DL3*du_Diabetes","v":0},{"$f":"'Survival curves'!$AQ5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU3+Analysis!$D$30*CW3+Analysis!$C$31*CY3+Analysis!$D$31*DA3+Analysis!$C$32*DC3+Analysis!$D$32*DE3+Analysis!$C$33*DG3+Analysis!$D$33*DI3)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT3+Analysis!$D$30*CV3+Analysis!$C$31*CX3+Analysis!$D$31*CZ3+Analysis!$C$32*DB3+Analysis!$D$32*DD3+Analysis!$C$33*DF3+Analysis!$D$33*DH3)","v":1},{"$f":"CS3*DJ3","v":1},0,{"$f":"IF($C3<shoulder_Age_Retransplant,r_Retransplant,IF($C3>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C3)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0.10371420000000001},{"$f":"VLOOKUP(C3,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN3","v":0.15670517327975897},{"$f":"AQ3+AR3","v":0.97640342615284159},{"$f":"AT3","v":0},{"$f":"AV3","v":0},{"$f":"1-G3","v":1},{"$f":"DK3*(1-p_PNF)","v":0.97640342615284159},null,null,1,{"$f":"1-p_PNF","v":0.97640342615284159},{"$f":"AP3+0.5*(AY3+BH3+BL3+BO3+BS3+BV3)","v":1.403805132369553E-3},{"$f":"AZ3+0.5*(AY3+BA3+BB3+BC3)","v":0.9639173831383181},{"$f":"BI3+0.5*(BA3+BH3+BJ3+BK3)","v":3.3527090181389281E-2},{"$f":"BM3+0.5*(BB3+BJ3+BL3+BN3)","v":1.1245448653661469E-3},{"$f":"BP3+0.5*(BC3+BK3+BN3+BO3+BQ3+BR3)","v":2.7176682556930493E-5},{"$f":"BT3+0.5*(BQ3+BS3+BU3)","v":0},{"$f":"BW3+0.5*(BU3+BR3+BV3)","v":0},{"$f":"SUM(DY3:EE3)","v":1.0000000000000002}]
[1,0.25,50.25,0.95368042985452683,{"$f":"AR4","v":0},4.3511959880734016E-2,{"$f":"AP4","v":2.807610264739106E-3},{"$f":"SUM(D4:G4)","v":0.99999999999999989},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ4*(Costs!$C$43*(365.2425/4))","v":375.54283729396735},{"$f":"DZ4*(c_Azathioprine*weight*(Costs!$C$62*(365.2425/4)))","v":9.7664254260521535},{"$f":"DZ4*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.6218785702160128},{"$f":"0","v":0},{"$f":"BA4*Costs!$C$124*c_Explant","v":11.853658464249389},{"$f":"(DZ4*Costs!$C$147)*(Costs!$C$144*p_CMV_HighRisk+Costs!$C$145*p_CMV_IntermediateRisk)*c_Valcyte","v":647.34358939672177},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$198*DZ4)+(c_PCR_BKV*Costs!$C$207+c_PCR_EBV*Costs!$C$209)*DZ4","v":1626.8037361773711},52.907964604011504,{"$f":"(EB4+ED4)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3006295668362031},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB4+ED4)","v":1.7848366522267836},{"$f":"Costs!$C$127*c_Explant*(BC4+BK4+BN4+BR4+BU4)","v":1.9331020298702341E-2},317.66745765259606,9.7216266704674776,16.290691051565879,6.9664808699953351,3082.5911434165755,0.98718232020793617,{"$f":"Z4*AA4","v":3043.07947721041},1.4539334006537623E-4,0.19113602476048011,null,1.8279832040514763E-3,1.693087620801555E-4,null,null,null,3.236298375760031E-5,6.2050519428342998E-3,1.898115554057642E-4,0.1997059365486748,0.19714616980141966,{"$f":"AP3+AY3+BH3+BL3+BO3+BS3+BV3","v":2.807610264739106E-3},{"$f":"AQ3-AY3-BA3-BB3-BC3","v":0.95143134012379449},{"$f":"AR3","v":0},{"$f":"AS3+BA3-BH3-BJ3-BK3","v":4.3457606515620154E-2},{"$f":"AT3+BB3+BJ3-BL3-BN3","v":2.2490897307322938E-3},{"$f":"AU3+BC3+BK3+BN3-BO3-BQ3-BR3","v":5.4353365113860986E-5},{"$f":"AV3+BQ3-BS3-BU3","v":0},{"$f":"AW3+BR3+BU3-BV3","v":0},0.99999999999999989,1.4278303811471583E-3,0.93877086993508418,1.0378959182188346E-2,8.3353668745625442E-4,2.0143937918544822E-5,null,null,null,null,4.3747907103017328E-4,4.1913473984379307E-2,1.0805402301135986E-3,2.6113230097074531E-5,3.7633717965831746E-6,2.2252543941528448E-3,2.0071964782865961E-5,5.4716450315387107E-7,5.2422085276243668E-5,1.3514549547607935E-6,3.2660379702651034E-8,0,0,0,0,0,0.99719238973526059,{"$f":"(LN(DJ4)-LN(DJ5))/cycle_length","v":6.0431703068402343E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*(1-VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3928059504739617E-2},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":3.52787293631515E-3},{"$f":"(LN($CS4)-LN($CS5))/cycle_length*VLOOKUP($C4,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":8.5257499139624191E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.867020299152653,1.1207031872348342E-3,{"$f":"'Survival curves'!$AQ6","v":0.977026113146786},{"$f":"CT3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.9968856621988692},{"$f":"CU3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.9968856621988692},{"$f":"CV3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99730550905190829},{"$f":"CW3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99730550905190829},{"$f":"CX3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99662649559196204},{"$f":"CY3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99662649559196204},{"$f":"CZ3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99708122977121139},{"$f":"DA3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99708122977121139},{"$f":"DB3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99828124541821062},{"$f":"DC3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99828124541821062},{"$f":"DD3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99851309266723642},{"$f":"DE3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99851309266723642},{"$f":"DF3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99781001340386577},{"$f":"DG3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99781001340386577},{"$f":"DH3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99810536601555433},{"$f":"DI3*EXP(-VLOOKUP($C4,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I208*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B4-$B3))","v":0.99810536601555433},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU4+Analysis!$D$30*CW4+Analysis!$C$31*CY4+Analysis!$D$31*DA4+Analysis!$C$32*DC4+Analysis!$D$32*DE4+Analysis!$C$33*DG4+Analysis!$D$33*DI4)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT4+Analysis!$D$30*CV4+Analysis!$C$31*CX4+Analysis!$D$31*CZ4+Analysis!$C$32*DB4+Analysis!$D$32*DD4+Analysis!$C$33*DF4+Analysis!$D$33*DH4)","v":0.99733712819594444},{"$f":"CS4*DJ4","v":0.97442441785826139},{"$f":"0.5*p_NODAT_6m*p_NODAT_rATG_CsA_Aza_ST","v":1.8678386453913905E-2},0.10371420000000001,{"$f":"VLOOKUP(C4,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},{"$f":"1-DN4","v":0.15670517327975897},0.95143134012379449,2.2490897307322938E-3,0,{"$f":"1-G4","v":0.99719238973526092},0.9514313401237946,{"$f":"BA3+BB3+BC3","v":2.2402017774414675E-2},{"$f":"AY3","v":2.57006825463233E-3},{"$f":"DW3*(1-DU4/DX3)","v":0.97705659651084842},{"$f":"DX3-(DU4+DV4)","v":0.9514313401237946},{"$f":"AP4+0.5*(AY4+BH4+BL4+BO4+BS4+BV4)","v":3.7424202589776403E-3},{"$f":"AZ4+0.5*(AY4+BA4+BB4+BC4)","v":0.94510110502943934},{"$f":"BI4+0.5*(BA4+BH4+BJ4+BK4)","v":4.7875019841093901E-2},{"$f":"BM4+0.5*(BB4+BJ4+BL4+BN4)","v":3.1942105212274959E-3},{"$f":"BP4+0.5*(BC4+BK4+BN4+BO4+BQ4+BR4)","v":8.6552291594294982E-5},{"$f":"BT4+0.5*(BQ4+BS4+BU4)","v":6.7572747738039676E-7},{"$f":"BW4+0.5*(BU4+BR4+BV4)","v":1.6330189851325517E-8},{"$f":"SUM(DY4:EE4)","v":0.99999999999999989}]
[2,0.5,50.5,0.94291155270176175,0,5.2411217045022086E-2,4.6772302532161756E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ5*(Costs!$C$44*(365.2425/4))","v":332.90320373673018},{"$f":"DZ5*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":9.0140945636609722},{"$f":"DZ5*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5705474926539287},{"$f":"0","v":0},{"$f":"BA5*Costs!$C$124*c_Explant","v":7.6223119060503102},{"$f":"(DZ5*Costs!$C$147)*Costs!$C$146*p_CMV_HighRisk*c_Valcyte","v":64.320421235648681},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ5)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ5","v":712.05693154336961},50.801196649357394,{"$f":"(EB5+ED5)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.051086577748563},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB5+ED5)","v":2.8146788249333032},{"$f":"Costs!$C$127*c_Explant*(BC5+BK5+BN5+BR5+BU5)","v":2.3711625200201966E-2},350.31837284215391,19.408968056560482,16.142042636091436,6.9541965174989206,1579.0017642076575,0.97872860473809353,1545.4141935619489,1.1311544612481903E-4,0.18939918243187895,null,1.1766207361548224E-3,1.0862790174726962E-4,null,null,null,3.8862166209301105E-5,7.4511597460834881E-3,2.2804052745172774E-4,0.19851560895565037,0.19429290497189666,{"$f":"AP4+AY4+BH4+BL4+BO4+BS4+BV4","v":4.6772302532161756E-3},{"$f":"AQ4-AY4-BA4-BB4-BC4","v":0.9387708699350843},{"$f":"AR4","v":0},{"$f":"AS4+BA4-BH4-BJ4-BK4","v":5.2292433166567655E-2},{"$f":"AT4+BB4+BJ4-BL4-BN4","v":4.1393313117226976E-3},{"$f":"AU4+BC4+BK4+BN4-BO4-BQ4-BR4","v":1.1875121807472899E-4},1.3514549547607935E-6,{"$f":"AW4+BR4+BU4-BV4","v":3.2660379702651034E-8},1,1.1093421973404607E-3,0.93043855228254668,6.6740293206021626E-3,5.3599288659190059E-4,1.2953248003082683E-5,null,null,null,null,5.2641751163619006E-4,5.0434382213825658E-2,1.3002114542754097E-3,3.1421986830398874E-5,6.9262877787356028E-6,4.0954636288638912E-3,3.694139508007108E-5,1.1954448652932814E-6,1.1453175838387472E-4,2.952658436414735E-6,7.1356389146251675E-8,2.2613715191538275E-9,1.3371325454418023E-6,1.2061037799837419E-8,3.330590483332142E-10,3.2327320654317823E-8,0.99532276974678391,4.7478876666779274E-3,{"$f":"(LN($CS5)-LN($CS6))/cycle_length*(1-VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8564262293728351E-2},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2940027178068013E-3},{"$f":"(LN($CS5)-LN($CS6))/cycle_length*VLOOKUP($C5,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5438769556137266E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86632395244670302,2.2414063744696684E-3,{"$f":"'Survival curves'!$AQ7","v":0.96548260205935355},{"$f":"CT4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99512521032096402},{"$f":"CU4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99512521032096402},{"$f":"CV4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.9957818828036189},{"$f":"CW4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.9957818828036189},{"$f":"CX4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99471993220814225},{"$f":"CY4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99471993220814225},{"$f":"CZ4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99543107341817094},{"$f":"DA4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99543107341817094},{"$f":"DB4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99730861395619497},{"$f":"DC4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99730861395619497},{"$f":"DD4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99767150888637601},{"$f":"DE4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99767150888637601},{"$f":"DF4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99657117330518452},{"$f":"DG4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99657117330518452},{"$f":"DH4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99703335359192835},{"$f":"DI4*EXP(-VLOOKUP($C5,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I209*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B5-$B4))","v":0.99703335359192835},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU5+Analysis!$D$30*CW5+Analysis!$C$31*CY5+Analysis!$D$31*DA5+Analysis!$C$32*DC5+Analysis!$D$32*DE5+Analysis!$C$33*DG5+Analysis!$D$33*DI5)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT5+Analysis!$D$30*CV5+Analysis!$C$31*CX5+Analysis!$D$31*CZ5+Analysis!$C$32*DB5+Analysis!$D$32*DD5+Analysis!$C$33*DF5+Analysis!$D$33*DH5)","v":0.99583149630131651},0.96145798426165452,{"$f":"p_NODAT_6m*p_NODAT_rATG_CsA_Aza_ST","v":3.7356772907827809E-2},0.10371420000000001,{"$f":"VLOOKUP(C5,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.9387708699350843,4.1393313117226976E-3,1.3514549547607935E-6,0.9953227697467838,0.9387708699350843,{"$f":"BA4+BB4+BC4","v":1.1232639807563146E-2},{"$f":"AY4","v":1.4278303811471583E-3},{"$f":"DW4*(1-DU5/DX4)","v":0.96552142381117467},{"$f":"DX4-(DU5+DV5)","v":0.9387708699350843},5.4991722712417991E-3,0.93460471110881549,5.470042235049774E-2,5.0354996407269495E-3,1.5729980318607818E-4,2.8206229683086656E-6,7.4202563651528977E-8,1]
[3,0.75,50.75,0.93637451004325978,0,5.7304375667472839E-2,6.3211142892674226E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ6*(Costs!$C$44*(365.2425/4))","v":330.14165374970713},{"$f":"DZ6*(c_Azathioprine*weight*(Costs!$C$63*(365.2425/4)))","v":8.9393194565250589},{"$f":"DZ6*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.5326331823458537},{"$f":"0","v":0},{"$f":"BA6*Costs!$C$124*c_Explant","v":5.7317833397801818},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$199*DZ6)+(c_PCR_BKV*Costs!$C$208+c_PCR_EBV*Costs!$C$210)*DZ6","v":706.15016709054589},50.489693040162827,{"$f":"(EB6+ED6)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.7757699884453904},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB6+ED6)","v":3.8091522289315876},{"$f":"Costs!$C$127*c_Explant*(BC6+BK6+BN6+BR6+BU6)","v":2.8299374632945896E-2},370.43050143191135,22.598569619480177,16.039437239580373,6.9403069030596418,1528.6072866451084,0.97034728248658753,1483.2799265852771,1.7728894818987934E-4,0.18805654581453665,null,8.8783547125859867E-4,8.157746972896385E-5,null,null,null,4.2413136014388244E-5,8.1319979861277508E-3,2.4894870608538707E-4,0.19762660753194161,0.19176644156566292,6.3211142892674226E-3,0.93043855228254668,0,5.7108411534427812E-2,5.9316679697312006E-3,1.9584838829742735E-4,4.2897909818565369E-6,1.1574474760040691E-7,1,1.7419440098208289E-3,0.92326511571665792,5.0186991218067623E-3,4.0305292350599665E-4,9.7405107551656478E-6,null,null,null,null,5.7489900685419259E-4,5.5079239586679055E-2,1.4199570820508205E-3,3.4315858843742807E-5,9.9253807613597898E-6,5.868805514488009E-3,5.2937074481831901E-5,1.9715667254780588E-6,1.88889517530984E-4,4.8696207528644113E-6,1.1768328810086879E-7,7.1780499344947402E-9,4.2443287619589139E-6,3.8284169963127771E-8,1.1803241675794272E-9,1.1456442343282748E-7,0.99367888571073237,7.5177181134873927E-3,{"$f":"(LN($CS6)-LN($CS7))/cycle_length*(1-VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1659229620147595E-2},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7394578968394862E-3},{"$f":"(LN($CS6)-LN($CS7))/cycle_length*VLOOKUP($C6,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.203718014235108E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":6.7288653555505106E-3},3.5888441468334656E-2,4.1000000000000002E-2,0.86562639199075309,2.6149741035479466E-3,{"$f":"'Survival curves'!$AQ8","v":0.95804970057855798},{"$f":"CT5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99374418135360665},{"$f":"CU5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99374418135360665},{"$f":"CV5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99458638274374656},{"$f":"CW5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99458638274374656},{"$f":"CX5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99322447929632673},{"$f":"CY5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99322447929632673},{"$f":"CZ5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99413643994960887},{"$f":"DA5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99413643994960887},{"$f":"DB5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99654506946076415},{"$f":"DC5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99654506946076415},{"$f":"DD5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99701076307189684},{"$f":"DE5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99701076307189684},{"$f":"DF5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99559887944975656},{"$f":"DG5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99559887944975656},{"$f":"DH5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99619186712037378},{"$f":"DI5*EXP(-VLOOKUP($C6,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I210*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B6-$B5))","v":0.99619186712037378},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU6+Analysis!$D$30*CW6+Analysis!$C$31*CY6+Analysis!$D$31*DA6+Analysis!$C$32*DC6+Analysis!$D$32*DE6+Analysis!$C$33*DG6+Analysis!$D$33*DI6)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT6+Analysis!$D$30*CV6+Analysis!$C$31*CX6+Analysis!$D$31*CZ6+Analysis!$C$32*DB6+Analysis!$D$32*DD6+Analysis!$C$33*DF6+Analysis!$D$33*DH6)","v":0.99465017351865304},0.95292430091995628,{"$f":"(p_NODAT_6m+0.5*(1-p_NODAT_6m))*p_NODAT_rATG_CsA_Aza_ST","v":4.3582901725799116E-2},0.10371420000000001,{"$f":"VLOOKUP(C6,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.93043855228254668,5.9316679697312006E-3,4.2897909818565369E-6,0.9936788857107326,0.93043855228254668,7.222975455197146E-3,1.1093421973404607E-3,0.95809262753191071,0.93043855228254668,7.4854884505354035E-3,0.92685183399960225,5.860317512145681E-2,6.8117417448880137E-3,2.4086567495457584E-4,6.7018702483399311E-6,1.9313831454861548E-7,1]
[4,1,51,0.93096604518621762,0,6.0384092201979024E-2,8.6498626118033835E-3,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ7*(Costs!$C$45*(365.2425/4))","v":284.21492281459496},{"$f":"DZ7*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.6931714491160932},{"$f":"DZ7*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4947266526696179},{"$f":"0","v":0},{"$f":"BA7*Costs!$C$125*c_Explant","v":2.1622684505152625},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ7)","v":460.82980269524495},52.204638761651694,{"$f":"(EB7+ED7)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.5001437184798041},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB7+ED7)","v":4.8032006622765397},{"$f":"Costs!$C$127*c_Explant*(BC7+BK7+BN7+BR7+BU7)","v":3.3305653071845367E-2},387.90824563294052,25.748129770348946,15.936846106922777,6.9191296206193904,1256.4485319884523,0.96203773351558419,1208.7508979931536,3.1536336344586589E-4,0.1864739057048504,null,8.576841133412222E-4,7.8541606720618711E-5,null,null,null,4.4611070956392953E-5,8.5534149214305938E-3,2.6192484052196493E-4,0.19658544562126701,0.18912261654763485,8.6498626118033835E-3,0.92326511571665792,0,6.0097938708485808E-2,7.6918155200448261E-3,2.8588296161172438E-4,9.1139495148233253E-6,2.7053188149682407E-7,0.99999999999999989,3.0928375406920326E-3,0.91493598009655008,4.8383394253801995E-3,3.8856819326753408E-4,9.3904607680668234E-6,null,null,null,null,6.0499398160749067E-4,5.7962543097433546E-2,1.4942893943797658E-3,3.6112235065005102E-5,2.7518586227349182E-5,7.5957171220871825E-3,6.8579811730294291E-5,2.8779268463461792E-6,2.7572498889885829E-4,7.1082617266198863E-6,1.7178413990003775E-7,3.2606476967860418E-8,9.0000835562393034E-6,8.1259481616161807E-8,2.7587888388147697E-9,2.677730926580093E-7,0.99135013738819666,1.3460371510072011E-2,{"$f":"(LN($CS7)-LN($CS8))/cycle_length*(1-VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.1056989027258673E-2},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.6910918111813207E-3},{"$f":"(LN($CS7)-LN($CS8))/cycle_length*VLOOKUP($C7,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.086832525986909E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86492761778480298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ9","v":0.95245177421075256},{"$f":"CT6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99156124198037476},{"$f":"CU6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99156124198037476},{"$f":"CV6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99269624416152125},{"$f":"CW6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99269624416152125},{"$f":"CX6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99086102779799545},{"$f":"CY6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99086102779799545},{"$f":"CZ6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99208983177139398},{"$f":"DA6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99208983177139398},{"$f":"DB6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99533719270371146},{"$f":"DC6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99533719270371146},{"$f":"DD6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.9959653674119997},{"$f":"DE6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.9959653674119997},{"$f":"DF6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99406119262547676},{"$f":"DG6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99406119262547676},{"$f":"DH6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99486082620406702},{"$f":"DI6*EXP(-VLOOKUP($C7,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I211*HR_DWFG_1stYr_rATG_CsA_Aza_ST*($B7-$B6))","v":0.99486082620406702},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU7+Analysis!$D$30*CW7+Analysis!$C$31*CY7+Analysis!$D$31*DA7+Analysis!$C$32*DC7+Analysis!$D$32*DE7+Analysis!$C$33*DG7+Analysis!$D$33*DI7)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT7+Analysis!$D$30*CV7+Analysis!$C$31*CX7+Analysis!$D$31*CZ7+Analysis!$C$32*DB7+Analysis!$D$32*DD7+Analysis!$C$33*DF7+Analysis!$D$33*DH7)","v":0.99278255419133998},0.94557750514502437,{"$f":"p_NODAT_rATG_CsA_Aza_ST","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C7,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.92326511571665792,7.6918155200448261E-3,9.1139495148233253E-6,0.99135013738819666,0.92326511571665804,5.4314925560679248E-3,1.7419440098208289E-3,0.95249970260237404,0.92326511571665792,1.0513994312122896E-2,0.919100547906604,6.1449410615649777E-2,8.5851951148896537E-3,3.3784522903697447E-4,1.2611147398841257E-5,3.9567429783551649E-7,1]
[5,1.25,51.25,0.92443066315156752,0,6.319121083599015E-2,1.2378126012442408E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ8*(Costs!$C$45*(365.2425/4))","v":281.61826765590234},{"$f":"DZ8*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.6228848043043937},{"$f":"DZ8*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4536617605309976},{"$f":"0","v":0},{"$f":"BA8*Costs!$C$125*c_Explant","v":2.4672416340168759},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ8)","v":456.61955197161029},55.646216555533613,{"$f":"(EB8+ED8)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2511756005438501},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB8+ED8)","v":5.8338317230169769},{"$f":"Costs!$C$127*c_Explant*(BC8+BK8+BN8+BR8+BU8)","v":3.8841495437404443E-2},408.55501719782319,25.658502759764506,15.8242851648039,6.8950447294341464,1275.4845230527226,0.95379934319607373,1216.5563003444443,2.5489181799047585E-4,0.18496061929796151,null,9.7877239131464533E-4,8.9541774477618812E-5,null,null,null,4.6629279398363085E-5,8.9403725259511319E-3,2.7382514425545584E-4,0.1955446522313492,0.18651036086376552,1.2378126012442408E-2,0.91493598009655019,0,6.2800882522813753E-2,9.478574709734483E-3,3.8980749646222451E-4,1.6108345282859188E-5,5.2081671417420886E-7,1,2.490264830564829E-3,0.90647087313822894,5.5207541260469664E-3,4.4337308064404428E-4,1.0714921065446594E-5,null,null,null,null,6.3220397874605655E-4,6.0569446107666132E-2,1.5614960301172463E-3,3.7736406284320639E-5,3.3910976515552142E-5,9.360153273058891E-3,8.4510460160039212E-5,3.9241144440754297E-6,3.7595688469435086E-4,9.6922659966536175E-6,2.3423132714462555E-7,5.7629942825733637E-8,1.5907094203527231E-5,1.4362113650622488E-7,5.311105405330414E-9,5.1550560876887848E-7,0.98762187398755763,1.0937842936810549E-2,{"$f":"(LN($CS8)-LN($CS9))/cycle_length*(1-VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.4248481841087667E-2},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9474013602779931E-3},{"$f":"(LN($CS8)-LN($CS9))/cycle_length*VLOOKUP($C8,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7062514097183523E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86422762982885304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ10","v":0.94704085871552801},{"$f":"CT7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I212*($B8-$B7))","v":0.9877419856380556},{"$f":"CU7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9861803459379217},{"$f":"CV7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98938791795912373},{"$f":"CW7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.9880346932429902},{"$f":"CX7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98672699232120142},{"$f":"CY7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98503702737214771},{"$f":"CZ7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98850841759122798},{"$f":"DA7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.98704377750297012},{"$f":"DB7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99322102708432913},{"$f":"DC7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99235470019973371},{"$f":"DD7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99413345101950112},{"$f":"DE7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99338333960871361},{"$f":"DF7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99136844393567569},{"$f":"DG7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99026652648997293},{"$f":"DH7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99252927941477154},{"$f":"DI7*EXP(-VLOOKUP($C8,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I212*($B8-$B7))","v":0.99157492538446379},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU8+Analysis!$D$30*CW8+Analysis!$C$31*CY8+Analysis!$D$31*DA8+Analysis!$C$32*DC8+Analysis!$D$32*DE8+Analysis!$C$33*DG8+Analysis!$D$33*DI8)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT8+Analysis!$D$30*CV8+Analysis!$C$31*CX8+Analysis!$D$31*CZ8+Analysis!$C$32*DB8+Analysis!$D$32*DD8+Analysis!$C$33*DF8+Analysis!$D$33*DH8)","v":0.98944736344987727},0.93704708073538689,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C8,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.91493598009655019,9.478574709734483E-3,1.6108345282859188E-5,0.98762187398755763,0.91493598009655008,5.2362980794157998E-3,3.0928375406920326E-3,0.94709760056420766,0.91493598009655008,1.395830943310178E-2,0.91070342661738957,6.444554137826343E-2,1.0421798546777331E-2,4.4936308433319092E-4,2.0853852741520017E-5,7.0708739329696888E-7,1.0000000000000002]
[6,1.5,51.5,0.91786149488224944,0,6.6600012263989664E-2,1.5538492853761153E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ9*(Costs!$C$45*(365.2425/4))","v":278.97951869128906},{"$f":"DZ9*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.5514587581456905},{"$f":"DZ9*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.4119311744537537},{"$f":"0","v":0},{"$f":"BA9*Costs!$C$125*c_Explant","v":2.5823195863969741},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ9)","v":452.34104979908977},58.558347424102031,{"$f":"(EB9+ED9)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.0396453650964874},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB9+ED9)","v":6.9158382918584174},{"$f":"Costs!$C$127*c_Explant*(BC9+BK9+BN9+BR9+BU9)","v":4.4507797470183477E-2},430.43861352822807,25.577582643934839,15.710965586522912,6.8732995861816155,1295.0250782327701,0.94563150216240932,1224.6165100672461,2.409877044951718E-4,0.18344226322519633,null,1.0256498307742354E-3,9.3636864731113615E-5,null,null,null,4.9085898421076753E-5,9.4113881231943138E-3,2.8830465282559683E-4,0.19455131629963782,0.18397385348010054,1.5538492853761153E-2,0.90647087313822905,0,6.6090200233713092E-2,1.1365022383820181E-2,5.0891867220415738E-4,2.5599360200180846E-5,8.9335807241972891E-7,1.0000000000000002,2.3478605779506381E-3,0.89786948974378167,5.7782550824430016E-3,4.6405304386998249E-4,1.1214690183771035E-5,null,null,null,null,6.6531688513610601E-4,6.3741888019592033E-2,1.643282405420138E-3,3.9712923564816138E-5,4.0660016823061634E-5,1.1223032441264784E-2,1.0132992573233556E-4,5.1231829315256724E-6,4.908358107556356E-4,1.2653874505834366E-5,3.0580401116173082E-7,9.158542598920027E-8,2.5279532261306447E-5,2.2824251288519723E-7,9.1101509575149933E-9,8.8424792146221394E-7,0.98446150714623903,1.0409913390462468E-2,{"$f":"(LN($CS9)-LN($CS10))/cycle_length*(1-VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.5619551484924608E-2},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0575122903948519E-3},{"$f":"(LN($CS9)-LN($CS10))/cycle_length*VLOOKUP($C9,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9723546027519089E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86352642812290303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ11","v":0.94084791061793005},{"$f":"CT8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I213*($B9-$B8))","v":0.98464877681569041},{"$f":"CU8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98182861422909185},{"$f":"CV8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98670724491652351},{"$f":"CW8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98426221160554594},{"$f":"CX8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98337982065891583},{"$f":"CY8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98032887694279658},{"$f":"CZ8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98560719851537237},{"$f":"DA8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98296157870000611},{"$f":"DB8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99150445728560543},{"$f":"DC8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98993730499556198},{"$f":"DD8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99264706858814722},{"$f":"DE8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.9912897638208652},{"$f":"DF8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98918532361534972},{"$f":"DG8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98719313696074307},{"$f":"DH8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.99063837258184084},{"$f":"DI8*EXP(-VLOOKUP($C9,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I213*($B9-$B8))","v":0.98891235105506636},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU9+Analysis!$D$30*CW9+Analysis!$C$31*CY9+Analysis!$D$31*DA9+Analysis!$C$32*DC9+Analysis!$D$32*DE9+Analysis!$C$33*DG9+Analysis!$D$33*DI9)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT9+Analysis!$D$30*CV9+Analysis!$C$31*CX9+Analysis!$D$31*CZ9+Analysis!$C$32*DB9+Analysis!$D$32*DD9+Analysis!$C$33*DF9+Analysis!$D$33*DH9)","v":0.98674545430177607},0.92837739899156624,{"$f":"$DL$7","v":4.9809030543770415E-2},0.10371420000000001,{"$f":"VLOOKUP(C9,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.90647087313822905,1.1365022383820181E-2,2.5599360200180846E-5,0.98446150714623881,0.90647087313822894,5.9748421277564566E-3,2.490264830564829E-3,0.94091273215150095,0.90647087313822883,1.7068023532970291E-2,0.90217018144100536,6.7805171667874059E-2,1.2347695137187543E-2,5.7600601122035787E-4,3.1766383483660829E-5,1.1558262589644355E-6,1.0000000000000002]
[7,1.75,51.75,0.9112377910411037,0,7.0164654746717112E-2,1.8597554212179433E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ10*(Costs!$C$45*(365.2425/4))","v":276.23946067743549},{"$f":"DZ10*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.4772904637002542},{"$f":"DZ10*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.368598432939816},{"$f":"0","v":0},{"$f":"BA10*Costs!$C$125*c_Explant","v":2.6500788514722542},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$200*DZ10)","v":447.89828380568912},61.342525572817877,{"$f":"(EB10+ED10)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.8602408500032785},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB10+ED10)","v":8.0419305593717407},{"$f":"Costs!$C$127*c_Explant*(BC10+BK10+BN10+BR10+BU10)","v":5.0353786246921758E-2},452.66850609377497,25.492804566440686,15.593373590215212,6.8505177176575378,1314.5339649677651,0.93753360626723448,1232.4197687369954,2.7726236304143813E-4,0.18183764227151797,null,1.0541042933532884E-3,9.6010239254435393E-5,null,null,null,5.1651117450970279E-5,9.9032261956240476E-3,3.0342721006650347E-4,0.19352332369030867,0.18143461955619641,1.8597554212179433E-2,0.89786948974378167,0,6.952014310203504E-2,1.3330367890554905E-2,6.4309335023655836E-4,3.7933406767140808E-5,1.4182944455091419E-6,1.0000000000000002,2.7027245624800939E-3,0.88874915186554615,5.929874703758011E-3,4.7622965182130477E-4,1.1508960176107481E-5,null,null,null,null,6.998454369830816E-4,6.7049958406019017E-2,1.7285653179726498E-3,4.1773941060294579E-5,4.7691325576199485E-5,1.3163823724859565E-2,1.1885284011914105E-4,6.4738926969217283E-6,6.2024300383361033E-4,1.5990025506797508E-5,3.8642819922882132E-7,1.3571226744821773E-7,3.7459482293796624E-5,3.3821220589596605E-7,1.4463267193406693E-8,1.4038311783157352E-6,0.98140244578782077,1.2102182196867858E-2,{"$f":"(LN($CS10)-LN($CS11))/cycle_length*(1-VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.6552622144975172E-2},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1324474176546144E-3},{"$f":"(LN($CS10)-LN($CS11))/cycle_length*VLOOKUP($C10,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.1534490373646791E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86282401266695308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ12","v":0.93434878913066699},{"$f":"CT9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I214*($B10-$B9))","v":0.9817134199347648},{"$f":"CU9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97770413885495522},{"$f":"CV9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98416231996246006},{"$f":"CW9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98068465279161698},{"$f":"CX9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98020427151797962},{"$f":"CY9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97586820096787852},{"$f":"CZ9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98285350374948055},{"$f":"DA9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.97909151033412467},{"$f":"DB9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98987324913142694},{"$f":"DC9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98764171156864444},{"$f":"DD9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.99123427910783768},{"$f":"DE9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.9893010350555822},{"$f":"DF9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98711172662308},{"$f":"DG9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98427650801513233},{"$f":"DH9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98884180751189432},{"$f":"DI9*EXP(-VLOOKUP($C10,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I214*($B10-$B9))","v":0.98638454837026046},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU10+Analysis!$D$30*CW10+Analysis!$C$31*CY10+Analysis!$D$31*DA10+Analysis!$C$32*DC10+Analysis!$D$32*DE10+Analysis!$C$33*DG10+Analysis!$D$33*DI10)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT10+Analysis!$D$30*CV10+Analysis!$C$31*CX10+Analysis!$D$31*CZ10+Analysis!$C$32*DB10+Analysis!$D$32*DD10+Analysis!$C$33*DF10+Analysis!$D$33*DH10)","v":0.98418080928641394},0.91956814744240079,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C10,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.89786948974378167,1.3330367890554905E-2,3.7933406767140808E-5,0.98140244578782054,0.89786948974378156,6.2535228164967548E-3,2.3478605779506381E-3,0.93442160329871049,0.89786948974378145,2.0325996908814901E-2,0.89330932080466385,7.1249988105906034E-2,1.4349493292604213E-2,7.1773604771285587E-4,4.569145728386747E-5,1.7733830144748321E-6,1.0000000000000002]
[8,2,52,0.90417122006800033,0,7.3774340326549628E-2,2.2054439605450376E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ11*(Costs!$C$45*(365.2425/4))","v":273.38727125215229},{"$f":"DZ11*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.4000869796721718},{"$f":"DZ11*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.3234923853708587},{"$f":"0","v":0},{"$f":"BA11*Costs!$C$126*c_Explant","v":1.1970890040915696},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ11)","v":576.21466022286086},64.036456068395708,{"$f":"(EB11+ED11)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.7109527543221601},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB11+ED11)","v":9.2093511886039874},{"$f":"Costs!$C$127*c_Explant*(BC11+BK11+BN11+BR11+BU11)","v":5.6374388011306849E-2},474.86788053692459,25.400964841467676,15.47082316579124,6.8258382179393848,1465.1012410056039,0.92950505653679638,1361.8190118530445,2.8795683782795314E-4,0.1802088526726168,null,1.0731149909392586E-3,9.7496407404061756E-5,null,null,null,5.4243042370465672E-5,1.0400184995950829E-2,3.187118829779952E-4,0.19244056083008737,0.17887447437434317,2.2054439605450376E-2,0.88874915186554615,0,7.2979833109777029E-2,1.5368618694653519E-2,7.9237874518915349E-4,5.3449507800594132E-5,2.1284715834405227E-6,1.0000000000000004,2.8039650047753709E-3,0.87942254235938078,6.0269235192843941E-3,4.840236653438012E-4,1.1697316761841693E-5,null,null,null,null,7.3467344735901705E-4,7.0386718958659902E-2,1.8145878704513181E-3,4.3852833306793319E-5,5.4983463610371242E-5,1.517660945684363E-2,1.3702577419951917E-4,7.9767190405391456E-6,7.6422400093119271E-4,1.9701892955288871E-5,4.7613226213271308E-7,1.9122337052767096E-7,5.2781731505403975E-5,4.7655292466248324E-7,2.1705403502318997E-8,2.1067661799382039E-6,0.97794556039454994,1.2686510111932087E-2,{"$f":"(LN($CS11)-LN($CS12))/cycle_length*(1-VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7268751942704124E-2},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.1899599725177365E-3},{"$f":"(LN($CS11)-LN($CS12))/cycle_length*VLOOKUP($C11,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.2924386405980018E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86212038346100306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ13","v":0.92766034050997903},{"$f":"CT10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I215*($B11-$B10))","v":0.97831133875224374},{"$f":"CU10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97293019111572465},{"$f":"CV10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98121146403534965},{"$f":"CW10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97654119822870644},{"$f":"CX10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97652479757812771},{"$f":"CY10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97070707043423765},{"$f":"CZ10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97966132111004345},{"$f":"DA10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.97461074811267678},{"$f":"DB10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98797993810790241},{"$f":"DC10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98497920598242794},{"$f":"DD10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.9895940881465789},{"$f":"DE10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98699365950347462},{"$f":"DF10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98470611948568043},{"$f":"DG10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98089603480876675},{"$f":"DH10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98675695022768695},{"$f":"DI10*EXP(-VLOOKUP($C11,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I215*($B11-$B10))","v":0.98345347252808335},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU11+Analysis!$D$30*CW11+Analysis!$C$31*CY11+Analysis!$D$31*DA11+Analysis!$C$32*DC11+Analysis!$D$32*DE11+Analysis!$C$33*DG11+Analysis!$D$33*DI11)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT11+Analysis!$D$30*CV11+Analysis!$C$31*CX11+Analysis!$D$31*CZ11+Analysis!$C$32*DB11+Analysis!$D$32*DD11+Analysis!$C$33*DF11+Analysis!$D$33*DH11)","v":0.9812076254388562},0.91022739992559731,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C11,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.88874915186554615,1.5368618694653519E-2,5.3449507800594132E-5,0.97794556039454961,0.88874915186554593,6.4176133157554235E-3,2.7027245624800939E-3,0.9277427300411164,0.88874915186554593,2.385534538723004E-2,0.88408584711246352,7.4696737793860657E-2,1.6421919843646136E-2,8.7458933519425012E-4,6.2966566130643483E-5,2.5939614750869617E-6,1.0000000000000004]
[9,2.25,52.25,0.89697024697648009,0,7.7373501854510376E-2,2.56562511690097E-2,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ12*(Costs!$C$45*(365.2425/4))","v":270.5799848604459},{"$f":"DZ12*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.3240989375796151},{"$f":"DZ12*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2790964583677189},{"$f":"0","v":0},{"$f":"BA12*Costs!$C$126*c_Explant","v":1.2101984558222985},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ12)","v":570.29778060027797},66.654133809396626,{"$f":"(EB12+ED12)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.59017786151525},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB12+ED12)","v":10.415900106827895},{"$f":"Costs!$C$127*c_Explant*(BC12+BK12+BN12+BR12+BU12)","v":6.2562214951847619E-2},496.83540934051575,25.314060859080335,15.351970479232845,6.8024850686408103,1482.7178590526551,0.9215452591266412,1366.3916136323776,2.3130243635414917E-4,0.17869660471847706,null,1.0867948237233296E-3,9.8477876963509799E-5,null,null,null,5.6820730536294572E-5,1.0894414530426081E-2,3.339180291746217E-4,0.19139833314565505,0.17638222651511989,2.56562511690097E-2,0.87942254235938067,0,7.6413642477944299E-2,1.7475220992638749E-2,9.5679992519934697E-4,7.2483624460692862E-5,3.0594513667334002E-6,1.0000000000000002,2.235846328045158E-3,0.87059262134141691,6.0929250134847445E-3,4.8932426108536022E-4,1.1825415348449944E-5,null,null,null,null,7.6924092248999501E-4,7.3698518460739382E-2,1.899966920572545E-3,4.5916174142377824E-5,6.2520139032807881E-5,1.7256892727098315E-2,1.5580812650762421E-4,9.6319143183253222E-6,9.2280297946654218E-4,2.3790100151419321E-5,5.7493126306009826E-7,2.5932068503129524E-7,7.1578043694918667E-5,6.4626008074290114E-7,3.1199207415928101E-8,3.0282521593174723E-6,0.97434374883099084,1.0221009958561081E-2,{"$f":"(LN($CS12)-LN($CS13))/cycle_length*(1-VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.7853366512018925E-2},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2369105080185972E-3},{"$f":"(LN($CS12)-LN($CS13))/cycle_length*VLOOKUP($C12,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.405903193101147E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86141554050505309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ14","v":0.92084133280611447},{"$f":"CT11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I216*($B12-$B11))","v":0.97475702867516778},{"$f":"CU11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96794989449440505},{"$f":"CV11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97812708960908901},{"$f":"CW11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97221572092252595},{"$f":"CX11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97268182172415285},{"$f":"CY11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.96532510498318569},{"$f":"CZ11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97632555587229075},{"$f":"DA11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.969934835708395},{"$f":"DB11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98599875254973135},{"$f":"DC11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.9821953641053971},{"$f":"DD11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98787731637311083},{"$f":"DE11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98458023112467985},{"$f":"DF11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98219021496840075},{"$f":"DG11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.97736418713288564},{"$f":"DH11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98457576626870791},{"$f":"DI11*EXP(-VLOOKUP($C12,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I216*($B12-$B11))","v":0.98038968881051791},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU12+Analysis!$D$30*CW12+Analysis!$C$31*CY12+Analysis!$D$31*DA12+Analysis!$C$32*DC12+Analysis!$D$32*DE12+Analysis!$C$33*DG12+Analysis!$D$33*DI12)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT12+Analysis!$D$30*CV12+Analysis!$C$31*CX12+Analysis!$D$31*CZ12+Analysis!$C$32*DB12+Analysis!$D$32*DD12+Analysis!$C$33*DF12+Analysis!$D$33*DH12)","v":0.97810053020231902},0.90067539584987066,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C12,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87942254235938067,1.7475220992638749E-2,7.2483624460692862E-5,0.97434374883099029,0.87942254235938055,6.5226445013900364E-3,2.8039650047753709E-3,0.92093390664690544,0.87942254235938055,2.7195016080899068E-2,0.87500758185039873,7.810254297608421E-2,1.8560702450697485E-2,1.0465763103321706E-3,8.3925884153515423E-5,3.6544474349269361E-6,1.0000000000000002]
[10,2.5,52.5,0.89033417339401943,0,8.0932045613192241E-2,2.8733780992788432E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ13*(Costs!$C$45*(365.2425/4))","v":267.77286431413341},{"$f":"DZ13*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.2481153846146427},{"$f":"DZ13*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.2347031541322551},{"$f":"0","v":0},{"$f":"BA13*Costs!$C$126*c_Explant","v":1.2189584277523848},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ13)","v":564.38125052779264},69.195160162634664,{"$f":"(EB13+ED13)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.4964331769016361},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB13+ED13)","v":11.659542220171202},{"$f":"Costs!$C$127*c_Explant*(BC13+BK13+BN13+BR13+BU13)","v":6.8907663674737302E-2},518.44203600704407,25.22758265328623,15.234267641150584,6.7792463355528225,1499.9590676688415,0.91365362527769012,1370.4430399437811,2.7691818861785503E-4,0.17710034913710165,null,1.0967437120856375E-3,9.9103707166407033E-5,null,null,null,5.9362120660430363E-5,1.1381684988566133E-2,3.4891579627733236E-4,0.19036307765047542,0.17392591601437529,2.8733780992788432E-2,0.87059262134141679,0,7.9791443474224122E-2,1.9646183908756221E-2,1.1363526954649942E-3,9.5368143846337984E-5,4.2494435031204721E-6,1,2.6837312477628714E-3,0.86126708446430911,6.1370284015145873E-3,4.9286621469734487E-4,1.1911013132859319E-5,null,null,null,null,8.0324457249419262E-4,7.6956299676349996E-2,1.9839533652582699E-3,4.7945860121661526E-5,7.0287073906358762E-5,1.9400732520239078E-2,1.7516431461078345E-4,1.143943630204239E-5,1.0959758936869204E-3,2.8254542794633948E-5,6.8282268139738578E-7,3.4119337404004688E-7,9.4176653252739636E-5,8.5029721955829827E-7,4.3334328075193313E-8,4.2061091750452792E-6,0.97126621900721144,1.2397111278377143E-2,{"$f":"(LN($CS13)-LN($CS14))/cycle_length*(1-VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8349121796587481E-2},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.2767247331672391E-3},{"$f":"(LN($CS13)-LN($CS14))/cycle_length*VLOOKUP($C13,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5021215469826965E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86070948379910306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ15","v":0.91392787806668985},{"$f":"CT12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I217*($B13-$B12))","v":0.97190239613145568},{"$f":"CU12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96395537203549875},{"$f":"CV12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97564878503310271},{"$f":"CW12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96874423511384056},{"$f":"CX12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96959619369515793},{"$f":"CY12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96101008524664688},{"$f":"CZ12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97364589309872396},{"$f":"DA12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.96618335602732963},{"$f":"DB12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98440522263587316},{"$f":"DC12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97995789580636716},{"$f":"DD12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98649612488998151},{"$f":"DE12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98263980741062129},{"$f":"DF12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98016760023167482},{"$f":"DG12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97452751171178487},{"$f":"DH12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.98282169701657596},{"$f":"DI12*EXP(-VLOOKUP($C13,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I217*($B13-$B12))","v":0.97792786626504902},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU13+Analysis!$D$30*CW13+Analysis!$C$31*CY13+Analysis!$D$31*DA13+Analysis!$C$32*DC13+Analysis!$D$32*DE13+Analysis!$C$33*DG13+Analysis!$D$33*DI13)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT13+Analysis!$D$30*CV13+Analysis!$C$31*CX13+Analysis!$D$31*CZ13+Analysis!$C$32*DB13+Analysis!$D$32*DD13+Analysis!$C$33*DF13+Analysis!$D$33*DH13)","v":0.97560442683272952},0.89163208364770563,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C13,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.87059262134141679,1.9646183908756221E-2,9.5368143846337984E-5,0.97126621900721155,0.87059262134141679,6.5940746899185547E-3,2.235846328045158E-3,0.91402857198421206,0.87059262134141679,3.0518324421872221E-2,0.86592985290286295,8.1442385776044346E-2,2.0761868004475457E-2,1.2336748885086093E-3,1.0889966994685578E-4,4.9943362895607176E-6,0.99999999999999989]
[11,2.75,52.75,0.88326706776055119,0,8.4430064388492806E-2,3.2302867850956013E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ14*(Costs!$C$45*(365.2425/4))","v":264.84244045064338},{"$f":"DZ14*(c_Azathioprine*weight*(Costs!$C$64*(365.2425/4)))","v":7.1687942392745141},{"$f":"DZ14*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1883598653548395},{"$f":"0","v":0},{"$f":"BA14*Costs!$C$126*c_Explant","v":1.2239654020028736},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$201*DZ14)","v":558.2048357185879},71.652496662735047,{"$f":"(EB14+ED14)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.4281994291783615},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB14+ED14)","v":12.938192652835804},{"$f":"Costs!$C$127*c_Explant*(BC14+BK14+BN14+BR14+BU14)","v":7.539951979009106E-2},539.58538252086578,25.130572996714061,15.110791391421929,6.7531775533048952,1516.3026084027094,0.90582957127269037,1373.5117416890885,3.0506822835852602E-4,0.17545852383453572,null,1.1034885032541238E-3,9.9423278584247102E-5,null,null,null,6.1852721242845575E-5,1.1859217942272265E-2,3.6361972498193508E-4,0.18925119423322967,0.17142932813513109,3.2302867850956013E-2,0.86126708446430911,0,8.3093328077864584E-2,2.1877552100194694E-2,1.3309970815522246E-3,1.2243119604737361E-4,5.7392290760009631E-6,1.0000000000000002,2.9583156404644293E-3,0.85163968141933366,6.1622367617681535E-3,4.948907041218742E-4,1.1959938620961015E-5,null,null,null,null,8.3648398729100747E-4,8.0140861955093165E-2,2.0660522067612831E-3,4.9929928719131556E-5,7.8270117418133723E-5,2.1604222909890437E-2,1.9505907288612569E-4,1.3398882577024726E-5,1.2837041895271497E-3,3.3094226951132988E-5,7.9978249691720114E-7,4.3801537056722185E-7,1.2090159074553947E-4,1.0915899312669294E-6,5.8526636604412689E-8,5.6807024393965501E-6,0.96769713214904374,1.3816732357552666E-2,{"$f":"(LN($CS14)-LN($CS15))/cycle_length*(1-VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.8780558401758666E-2},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3113735098325245E-3},{"$f":"(LN($CS14)-LN($CS15))/cycle_length*VLOOKUP($C14,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.5858566502603995E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.86000221334315308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ16","v":0.90694466858006484},{"$f":"CT13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I218*($B14-$B13))","v":0.96845066273633407},{"$f":"CU13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95913174076158492},{"$f":"CV13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97265078277098338},{"$f":"CW13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96454961277964824},{"$f":"CX13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96586615680089771},{"$f":"CY13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.95580142069551999},{"$f":"CZ13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97040506644398872},{"$f":"DA13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.96165191019465945},{"$f":"DB13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98247556911756095},{"$f":"DC13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97725046520152592},{"$f":"DD13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98482319426441611},{"$f":"DE13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98029101325656121},{"$f":"DF13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.9777195577562503},{"$f":"DG13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97109739184723753},{"$f":"DH13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.98069803089393526},{"$f":"DI13*EXP(-VLOOKUP($C14,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I218*($B14-$B13))","v":0.97494972744314645},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU14+Analysis!$D$30*CW14+Analysis!$C$31*CY14+Analysis!$D$31*DA14+Analysis!$C$32*DC14+Analysis!$D$32*DE14+Analysis!$C$33*DG14+Analysis!$D$33*DI14)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT14+Analysis!$D$30*CV14+Analysis!$C$31*CX14+Analysis!$D$31*CZ14+Analysis!$C$32*DB14+Analysis!$D$32*DD14+Analysis!$C$33*DF14+Analysis!$D$33*DH14)","v":0.97258543843042511},0.88208117812307896,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C14,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.86126708446430911,2.1877552100194694E-2,1.2243119604737361E-4,0.96769713214904396,0.86126708446430922,6.6418056293447913E-3,2.6837312477628714E-3,0.90705539076722363,0.86126708446430911,3.4246350435834898E-2,0.85645338294182138,8.4698213397362956E-2,2.3021358960484146E-2,1.4358251056527964E-3,1.3821350687202305E-4,6.6556519717908213E-6,1]
[12,3,53,0.87595884305780392,0,8.7851323921482247E-2,3.6189833020713776E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ15*(Costs!$C$46*(365.2425/4))","v":253.9123266092231},{"$f":"DZ15*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.0907406252996941},{"$f":"DZ15*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.1427571303332353},{"$f":"0","v":0},{"$f":"BA15*Costs!$C$126*c_Explant","v":1.2267339030260618},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ15)","v":157.75060526253827},74.031878888957181,{"$f":"(EB15+ED15)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.383966727128922},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB15+ED15)","v":14.249779401191457},{"$f":"Costs!$C$127*c_Explant*(BC15+BK15+BN15+BR15+BU15)","v":8.2029280393778159E-2},560.21068645638968,25.036935719366266,14.990929379316443,6.7280150088766248,1129.8373843920406,0.89807251839304003,1014.675905175565,2.4342671191472892E-4,0.17395247530483865,null,1.1083550237095086E-3,9.9560311378361262E-5,null,null,null,6.4280799665963859E-5,1.2324763936299558E-2,3.7796050196499913E-4,0.1881708225897718,0.1689910445312863,3.6189833020713776E-2,0.85163968141933366,0,8.6303098716861301E-2,2.4165165820773594E-2,1.5406531297533681E-3,1.5399581769667248E-4,7.5720748675806804E-6,0.99999999999999989,2.338501516451404E-3,0.84261700761502989,6.1761751939756046E-3,4.9601010293697607E-4,1.1986990939805335E-5,null,null,null,null,8.6879610914851219E-4,8.3236583255921315E-2,2.1458607048116017E-3,5.1858646979876741E-5,8.6454387472526648E-5,2.3863256120039689E-2,2.1545531326137908E-4,1.5509448265218483E-5,1.4859107541889173E-3,3.8307164632975741E-5,9.2576266625653153E-7,5.5094238504465982E-7,1.5207185691858802E-4,1.3730183930397971E-6,7.7217352408783066E-8,7.494857515171897E-6,0.96381016697928634,1.1042121958950685E-2,{"$f":"(LN($CS15)-LN($CS16))/cycle_length*(1-VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9163153947923359E-2},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3420998493996871E-3},{"$f":"(LN($CS15)-LN($CS16))/cycle_length*VLOOKUP($C15,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.6601124671931764E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85929372913720303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ17","v":0.89990976371752496},{"$f":"CT14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I219*($B15-$B14))","v":0.96461739459432916},{"$f":"CU14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95378318827441388},{"$f":"CV14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96931970749690266},{"$f":"CW14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95989518848112243},{"$f":"CX14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96172512177574487},{"$f":"CY14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.9500284873697683},{"$f":"CZ14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96680516595657917},{"$f":"DA14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.95662566339537702},{"$f":"DB14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98032900430608294},{"$f":"DC14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97424125449081767},{"$f":"DD14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.98296168916600413},{"$f":"DE14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97767938285319467},{"$f":"DF14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97499788238729967},{"$f":"DG14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.96728799796127629},{"$f":"DH14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97833614657126278},{"$f":"DI14*EXP(-VLOOKUP($C15,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I219*($B15-$B14))","v":0.97164062599041245},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU15+Analysis!$D$30*CW15+Analysis!$C$31*CY15+Analysis!$D$31*DA15+Analysis!$C$32*DC15+Analysis!$D$32*DE15+Analysis!$C$33*DG15+Analysis!$D$33*DI15)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT15+Analysis!$D$30*CV15+Analysis!$C$31*CX15+Analysis!$D$31*CZ15+Analysis!$C$32*DB15+Analysis!$D$32*DD15+Analysis!$C$33*DF15+Analysis!$D$33*DH15)","v":0.96923174572484361},0.87222111128276825,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C15,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.85163968141933366,2.4165165820773594E-2,1.5399581769667248E-4,0.96381016697928623,0.85163968141933388,6.6690874045109887E-3,2.9583156404644293E-3,0.90003174875085434,0.85163968141933366,3.7844777831251335E-2,0.84712834451718177,8.7857928583379111E-2,2.5335146374280932E-2,1.6529324175616731E-3,1.7218741962411814E-4,8.6828567210244525E-6,1]
[13,3.25,53.25,0.86931251356436967,0,9.1187763793841359E-2,3.9499722641788894E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ16*(Costs!$C$46*(365.2425/4))","v":251.12592196146724},{"$f":"DZ16*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.0129276537980232},{"$f":"DZ16*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0972949904023537},{"$f":"0","v":0},{"$f":"BA16*Costs!$C$126*c_Explant","v":1.2275886698063134},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ16)","v":156.01946827695062},76.331366439486246,{"$f":"(EB16+ED16)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.362272010454724},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB16+ED16)","v":15.592294727053567},{"$f":"Costs!$C$127*c_Explant*(BC16+BK16+BN16+BR16+BU16)","v":8.8787150072724627E-2},580.27872157762442,24.943199733645862,14.872512321773083,6.7028259391810501,1149.6551814517161,0.89038189287598191,1023.6321566156594,2.9846914545124165E-4,0.17235012763142271,null,1.1116266133685499E-3,9.9541617607322029E-5,null,null,null,6.6640655370976129E-5,1.2777230063973166E-2,3.919042266920564E-4,0.18709553995388603,0.16658648101279494,3.9499722641788894E-2,0.84261700761502978,0,8.941275844989692E-2,2.6505126927788267E-2,1.7652117053699786E-3,1.9037902155156377E-4,9.7936385744682272E-6,1,2.8810743954387225E-3,0.8330471035171102,6.1804786450922666E-3,4.9635571412259165E-4,1.1995343265949781E-5,null,null,null,null,9.0010043445090508E-4,8.623575078425752E-2,2.2231800215646211E-3,5.3727209623868173E-5,9.4825937898329287E-5,2.6173982709783203E-2,2.3631828010673342E-4,1.7770034729346529E-5,1.7024903307399884E-3,4.3890642289149453E-5,1.0606976114942577E-6,6.8110857661528316E-7,1.8800050390144958E-4,1.6974090734989173E-6,9.9872076596435901E-8,9.693766497871791E-6,0.96050027735821086,1.3755051269342677E-2,{"$f":"(LN($CS16)-LN($CS17))/cycle_length*(1-VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9507325727830141E-2},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.3697403671340419E-3},{"$f":"(LN($CS16)-LN($CS17))/cycle_length*VLOOKUP($C16,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.7269108315191014E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85858403118125304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ18","v":0.89283699875935951},{"$f":"CT15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I220*($B16-$B15))","v":0.96156427789487031},{"$f":"CU15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94952940819068554},{"$f":"CV15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96666529837368154},{"$f":"CW15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95619094314081887},{"$f":"CX15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95842785626311844},{"$f":"CY15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.94543911658166691},{"$f":"CZ15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96393727811149066},{"$f":"DA15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.95262695245636397},{"$f":"DB15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97861657254119294},{"$f":"DC15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97184257924722062},{"$f":"DD15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.98147627051723574},{"$f":"DE15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97559684334393881},{"$f":"DF15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97282782604102114},{"$f":"DG15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.9642537996476962},{"$f":"DH15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.97645232245312108},{"$f":"DI15*EXP(-VLOOKUP($C16,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I220*($B16-$B15))","v":0.96900365409841138},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU16+Analysis!$D$30*CW16+Analysis!$C$31*CY16+Analysis!$D$31*DA16+Analysis!$C$32*DC16+Analysis!$D$32*DE16+Analysis!$C$33*DG16+Analysis!$D$33*DI16)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT16+Analysis!$D$30*CV16+Analysis!$C$31*CX16+Analysis!$D$31*CZ16+Analysis!$C$32*DB16+Analysis!$D$32*DD16+Analysis!$C$33*DF16+Analysis!$D$33*DH16)","v":0.96655984157236441},0.8629803880707918,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C16,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.84261700761502978,2.6505126927788267E-2,1.9037902155156377E-4,0.96050027735821109,0.84261700761502989,6.6841722878523855E-3,2.338501516451404E-3,0.8929677668763113,0.84261700761502989,4.1446998533374149E-2,0.83783205556606999,9.091449393962335E-2,2.7699322686629342E-2,1.8848714345532592E-3,2.111350838710814E-4,1.1122755878666597E-5,0.99999999999999989]
[14,3.5,53.5,0.8621725131087713,0,9.4433212466269206E-2,4.3394274424959405E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ17*(Costs!$C$46*(365.2425/4))","v":248.27591315989957},{"$f":"DZ17*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9333384764563535},{"$f":"DZ17*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0507951042334636},{"$f":"0","v":0},{"$f":"BA17*Costs!$C$126*c_Explant","v":1.2265352780009371},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ17)","v":154.24881531395846},78.546750038916997,{"$f":"(EB17+ED17)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.361625180289968},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB17+ED17)","v":16.963693787571458},{"$f":"Costs!$C$127*c_Explant*(BC17+BK17+BN17+BR17+BU17)","v":9.5662688922184963E-2},599.75261048257096,24.842841975470197,14.75133804319351,6.6758574430826725,1168.7257769725668,0.88275712587216437,1031.7010078130152,2.8734554573561408E-4,0.17078529207168436,null,1.113307420074272E-3,9.9368060536402783E-5,null,null,null,6.8927996079044143E-5,1.3215793436014932E-2,4.0542524604505852E-4,0.18597545977616967,0.16417116235476584,4.3394274424959405E-2,0.83304710351711031,0,9.2416229429349794E-2,2.8893518445470417E-2,2.0045311637365399E-3,2.3189114619059903E-4,1.2451873182864965E-5,0.99999999999999989,2.763989177512713E-3,0.82360002431081158,6.1751751865982488E-3,4.959297921059842E-4,1.1985050081750695E-5,null,null,null,null,9.3033577871646752E-4,8.9132502650122222E-2,2.2978590359763102E-3,5.5531964534798393E-5,1.0337075514631531E-4,2.8532534640446302E-2,2.5761304987780026E-4,2.0179216060766972E-5,1.9333063074228559E-3,4.9841138033113591E-5,1.2045022198034385E-6,8.2962422657890855E-7,2.2899399302937133E-4,2.0675289346488059E-6,1.2697981683030612E-7,1.2324893366034658E-5,0.95660572557504042,1.3347533544084356E-2,{"$f":"(LN($CS17)-LN($CS18))/cycle_length*(1-VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE))","v":2.9820434397608418E-2},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.394886199084967E-3},{"$f":"(LN($CS17)-LN($CS18))/cycle_length*VLOOKUP($C17,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.787680331572593E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85787311947530298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ19","v":0.88573733783783226},{"$f":"CT16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I221*($B17-$B16))","v":0.9577738896939666},{"$f":"CU16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9442561195954392},{"$f":"CV16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96336831445760129},{"$f":"CW16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.9515957848704687},{"$f":"CX16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.95433557618978226},{"$f":"CY16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.93975218538916494},{"$f":"CZ16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96037605104638335},{"$f":"DA16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.94766830099142407},{"$f":"DB16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97648722330328563},{"$f":"DC16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96886230986817667},{"$f":"DD16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97962871462060996},{"$f":"DE16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97300839445327991},{"$f":"DF16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97013089013808618},{"$f":"DG16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96048677821299755},{"$f":"DH16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.97411032376579887},{"$f":"DI16*EXP(-VLOOKUP($C17,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I221*($B17-$B16))","v":0.96572823828569898},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU17+Analysis!$D$30*CW17+Analysis!$C$31*CY17+Analysis!$D$31*DA17+Analysis!$C$32*DC17+Analysis!$D$32*DE17+Analysis!$C$33*DG17+Analysis!$D$33*DI17)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT17+Analysis!$D$30*CV17+Analysis!$C$31*CX17+Analysis!$D$31*CZ17+Analysis!$C$32*DB17+Analysis!$D$32*DD17+Analysis!$C$33*DF17+Analysis!$D$33*DH17)","v":0.9632417798118369},0.85317920974471184,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C17,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.83304710351711031,2.8893518445470417E-2,2.3189114619059903E-4,0.95660572557504064,0.83304710351711053,6.6888297024808073E-3,2.8810743954387225E-3,0.88587924472631796,0.83304710351711031,4.5303690190699242E-2,0.82832356391396089,9.3861953633035136E-2,3.0109920956999506E-2,2.1314837678268724E-3,2.5536313862654198E-4,1.4024398851675933E-5,0.99999999999999989]
[15,3.75,53.75,0.85520518291040271,0,9.7581711133158153E-2,4.7213105956439079E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ18*(Costs!$C$46*(365.2425/4))","v":245.43025972562489},{"$f":"DZ18*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.8538709268442801},{"$f":"DZ18*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0043662789269945},{"$f":"0","v":0},{"$f":"BA18*Costs!$C$126*c_Explant","v":1.2241639504711317},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ18)","v":152.48086825278591},80.68049465027164,{"$f":"(EB18+ED18)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.380541900482699},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB18+ED18)","v":18.361939647990006},{"$f":"Costs!$C$127*c_Explant*(BC18+BK18+BN18+BR18+BU18)","v":0.1026468792787258},618.61310131744972,24.741553535330354,14.631238941466282,6.6486388507946605,1187.1536848577173,0.87519765340356559,1038.9941192168701,2.9865673023964339E-4,0.16921378854820257,null,1.1139102206746102E-3,9.9087826487507998E-5,null,null,null,7.1138707514568575E-5,1.3639665295688124E-2,4.1849892397978933E-4,0.18485474625278686,0.16178444014095061,4.7213105956439079E-2,0.82360002431081158,0,9.5307677836720464E-2,3.1326323468528601E-2,2.2584363719172053E-3,2.7883513106248493E-4,1.5596924520486901E-5,1,2.8706732054098608E-3,0.81405918185896398,6.1632363837085214E-3,4.9497098399832972E-4,1.1961878730942694E-5,null,null,null,null,9.5944341405606063E-4,9.1921212321832868E-2,2.3697526946005821E-3,5.7269406230956944E-5,1.1207446815488793E-4,3.0934945192309753E-2,2.7930380806396026E-4,2.2735229231089065E-5,2.1781897741124817E-3,5.6154297318035661E-5,1.3570712555989136E-6,9.9757314477460123E-7,2.7535147894945839E-4,2.48607896825192E-6,1.590519425987166E-7,1.5437872577888184E-5,0.95278689404356098,1.402345822978035E-2,{"$f":"(LN($CS18)-LN($CS19))/cycle_length*(1-VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.0107881253888285E-2},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4179711246731144E-3},{"$f":"(LN($CS18)-LN($CS19))/cycle_length*VLOOKUP($C18,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8434692746269165E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85716099401935308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ20","v":0.878619696094463},{"$f":"CT17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I222*($B18-$B17))","v":0.95410937782065519},{"$f":"CU17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.93916608149221292},{"$f":"CV17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96017914627170087},{"$f":"CW17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94715702485039455},{"$f":"CX17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.950380481310939},{"$f":"CY17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.9342653893242221},{"$f":"CZ17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95693224729921622},{"$f":"DA17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.94288031420573337},{"$f":"DB17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97442499210866651},{"$f":"DC17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96597851861681472},{"$f":"DD17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97783887603292918},{"$f":"DE17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97050271617868089},{"$f":"DF17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96752050102816489},{"$f":"DG17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.95684473019957006},{"$f":"DH17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.97184264448410762},{"$f":"DI17*EXP(-VLOOKUP($C18,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I222*($B18-$B17))","v":0.96255983739536255},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU18+Analysis!$D$30*CW18+Analysis!$C$31*CY18+Analysis!$D$31*DA18+Analysis!$C$32*DC18+Analysis!$D$32*DE18+Analysis!$C$33*DG18+Analysis!$D$33*DI18)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT18+Analysis!$D$30*CV18+Analysis!$C$31*CX18+Analysis!$D$31*CZ18+Analysis!$C$32*DB18+Analysis!$D$32*DD18+Analysis!$C$33*DF18+Analysis!$D$33*DH18)","v":0.96003291110790068},0.84350382459830631,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C18,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.82360002431081158,3.1326323468528601E-2,2.7883513106248493E-4,0.95278689404356087,0.82360002431081181,6.6830900287859832E-3,2.763989177512713E-3,0.87877231077007101,0.82360002431081158,4.9196147427408715E-2,0.81882960308488784,9.6696063271130922E-2,3.2562996169718632E-2,2.3925806195277733E-3,3.0517045366498948E-4,1.7438973661112959E-5,0.99999999999999989]
[16,4,54,0.84819035650614005,0,0.10063045459548148,5.1179188898378344E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ19*(Costs!$C$46*(365.2425/4))","v":242.5042740411711},{"$f":"DZ19*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.7721600235617769},{"$f":"DZ19*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9566267767949088},{"$f":"0","v":0},{"$f":"BA19*Costs!$C$126*c_Explant","v":1.2202491768607076},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ19)","v":150.66301238546336},82.728119176206931,{"$f":"(EB19+ED19)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":14.417541522521057},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB19+ED19)","v":19.785000434053526},{"$f":"Costs!$C$127*c_Explant*(BC19+BK19+BN19+BR19+BU19)","v":0.10972928549086348},636.8369569194615,24.631800580909548,14.507298745913337,6.619145643922681,1204.7519147123312,0.86770291632177787,1045.3667498401355,3.4565623289769122E-4,0.16756523699193565,null,1.113236779310082E-3,9.8682963661178674E-5,null,null,null,7.3270993844995499E-5,1.4048501411524547E-2,4.3111423929668557E-4,0.18367569961247082,0.15937594021118379,5.1179188898378344E-2,0.81405918185896387,0,9.8084448705541394E-2,3.379966887090867E-2,2.5267248671383409E-3,3.3150577626749403E-4,1.9281022801739016E-5,0.99999999999999978,3.334265984868108E-3,0.80407607726930364,6.1435268708279452E-3,4.9338810831788145E-4,1.1923625646321991E-5,null,null,null,null,9.8739661345094215E-4,9.4599319168998414E-2,2.4387949837218208E-3,5.8937939370220195E-5,1.209232202535364E-4,3.3377389628572625E-2,3.0135602208250783E-4,2.5436036087887271E-5,2.4369454619278595E-3,6.2825086061517839E-5,1.5182830610762643E-6,1.186010021341255E-6,3.2736407865007307E-4,2.9556875960796972E-6,1.9662107923126662E-7,1.908440172250775E-5,0.94882081110162131,1.6484695063368526E-2,{"$f":"(LN($CS19)-LN($CS20))/cycle_length*(1-VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.037375168592478E-2},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.439323242483981E-3},{"$f":"(LN($CS19)-LN($CS20))/cycle_length*VLOOKUP($C19,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.8950705708966894E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85644765481340301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ21","v":0.87149146993254467},{"$f":"CT18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I223*($B19-$B18))","v":0.95027365050136292},{"$f":"CU18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93384680309711043},{"$f":"CV18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95683920014000778},{"$f":"CW18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94251488437215025},{"$f":"CX18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.94624195044348791},{"$f":"CY18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9285341325626425},{"$f":"CZ18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.9533266489814981},{"$f":"DA18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.93787494635535795},{"$f":"DB18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97226259931375325},{"$f":"DC18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96295734940713273},{"$f":"DD18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.97596155652375971},{"$f":"DE18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96787658910475272},{"$f":"DF18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96478495469445757},{"$f":"DG18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95303238212894092},{"$f":"DH18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.96946535300502679},{"$f":"DI18*EXP(-VLOOKUP($C19,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I223*($B19-$B18))","v":0.95924153937185241},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU19+Analysis!$D$30*CW19+Analysis!$C$31*CY19+Analysis!$D$31*DA19+Analysis!$C$32*DC19+Analysis!$D$32*DE19+Analysis!$C$33*DG19+Analysis!$D$33*DI19)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT19+Analysis!$D$30*CV19+Analysis!$C$31*CX19+Analysis!$D$31*CZ19+Analysis!$C$32*DB19+Analysis!$D$32*DD19+Analysis!$C$33*DF19+Analysis!$D$33*DH19)","v":0.956673058785806},0.83373241024610578,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C19,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.81405918185896387,3.379966887090867E-2,3.3150577626749403E-4,0.94882081110162164,0.8140591818589642,6.6701692464377939E-3,2.8706732054098608E-3,0.8716553123862687,0.81405918185896398,5.3413891141258871E-2,0.80906762956413381,9.9413647372683878E-2,3.5054620795760501E-2,2.6679439580826253E-3,3.6084747048954248E-4,2.1419697590701363E-5,1]
[17,4.25,54.25,0.8407758391546275,0,0.10357556746123293,5.564859338413939E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ20*(Costs!$C$46*(365.2425/4))","v":239.59003204046138},{"$f":"DZ20*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6907770736973937},{"$f":"DZ20*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.9090788810736528},{"$f":"0","v":0},{"$f":"BA20*Costs!$C$126*c_Explant","v":1.2154084993239227},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ20)","v":148.85245263189535},84.69382179661271,{"$f":"(EB20+ED20)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.471159811669779},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB20+ED20)","v":21.230866795913609},{"$f":"Costs!$C$127*c_Explant*(BC20+BK20+BN20+BR20+BU20)","v":0.11690137867499197},654.41813400486751,24.521424249791497,14.384732911718279,6.5894849210326774,1221.6842749967327,0.86027236026664922,1050.9812147520895,2.9688241722355615E-4,0.16603154253095873,null,1.1118216538827813E-3,9.8203704121434669E-5,null,null,null,7.5322291967502998E-5,1.4441810444037223E-2,4.4325563655000117E-4,0.18249883867874125,0.15699870669608321,5.564859338413939E-2,0.80407607726930364,0,0.10074284603982636,3.6309572720612325E-2,2.8091630490269096E-3,3.9018916471159092E-4,2.3558372379663712E-5,0.99999999999999989,2.8400185479915247E-3,0.79461359578166302,6.1191557562357921E-3,4.9143085829211571E-4,1.1876325121218033E-5,null,null,null,null,1.0141581700455064E-3,9.7163258521494669E-2,2.5048940052196846E-3,6.0535343066502475E-5,1.2990276550269535E-4,3.5855935765866813E-2,3.2373418924281619E-4,2.8279285022723347E-5,2.7093480707675098E-3,6.9847695968509546E-5,1.6879972681669062E-6,1.3959583593901236E-6,3.8531430083433085E-4,3.4789055178699535E-6,2.4023998362803451E-7,2.3318132396035679E-5,0.94435140661586037,1.4211897464232404E-2,{"$f":"(LN($CS20)-LN($CS21))/cycle_length*(1-VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.062121345538131E-2},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4591969562123136E-3},{"$f":"(LN($CS20)-LN($CS21))/cycle_length*VLOOKUP($C20,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9430990334201796E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8557331018574531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ22","v":0.8643588953612924},{"$f":"CT19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I224*($B20-$B19))","v":0.9457834598248035},{"$f":"CU19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92763110993488673},{"$f":"CV19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95292706891305445},{"$f":"CW19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93708591577730571},{"$f":"CX19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.9413990601919966},{"$f":"CY19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.92184048170345301},{"$f":"CZ19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94910468935140202},{"$f":"DA19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.93202379164263416},{"$f":"DB19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96972627278420442},{"$f":"DC19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95941725115418031},{"$f":"DD19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.97375888135615862},{"$f":"DE19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96479797133545908},{"$f":"DF19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96157848911036359},{"$f":"DG19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.94856938463175955},{"$f":"DH19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.96667765637454572},{"$f":"DI19*EXP(-VLOOKUP($C20,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I224*($B20-$B19))","v":0.95535463299364398},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU20+Analysis!$D$30*CW20+Analysis!$C$31*CY20+Analysis!$D$31*DA20+Analysis!$C$32*DC20+Analysis!$D$32*DE20+Analysis!$C$33*DG20+Analysis!$D$33*DI20)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT20+Analysis!$D$30*CV20+Analysis!$C$31*CX20+Analysis!$D$31*CZ20+Analysis!$C$32*DB20+Analysis!$D$32*DD20+Analysis!$C$33*DF20+Analysis!$D$33*DH20)","v":0.95273855582729272},0.82350804568299174,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C20,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.80407607726930364,3.6309572720612325E-2,3.9018916471159092E-4,0.94435140661586059,0.80407607726930397,6.6488386047921485E-3,3.334265984868108E-3,0.86453605666111177,0.80407607726930375,5.7655590867592123E-2,0.79934483652548338,0.10201263015877841,3.7580916674995468E-2,2.9573284886124781E-3,4.2267558075721566E-4,2.6021703780868127E-5,0.99999999999999989]
[18,4.5,54.5,0.83392101840784449,0,0.10641639324111059,5.9662588351044869E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ21*(Costs!$C$46*(365.2425/4))","v":236.74202976100648},{"$f":"DZ21*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6112439303736492},{"$f":"DZ21*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8626117327158838},{"$f":"0","v":0},{"$f":"BA21*Costs!$C$126*c_Explant","v":1.2100421698509489},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ21)","v":147.08304628060569},86.581583350240024,{"$f":"(EB21+ED21)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.540011098561003},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB21+ED21)","v":22.697637197930369},{"$f":"Costs!$C$127*c_Explant*(BC21+BK21+BN21+BR21+BU21)","v":0.1241550892188354},671.36374324681253,24.415076213289726,14.266606353728484,6.560906695894885,1238.0586931202283,0.85290543562527976,1055.9469889853729,3.0831632090603275E-4,0.16449207718381703,null,1.1100090095371006E-3,9.7682561255432637E-5,null,null,null,7.7292391616778412E-5,1.4819552173114221E-2,4.5492139105659342E-4,0.18135985103130317,0.15468280274878948,5.9662588351044869E-2,0.79461359578166302,0,0.10328241427773047,3.8852260629378618E-2,3.105493928198047E-3,4.551619968028404E-4,2.8485035182072539E-5,0.99999999999999989,2.9478899608905013E-3,0.78507248269479635,6.0921381684020141E-3,4.8926106936909213E-4,1.1823888205099652E-5,null,null,null,null,1.0397234977893774E-3,9.961259100446726E-2,2.5680384318964677E-3,6.2061343577362999E-5,1.3899960048063768E-4,3.8366856371594968E-2,3.4640465730301115E-4,3.1262388974634437E-5,2.9951497425748019E-3,7.7215737194025617E-5,1.8660594545849028E-6,1.6284080947846757E-6,4.4947538892853973E-4,4.0581997795159927E-6,2.904803555823061E-7,2.8194554826490233E-5,0.94033741164895501,1.4929172818936243E-2,{"$f":"(LN($CS21)-LN($CS22))/cycle_length*(1-VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.085277427568461E-2},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4777936609215396E-3},{"$f":"(LN($CS21)-LN($CS22))/cycle_length*VLOOKUP($C21,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":5.9880413701870676E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.85501733515150302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ23","v":0.8572272994722453},{"$f":"CT20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I225*($B21-$B20))","v":0.94192853875976668},{"$f":"CU20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92230445123841165},{"$f":"CV20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94956642338032737},{"$f":"CW20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93242954821082857},{"$f":"CX20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.93724286769465504},{"$f":"CY20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.91610720106170407},{"$f":"CZ20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94547904460640708},{"$f":"DA20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.92700756964132047},{"$f":"DB20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96754447253613984},{"$f":"DC20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95637502136247854},{"$f":"DD20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.97186347260196893},{"$f":"DE20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96215109563337631},{"$f":"DF20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95882206236329681},{"$f":"DG20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.94473765813841526},{"$f":"DH20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.96428021977933087},{"$f":"DI20*EXP(-VLOOKUP($C21,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I225*($B21-$B20))","v":0.95201554233862062},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU21+Analysis!$D$30*CW21+Analysis!$C$31*CY21+Analysis!$D$31*DA21+Analysis!$C$32*DC21+Analysis!$D$32*DE21+Analysis!$C$33*DG21+Analysis!$D$33*DI21)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT21+Analysis!$D$30*CV21+Analysis!$C$31*CX21+Analysis!$D$31*CZ21+Analysis!$C$32*DB21+Analysis!$D$32*DD21+Analysis!$C$33*DF21+Analysis!$D$33*DH21)","v":0.94935950655326329},0.81381688603095725,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C21,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.79461359578166302,3.8852260629378618E-2,4.551619968028404E-4,0.94033741164895512,0.79461359578166324,6.6224629396491258E-3,2.8400185479915247E-3,0.85741563838592527,0.79461359578166313,6.1742485519337628E-2,0.78984303923822974,0.10449357172529987,4.0138208251119571E-2,3.2604667799291612E-3,4.9092656146270286E-4,3.1301924621331835E-5,0.99999999999999989]
[19,4.75,54.75,0.82702332969377945,0,0.10915428761859014,6.382238268763038E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ22*(Costs!$C$46*(365.2425/4))","v":233.7644121982091},{"$f":"DZ22*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.5280911583082437},{"$f":"DZ22*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8140298203904175},{"$f":"0","v":0},{"$f":"BA22*Costs!$C$126*c_Explant","v":1.2032499576498703},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ22)","v":145.23311256905899},88.38224098359828,{"$f":"(EB22+ED22)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.622688839148239},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB22+ED22)","v":24.183381458420136},{"$f":"Costs!$C$127*c_Explant*(BC22+BK22+BN22+BR22+BU22)","v":0.13147948550963298},687.65653077554339,24.295638362223873,14.141634476312746,6.5288109289205964,1253.4853010132936,0.84560159749136787,1059.9491729687891,3.9109115281713079E-4,0.16280506732482755,null,1.1070148607083762E-3,9.7047043829181747E-5,null,null,null,7.9182545521596065E-5,1.5181966885443158E-2,4.6611838332720197E-4,0.18012748819647417,0.15231609177104607,6.382238268763038E-2,0.78507248269479635,0,0.10570472917286927,4.1424155872860524E-2,3.4154396316602759E-3,5.2669112612256533E-4,3.4118814060591127E-5,1,3.7711390632298794E-3,0.77474512960467501,6.0579417608477432E-3,4.8651474772206142E-4,1.17575183216924E-5,null,null,null,null,1.0641084594804218E-3,0.10194883638196825,2.6282674436636047E-3,6.3516887756989997E-5,1.4820092893697248E-4,4.0906619407541554E-2,3.6933553638199881E-4,3.4382550651548512E-5,3.2940824777212925E-3,8.4922300638135695E-5,2.0523026492992656E-6,1.8843139349367793E-6,5.2011086255449284E-4,4.6959496331357296E-6,3.479316482152224E-7,3.3770882412375906E-5,0.93617761731236993,1.9341718615111747E-2,{"$f":"(LN($CS22)-LN($CS23))/cycle_length*(1-VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.1070454565708269E-2},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.4952756169332965E-3},{"$f":"(LN($CS22)-LN($CS23))/cycle_length*VLOOKUP($C22,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":6.0302897129289158E-5},null,null,null,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,4.1000000000000002E-2,0.8543003546955531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ24","v":0.85010128249800254},{"$f":"CT21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I226*($B22-$B21))","v":0.93789514366154436},{"$f":"CU21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91674074097831182},{"$f":"CV21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94604819935931073},{"$f":"CW21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92756208084023883},{"$f":"CX21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.93289577068871077},{"$f":"CY21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.91012171967799982},{"$f":"CZ21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94168454165099913},{"$f":"DA21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.92176616553751056},{"$f":"DB21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96525736841248255},{"$f":"DC21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95318897759870957},{"$f":"DD21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96987596302362655},{"$f":"DE21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95937787655589146},{"$f":"DF21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.95593442859571931},{"$f":"DG21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94072838113462642},{"$f":"DH21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.96176766611363673},{"$f":"DI21*EXP(-VLOOKUP($C22,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I226*($B22-$B21))","v":0.94851977050500569},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU22+Analysis!$D$30*CW22+Analysis!$C$31*CY22+Analysis!$D$31*DA22+Analysis!$C$32*DC22+Analysis!$D$32*DE22+Analysis!$C$33*DG22+Analysis!$D$33*DI22)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT22+Analysis!$D$30*CV22+Analysis!$C$31*CX22+Analysis!$D$31*CZ22+Analysis!$C$32*DB22+Analysis!$D$32*DD22+Analysis!$C$33*DF22+Analysis!$D$33*DH22)","v":0.94582282259436179},0.80404519450334766,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C22,Costs!$B$215:$C$222,2,TRUE)","v":0.84329482672024103},0.15670517327975897,0.78507248269479635,4.1424155872860524E-2,5.2669112612256533E-4,0.93617761731236959,0.78507248269479657,6.5932231259762065E-3,2.9478899608905013E-3,0.85030132188594298,0.78507248269479646,6.6332414311571372E-2,0.77990880614973568,0.10685575365784263,4.272277873589387E-2,3.5770660259211249E-3,5.6586214465759697E-4,3.7318974377701012E-5,1]
[20,5,55,0.8193715643667947,0,0.11178598969769278,6.884244593551235E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ23*(Costs!$C$46*(365.2425/4))","v":230.82215742945618},{"$f":"DZ23*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.4459259255391927},{"$f":"DZ23*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7660248767735314},{"$f":"0","v":0},{"$f":"BA23*Costs!$C$126*c_Explant","v":1.2244399394103147},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ23)","v":143.40514904792718},86.123077699408725,{"$f":"(EB23+ED23)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.688461283347038},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB23+ED23)","v":25.645926805568084},{"$f":"Costs!$C$127*c_Explant*(BC23+BK23+BN23+BR23+BU23)","v":0.13785273153530309},703.27651587136597,24.173064529525409,14.017976004747601,6.4958724497339073,1264.2224445943386,0.83836030562490627,1059.873915027976,2.9378900373724719E-4,0.16133062768647943,null,1.1275769661367476E-3,6.8475286248917728E-5,null,null,null,1.0451917505153735E-4,1.5479170773552892E-2,4.7608510112792099E-4,0.17888024399233471,0.14996609602367153,6.884244593551235E-2,0.7747451296046749,0,0.10800677814281599,4.4021401598927215E-2,3.7386924201819735E-3,6.050331631926284E-4,4.0519134694810904E-5,0.99999999999999989,2.7886332710106679E-3,0.76543997847819412,6.1646258912747415E-3,3.4358851947602885E-4,8.3034447193580714E-6,null,null,null,null,1.4034183511865026E-3,0.10385705013957992,2.6815061535378185E-3,6.4803498511751596E-5,1.574929524235113E-4,4.347141620750921E-2,3.9249243899449503E-4,4.8579817323939482E-5,3.595048133237307E-3,9.2821273843080452E-5,2.2431957776464291E-6,2.1645939412266537E-6,5.974741262471196E-4,5.3944430042821756E-6,5.333373718040117E-7,3.9985797323006891E-5,0.93115755406448764,1.4484841782342356E-2,{"$f":"(LN($CS23)-LN($CS24))/cycle_length*(1-VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2020571371180584E-2},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7846826237699631E-3},{"$f":"(LN($CS23)-LN($CS24))/cycle_length*VLOOKUP($C23,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3130118348167579E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.853582160489603,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ25","v":0.84298485310708027},{"$f":"CT22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I227*($B23-$B22))","v":0.93269401999269086},{"$f":"CU22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90958072491579323},{"$f":"CV22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94150837920955832},{"$f":"CW22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92129219494748871},{"$f":"CX22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.92729242455965299},{"$f":"CY22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.90242337765445735},{"$f":"CZ22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93678995723808878},{"$f":"DA22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.91501798359265729},{"$f":"DB22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96230159111621472},{"$f":"DC22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94907602379179556},{"$f":"DD22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.96730642967426783},{"$f":"DE22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95579599834218298},{"$f":"DF22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95220532810069081},{"$f":"DG22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.93555813010585054},{"$f":"DH22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.95852142866306578},{"$f":"DI22*EXP(-VLOOKUP($C23,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I227*($B23-$B22))","v":0.94400874995984851},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU23+Analysis!$D$30*CW23+Analysis!$C$31*CY23+Analysis!$D$31*DA23+Analysis!$C$32*DC23+Analysis!$D$32*DE23+Analysis!$C$33*DG23+Analysis!$D$33*DI23)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT23+Analysis!$D$30*CV23+Analysis!$C$31*CX23+Analysis!$D$31*CZ23+Analysis!$C$32*DB23+Analysis!$D$32*DD23+Analysis!$C$33*DF23+Analysis!$D$33*DH23)","v":0.94126040239137687},0.7934682620454061,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C23,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7747451296046749,4.4021401598927215E-2,6.050331631926284E-4,0.93115755406448764,0.77474512960467523,6.5562140268914972E-3,3.7711390632298794E-3,0.84320037569751283,0.77474512960467512,7.1042857097141171E-2,0.77009255404143451,0.10901422708683534,4.5258956239725139E-2,3.8996699678224426E-3,6.4766428164141424E-4,4.4071285399873201E-5,0.99999999999999989]
[21,5.25,55.25,0.81262678475880745,0,0.11412994698242251,7.3243268258770006E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ24*(Costs!$C$46*(365.2425/4))","v":227.77432994726462},{"$f":"DZ24*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.3608124754145727},{"$f":"DZ24*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7162974405261884},{"$f":"0","v":0},{"$f":"BA24*Costs!$C$126*c_Explant","v":1.215783289165941},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ24)","v":141.51159533010602},87.658540289432977,{"$f":"(EB24+ED24)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":19.735585396350324},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB24+ED24)","v":27.082881295896147},{"$f":"Costs!$C$127*c_Explant*(BC24+BK24+BN24+BR24+BU24)","v":0.14489383606789968},717.14144010434688,24.034967499564878,13.887479802229619,6.458762521399624,1276.7233692277657,0.83118102441222164,1061.1882379257574,4.7092285246932866E-4,0.15949188184938851,null,1.1228272133885326E-3,6.7929815617093998E-5,null,null,null,1.0657747656215872E-4,1.5784013813254203E-2,4.855317249584117E-4,0.17752968474563821,0.14755930523045832,7.3243268258770006E-2,0.76543997847819412,0,0.11002167603085466,4.6496510880523062E-2,4.0606475154629116E-3,6.9029540009020007E-4,4.762343610493549E-5,1,4.5613512977136705E-3,0.75440818036048563,6.12104269171505E-3,3.411593879642632E-4,8.2447403154543636E-6,null,null,null,null,1.4295995290761099E-3,0.10579453364369354,2.7315304314436159E-3,6.6012426641393523E-5,1.6634801505602105E-4,4.5915602485802183E-2,4.1456037966486076E-4,5.2763237075409234E-5,3.9046333930537968E-3,1.0081451819314454E-4,2.4363671405612748E-6,2.4696319666301575E-6,6.8167113162024954E-4,6.1546365033203761E-6,6.268484862717306E-7,4.6996587618663758E-5,0.92675673174122952,2.4009932200732109E-2,{"$f":"(LN($CS24)-LN($CS25))/cycle_length*(1-VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.221979857142996E-2},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.7957866518132424E-3},{"$f":"(LN($CS24)-LN($CS25))/cycle_length*VLOOKUP($C24,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3398467486142787E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85286275253365307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ26","v":0.83588153121294706},{"$f":"CT23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I228*($B24-$B23))","v":0.92881690663476812},{"$f":"CU23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90425401413805739},{"$f":"CV23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93812200345782204},{"$f":"CW23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.91662337747894584},{"$f":"CX23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.92311717280579209},{"$f":"CY23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.89669945187576416},{"$f":"CZ23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93314023346942099},{"$f":"DA23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.90999549168593152},{"$f":"DB23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96009343145160697},{"$f":"DC23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94600675482566565},{"$f":"DD23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.96538612436447058},{"$f":"DE23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95312167644776047},{"$f":"DF23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94942149562907252},{"$f":"DG23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.93170386249877524},{"$f":"DH23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.95609694242489562},{"$f":"DI23*EXP(-VLOOKUP($C24,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I228*($B24-$B23))","v":0.94064372984095368},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU24+Analysis!$D$30*CW24+Analysis!$C$31*CY24+Analysis!$D$31*DA24+Analysis!$C$32*DC24+Analysis!$D$32*DE24+Analysis!$C$33*DG24+Analysis!$D$33*DI24)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT24+Analysis!$D$30*CV24+Analysis!$C$31*CX24+Analysis!$D$31*CZ24+Analysis!$C$32*DB24+Analysis!$D$32*DD24+Analysis!$C$33*DF24+Analysis!$D$33*DH24)","v":0.93785806439911046},0.78393823493033921,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C24,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.76543997847819412,4.6496510880523062E-2,6.9029540009020007E-4,0.92675673174122997,0.76543997847819445,6.5165178554701282E-3,2.7886332710106679E-3,0.83610806870001586,0.76543997847819434,7.6349847538457055E-2,0.75992407941933982,0.11096862618313162,4.7742401592866565E-2,4.2270492275692084E-3,7.3639052495179705E-4,5.1605513683740446E-5,0.99999999999999989]
[22,5.5,55.5,0.80417895831550912,0,0.11636461486634665,7.9456426818144119E-2,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ25*(Costs!$C$46*(365.2425/4))","v":224.64616502768783},{"$f":"DZ25*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.2734555267619081},{"$f":"DZ25*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6652592428203343},{"$f":"0","v":0},{"$f":"BA25*Costs!$C$126*c_Explant","v":1.2061344701791428},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ25)","v":139.56812958342829},89.110774778079048,{"$f":"(EB25+ED25)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.791643738374809},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB25+ED25)","v":28.532096109857488},{"$f":"Costs!$C$127*c_Explant*(BC25+BK25+BN25+BR25+BU25)","v":0.15197502325222487},730.32794146444451,23.887614759843277,13.752756147998888,6.4191653655991576,1288.3331112383269,0.82406322282635724,1061.6679357209634,3.5809969629584852E-4,0.15789743924219898,null,1.1172624460974597E-3,6.7329730392776417E-5,null,null,null,1.0852815214223964E-4,1.607291911774035E-2,4.9448830260717062E-4,0.17611606668747487,0.14513077350598219,7.9456426818144119E-2,0.75440818036048563,0,0.11191557633540861,4.8988292305210054E-2,4.3934509396755042E-3,7.8248564981339404E-4,5.5587591262545409E-5,0.99999999999999989,3.4221156988472629E-3,0.74456696923846422,6.0724642703227473E-3,3.3845184525542043E-4,8.1793075959838121E-6,null,null,null,null,1.4542084887028304E-3,0.10761566841200723,2.7785506778408675E-3,6.7148756857681252E-5,1.7526272469983172E-4,4.8376252612247685E-2,4.3677696826253975E-4,5.7087617831032439E-5,4.2246501781982217E-3,1.0907709620250332E-4,2.6360474437469608E-6,2.7994559632818325E-6,7.7270959405959265E-4,6.9765997905195231E-6,7.3167751612125021E-7,5.4855913746424156E-5,0.92054357318185553,1.8264024558032776E-2,{"$f":"(LN($CS25)-LN($CS26))/cycle_length*(1-VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2409084414740968E-2},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8063365933357362E-3},{"$f":"(LN($CS25)-LN($CS26))/cycle_length*VLOOKUP($C25,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3653426110365969E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85214213082770307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ27","v":0.82879442761483524},{"$f":"CT24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I229*($B25-$B24))","v":0.92242395424133716},{"$f":"CU24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.89549073059743434},{"$f":"CV24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93253405304142056},{"$f":"CW24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90893433953741387},{"$f":"CX24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.91623579637794517},{"$f":"CY24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.88728880796826159},{"$f":"CZ24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92712012797152654},{"$f":"DA24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.90172864175480527},{"$f":"DB24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.9564433597320845},{"$f":"DC24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94093962082560112},{"$f":"DD24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.96221056553154116},{"$f":"DE24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94870400489665707},{"$f":"DF24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.94482369448412606},{"$f":"DG24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.92534826543804483},{"$f":"DH24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.95209053723683423},{"$f":"DI24*EXP(-VLOOKUP($C25,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I229*($B25-$B24))","v":0.93509078092039322},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU25+Analysis!$D$30*CW25+Analysis!$C$31*CY25+Analysis!$D$31*DA25+Analysis!$C$32*DC25+Analysis!$D$32*DE25+Analysis!$C$33*DG25+Analysis!$D$33*DI25)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT25+Analysis!$D$30*CV25+Analysis!$C$31*CX25+Analysis!$D$31*CZ25+Analysis!$C$32*DB25+Analysis!$D$32*DD25+Analysis!$C$33*DF25+Analysis!$D$33*DH25)","v":0.9322454489304618},0.77263983324285723,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C25,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.75440818036048563,4.8988292305210054E-2,7.8248564981339404E-4,0.92054357318185587,0.75440818036048596,6.4704468199947669E-3,4.5613512977136705E-3,0.8290402476475438,0.75440818036048585,8.2012529649924296E-2,0.74948757479947492,0.1128018545088693,5.0240773720277014E-2,4.5651030752949656E-3,8.3213617003774498E-4,6.0028076121618024E-5,0.99999999999999989]
[23,5.75,55.75,0.79694201106407025,0,0.11848935645422509,8.4568632481704473E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ26*(Costs!$C$46*(365.2425/4))","v":221.79720543538329},{"$f":"DZ26*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.1938956495761062},{"$f":"DZ26*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.6187764752341223},{"$f":"0","v":0},{"$f":"BA26*Costs!$C$126*c_Explant","v":1.1974665826734909},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ26)","v":137.79812847298109},90.494598783872235,{"$f":"(EB26+ED26)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":21.855407252428158},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB26+ED26)","v":29.991884628891739},{"$f":"Costs!$C$127*c_Explant*(BC26+BK26+BN26+BR26+BU26)","v":0.15909147809489538},742.88738413180147,23.762254732011481,13.634360025983858,6.3854781700805328,1299.7759318190124,0.817006374387795,1061.9252215719691,2.9646005153760699E-4,0.15644301737527724,null,1.112581841338693E-3,6.6785227457927539E-5,null,null,null,1.1037097972508397E-4,1.6345853892892205E-2,5.0295331493836672E-4,0.1748780226831671,0.14287645927248094,8.4568632481704473E-2,0.74456696923846422,0,0.11368813268232998,5.1493255135343967E-2,4.7367552109144253E-3,8.8178669026209593E-4,6.4468560980690645E-5,0.99999999999999989,2.795806640552801E-3,0.73539819801536221,6.0288244950915237E-3,3.3601956047019365E-4,8.120526987462127E-6,null,null,null,null,1.4772407293506551E-3,0.10932012137841292,2.8225582932284612E-3,6.8212281337948845E-5,1.8422459273445964E-4,5.0849919461050268E-2,4.5911108155923615E-4,6.1548444480822266E-5,4.5547643573661898E-3,1.1760038086752427E-4,2.8420281998888763E-6,3.1547198456424914E-6,8.7077000791269056E-4,7.8619625037628873E-6,8.4857421404489028E-7,6.3619986766645759E-5,0.91543136751829546,1.5113017371508275E-2,{"$f":"(LN($CS26)-LN($CS27))/cycle_length*(1-VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.258942446251481E-2},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8163879364520399E-3},{"$f":"(LN($CS26)-LN($CS27))/cycle_length*VLOOKUP($C26,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.3896335192569313E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.85142029537175301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ28","v":0.82172630673511227},{"$f":"CT25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I230*($B26-$B25))","v":0.91758894737911412},{"$f":"CU25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88887954526855661},{"$f":"CV25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92830439972286438},{"$f":"CW25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.90312686470706283},{"$f":"CX25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.91103403134595462},{"$f":"CY25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.88019431639627888},{"$f":"CZ25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92256536422424285},{"$f":"DA25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.89548861015162728},{"$f":"DB25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95367525987248325},{"$f":"DC25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93710214657672664},{"$f":"DD25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.95980123068154055},{"$f":"DE25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94535624893344339},{"$f":"DF25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94134007504429862},{"$f":"DG25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.92054124869912379},{"$f":"DH25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.94905324893343679},{"$f":"DI25*EXP(-VLOOKUP($C26,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I230*($B26-$B25))","v":0.93088742304678329},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU26+Analysis!$D$30*CW26+Analysis!$C$31*CY26+Analysis!$D$31*DA26+Analysis!$C$32*DC26+Analysis!$D$32*DE26+Analysis!$C$33*DG26+Analysis!$D$33*DI26)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT26+Analysis!$D$30*CV26+Analysis!$C$31*CX26+Analysis!$D$31*CZ26+Analysis!$C$32*DB26+Analysis!$D$32*DD26+Analysis!$C$33*DF26+Analysis!$D$33*DH26)","v":0.92799851363192587},0.76256079126243614,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C26,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.74456696923846422,5.1493255135343967E-2,8.8178669026209593E-4,0.91543136751829557,0.74456696923846455,6.4190954231741516E-3,3.4221156988472629E-3,0.821986124166594,0.74456696923846444,8.6830044332293688E-2,0.73998258362691316,0.11451853927791722,5.2750876225046442E-2,4.913481729082631E-3,9.3507853952115539E-4,6.9396269225494082E-5,0.99999999999999989]
[24,6,56,0.79039506571889118,0,0.12051347809822559,8.9091456182882903E-2,0.99999999999999967,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ27*(Costs!$C$46*(365.2425/4))","v":219.22238348759717},{"$f":"DZ27*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.1219913240481105},{"$f":"DZ27*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5767664549803753},{"$f":"0","v":0},{"$f":"BA27*Costs!$C$126*c_Explant","v":1.1898241396924123},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ27)","v":136.19844354972156},91.816699885830857,{"$f":"(EB27+ED27)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.925820710307999},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB27+ED27)","v":31.460798777374535},{"$f":"Costs!$C$127*c_Explant*(BC27+BK27+BN27+BR27+BU27)","v":0.1662378141651539},754.87639133386517,23.658620217404092,13.531956457729471,6.3576291322617067,1311.1035632849787,0.81000995712551338,1062.0069410835733,1.8630804695265074E-4,0.15522388744996307,null,1.1088168305361148E-3,6.6298640336597339E-5,null,null,null,1.1211499176955211E-4,1.660415592365572E-2,5.1096744198686581E-4,0.1738125493252006,0.14078989562678193,8.9091456182882903E-2,0.7353981980153621,0,0.11534894587350444,5.4008497314748917E-2,5.0902082472508367E-3,9.8837038878021475E-4,7.432397747029752E-5,0.99999999999999967,1.6797076749744011E-3,0.72738619914208769,5.9903474735918524E-3,3.3387502435655358E-4,8.0687003516495189E-6,null,null,null,null,1.498821001908224E-3,0.11091712447242433,2.8637916386590814E-3,6.9208760512804511E-5,1.9322323663280126E-4,5.3333737233137286E-2,4.8153684497883009E-4,6.614114214301157E-5,4.8946373759672828E-3,1.2637563097885957E-4,3.0540981616825122E-6,3.5360384940756436E-6,9.7602209328313317E-4,8.8122570030059533E-6,9.782971700801286E-7,7.3345680300217388E-5,0.91090854381711694,9.1864500365874124E-3,{"$f":"(LN($CS27)-LN($CS28))/cycle_length*(1-VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2761669537997355E-2},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8259881022229826E-3},{"$f":"(LN($CS27)-LN($CS28))/cycle_length*VLOOKUP($C27,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4128340749382624E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.850697246165803,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ29","v":0.81467963677604149},{"$f":"CT26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I231*($B27-$B26))","v":0.91360631935224512},{"$f":"CU26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.88344458123858605},{"$f":"CV26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.92481814574557508},{"$f":"CW26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89834825284041098},{"$f":"CX26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9067510173717187},{"$f":"CY26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.87436532494587194},{"$f":"CZ26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91881244088867098},{"$f":"DA26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.89035658098639225},{"$f":"DB26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95139024005861317},{"$f":"DC26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93393781468618831},{"$f":"DD26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.95781165404851087},{"$f":"DE26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94259434025243594},{"$f":"DF26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.93846649583415653},{"$f":"DG26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.91658150602130539},{"$f":"DH26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.94654669874553365},{"$f":"DI26*EXP(-VLOOKUP($C27,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I231*($B27-$B26))","v":0.9274227139585961},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU27+Analysis!$D$30*CW27+Analysis!$C$31*CY27+Analysis!$D$31*DA27+Analysis!$C$32*DC27+Analysis!$D$32*DE27+Analysis!$C$33*DG27+Analysis!$D$33*DI27)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT27+Analysis!$D$30*CV27+Analysis!$C$31*CX27+Analysis!$D$31*CZ27+Analysis!$C$32*DB27+Analysis!$D$32*DD27+Analysis!$C$33*DF27+Analysis!$D$33*DH27)","v":0.92449891456841637},0.75317043992044208,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C27,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.7353981980153621,5.4008497314748917E-2,9.8837038878021475E-4,0.91090854381711706,0.73539819801536255,6.3729645825491791E-3,2.795806640552801E-3,0.81495050658874413,0.73539819801536244,9.08126598785442E-2,0.73139219857872495,0.11612820890976031,5.5269950605450917E-2,5.2718299645307014E-3,1.0453840565211037E-3,7.9768006467601681E-5,0.99999999999999978]
[25,6.25,56.25,0.78502000076250267,0,0.12244613566329167,9.2533863574205497E-2,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ28*(Costs!$C$46*(365.2425/4))","v":216.73397216913466},{"$f":"DZ28*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0525000966472717},{"$f":"DZ28*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5361662845576607},{"$f":"0","v":0},{"$f":"BA28*Costs!$C$126*c_Explant","v":1.182236442779157},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ28)","v":134.65244380692943},93.075793198315793,{"$f":"(EB28+ED28)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":24.001881880264598},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB28+ED28)","v":32.937463206008466},{"$f":"Costs!$C$127*c_Explant*(BC28+BK28+BN28+BR28+BU28)","v":0.17340733056984553},766.32223756105111,23.560519189822028,13.434743756899312,6.3312670728884495,1321.9946319958678,0.80307345353837845,1061.6587946761192,2.486321296599375E-4,0.15389433754769469,null,1.1051254407742361E-3,6.5815775603116907E-5,null,null,null,1.1376903842544117E-4,1.6849135995786232E-2,5.1857056233765018E-4,0.17279538649028128,0.13876738778424905,9.2533863574205497E-2,0.72738619914208769,0,0.11690747194601619,5.6531403896152924E-2,5.4534516818105687E-3,1.1023977242619928E-3,8.5212035464905843E-5,0.99999999999999978,2.3002780411830554E-3,0.71879401192611236,5.9521460793534979E-3,3.3174585046672291E-4,8.0172449720603792E-6,null,null,null,null,1.5190721762194646E-3,0.11241577042076162,2.9024854810803715E-3,7.0143867954737402E-5,2.0224930104152075E-4,5.5825123651318719E-2,5.0403094379268196E-4,7.0861054270517697E-5,5.2439246359396105E-3,1.3539394928955089E-4,3.2720423108892335E-6,3.9439878339360325E-6,1.0886248178606818E-3,9.8289185673750714E-6,1.1216123785275029E-6,8.409042308637834E-5,0.90746613642579421,1.2724860096985147E-2,{"$f":"(LN($CS28)-LN($CS29))/cycle_length*(1-VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.2926552695185483E-2},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8351779477811675E-3},{"$f":"(LN($CS28)-LN($CS29))/cycle_length*VLOOKUP($C28,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4350430168109982E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84997298320985304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ30","v":0.8076566303473659},{"$f":"CT27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I232*($B28-$B27))","v":0.91119351035592122},{"$f":"CU27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88015661795030553},{"$f":"CV27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92270505912952605},{"$f":"CW27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.89545543401340377},{"$f":"CX27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.90415698107006204},{"$f":"CY27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.87084043858567128},{"$f":"CZ27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9165382944358289},{"$f":"DA27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.88725091942858336},{"$f":"DB27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95000372531471333},{"$f":"DC27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93201926492697129},{"$f":"DD27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.95660409526648471},{"$f":"DE27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9409191666646044},{"$f":"DF27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.93672377527163109},{"$f":"DG27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9141824865899445},{"$f":"DH27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.9450260632650137},{"$f":"DI27*EXP(-VLOOKUP($C28,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I232*($B28-$B27))","v":0.92532262922246145},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU28+Analysis!$D$30*CW28+Analysis!$C$31*CY28+Analysis!$D$31*DA28+Analysis!$C$32*DC28+Analysis!$D$32*DE28+Analysis!$C$33*DG28+Analysis!$D$33*DI28)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT28+Analysis!$D$30*CV28+Analysis!$C$31*CX28+Analysis!$D$31*CZ28+Analysis!$C$32*DB28+Analysis!$D$32*DD28+Analysis!$C$33*DF28+Analysis!$D$33*DH28)","v":0.92237813503308919},0.74496481644691248,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C28,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.72738619914208769,5.6531403896152924E-2,1.1023977242619928E-3,0.90746613642579455,0.72738619914208813,6.3322911983000555E-3,1.6797076749744011E-3,0.80793321455043232,0.72738619914208802,9.4582626660669009E-2,0.72309010553410002,0.11763769422306565,5.7795379439509367E-2,5.6397841872348293E-3,1.1632082457061128E-3,9.1201709714774237E-5,0.99999999999999989]
[26,6.5,56.5,0.77907738567612861,0,0.12429122457673887,9.6631389747132534E-2,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ29*(Costs!$C$46*(365.2425/4))","v":214.16164851071804},{"$f":"DZ29*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.9806655382005456},{"$f":"DZ29*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.494197025641645},{"$f":"0","v":0},{"$f":"BA29*Costs!$C$126*c_Explant","v":1.1738159993664721},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ29)","v":133.05431102044645},94.267630963656671,{"$f":"(EB29+ED29)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.082560281547902},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB29+ED29)","v":34.420463799768754},{"$f":"Costs!$C$127*c_Explant*(BC29+BK29+BN29+BR29+BU29)","v":0.18059253011318005},777.22315449338794,23.45313993190317,13.332916541271354,6.3024117342392678,1332.1275083702615,0.79619635055686699,1060.6350606408146,2.5177627083202477E-4,0.15257321494355211,null,1.1007407607030078E-3,6.5287264802518685E-5,null,null,null,1.1533704646367055E-4,1.7081375751828887E-2,5.2578012312043192E-4,0.17171351216130265,0.13671767172413138,9.6631389747132534E-2,0.71879401192611247,0,0.11836791650011513,5.9059354982865825E-2,5.8261166926590908E-3,1.2240187671502326E-3,9.7191383964642658E-5,1,2.3248175405474691E-3,0.71022209914413414,5.9097520983936403E-3,3.293830006507577E-4,7.9601423865114424E-6,null,null,null,null,1.5380488990081272E-3,0.11382010324032382,2.9387442337814175E-3,7.1020127001765937E-5,2.1129341290002053E-4,5.8321491550822398E-2,5.2657001914340666E-4,7.570338846530657E-5,5.6022714858547555E-3,1.4464617898273907E-4,3.4956393562892072E-6,4.3791047640103847E-6,1.2087263771693895E-3,1.0913285216832745E-5,1.2792918130192808E-6,9.5912092151623381E-5,0.90336861025286741,1.3015083072836997E-2,{"$f":"(LN($CS29)-LN($CS30))/cycle_length*(1-VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3084710158524148E-2},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8439929334154992E-3},{"$f":"(LN($CS29)-LN($CS30))/cycle_length*VLOOKUP($C29,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4563460411461045E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84924750650390302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ31","v":0.80065927776242762},{"$f":"CT28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I233*($B29-$B28))","v":0.90786134277469466},{"$f":"CU28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.87562170083344526},{"$f":"CV28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91978557530920535},{"$f":"CW28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.89146312364719149},{"$f":"CX28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.90057547428405438},{"$f":"CY28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.86598054726815255},{"$f":"CZ28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91339700141613822},{"$f":"DA28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.88296624375653976},{"$f":"DB28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94808619316985021},{"$f":"DC28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.92936782656788786},{"$f":"DD28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.95493366476628583},{"$f":"DE28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93860330797208191},{"$f":"DF28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.93431476532447488},{"$f":"DG28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.91086926929019807},{"$f":"DH28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.94292341847505123},{"$f":"DI28*EXP(-VLOOKUP($C29,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I233*($B29-$B28))","v":0.9224210381922896},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU29+Analysis!$D$30*CW29+Analysis!$C$31*CY29+Analysis!$D$31*DA29+Analysis!$C$32*DC29+Analysis!$D$32*DE29+Analysis!$C$33*DG29+Analysis!$D$33*DI29)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT29+Analysis!$D$30*CV29+Analysis!$C$31*CX29+Analysis!$D$31*CZ29+Analysis!$C$32*DB29+Analysis!$D$32*DD29+Analysis!$C$33*DF29+Analysis!$D$33*DH29)","v":0.91944851419946927},0.7361649833186843,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C29,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71879401192611247,5.9059354982865825E-2,1.2240187671502326E-3,0.90336861025286752,0.71879401192611281,6.2919091747922814E-3,2.3002780411830554E-3,0.80094457163798105,0.7187940119261127,9.8709150565881504E-2,0.71450805553512331,0.1190488859194163,6.0324486884060197E-2,6.016969233522765E-3,1.2886956616511805E-3,1.03756200344694E-4,0.99999999999999989]
[27,6.75,56.75,0.77316509048554083,0,0.12604799812982867,0.10078691138463051,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ30*(Costs!$C$46*(365.2425/4))","v":211.58648927332536},{"$f":"DZ30*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.9087517935429323},{"$f":"DZ30*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4521815022721523},{"$f":"0","v":0},{"$f":"BA30*Costs!$C$126*c_Explant","v":1.1650286715990801},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ30)","v":131.45441654595993},95.395271535097891,{"$f":"(EB30+ED30)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.166829543000294},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB30+ED30)","v":35.908392083169687},{"$f":"Costs!$C$127*c_Explant*(BC30+BK30+BN30+BR30+BU30)","v":0.18778745837364061},787.58762639945485,23.34346683771852,13.231078336194344,6.2729399876958807,1341.6602599674047,0.78937813950511604,1059.0772798610203,2.6099909602091668E-4,0.15124822350545311,null,1.096061151660671E-3,6.4739124582662916E-5,null,null,null,1.168186231614442E-4,1.730081712521659E-2,5.3259387324586889E-4,0.17062025249934126,0.13468389747982312,0.10078691138463051,0.71022209914413414,0,0.11972985533871747,6.1589618785254575E-2,6.20782177438644E-3,1.3533725561521285E-3,1.1032101672474533E-4,0.99999999999999989,2.4107791797497004E-3,0.70161099122938231,5.8655109833120203E-3,3.2691719988702005E-4,7.9005518030953556E-6,null,null,null,null,1.5557456583426272E-3,0.11512971503210165,2.972557365135315E-3,7.1837283137872126E-5,2.2034579883446236E-4,6.082014327187793E-2,5.4912971454218397E-4,8.0663187522815415E-5,5.9693110781206286E-3,1.5412284834635183E-4,3.724660396644086E-6,4.8418867154504084E-6,1.3364640728236955E-3,1.2066596612982627E-5,1.4521119850631272E-6,1.0886890473968221E-4,0.89921308861536964,1.3660589717556015E-2,{"$f":"(LN($CS30)-LN($CS31))/cycle_length*(1-VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3236697786299611E-2},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8524640401666741E-3},{"$f":"(LN($CS30)-LN($CS31))/cycle_length*VLOOKUP($C30,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4768180192923559E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84852081604795304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ32","v":0.79368937461427946},{"$f":"CT29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I234*($B30-$B29))","v":0.90446515558644591},{"$f":"CU29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87100667325858105},{"$f":"CV29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91680851172348155},{"$f":"CW29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.88739742141392519},{"$f":"CX29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.89692628484423842},{"$f":"CY29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.86103695837088601},{"$f":"CZ29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91019460977701228},{"$f":"DA29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.87860444519981862},{"$f":"DB29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94612856934137635},{"$f":"DC29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.92666321923007988},{"$f":"DD29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.95322783842528191},{"$f":"DE29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93624009053255486},{"$f":"DF29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.93185676706577969},{"$f":"DG29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.90749228441462471},{"$f":"DH29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.94077726097513237},{"$f":"DI29*EXP(-VLOOKUP($C30,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I234*($B30-$B29))","v":0.91946213536163146},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU30+Analysis!$D$30*CW30+Analysis!$C$31*CY30+Analysis!$D$31*DA30+Analysis!$C$32*DC30+Analysis!$D$32*DE30+Analysis!$C$33*DG30+Analysis!$D$33*DI30)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT30+Analysis!$D$30*CV30+Analysis!$C$31*CX30+Analysis!$D$31*CZ30+Analysis!$C$32*DB30+Analysis!$D$32*DD30+Analysis!$C$33*DF30+Analysis!$D$33*DH30)","v":0.91646170133840354},0.72738591459321611,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C30,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.71022209914413414,6.1589618785254575E-2,1.3533725561521285E-3,0.89921308861536953,0.71022209914413448,6.2470952414309102E-3,2.3248175405474691E-3,0.79398349942659496,0.71022209914413437,0.10292382529620557,0.70591654518675817,0.12036254067706556,6.2854618311077415E-2,6.4030002009951101E-3,1.4219797386610879E-3,1.1749058923702713E-4,1]
[28,7,57,0.76722119598745264,0,0.12771806480476677,0.10506073920778064,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ31*(Costs!$C$46*(365.2425/4))","v":209.06118664010307},{"$f":"DZ31*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8382303414665877},{"$f":"DZ31*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4109794242567291},{"$f":"0","v":0},{"$f":"BA31*Costs!$C$126*c_Explant","v":1.1561920418572862},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ31)","v":129.88549697367387},96.462238928418529,{"$f":"(EB31+ED31)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":27.253724622509242},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB31+ED31)","v":37.399923741758244},{"$f":"Costs!$C$127*c_Explant*(BC31+BK31+BN31+BR31+BU31)","v":0.19498665130395818},797.43403428355748,23.236074394089684,13.132208420188592,6.2440811057355026,1350.7093575689187,0.78261831606329801,1057.0898829115263,2.2956891705929304E-4,0.15000023381583119,null,1.0913563076606697E-3,6.4189044720136778E-5,null,null,null,1.1821556029398848E-4,1.7507725569428794E-2,5.3901952872919244E-4,0.16955030874372326,0.13269317711702497,0.10506073920778064,0.70161099122938231,0,0.1209952260154137,6.4119617836900261E-2,6.5981786276037803E-3,1.4905869211700473E-3,1.2466016174930892E-4,1,2.0859395085126666E-3,0.69337175187935685,5.8210216500711384E-3,3.2443756455953883E-4,7.8406268821541471E-6,null,null,null,null,1.5721876304046084E-3,0.11634646890694664,3.003972979177432E-3,7.2596498885014118E-5,2.2939723758470137E-4,6.3318533549877931E-2,5.716870494376356E-4,8.5735405958886507E-5,6.3446700321977021E-3,1.638143169928275E-4,3.958872454363952E-6,5.3327910182819657E-6,1.4719641376714353E-3,1.3289992480329936E-5,1.6408524894919328E-6,1.2301930925981698E-4,0.89493926079221975,1.1962664198991335E-2,{"$f":"(LN($CS31)-LN($CS32))/cycle_length*(1-VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3383004162240132E-2},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8606184994941178E-3},{"$f":"(LN($CS31)-LN($CS32))/cycle_length*VLOOKUP($C31,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.4965247610498918E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84779291184200301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ33","v":0.78674854483250767},{"$f":"CT30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I235*($B31-$B30))","v":0.90091351393423924},{"$f":"CU30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.8661879955438363},{"$f":"CV30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91369356357190812},{"$f":"CW30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.88314920470117775},{"$f":"CX30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.89311128190909683},{"$f":"CY30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.85587755046767167},{"$f":"CZ30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.90684482525627086},{"$f":"DA30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.87404861948476842},{"$f":"DB30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.94407780885578307},{"$f":"DC30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92383239619312829},{"$f":"DD30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.95144034394946497},{"$f":"DE30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93376559146678095},{"$f":"DF30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.92928332286629411},{"$f":"DG30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.9039606025599789},{"$f":"DH30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.93852948483994281},{"$f":"DI30*EXP(-VLOOKUP($C31,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I235*($B31-$B30))","v":0.91636609698212568},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU31+Analysis!$D$30*CW31+Analysis!$C$31*CY31+Analysis!$D$31*DA31+Analysis!$C$32*DC31+Analysis!$D$32*DE31+Analysis!$C$33*DG31+Analysis!$D$33*DI31)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT31+Analysis!$D$30*CV31+Analysis!$C$31*CX31+Analysis!$D$31*CZ31+Analysis!$C$32*DB31+Analysis!$D$32*DD31+Analysis!$C$33*DF31+Analysis!$D$33*DH31)","v":0.91333718788880847},0.71856670351293472,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C31,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.70161099122938231,6.4119617836900261E-2,1.4905869211700473E-3,0.8949392607922193,0.70161099122938253,6.2003287350021362E-3,2.4107791797497004E-3,0.78705192307527505,0.70161099122938253,0.10705085592076496,0.69749137155436958,0.12158135828621573,6.5383280965257584E-2,6.7974864175031433E-3,1.5631826879171551E-3,1.324641679719099E-4,1]
[29,7.25,57.25,0.76165447442763579,0,0.12930455293861479,0.10904097263374928,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ32*(Costs!$C$46*(365.2425/4))","v":206.58865265510283},{"$f":"DZ32*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.7691825035415798},{"$f":"DZ32*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3706383036300203},{"$f":"0","v":0},{"$f":"BA32*Costs!$C$126*c_Explant","v":1.1473451615341401},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ32)","v":128.34936149780049},97.470940467211236,{"$f":"(EB32+ED32)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":28.342336243299712},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB32+ED32)","v":38.893810987112197},{"$f":"Costs!$C$127*c_Explant*(BC32+BK32+BN32+BR32+BU32)","v":0.20218477109332231},806.78202236199047,23.131239472955361,13.036435324115345,6.2159094903768173,1359.3000592397632,0.77591638023031739,1054.703181612173,2.3690909711645509E-4,0.14875118454928166,null,1.0866563373303814E-3,6.3639201068295726E-5,null,null,null,1.1953104801606422E-4,1.7702573635082111E-2,5.4507119481139179E-4,0.16850556506270636,0.13074622809211936,0.10904097263374928,0.69337175187935673,0,0.12216749055701777,6.6646944093614879E-2,6.9967942074025064E-3,1.6357784546642629E-3,1.4026817419451085E-4,1,2.1527871687438355E-3,0.6851127483165893,5.7764807087462913E-3,3.2195505282958399E-4,7.7806324476885448E-6,null,null,null,null,1.5874198000741546E-3,0.11747369387715398,3.0330770283485773E-3,7.3299851441061757E-5,2.3843911402320956E-4,6.5814284425753822E-2,5.9422055383784355E-4,9.0914936627032732E-5,6.7279704043542773E-3,1.7371082671662418E-4,4.1980397045719974E-6,5.8522347989511035E-6,1.6153417075143587E-3,1.4584512350953147E-5,1.8462945947912434E-6,1.3842187959971959E-4,0.89095902736625043,1.2493795487049708E-2,{"$f":"(LN($CS32)-LN($CS33))/cycle_length*(1-VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.352406111379596E-2},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8684803795176025E-3},{"$f":"(LN($CS32)-LN($CS33))/cycle_length*VLOOKUP($C32,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5155244314302598E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84706379388605302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ34","v":0.77983826012850332},{"$f":"CT31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I236*($B32-$B31))","v":0.89781420530560285},{"$f":"CU31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.86198937718431135},{"$f":"CV31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91097397708534766},{"$f":"CW31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87944504015369895},{"$f":"CX31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.88978317741672408},{"$f":"CY31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.85138399620034921},{"$f":"CZ31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90392098693896639},{"$f":"DA31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.87007773045841885},{"$f":"DB31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94228526629187481},{"$f":"DC31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92136007525134134},{"$f":"DD31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.94987748938082062},{"$f":"DE31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93160363139975311},{"$f":"DF31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.92703516564228416},{"$f":"DG31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.90087860982348966},{"$f":"DH31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.93656514305465299},{"$f":"DI31*EXP(-VLOOKUP($C32,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I236*($B32-$B31))","v":0.91366294289410788},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU32+Analysis!$D$30*CW32+Analysis!$C$31*CY32+Analysis!$D$31*DA32+Analysis!$C$32*DC32+Analysis!$D$32*DE32+Analysis!$C$33*DG32+Analysis!$D$33*DI32)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT32+Analysis!$D$30*CV32+Analysis!$C$31*CX32+Analysis!$D$31*CZ32+Analysis!$C$32*DB32+Analysis!$D$32*DD32+Analysis!$C$33*DF32+Analysis!$D$33*DH32)","v":0.91060978178228591},0.71012834788109391,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C32,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.69337175187935673,6.6646944093614879E-2,1.6357784546642629E-3,0.89095902736625077,0.69337175187935707,6.1532998415128317E-3,2.0859395085126666E-3,0.78014928538279038,0.69337175187935707,0.11107960240818027,0.68924225009797302,0.12270883257145902,6.7908130300273428E-2,7.2000328247416884E-3,1.7124154944476229E-3,1.4873630292487779E-4,1]
[30,7.5,57.5,0.75607111735775245,0,0.13081065045963639,0.11311823218261126,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ33*(Costs!$C$46*(365.2425/4))","v":204.1232697666581},{"$f":"DZ33*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.7003343667163131},{"$f":"DZ33*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.3304138581432725},{"$f":"0","v":0},{"$f":"BA33*Costs!$C$126*c_Explant","v":1.138258349245056},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ33)","v":126.81766885392733},98.421741385113378,{"$f":"(EB33+ED33)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.431786919916373},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB33+ED33)","v":40.388849657614422},{"$f":"Costs!$C$127*c_Explant*(BC33+BK33+BN33+BR33+BU33)","v":0.20937626018961555},815.64406117521276,23.025011724286546,12.941107493201235,6.1873635894161767,1367.3592433996407,0.76927183628682816,1051.8709560338095,2.3574750685199008E-4,0.14751789379214139,null,1.0817613627440582E-3,6.3076869608859765E-5,null,null,null,1.2076831767636859E-4,1.7885839973025182E-2,5.5076317616949469E-4,0.16745585099821736,0.12881906999437215,0.11311823218261126,0.68511274831658941,0,0.12325017458590028,6.9169316506931991E-2,7.4032714420808705E-3,1.7890525342309828E-3,1.5720443165524473E-4,1.0000000000000002,2.1336668874707954E-3,0.67692122541001032,5.7307317940764385E-3,3.1940521409868895E-4,7.7190109331584535E-6,null,null,null,null,1.6014879785792209E-3,0.11851478010717084,3.0599570439893246E-3,7.3949456160884164E-5,2.4746326736808195E-4,6.8305143349526032E-2,6.1670989003788379E-4,9.6196620057426775E-5,7.1188303787789158E-3,1.838025193381911E-4,4.44192390633672E-6,6.4005950611002107E-6,1.7667008434040742E-3,1.5951095765808441E-5,2.0692198647985688E-6,1.5513521179044617E-4,0.8868817678173887,1.2532389966118107E-2,{"$f":"(LN($CS33)-LN($CS34))/cycle_length*(1-VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3660252242903407E-2},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8760710604836649E-3},{"$f":"(LN($CS33)-LN($CS34))/cycle_length*VLOOKUP($C33,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5338686997079374E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84633346218010297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ35","v":0.77295985652450172},{"$f":"CT32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I237*($B33-$B32))","v":0.89458810616042894},{"$f":"CU32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.85762530416722649},{"$f":"CV32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.90814178768956866},{"$f":"CW32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.87559232334668968},{"$f":"CX32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.88631993968442802},{"$f":"CY32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.84671529823960268},{"$f":"CZ32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9008768621384744},{"$f":"DA32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.86594907140512811},{"$f":"DB32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94041644165521154},{"$f":"DC32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.9187845964808633},{"$f":"DD32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.94824769977167478},{"$f":"DE32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92935063032711862},{"$f":"DF32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.92469258709268343},{"$f":"DG32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.89767043375241851},{"$f":"DH32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.93451761574090264},{"$f":"DI32*EXP(-VLOOKUP($C33,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I237*($B33-$B32))","v":0.91084778945661371},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU33+Analysis!$D$30*CW33+Analysis!$C$31*CY33+Analysis!$D$31*DA33+Analysis!$C$32*DC33+Analysis!$D$32*DE33+Analysis!$C$33*DG33+Analysis!$D$33*DI33)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT33+Analysis!$D$30*CV33+Analysis!$C$31*CX33+Analysis!$D$31*CZ33+Analysis!$C$32*DB33+Analysis!$D$32*DD33+Analysis!$C$33*DF33+Analysis!$D$33*DH33)","v":0.90776997598960762},0.70166975039817747,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C33,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.68511274831658941,6.9169316506931991E-2,1.7890525342309828E-3,0.8868817678173887,0.68511274831658964,6.106216394023564E-3,2.1527871687438355E-3,0.77327885787650941,0.68511274831658964,0.11516187446681198,0.68101698686329981,0.12374784324357377,7.0426911057273028E-2,7.6102400889958566E-3,1.8697779484866241E-3,1.6636633155891803E-4,0.99999999999999989]
[31,7.75,57.75,0.75055623438036678,0,0.13223824886862071,0.11720551675101268,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ34*(Costs!$C$46*(365.2425/4))","v":201.62522972576031},{"$f":"DZ34*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.6305742481818548},{"$f":"DZ34*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.289656588382146},{"$f":"0","v":0},{"$f":"BA34*Costs!$C$126*c_Explant","v":1.1287251272286092},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ34)","v":125.26568698016756},99.314297761327779,{"$f":"(EB34+ED34)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":30.521210286904257},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB34+ED34)","v":41.883850851476382},{"$f":"Costs!$C$127*c_Explant*(BC34+BK34+BN34+BR34+BU34)","v":0.21655548524409401},824.02554152450477,22.913914280568054,12.84390679652453,6.1575090865663062,1374.8166587428366,0.76268419275856636,1048.5509335643096,2.6963250101251079E-4,0.14623029096111317,null,1.0764922690863212E-3,6.2490658121080168E-5,null,null,null,1.2192939111421342E-4,1.8057824107270089E-2,5.5610426569249554E-4,0.16637476415340988,0.12689140269374027,0.11720551675101268,0.67692122541001043,0,0.12424551190124727,7.1684505607614052E-2,7.8172087359108435E-3,1.950503362742265E-3,1.7552823146259133E-4,1,2.4697920112913925E-3,0.66844431356477652,5.6827353629095812E-3,3.1673010890729468E-4,7.6543621255990942E-6,null,null,null,null,1.6144211914571353E-3,0.11947187557139347,3.084668485084434E-3,7.4546653312237859E-5,2.5646172136958986E-4,7.0788908706034007E-2,6.3913518021045136E-4,1.0157523799595385E-4,7.5168637894514941E-3,1.9407942435906077E-4,4.6902841043346582E-6,6.9782088291744084E-6,1.9261345712804755E-3,1.7390582632615047E-5,2.3104088068705384E-6,1.7321782265572079E-4,0.88279448324898724,1.4686415695476795E-2,{"$f":"(LN($CS34)-LN($CS35))/cycle_length*(1-VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.3791919904801078E-2},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8834096237334355E-3},{"$f":"(LN($CS34)-LN($CS35))/cycle_length*VLOOKUP($C34,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5516036794322047E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84560191672415297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ36","v":0.76611454850541283},{"$f":"CT33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I238*($B34-$B33))","v":0.89136310770146121},{"$f":"CU33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.85326916457081148},{"$f":"CV33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90530918619439682},{"$f":"CW33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.87174397016652139},{"$f":"CX33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.88285892393853593},{"$f":"CY33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.84205706199191699},{"$f":"CZ33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89783308583978949},{"$f":"DA33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.86182660000033329},{"$f":"DB33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93854523108052013},{"$f":"DC33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.91620793115869836},{"$f":"DD33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9466153912935682},{"$f":"DE33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.92709573797533129},{"$f":"DF33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.9223482975927294},{"$f":"DG33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.89446324870749205},{"$f":"DH33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.93246789185983092},{"$f":"DI33*EXP(-VLOOKUP($C34,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I238*($B34-$B33))","v":0.90803214776582775},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU34+Analysis!$D$30*CW34+Analysis!$C$31*CY34+Analysis!$D$31*DA34+Analysis!$C$32*DC34+Analysis!$D$32*DE34+Analysis!$C$33*DG34+Analysis!$D$33*DI34)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT34+Analysis!$D$30*CV34+Analysis!$C$31*CX34+Analysis!$D$31*CZ34+Analysis!$C$32*DB34+Analysis!$D$32*DD34+Analysis!$C$33*DF34+Analysis!$D$33*DH34)","v":0.90493029497660771},0.69328026436487389,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C34,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.67692122541001043,7.1684505607614052E-2,1.950503362742265E-3,0.88279448324898735,0.67692122541001065,6.0578560191082865E-3,2.1336668874707954E-3,0.76644142565072382,0.67692122541001054,0.11943128614088774,0.67268276948739347,0.12470006141777516,7.2937406453819895E-2,8.0277043605053132E-3,2.0353586791909007E-3,1.8541346042763091E-4,1]
[32,8,58,0.74475483486044192,0,0.1335881096087955,0.12165705553076279,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ35*(Costs!$C$46*(365.2425/4))","v":199.08912235121323},{"$f":"DZ35*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.5597510635378926},{"$f":"DZ35*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2482782234579206},{"$f":"0","v":0},{"$f":"BA35*Costs!$C$126*c_Explant","v":1.1187309904368488},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ35)","v":123.69005464010671},100.14897880762439,{"$f":"(EB35+ED35)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.609750989195312},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB35+ED35)","v":43.377640776317016},{"$f":"Costs!$C$127*c_Explant*(BC35+BK35+BN35+BR35+BU35)","v":0.22371703160487347},831.93049746990516,22.797441036106733,12.744487060014196,6.1262099792932787,1381.6646604188136,0.75615296237999818,1044.74982599144,2.7247496050080187E-4,0.14495056496093775,null,1.0708347148397511E-3,6.1879835457898983E-5,null,null,null,1.2301524150988558E-4,1.821867025646258E-2,5.6109847396336584E-4,0.16525853844367208,0.12496073340277146,0.12165705553076279,0.66844431356477663,0,0.12515461093430305,7.4190307300025737E-2,8.2381999850997811E-3,2.1202139956395367E-3,1.952986893926705E-4,{"$f":"SUM(AP35:AW35)","v":1.0000000000000002},2.49160054967585E-3,0.65999878237301435,5.6324183874137479E-3,3.1392566701251646E-4,7.5865876601499757E-6,null,null,null,null,1.6262338414405402E-3,0.1203460461140336,3.1072388708808787E-3,7.5092107948036406E-5,2.654265905557487E-4,7.3263403936712074E-2,6.6147677275790815E-4,1.0704551361161421E-4,7.9216801354916062E-3,2.0453145935813273E-4,4.9428766384273018E-6,7.5853732460680633E-6,2.0937249089242656E-3,1.8903713469202787E-5,2.5706395386275168E-6,1.9272804985404299E-4,0.87834294446923766,1.5004837624360556E-2,{"$f":"(LN($CS35)-LN($CS36))/cycle_length*(1-VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.391937096281384E-2},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.890513172448409E-3},{"$f":"(LN($CS35)-LN($CS36))/cycle_length*VLOOKUP($C35,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5687707035679351E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84486915751820302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ37","v":0.75930344121590854},{"$f":"CT34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I239*($B35-$B34))","v":0.88759786316472022},{"$f":"CU34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.8481914633505635},{"$f":"CV34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90200032091378757},{"$f":"CW34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.86725481657667436},{"$f":"CX34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.87881944571682957},{"$f":"CY34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.83662972632948118},{"$f":"CZ34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89427854489661407},{"$f":"DA34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.85701960100709984},{"$f":"DB34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9363567123367188},{"$f":"DC34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.91319700243341884},{"$f":"DD34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.94470572863871405},{"$f":"DE34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.92445972783740005},{"$f":"DF34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.9196081054517713},{"$f":"DG34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.89071867015745465},{"$f":"DH34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.93007111970630341},{"$f":"DI34*EXP(-VLOOKUP($C35,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I239*($B35-$B34))","v":0.90474299393719759},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU35+Analysis!$D$30*CW35+Analysis!$C$31*CY35+Analysis!$D$31*DA35+Analysis!$C$32*DC35+Analysis!$D$32*DE35+Analysis!$C$33*DG35+Analysis!$D$33*DI35)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT35+Analysis!$D$30*CV35+Analysis!$C$31*CX35+Analysis!$D$31*CZ35+Analysis!$C$32*DB35+Analysis!$D$32*DD35+Analysis!$C$33*DF35+Analysis!$D$33*DH35)","v":0.90161384143233536},0.68459849244746673,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C35,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.66844431356477663,7.4190307300025737E-2,2.1202139956395367E-3,0.87834294446923722,0.66844431356477674,6.007119833942475E-3,2.4697920112913925E-3,0.75963988757398093,0.66844431356477663,0.12390728678479702,0.66422154796889543,0.12556653771787521,7.5437437887315606E-2,8.4520177944787406E-3,2.2092351819609675E-3,2.059366646771718E-4,1.0000000000000002]
[33,8.25,58.25,0.73898160721590211,0,0.1348608747452667,0.12615751803883127,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ36*(Costs!$C$46*(365.2425/4))","v":196.56560284922975},{"$f":"DZ36*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4892794070791311},{"$f":"DZ36*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.2071052384753269},{"$f":"0","v":0},{"$f":"BA36*Costs!$C$126*c_Explant","v":1.1085725154468904},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ36)","v":122.12224289128061},100.92848324755333,{"$f":"(EB36+ED36)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.696586966029244},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB36+ED36)","v":44.869091329090892},{"$f":"Costs!$C$127*c_Explant*(BC36+BK36+BN36+BR36+BU36)","v":0.23085618185840523},839.37097525112972,22.679972766733734,12.645716848417003,6.0946434853633944,1388.0091289776874,0.74967766205827768,1040.5594387275391,2.7330554057351591E-4,0.14368248110255336,null,1.0650399119877996E-3,6.1260864380285657E-5,null,null,null,1.240267295484734E-4,1.836850597787159E-2,5.6574930195590185E-4,0.16414036942887095,0.12305236840281797,0.12615751803883127,0.65999878237301424,0,0.12597846450144734,7.6684568474605488E-2,8.6658356038577019E-3,2.2982563682823983E-3,2.1657463996167307E-4,1,2.4930511065614112E-3,0.65160586443062241,5.5812740266955544E-3,3.1107511038691756E-4,7.5176987479239307E-6,null,null,null,null,1.6369388289857842E-3,0.1211382464064767,3.1276928502319743E-3,7.5586415752883066E-5,2.7435017186465172E-4,7.5726502832069137E-2,6.8371547067169606E-4,1.1260212482903511E-4,8.3328855678033182E-3,2.1514845546605329E-4,5.199455759296061E-6,8.2223456709691064E-6,2.2695428929640766E-3,2.049112964735252E-5,2.850686475576471E-6,2.1372395348609661E-4,0.87384248196116876,1.5206320843517696E-2,{"$f":"(LN($CS36)-LN($CS37))/cycle_length*(1-VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4042881568755338E-2},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.8973970980885831E-3},{"$f":"(LN($CS36)-LN($CS37))/cycle_length*VLOOKUP($C36,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.5854069683920701E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.844135184562253,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ38","v":0.75252754103722497},{"$f":"CT35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I240*($B36-$B35))","v":0.88376659061997365},{"$f":"CU35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.84303377594835915},{"$f":"CV35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89863148520597447},{"$f":"CW35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.862691232189844},{"$f":"CX35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.87471059644559157},{"$f":"CY35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.83111966899010303},{"$f":"CZ35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.89066069737613529},{"$f":"DA35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.852135026916083},{"$f":"DB35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.93412553711862878},{"$f":"DC35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91013035644610196},{"$f":"DD35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.94275822433376744},{"$f":"DE35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.92177373198263624},{"$f":"DF35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.91681631319637236},{"$f":"DG35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.88690827999526933},{"$f":"DH35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.927628222612634},{"$f":"DI35*EXP(-VLOOKUP($C36,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I240*($B36-$B35))","v":0.90139411593473573},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU36+Analysis!$D$30*CW36+Analysis!$C$31*CY36+Analysis!$D$31*DA36+Analysis!$C$32*DC36+Analysis!$D$32*DE36+Analysis!$C$33*DG36+Analysis!$D$33*DI36)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT36+Analysis!$D$30*CV36+Analysis!$C$31*CX36+Analysis!$D$31*CZ36+Analysis!$C$32*DB36+Analysis!$D$32*DD36+Analysis!$C$33*DF36+Analysis!$D$33*DH36)","v":0.89823803474716324},0.67594885955439221,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C36,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65999878237301424,7.6684568474605488E-2,2.2982563682823983E-3,0.87384248196116876,0.65999878237301446,5.9539306420864149E-3,2.49160054967585E-3,0.7528736647012666,0.65999878237301435,0.12842152567102499,0.65580232340181832,0.1263489924673098,7.7924919633646755E-2,8.8827703784167614E-3,2.391473858356264E-3,2.2799458942720913E-4,1]
[34,8.5,58.5,0.73325582657174049,0,0.13605864012504082,0.13068553330321867,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ37*(Costs!$C$46*(365.2425/4))","v":194.11024578385468},{"$f":"DZ37*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.4207112507963258},{"$f":"DZ37*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1670443713014715},{"$f":"0","v":0},{"$f":"BA37*Costs!$C$126*c_Explant","v":1.0985791434214656},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ37)","v":120.59677908898681},101.65676176720189,{"$f":"(EB37+ED37)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.780955427147703},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB37+ED37)","v":46.357155742873914},{"$f":"Costs!$C$127*c_Explant*(BC37+BK37+BN37+BR37+BU37)","v":0.23796885894718439},846.36861952859726,22.566360401943495,12.550749175878734,6.0641131639186883,1393.9760437048694,0.74325781283751513,1036.0835853919737,2.3965424771304027E-4,0.14249441942969227,null,1.0593861879727997E-3,6.0651961137016037E-5,null,null,null,1.2496604898682573E-4,1.8507656253062117E-2,5.7006634704398278E-4,0.16305680047560805,0.12119324088978355,0.13068553330321867,0.65160586443062241,0,0.12671952043317225,7.9165270792688022E-2,9.0997051529758191E-3,2.48469134843013E-3,2.3941453889274517E-4,1,2.1440284545771473E-3,0.64361515426195415,5.5309609015301471E-3,3.0827088309223901E-4,7.449929468678549E-6,null,null,null,null,1.6465679607099353E-3,0.12185083023112907,3.1460911959210612E-3,7.6031045412191657E-5,2.8322524439683091E-4,7.8176212269737907E-2,7.0583327855328873E-4,1.1823973848369148E-4,8.7500854166610853E-3,2.2592022262546738E-4,5.4597752055755567E-6,8.8893438671192383E-6,2.4536486307022926E-3,2.2153373860718425E-5,3.1513190473210809E-6,2.362632198454241E-4,0.86931446669678136,1.3242871298223491E-2,{"$f":"(LN($CS37)-LN($CS38))/cycle_length*(1-VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4162701161032719E-2},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9040753032288295E-3},{"$f":"(LN($CS37)-LN($CS38))/cycle_length*VLOOKUP($C37,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6015460720184462E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84339999785630304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ39","v":0.74578776481093367},{"$f":"CT36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I241*($B37-$B36))","v":0.87989990366966075},{"$f":"CU36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.83783770011334702},{"$f":"CV36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89522951009145113},{"$f":"CW36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.85808986839237278},{"$f":"CX36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.87056527220450686},{"$f":"CY36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.82557144137319505},{"$f":"CZ36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88700840804586012},{"$f":"DA36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.84721219639106859},{"$f":"DB36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.93186933516170301},{"$f":"DC36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.90703236476035065},{"$f":"DD36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9407882365268796},{"$f":"DE36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.9190590404113147},{"$f":"DF36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.91399506640500028},{"$f":"DG36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.88306251847859196},{"$f":"DH36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.92515853160322115},{"$f":"DI36*EXP(-VLOOKUP($C37,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I241*($B37-$B36))","v":0.89801218076660705},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU37+Analysis!$D$30*CW37+Analysis!$C$31*CY37+Analysis!$D$31*DA37+Analysis!$C$32*DC37+Analysis!$D$32*DE37+Analysis!$C$33*DG37+Analysis!$D$33*DI37)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT37+Analysis!$D$30*CV37+Analysis!$C$31*CX37+Analysis!$D$31*CZ37+Analysis!$C$32*DB37+Analysis!$D$32*DD37+Analysis!$C$33*DF37+Analysis!$D$33*DH37)","v":0.89482979326595491},0.66735311140604636,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C37,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.65160586443062241,7.9165270792688022E-2,2.48469134843013E-3,0.86931446669678136,0.65160586443062263,5.8998668358303955E-3,2.4930511065614112E-3,0.7461435699123482,0.65160586443062252,0.1327875843337597,0.64761050934628828,0.12705065578291574,8.0397922570719621E-2,9.3195524115355314E-3,2.5821301008789451E-3,2.5164545390223166E-4,1]
[35,8.75,58.75,0.72792529746403312,0,0.13718506717166618,0.13488963536430071,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ38*(Costs!$C$46*(365.2425/4))","v":191.56561842067526},{"$f":"DZ38*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.349650137453394},{"$f":"DZ38*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.1255269968059958},{"$f":"0","v":0},{"$f":"BA38*Costs!$C$126*c_Explant","v":1.0878661335763444},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ38)","v":119.01585345189885},102.32942792040977,{"$f":"(EB38+ED38)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":34.862099901132439},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB38+ED38)","v":47.840795922002187},{"$f":"Costs!$C$127*c_Explant*(BC38+BK38+BN38+BR38+BU38)","v":0.24504929599919933},852.92037712192314,22.442923107192623,12.450529014404065,6.0309426521177336,1399.2666600755911,0.73689293986334925,1031.1097227958721,3.4404233118858521E-4,0.14111061174727929,null,1.0531171988997676E-3,6.0004302380250874E-5,null,null,null,1.2583682048977293E-4,1.8636657384709366E-2,5.7406573883834675E-4,0.16190433552378541,0.11930616178074432,0.13488963536430071,0.64361515426195415,0,0.12738179113265921,8.1630574348751192E-2,9.5393996700952437E-3,2.6795688533277594E-3,2.6387636891171809E-4,1,3.1989167366755352E-3,0.63462657087390695,5.4770246521976401E-3,3.0526471915283832E-4,7.3772800212342426E-6,null,null,null,null,1.6551733729728965E-3,0.12248765583064508,3.1625335246944818E-3,7.6428404346756226E-5,2.9204522562328123E-4,8.0610715331223479E-2,7.2781379190442702E-4,1.2395304060094876E-4,9.1728864324472203E-3,2.3683660744507141E-4,5.7235896020025766E-6,9.5865464207063279E-6,2.646091415738292E-3,2.3890891168761073E-5,3.4733004575881243E-6,2.6040306845412999E-4,0.86511036463569924,2.0021061137082685E-2,{"$f":"(LN($CS38)-LN($CS39))/cycle_length*(1-VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4279055829667358E-2},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9105603891100156E-3},{"$f":"(LN($CS38)-LN($CS39))/cycle_length*VLOOKUP($C38,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6172184676493706E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84266359740035301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ40","v":0.73908494792507395},{"$f":"CT37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I242*($B38-$B37))","v":0.87654558328841348},{"$f":"CU37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.83333772102025616},{"$f":"CV37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89227668871031607},{"$f":"CW37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.85410181718189748},{"$f":"CX37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.86697046573624237},{"$f":"CY37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.8207688032557221},{"$f":"CZ37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.88383925837763633},{"$f":"DA37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.84294730582116706},{"$f":"DB37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92990849325519997},{"$f":"DC37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.90434242843501367},{"$f":"DD37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.93907561741726064},{"$f":"DE37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91670090211529587},{"$f":"DF37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.91154467196557232},{"$f":"DG37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.87972622818870205},{"$f":"DH37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.92301264589235565},{"$f":"DI37*EXP(-VLOOKUP($C38,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I242*($B38-$B37))","v":0.89507666023399002},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU38+Analysis!$D$30*CW38+Analysis!$C$31*CY38+Analysis!$D$31*DA38+Analysis!$C$32*DC38+Analysis!$D$32*DE38+Analysis!$C$33*DG38+Analysis!$D$33*DI38)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT38+Analysis!$D$30*CV38+Analysis!$C$31*CX38+Analysis!$D$31*CZ38+Analysis!$C$32*DB38+Analysis!$D$32*DD38+Analysis!$C$33*DF38+Analysis!$D$33*DH38)","v":0.89187216296064276},0.65916929111758971,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C38,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.64361515426195415,8.1630574348751192E-2,2.6795688533277594E-3,0.86511036463569924,0.64361515426195448,5.8466817140910652E-3,2.1440284545771473E-3,0.73944862714950932,0.64361515426195426,0.13753120947567618,0.63912086256793055,0.12767323580775097,8.2854543961910998E-2,9.7619527894074413E-3,2.7812484382555612E-3,2.7694695906830587E-4,1]
[36,9,59,0.72158801247216109,0,0.13823920394078726,0.14017278358705165,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ39*(Costs!$C$46*(365.2425/4))","v":188.96154911062644},{"$f":"DZ39*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.276929051815527},{"$f":"DZ39*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0830397853887659},{"$f":"0","v":0},{"$f":"BA39*Costs!$C$126*c_Explant","v":1.0766203237695644},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ39)","v":117.39799773259766},102.94723768427619,{"$f":"(EB39+ED39)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.939246614404098},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB39+ED39)","v":49.318950027286341},{"$f":"Costs!$C$127*c_Explant*(BC39+BK39+BN39+BR39+BU39)","v":0.25209268237999699},859.02571773005479,22.312188758417268,12.346733295175198,5.9958112498329106,1403.9341140460249,0.73058257234782431,1025.6897964466086,2.9149175968155302E-4,0.13984527980243094,null,1.0463910069004512E-3,5.9328298273410601E-5,null,null,null,1.266384219451271E-4,1.8755417326402155E-2,5.7774422556048505E-4,0.16070229084119411,0.1174062930249478,0.14017278358705165,0.63462657087390695,0,0.12796468048284274,8.4078513575070804E-2,9.9845059087196389E-3,2.8829280231833635E-3,2.9001754922489364E-4,1,2.6575268011807896E-3,0.62623922806657306,5.4204059418208658E-3,3.021090469001989E-4,7.3010174320704272E-6,null,null,null,null,1.6627473199494192E-3,0.12304814999137072,3.1770050366331307E-3,7.6778134889474443E-5,3.0080308344023453E-4,8.3028071005801118E-2,7.4963948582944489E-4,1.2973666153895212E-4,9.6008912460074196E-3,2.4788735017041374E-4,5.9906510028539812E-6,1.031409336150464E-5,2.8469098992783973E-3,2.5704030543461647E-5,3.8173864927193069E-6,2.8620016273217432E-4,0.85982721641294835,1.6861848439540361E-2,{"$f":"(LN($CS39)-LN($CS40))/cycle_length*(1-VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4392151165195242E-2},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9168638144238968E-3},{"$f":"(LN($CS39)-LN($CS40))/cycle_length*VLOOKUP($C39,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6324518473083401E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84192598319440304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ41","v":0.73241985143762833},{"$f":"CT38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I243*($B39-$B38))","v":0.87149745306943571},{"$f":"CU38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.82657871902649038},{"$f":"CV38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.88782992177774422},{"$f":"CW38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.84810626451020321},{"$f":"CX38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.8615625751149556},{"$f":"CY38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.81355926971182002},{"$f":"CZ38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87906836459149706},{"$f":"DA38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.83653868402244047},{"$f":"DB38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.92695114249636934},{"$f":"DC38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90028985182908083},{"$f":"DD38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.93649171483500604},{"$f":"DE38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91314641314860301},{"$f":"DF38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.90785165818369784},{"$f":"DG38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.87470501696939851},{"$f":"DH38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.91977708803391167},{"$f":"DI38*EXP(-VLOOKUP($C39,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I243*($B39-$B38))","v":0.89065578308209337},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU39+Analysis!$D$30*CW39+Analysis!$C$31*CY39+Analysis!$D$31*DA39+Analysis!$C$32*DC39+Analysis!$D$32*DE39+Analysis!$C$33*DG39+Analysis!$D$33*DI39)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT39+Analysis!$D$30*CV39+Analysis!$C$31*CX39+Analysis!$D$31*CZ39+Analysis!$C$32*DB39+Analysis!$D$32*DD39+Analysis!$C$33*DF39+Analysis!$D$33*DH39)","v":0.88741925946343969},0.6499634821791026,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C39,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.63462657087390695,8.4078513575070804E-2,2.8829280231833635E-3,0.85982721641294835,0.63462657087390717,5.7896666513717124E-3,3.1989167366755352E-3,0.73279688654231456,0.63462657087390706,0.14255525626003346,0.63043289947024006,0.12821661820801716,8.5292849332202617E-2,1.0209557896439025E-2,2.9888626363160872E-3,3.0395619675169179E-4,1]
[37,9.25,59.25,0.7158412104053562,0,0.13922106066162845,0.14493772893301526,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ40*(Costs!$C$46*(365.2425/4))","v":186.54666989358554},{"$f":"DZ40*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.2094912775328437},{"$f":"DZ40*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0436393426103954},{"$f":"0","v":0},{"$f":"BA40*Costs!$C$126*c_Explant","v":1.0662636186077499},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ40)","v":115.89768200074109},103.52118029203112,{"$f":"(EB40+ED40)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":37.011718011952169},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB40+ED40)","v":50.790688258998962},{"$f":"Costs!$C$127*c_Explant*(BC40+BK40+BN40+BR40+BU40)","v":0.25909694909067227},864.72448159231044,22.195792698676009,12.253583532998963,5.9645328839142122,1408.4848203530505,0.72432624353456787,1020.2025190017857,2.3269393867794802E-4,0.13870949182770281,null,1.0404142721078481E-3,5.8702316253657073E-5,null,null,null,1.2737111689340184E-4,1.8863975193612104E-2,5.8110260524530961E-4,0.15961375127049307,0.1156124288742171,0.14493772893301526,0.62623922806657295,0,0.12846855593319156,8.6507185089334471E-2,1.0434609884158409E-2,3.0947972494488108E-3,3.1789484427848994E-4,1,2.0514953948572597E-3,0.61851303546064473,5.3682635616731159E-3,2.9920286516056096E-4,7.2307842372701711E-6,null,null,null,null,1.6692945762039931E-3,0.1235326660450001,3.1895148544793805E-3,7.7080457508093924E-5,3.0949200822125709E-4,8.5426399691238761E-2,7.7129338987444993E-4,1.3558522206389898E-4,1.0033701778355272E-2,2.5906217271974444E-4,6.2607110194939645E-6,1.107208626405328E-5,3.0561321180632862E-3,2.759304512147155E-5,4.1843243207078722E-6,3.1371051995778205E-4,0.85506227106698485,1.3185092658626107E-2,{"$f":"(LN($CS40)-LN($CS41))/cycle_length*(1-VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4502174683902265E-2},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9229960304848251E-3},{"$f":"(LN($CS40)-LN($CS41))/cycle_length*VLOOKUP($C40,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6472714685071877E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.841187155238453,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ42","v":0.72579316838055141},{"$f":"CT39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I244*($B40-$B39))","v":0.86726732562081044},{"$f":"CU39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.82092729501269968},{"$f":"CV39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88410103453315969},{"$f":"CW39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.8430881050343132},{"$f":"CX39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.85703299285212797},{"$f":"CY39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.80753491091276863},{"$f":"CZ39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87506921185595332},{"$f":"DA39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.83117769519203488},{"$f":"DB39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.92446708158110236},{"$f":"DC39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.89688993660472249},{"$f":"DD39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.93432047606038982},{"$f":"DE39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91016270309097014},{"$f":"DF39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.90475216619551058},{"$f":"DG39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.87049724604824397},{"$f":"DH39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.91706016064162899},{"$f":"DI39*EXP(-VLOOKUP($C40,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I244*($B40-$B39))","v":0.88694845320661841},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU40+Analysis!$D$30*CW40+Analysis!$C$31*CY40+Analysis!$D$31*DA40+Analysis!$C$32*DC40+Analysis!$D$32*DE40+Analysis!$C$33*DG40+Analysis!$D$33*DI40)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT40+Analysis!$D$30*CV40+Analysis!$C$31*CX40+Analysis!$D$31*CZ40+Analysis!$C$32*DB40+Analysis!$D$32*DD40+Analysis!$C$33*DF40+Analysis!$D$33*DH40)","v":0.88368625090565434},0.64137344389914575,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C40,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.62623922806657295,8.6507185089334471E-2,3.0947972494488108E-3,0.85506227106698474,0.62623922806657328,5.7298160061531348E-3,2.6575268011807896E-3,0.72618072591735461,0.62623922806657317,0.14702829073898085,0.62237613176360884,0.12868474276993239,8.7711151250106589E-2,1.0661958147066747E-2,3.2049957701159207E-3,3.3272956018861872E-4,0.99999999999999978]
[38,9.5,59.5,0.71074334716230658,0,0.14013780029274706,0.14911885254494642,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ41*(Costs!$C$46*(365.2425/4))","v":184.14481763162539},{"$f":"DZ41*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1424172932277816},{"$f":"DZ41*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.0044514437119059},{"$f":"0","v":0},{"$f":"BA41*Costs!$C$126*c_Explant","v":1.0558005454680841},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ41)","v":114.40545965322765},104.04841363471181,{"$f":"(EB41+ED41)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":38.078905040646575},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB41+ED41)","v":52.255174821631947},{"$f":"Costs!$C$127*c_Explant*(BC41+BK41+BN41+BR41+BU41)","v":0.26605759619668673},870.03141164312569,22.078519579417105,12.160957405622788,5.9330188314217018,1412.6054051200354,0.71812349066426595,1014.4251244560094,2.9513075871953382E-4,0.13746046359006367,null,1.0343376763752806E-3,5.8071467426192472E-5,null,null,null,1.2804170479415928E-4,1.8963338057726414E-2,5.8417157387970263E-4,0.15852355482898497,0.11383948854629884,0.14911885254494642,0.61851303546064473,0,0.12890092960667321,8.8915117410878722E-2,1.0889306409975085E-2,3.3151942907830305E-3,3.4756427609874756E-4,1,2.681406758845603E-3,0.61021261638040158,5.315585656042115E-3,2.9626683563921223E-4,7.1598297162573602E-6,null,null,null,null,1.6749127527515028E-3,0.12394842749125341,3.2002494832314367E-3,7.733987943686342E-5,3.1810673553074023E-4,8.7804248290950654E-2,7.9276238439732335E-4,1.4149345726473128E-4,1.0470928410720811E-2,2.7035101544735043E-4,6.5335265421928924E-6,1.1860588662531634E-5,3.2737756088824644E-3,2.9558093238034617E-5,4.5748513373660283E-6,3.4298942476138154E-4,0.85088114745505361,1.7458397121420055E-2,{"$f":"(LN($CS41)-LN($CS42))/cycle_length*(1-VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4609297903038135E-2},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.928966596892836E-3},{"$f":"(LN($CS41)-LN($CS42))/cycle_length*VLOOKUP($C41,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6617004337670805E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.84044711353250301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ43","v":0.71920552936237092},{"$f":"CT40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I245*($B41-$B40))","v":0.86397318046464922},{"$f":"CU40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.81653415538354956},{"$f":"CV40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88119552198369533},{"$f":"CW40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8391840129409589},{"$f":"CX40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.8535069267856461},{"$f":"CY40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.80285425650397091},{"$f":"CZ40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.87195408523204243},{"$f":"DA40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.827008722796018},{"$f":"DB40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.92252889253767212},{"$f":"DC40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.89423975171812942},{"$f":"DD40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.93262581959547231},{"$f":"DE40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90783588525632664},{"$f":"DF40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.90233537372757466},{"$f":"DG40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.86722038345072572},{"$f":"DH40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.91494079665257699},{"$f":"DI40*EXP(-VLOOKUP($C41,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I245*($B41-$B40))","v":0.88405964092488243},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU41+Analysis!$D$30*CW41+Analysis!$C$31*CY41+Analysis!$D$31*DA41+Analysis!$C$32*DC41+Analysis!$D$32*DE41+Analysis!$C$33*DG41+Analysis!$D$33*DI41)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT41+Analysis!$D$30*CV41+Analysis!$C$31*CX41+Analysis!$D$31*CZ41+Analysis!$C$32*DB41+Analysis!$D$32*DD41+Analysis!$C$33*DF41+Analysis!$D$33*DH41)","v":0.88077817516994306},0.63346053372392197,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C41,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61851303546064473,8.8915117410878722E-2,3.3151942907830305E-3,0.85088114745505361,0.61851303546064507,5.6746972110709474E-3,2.0514953948572597E-3,0.71960040396464131,0.61851303546064496,0.15153503011714264,0.61436282592052316,0.12908247137698436,9.0107941010350009E-2,1.111874845712317E-2,3.4296604575564226E-3,3.6332266032017833E-4,0.99999999999999989]
[39,9.75,59.75,0.70505750761455266,0,0.14099128469610836,0.15395120768933887,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ42*(Costs!$C$46*(365.2425/4))","v":181.69245252406446},{"$f":"DZ42*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0739326901820547},{"$f":"DZ42*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9644393924216033},{"$f":"0","v":0},{"$f":"BA42*Costs!$C$126*c_Explant","v":1.0448821594038238},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ42)","v":112.88185469395425},104.527472016364,{"$f":"(EB42+ED42)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.140174512072342},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB42+ED42)","v":53.711540799146746},{"$f":"Costs!$C$127*c_Explant*(BC42+BK42+BN42+BR42+BU42)","v":0.27297025449371631},874.94775664105975,21.954837117783033,12.065186470756645,5.8997824374980965,1416.1772817092003,0.71197385494043408,1008.2811985375645,2.7823476776673445E-4,0.13625712102950888,null,1.0278635186527594E-3,5.7416596397903469E-5,null,null,null,1.2865211446236609E-4,1.9053791654572209E-2,5.8695957499215671E-4,0.157390039256353,0.1120575929785719,0.15395120768933887,0.61021261638040158,0,0.12926401314729552,9.1300764609821311E-2,1.1348190504271254E-2,3.5441266243298143E-3,3.7908104454160903E-4,1,2.5023406394998502E-3,0.6021493715025964,5.2606154094368904E-3,2.9320304134261858E-4,7.0857875258720521E-6,null,null,null,null,1.6796305872493463E-3,0.12429756100057267,3.2092638318229638E-3,7.7557727650549112E-5,3.2664173458019129E-4,9.0160090189270389E-2,8.1403268597073314E-4,1.4745610488811728E-4,1.0912181721013568E-2,2.8174382378562651E-4,6.8088545839428936E-6,1.2679627307506667E-5,3.4998477554633468E-3,3.1599241558961046E-5,4.9896941166029707E-6,3.7409135042500608E-4,0.84604879231066088,1.6512411715782882E-2,{"$f":"(LN($CS42)-LN($CS43))/cycle_length*(1-VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4713678125123562E-2},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9347842809829077E-3},{"$f":"(LN($CS42)-LN($CS43))/cycle_length*VLOOKUP($C42,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6757599309558299E-5},null,null,null,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,5.2999999999999999E-2,0.83970585807655307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ44","v":0.71265750756725077},{"$f":"CT41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I246*($B42-$B41))","v":0.85962968230922399},{"$f":"CU41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.81075206885086615},{"$f":"CV41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.87736216815027124},{"$f":"CW41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.83404126619154251},{"$f":"CX41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.84885934249265016},{"$f":"CY41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.79669695436227894},{"$f":"CZ41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86784548975476872},{"$f":"DA41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.82151952511063098},{"$f":"DB41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91996821800092676},{"$f":"DC41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89074190992538471},{"$f":"DD41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.93038615540480418},{"$f":"DE41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.90476341297707352},{"$f":"DF41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.89914452001730594},{"$f":"DG41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.86289950214814248},{"$f":"DH41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.91214145884001785},{"$f":"DI41*EXP(-VLOOKUP($C42,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I246*($B42-$B41))","v":0.88024818985077657},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU42+Analysis!$D$30*CW42+Analysis!$C$31*CY42+Analysis!$D$31*DA42+Analysis!$C$32*DC42+Analysis!$D$32*DE42+Analysis!$C$33*DG42+Analysis!$D$33*DI42)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT42+Analysis!$D$30*CV42+Analysis!$C$31*CX42+Analysis!$D$31*CZ42+Analysis!$C$32*DB42+Analysis!$D$32*DD42+Analysis!$C$33*DF42+Analysis!$D$33*DH42)","v":0.87694230848028965},0.6249595198418344,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C42,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.61021261638040158,9.1300764609821311E-2,3.5441266243298143E-3,0.8460487923106611,0.61021261638040192,5.6190123213975844E-3,2.681406758845603E-3,0.71306304209101712,0.61021261638040181,0.15628807688315968,0.60618099394149905,0.12941109477865254,9.2481660836128646E-2,1.1579524213215989E-2,3.6628591017893938E-3,3.9579024555475955E-4,1]
[40,10,60,0.69959352014428133,0,0.14178153377873817,0.15862494607698049,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ43*(Costs!$C$46*(365.2425/4))","v":179.34804438305079},{"$f":"DZ43*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.0084628870032857},{"$f":"DZ43*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9261887345181639},{"$f":"0","v":0},{"$f":"BA43*Costs!$C$126*c_Explant","v":1.0344253929743175},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ43)","v":111.42532121971881},104.6530914049001,{"$f":"(EB43+ED43)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":40.192640833658395},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB43+ED43)","v":55.155826331245258},{"$f":"Costs!$C$127*c_Explant*(BC43+BK43+BN43+BR43+BU43)","v":0.2797530409285664},876.8133182526027,21.826882219982785,11.975231505746981,5.8653979392308653,1416.504584145561,0.70587688149548244,999.87783848072377,2.3705988131982685E-4,0.13514716958536557,null,1.0217671879637661E-3,5.6788114954833737E-5,null,null,null,1.9196450808032543E-4,1.9011434113052318E-2,5.8756818907565813E-4,0.15625375157981228,0.1102959108871277,0.15862494607698049,0.6021493715025964,0,0.12955817641000955,9.3662557062435967E-2,1.1810857922160722E-2,3.7815915792489734E-3,4.1249944656791002E-4,1,2.0748119599773504E-3,0.59456930662942575,5.2079692558808467E-3,2.9026878153911114E-4,7.0148757733262632E-6,null,null,null,null,2.5012131984642649E-3,0.12377327554182171,3.2062038911339396E-3,7.7483778589635869E-5,3.350913898129523E-4,9.2492375372708699E-2,8.3509029991431336E-4,2.2801705410398375E-4,1.1283491420553557E-2,2.922858261590673E-4,7.0636213441149084E-6,1.3529192643660019E-5,3.7343459203341292E-3,3.3716466271183976E-5,8.0669408132978341E-6,4.0443250575461216E-4,0.84137505392301959,1.3870191855521741E-2,{"$f":"(LN($CS43)-LN($CS44))/cycle_length*(1-VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4815459979088755E-2},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9404571437210867E-3},{"$f":"(LN($CS43)-LN($CS44))/cycle_length*VLOOKUP($C43,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.6894694408715888E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83896338887060307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ45","v":0.70614962323220054},{"$f":"CT42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I247*($B43-$B42))","v":0.85554062891103411},{"$f":"CU42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.80531963487049008},{"$f":"CV42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87375098454134581},{"$f":"CW42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.82920499749923948},{"$f":"CX42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.84448580483152202},{"$f":"CY42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.79091532840138601},{"$f":"CZ42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.86397638516978847},{"$f":"DA42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.81636002522113194},{"$f":"DB42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.91755224108626532},{"$f":"DC42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.88744538044383781},{"$f":"DD42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.92827227765059495},{"$f":"DE42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90186628050767548},{"$f":"DF42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.89613620791381321},{"$f":"DG42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.8588315620564142},{"$f":"DH42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.90950103651874981},{"$f":"DI42*EXP(-VLOOKUP($C43,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I247*($B43-$B42))","v":0.87665750318638747},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU43+Analysis!$D$30*CW43+Analysis!$C$31*CY43+Analysis!$D$31*DA43+Analysis!$C$32*DC43+Analysis!$D$32*DE43+Analysis!$C$33*DG43+Analysis!$D$33*DI43)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT43+Analysis!$D$30*CV43+Analysis!$C$31*CX43+Analysis!$D$31*CZ43+Analysis!$C$32*DB43+Analysis!$D$32*DD43+Analysis!$C$33*DF43+Analysis!$D$33*DH43)","v":0.87332966218633712},0.61670141191038697,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C43,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.6021493715025964,9.3662557062435967E-2,3.7815915792489734E-3,0.84137505392301948,0.60214937150259662,5.5609042383053808E-3,2.5023406394998502E-3,0.70656485574334094,0.60214937150259662,0.16120531094488824,0.59835933906601102,0.12926971060385606,9.4825702553908861E-2,1.2006969148495777E-2,3.9041116628710849E-3,4.2885601996891051E-4,0.99999999999999989]
[41,10.25,60.25,0.69458478642130062,0,0.14162953776590331,0.16378567581279602,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ44*(Costs!$C$46*(365.2425/4))","v":176.96527020271503},{"$f":"DZ44*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.9419216760780493},{"$f":"DZ44*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8873121078597346},{"$f":"0","v":0},{"$f":"BA44*Costs!$C$126*c_Explant","v":1.0235906861686606},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ44)","v":109.94495169937485},104.44285068046592,{"$f":"(EB44+ED44)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":41.231334490239874},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB44+ED44)","v":56.581211818376481},{"$f":"Costs!$C$127*c_Explant*(BC44+BK44+BN44+BR44+BU44)","v":0.28637770029492515},875.73579439586376,21.682141898038541,11.88249644175009,5.8265028016890428,1413.4317565989149,0.69983211935707046,989.16494178720563,3.1560674518255462E-4,0.13388900520220726,null,1.0153185668057216E-3,5.6139907085282875E-5,null,null,null,1.9150510810933384E-4,1.8965993040464191E-2,5.8615089558511032E-4,0.15501971946543947,0.10848777881563701,0.16378567581279602,0.59456930662942564,0,0.12898124479770257,9.5988848045381742E-2,1.2203080374830831E-2,4.0266317464931973E-3,4.4521259336991105E-4,1,2.8716561335587597E-3,0.58625006032143712,5.1534203050105495E-3,2.872284683718477E-4,6.9414010473592625E-6,null,null,null,null,2.490075121321632E-3,0.12322210449729516,3.1919264411763011E-3,7.7138737909471569E-5,3.4341403338614666E-4,9.4789602627323777E-2,8.5583138467181311E-4,2.355891888972974E-4,1.1658200752324268E-2,3.0199223905238618E-4,7.2981945568807118E-6,1.440585940118971E-5,3.976324655924659E-3,3.5901231167348671E-5,8.7066871723878459E-6,4.3650590619752323E-4,0.83621432418720387,1.945566767159379E-2,{"$f":"(LN($CS44)-LN($CS45))/cycle_length*(1-VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.4914776757088761E-2},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9459926142125644E-3},{"$f":"(LN($CS44)-LN($CS45))/cycle_length*VLOOKUP($C44,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7028469173052362E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83821970591465311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ46","v":0.69968234767098514},{"$f":"CT43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I248*($B44-$B43))","v":0.85212016520484901},{"$f":"CU43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.80078361051929681},{"$f":"CV43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.87072846578181062},{"$f":"CW43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.82516339075714407},{"$f":"CX43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.84082870990050229},{"$f":"CY43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.78609022156744945},{"$f":"CZ43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.86073901390672347},{"$f":"DA43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.81205022140358407},{"$f":"DB43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.915527313068354},{"$f":"DC43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.88468516535447694},{"$f":"DD43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.92649997236697956},{"$f":"DE43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89943936679684222},{"$f":"DF43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.89361649376853769},{"$f":"DG43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.85542862578687651},{"$f":"DH43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.90728854012672033},{"$f":"DI43*EXP(-VLOOKUP($C44,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I248*($B44-$B43))","v":0.8736520379959315},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU44+Analysis!$D$30*CW44+Analysis!$C$31*CY44+Analysis!$D$31*DA44+Analysis!$C$32*DC44+Analysis!$D$32*DE44+Analysis!$C$33*DG44+Analysis!$D$33*DI44)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT44+Analysis!$D$30*CV44+Analysis!$C$31*CX44+Analysis!$D$31*CZ44+Analysis!$C$32*DB44+Analysis!$D$32*DD44+Analysis!$C$33*DF44+Analysis!$D$33*DH44)","v":0.87030659404040922},0.60893816091173247,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C44,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.59456930662942564,9.5988848045381742E-2,4.0266317464931973E-3,0.83621432418720398,0.59456930662942598,5.5052529131932836E-3,2.0748119599773504E-3,0.70010496652891818,0.59456930662942598,0.16676759932466473,0.59040968347543132,0.12867838480000415,9.7128802791126831E-2,1.2400596325391871E-2,4.1524743207351214E-3,4.6245896264583182E-4,0.99999999999999978]
[42,10.5,60.5,0.68879713475328608,0,0.1414533424101804,0.16974952283653341,0.99999999999999989,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ45*(Costs!$C$46*(365.2425/4))","v":174.56885387297837},{"$f":"DZ45*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8749994952949676},{"$f":"DZ45*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8482128999959802},{"$f":"0","v":0},{"$f":"BA45*Costs!$C$126*c_Explant","v":1.0125361056986657},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ45)","v":108.45610658686957},104.21314736378204,{"$f":"(EB45+ED45)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.253809151522951},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB45+ED45)","v":57.984340194021833},{"$f":"Costs!$C$127*c_Explant*(BC45+BK45+BN45+BR45+BU45)","v":0.29289419607556683},874.50639311578868,21.534546190998693,11.788295073223859,5.7868403548408942,1410.1209746010923,0.69383912141474968,978.39709810573243,2.5865278527854337E-4,0.13275168490335551,null,1.0086347789893867E-3,5.5480695784445254E-5,null,null,null,1.9101319252061083E-4,1.891733472454793E-2,5.8462650672696593E-4,0.15376742758720338,0.10668985685931133,0.16974952283653341,0.58625006032143712,0,0.12837552480230571,9.8268757536871934E-2,1.2598112275952911E-2,4.2783168949770455E-3,4.7970533192175265E-4,0.99999999999999989,2.2823362897133226E-3,0.57857896677240794,5.097764367312756E-3,2.8412645673790552E-4,6.8664352651482506E-6,null,null,null,null,2.4783812638666945E-3,0.12264343049949063,3.1769365589473862E-3,7.6776480001007987E-5,3.5157074044296898E-4,9.7041027861872339E-2,8.7615893455662852E-4,2.4321556210105488E-4,1.2035594087891588E-2,3.1176817796720562E-4,7.5344479930630812E-6,1.5306299543396295E-5,4.224865353076309E-3,3.814524235734051E-5,9.3812356662134104E-6,4.7032409625553923E-4,0.83025047716346645,1.5675222595023963E-2,{"$f":"(LN($CS45)-LN($CS46))/cycle_length*(1-VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5011751578750042E-2},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9513975545915438E-3},{"$f":"(LN($CS45)-LN($CS46))/cycle_length*VLOOKUP($C45,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7159089438586041E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8374748092087031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ47","v":0.693256106902573},{"$f":"CT44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I249*($B45-$B44))","v":0.84734417376046833},{"$f":"CU44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.79446244522967591},{"$f":"CV44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86650538220369988},{"$f":"CW44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.81952605933459222},{"$f":"CX44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.83572435826358993},{"$f":"CY44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.77937000752395258},{"$f":"CZ44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85621730618196579},{"$f":"DA44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.80604174220926861},{"$f":"DB44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.91269379822208008},{"$f":"DC44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.88082695195913918},{"$f":"DD44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.92401906790412602},{"$f":"DE44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89604532610462484},{"$f":"DF44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.89009318417808614},{"$f":"DG44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.85067690315291489},{"$f":"DH44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.90419339932837017},{"$f":"DI44*EXP(-VLOOKUP($C45,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I249*($B45-$B44))","v":0.86945262525773759},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU45+Analysis!$D$30*CW45+Analysis!$C$31*CY45+Analysis!$D$31*DA45+Analysis!$C$32*DC45+Analysis!$D$32*DE45+Analysis!$C$33*DG45+Analysis!$D$33*DI45)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT45+Analysis!$D$30*CV45+Analysis!$C$31*CX45+Analysis!$D$31*CZ45+Analysis!$C$32*DB45+Analysis!$D$32*DD45+Analysis!$C$33*DF45+Analysis!$D$33*DH45)","v":0.86608377312412377},0.60041786480752135,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C45,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.58625006032143712,9.8268757536871934E-2,4.2783168949770455E-3,0.83025047716346656,0.58625006032143745,5.4475901744297566E-3,2.8716561335587597E-3,0.693690432690377,0.58625006032143745,0.17243961853220025,0.58241451354692253,0.12805835983455455,9.9385424207214787E-2,1.2796754106833643E-2,4.4074752130102805E-3,4.9785455926384774E-4,0.99999999999999989]
[43,10.75,60.75,0.68361769118100901,0,0.14125259459112369,0.17512971422786708,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ46*(Costs!$C$46*(365.2425/4))","v":171.91271950783562},{"$f":"DZ46*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.8008244440058725},{"$f":"DZ46*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.804876210803835},{"$f":"0","v":0},{"$f":"BA46*Costs!$C$126*c_Explant","v":0.99981720469837343},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ46)","v":106.80590389936964},103.95252634489657,{"$f":"(EB46+ED46)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":43.259896194738943},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB46+ED46)","v":59.364980059399059},{"$f":"Costs!$C$127*c_Explant*(BC46+BK46+BN46+BR46+BU46)","v":0.29929906821115015},873.08250659767134,21.362617164914067,11.678516681403947,5.7406389713758985,1406.0651223493242,0.68789744438689293,967.22860430564401,4.9813631188877277E-4,0.13114387369871039,null,1.0004974109469275E-3,5.4731447224117557E-5,null,null,null,1.9048841750940126E-4,1.8865425149169359E-2,5.8299381542014533E-4,0.15233614625086914,0.10479164569372083,0.17512971422786708,0.57857896677240794,0,0.12774119486680338,0.10050209087755763,1.2995395937714373E-2,4.5366335310435138E-3,5.1600378660594283E-4,0.99999999999999978,4.731175434812415E-3,0.56852672457317677,5.0337291591401748E-3,2.8055742225659218E-4,6.7801830220224848E-6,null,null,null,null,2.4661350710688092E-3,0.12203742402373653,3.1612386604138809E-3,7.6397111584153342E-5,3.5956081456135015E-4,9.9246458848999755E-2,8.9607121399651844E-4,2.5088540715342166E-4,1.2415138640755996E-2,3.2159984168399382E-4,7.7720481209607339E-6,1.6230464794763691E-5,4.4799546867163075E-3,4.0448379532442451E-5,1.009109718963567E-5,5.0591268941630721E-4,0.82487028577213273,3.2996412326506963E-2,{"$f":"(LN($CS46)-LN($CS47))/cycle_length*(1-VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5106498409001791E-2},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9566783167505775E-3},{"$f":"(LN($CS46)-LN($CS47))/cycle_length*VLOOKUP($C46,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7286708710412941E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":1.4400727359758579E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83672869875275302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ48","v":0.68687128493317118},{"$f":"CT45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I250*($B46-$B45))","v":0.84351471323682259},{"$f":"CU45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.78940457912256856},{"$f":"CV45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86311693033928694},{"$f":"CW45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.81501100088402278},{"$f":"CX45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.83163334508463704},{"$f":"CY45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.77399605084471623},{"$f":"CZ45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.85259057656955495},{"$f":"DA45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.80123190660943766},{"$f":"DB45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.91041666611884042},{"$f":"DC45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.87772988538364272},{"$f":"DD45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.92202455486241797},{"$f":"DE45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.89331940839863933},{"$f":"DF45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.88726387852678912},{"$f":"DG45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.84686672854333234},{"$f":"DH45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.90170672663470297},{"$f":"DI45*EXP(-VLOOKUP($C46,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I250*($B46-$B45))","v":0.86608303355772598},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU46+Analysis!$D$30*CW46+Analysis!$C$31*CY46+Analysis!$D$31*DA46+Analysis!$C$32*DC46+Analysis!$D$32*DE46+Analysis!$C$33*DG46+Analysis!$D$33*DI46)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT46+Analysis!$D$30*CV46+Analysis!$C$31*CX46+Analysis!$D$31*CZ46+Analysis!$C$32*DB46+Analysis!$D$32*DD46+Analysis!$C$33*DF46+Analysis!$D$33*DH46)","v":0.86269640070379605},0.59256138525863833,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C46,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.57857896677240794,0.10050209087755763,4.5366335310435138E-3,0.82487028577213295,0.57857896677240839,5.3887572593158094E-3,2.2823362897133226E-3,0.68731409329549731,0.57857896677240828,0.17904675337265727,0.57355284567279241,0.12740617402484003,0.10159517290461392,1.3194891543536532E-2,4.6690940297219076E-3,5.3506845183782668E-4,0.99999999999999989]
[44,11,61,0.67601653403324724,0,0.14101967344930513,0.18296379251744746,0.99999999999999978,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ47*(Costs!$C$46*(365.2425/4))","v":169.11976657747411},{"$f":"DZ47*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.7228286055511965},{"$f":"DZ47*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7593072310640387},{"$f":"0","v":0},{"$f":"BA47*Costs!$C$126*c_Explant","v":0.98617510355201043},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ47)","v":105.07069859792564},103.66150545818188,{"$f":"(EB47+ED47)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":44.177209574772689},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB47+ED47)","v":60.623797007751925},{"$f":"Costs!$C$127*c_Explant*(BC47+BK47+BN47+BR47+BU47)","v":0.30512550114533693},871.4306923480309,21.172231398978514,11.557150546385396,5.6894778266955583,1401.2759657775091,0.68200664878790584,955.67952544695527,3.972072650243987E-4,0.12974796024792271,null,9.9126809325744431E-4,5.3932957144121784E-5,null,null,null,1.8992065477130496E-4,1.8809261312351104E-2,5.812215541417204E-4,0.15077077208461281,0.10282666900459193,0.18296379251744746,0.56852672457317677,0,0.12707115318287673,0.10268825493167025,1.3394387149358693E-2,4.8015545284003022E-3,5.5413311706971043E-4,0.99999999999999989,3.3355668452163308E-3,0.55994269476618241,4.9650459618420214E-3,2.7672932976748375E-4,6.687670168530244E-6,null,null,null,null,2.4531994374422995E-3,0.12139730036448787,3.1446569956069528E-3,7.5996385339605895E-5,7.0748329315586023E-4,0.10106673480750372,9.1403683101066535E-4,2.5858821767676368E-4,1.2796314499710139E-2,3.3147376250280698E-4,8.0106694689829673E-6,3.3080897248477822E-5,4.7257345887171832E-3,4.273904243464133E-5,1.0836763770914948E-5,5.4329635329879546E-4,0.81703620748255246,2.3647117951928087E-2,{"$f":"(LN($CS47)-LN($CS48))/cycle_length*(1-VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5199122951112043E-2},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.961840792114387E-3},{"$f":"(LN($CS47)-LN($CS48))/cycle_length*VLOOKUP($C47,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7411469365582131E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.8359813745468031,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ49","v":0.680528226733636},{"$f":"CT46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I251*($B47-$B46))","v":0.8355073280035189},{"$f":"CU46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.77885902877743762},{"$f":"CV46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85602496668884875},{"$f":"CW46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.80558459557580642},{"$f":"CX46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.82308406422861191},{"$f":"CY46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.76280070593501181},{"$f":"CZ46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.84500374822766289},{"$f":"DA46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.79119724531050739},{"$f":"DB46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.90564015775012674},{"$f":"DC46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.87124380228337128},{"$f":"DD46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.91783867726833135},{"$f":"DE46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88760639579012512},{"$f":"DF46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.88133544410341025},{"$f":"DG46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.83889916867830383},{"$f":"DH46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.89649275737680145},{"$f":"DI46*EXP(-VLOOKUP($C47,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I251*($B47-$B46))","v":0.85903015989993425},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU47+Analysis!$D$30*CW47+Analysis!$C$31*CY47+Analysis!$D$31*DA47+Analysis!$C$32*DC47+Analysis!$D$32*DE47+Analysis!$C$33*DG47+Analysis!$D$33*DI47)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT47+Analysis!$D$30*CV47+Analysis!$C$31*CX47+Analysis!$D$31*CZ47+Analysis!$C$32*DB47+Analysis!$D$32*DD47+Analysis!$C$33*DF47+Analysis!$D$33*DH47)","v":0.85560920087613734},0.58226621224922115,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C47,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.56852672457317677,0.10268825493167025,4.8015545284003022E-3,0.81703620748255257,0.56852672457317721,5.3210667644187897E-3,4.731175434812415E-3,0.68099301287504377,0.5685267245731771,0.18636317024470278,0.56423470966967959,0.12671674975460331,0.10358818803227421,1.3593711267793816E-2,4.9293814398101467E-3,5.7408959113606508E-4,1]
[45,11.25,61.25,0.66948802425028064,0,0.14074942777776125,0.18976254797195813,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ48*(Costs!$C$46*(365.2425/4))","v":166.43527570047058},{"$f":"DZ48*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.6478616719879007},{"$f":"DZ48*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.715507885555553},{"$f":"0","v":0},{"$f":"BA48*Costs!$C$126*c_Explant","v":0.97301518546907406},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ48)","v":103.40287858176386},103.34748889883168,{"$f":"(EB48+ED48)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.005085409945416},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB48+ED48)","v":61.759880003084312},{"$f":"Costs!$C$127*c_Explant*(BC48+BK48+BN48+BR48+BU48)","v":0.31037515299063523},869.55972124057178,20.984601890518476,11.438226676475693,5.6390573533925572,1396.2189756510575,0.67616629889572033,944.07621721394935,4.7750153275919366E-4,0.12820095395270095,null,9.8213378097827863E-4,5.3162159471268802E-5,null,null,null,1.8930315164742242E-4,1.8748174388629749E-2,5.7928910505730246E-4,0.14923051807124416,0.10090464708652407,0.18976254797195813,0.55994269476618241,0,0.12636234632632989,0.10448812113287816,1.379303538622894E-2,5.0572083512199894E-3,5.9404606520241984E-4,1,4.1500923908233348E-3,0.55061417701885984,4.8987903872483064E-3,2.7303654204878232E-4,6.5984272021781586E-6,null,null,null,null,2.4395154144506025E-3,0.12072014243596267,3.1271160007852066E-3,7.5572475131409667E-5,7.1988369150830878E-4,0.10283817984927127,9.3005759209858108E-4,2.6628440682694793E-4,1.3177162698053493E-2,3.4133919565155823E-4,8.2490856969410546E-6,3.4842255532311839E-5,4.9773514569815703E-3,4.5014638706107426E-5,1.1617311218795671E-5,5.8242875398362419E-4,0.81023745202804187,2.9896280737862102E-2,{"$f":"(LN($CS48)-LN($CS49))/cycle_length*(1-VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5289723432894542E-2},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9668904554594933E-3},{"$f":"(LN($CS48)-LN($CS49))/cycle_length*VLOOKUP($C48,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7533503712077176E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83523283659085301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ50","v":0.67422724094802577},{"$f":"CT47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I252*($B48-$B47))","v":0.82981323872633872},{"$f":"CU47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.77138518551119961},{"$f":"CV47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85097625806136135},{"$f":"CW47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.79889348626805989},{"$f":"CX47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.81700878055605175},{"$f":"CY47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.7548739777344029},{"$f":"CZ47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83960593885532908},{"$f":"DA47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.78408031064787465},{"$f":"DB47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.90223105895161126},{"$f":"DC47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.86662310821270794},{"$f":"DD47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.91484930239226847},{"$f":"DE47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.88353293717165504},{"$f":"DF47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.87710943317042367},{"$f":"DG47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.83323298378786159},{"$f":"DH47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.89277315447409433},{"$f":"DI47*EXP(-VLOOKUP($C48,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I252*($B48-$B47))","v":0.85400896053320319},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU48+Analysis!$D$30*CW48+Analysis!$C$31*CY48+Analysis!$D$31*DA48+Analysis!$C$32*DC48+Analysis!$D$32*DE48+Analysis!$C$33*DG48+Analysis!$D$33*DI48)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT48+Analysis!$D$30*CV48+Analysis!$C$31*CX48+Analysis!$D$31*CZ48+Analysis!$C$32*DB48+Analysis!$D$32*DD48+Analysis!$C$33*DF48+Analysis!$D$33*DH48)","v":0.85056594993450085},0.57347473366867519,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C48,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55994269476618241,0.10448812113287816,5.0572083512199894E-3,0.81023745202804187,0.55994269476618275,5.2484629617780354E-3,3.3355668452163308E-3,0.67470629590850606,0.55994269476618275,0.19357366570713827,0.55527843589252113,0.12599063957477044,0.1053632267624917,1.3991213289357301E-2,5.1879495019265592E-3,6.1486927179454627E-4,0.99999999999999989]
[46,11.5,61.5,0.6621712000635982,0,0.14044401649408331,0.19738478344231844,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ49*(Costs!$C$46*(365.2425/4))","v":163.80335444215012},{"$f":"DZ49*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.5743627944888008},{"$f":"DZ49*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6725662501297025},{"$f":"0","v":0},{"$f":"BA49*Costs!$C$126*c_Explant","v":0.96003895612356505},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ49)","v":101.76771900897803},103.00967309375361,{"$f":"(EB49+ED49)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.815085097729373},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB49+ED49)","v":62.871431799162416},{"$f":"Costs!$C$127*c_Explant*(BC49+BK49+BN49+BR49+BU49)","v":0.31550510334757015},867.48278655351828,20.799506249384773,11.321561436559605,5.5893177899897584,1390.9829085753158,0.67037596271956501,932.48150646263798,3.785813984738035E-4,0.1268611442510619,null,9.7310509415898859E-4,5.2402688616470395E-5,null,null,null,1.8863901138037325E-4,1.8682471603110568E-2,5.7720613875469093E-4,0.14771355018555682,9.9023613412367428E-2,0.19738478344231844,0.55061417701885984,0,0.12561893282321096,0.10623833239210526,1.4189391192485662E-2,5.3186906526331281E-3,6.3569247838667271E-4,0.99999999999999989,3.1238881505731152E-3,0.54238092351833,4.8334596210590159E-3,2.6939529899087282E-4,6.5104299067877146E-6,null,null,null,null,2.4251632854114199E-3,0.12000992308190313,3.108718587881846E-3,7.5127868014573441E-5,7.3194198606419932E-4,0.10456075403568738,9.456363703536757E-4,2.7393633896560273E-4,1.3555820825080233E-2,3.5114789752979534E-4,8.4861309100314398E-6,3.6643769832353634E-5,5.2347047680429215E-3,4.7342114757853334E-5,1.2431758736334838E-5,6.2326071965033785E-4,0.8026152165576812,2.28652240913364E-2,{"$f":"(LN($CS49)-LN($CS50))/cycle_length*(1-VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5378391301130428E-2},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9718324036181612E-3},{"$f":"(LN($CS49)-LN($CS50))/cycle_length*VLOOKUP($C49,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7652934924167764E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83448308488490308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ51","v":0.66796860236404032},{"$f":"CT48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I253*($B49-$B48))","v":0.82266712189776203},{"$f":"CU48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.76203518849677088},{"$f":"CV48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84463347278867562},{"$f":"CW48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.79051037013873937},{"$f":"CX48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.80938918094175205},{"$f":"CY48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.74496642593468942},{"$f":"CZ48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.83282835629715002},{"$f":"DA48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.77517070359411477},{"$f":"DB48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.89793773744737648},{"$f":"DC48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.86081411652165229},{"$f":"DD48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.91108239849726369},{"$f":"DE48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87840774918271947},{"$f":"DF48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.87179354950508225},{"$f":"DG48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.82612139418540098},{"$f":"DH48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.88809084125429261},{"$f":"DI48*EXP(-VLOOKUP($C49,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I253*($B49-$B48))","v":0.84770035737382277},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU49+Analysis!$D$30*CW49+Analysis!$C$31*CY49+Analysis!$D$31*DA49+Analysis!$C$32*DC49+Analysis!$D$32*DE49+Analysis!$C$33*DG49+Analysis!$D$33*DI49)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT49+Analysis!$D$30*CV49+Analysis!$C$31*CX49+Analysis!$D$31*CZ49+Analysis!$C$32*DB49+Analysis!$D$32*DD49+Analysis!$C$33*DF49+Analysis!$D$33*DH49)","v":0.8442324582919849},0.56392077523565509,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C49,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.55061417701885984,0.10623833239210526,5.3186906526331281E-3,0.80261521655768153,0.55061417701886017,5.1784253564992671E-3,4.1500923908233348E-3,0.66846652133232143,0.55061417701886017,0.20068678608710996,0.54649755026859492,0.12523115776308655,0.10708860015733267,1.4386243342920466E-2,5.4522716591029231E-3,6.5739072185244771E-4,1]
[47,11.75,61.75,0.65590564410646313,0,0.14010556716163564,0.20398878873190149,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ50*(Costs!$C$46*(365.2425/4))","v":161.25329318188324},{"$f":"DZ50*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.5031499344569763},{"$f":"DZ50*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6309602178041591},{"$f":"0","v":0},{"$f":"BA50*Costs!$C$126*c_Explant","v":0.94740943323045956},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ50)","v":100.18341740127087},102.65076456920761,{"$f":"(EB50+ED50)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":46.6071601027828},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB50+ED50)","v":63.95838579158238},{"$f":"Costs!$C$127*c_Explant*(BC50+BK50+BN50+BR50+BU50)","v":0.32051560237069082},865.21710108930449,20.619549078607655,11.20883152848657,5.5409590547389875,1385.6414969857269,0.66463521196801245,920.94613006078271,4.3941272391130647E-4,0.12540837100546001,null,9.6431847607421611E-4,5.1663408467795249E-5,null,null,null,1.8793128133065814E-4,1.8612454759331386E-2,5.749818819102895E-4,0.14623913353648568,9.7195677516040635E-2,0.20398878873190149,0.54238092351833023,0,0.12484338270296214,0.10793886792256011,1.4583095493355271E-2,5.5858526655727173E-3,6.790889653182226E-4,1.0000000000000002,3.7401477767947094E-3,0.53359862521264934,4.7698744003263592E-3,2.6585134478547458E-4,6.4247837743810298E-6,null,null,null,null,2.4101907360086095E-3,0.11926900204249094,3.0895258832435686E-3,7.4664041219015968E-5,7.4365803361038955E-4,0.10623443690819875,9.607729807509629E-4,2.81537081897572E-4,1.3931945839060975E-2,3.6089098203732613E-4,8.721590359397471E-6,3.8484415199697926E-5,5.4976481039713697E-3,4.9720146401649631E-5,1.3280431127278841E-5,6.658085341909438E-4,0.7960112112680986,2.7808936267980866E-2,{"$f":"(LN($CS50)-LN($CS51))/cycle_length*(1-VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5465211836796851E-2},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.976671389768475E-3},{"$f":"(LN($CS50)-LN($CS51))/cycle_length*VLOOKUP($C50,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7769877871092019E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83373211942895298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ52","v":0.66175255417187684},{"$f":"CT49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I254*($B50-$B49))","v":0.81724111985659864},{"$f":"CU49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.75495798671947645},{"$f":"CV49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.83981246866373449},{"$f":"CW49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.78415579000483393},{"$f":"CX49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.80360734776924936},{"$f":"CY49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.73747392808424272},{"$f":"CZ49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82767970827401605},{"$f":"DA49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.7684222736239823},{"$f":"DB49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.894666662775632},{"$f":"DC49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.85639588930261246},{"$f":"DD49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.90821076882692708},{"$f":"DE49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.87450648673107045},{"$f":"DF49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.86774806442991848},{"$f":"DG49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.82072123923854767},{"$f":"DH49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.88452493263679466},{"$f":"DI49*EXP(-VLOOKUP($C50,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I254*($B50-$B49))","v":0.84290505069196131},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU50+Analysis!$D$30*CW50+Analysis!$C$31*CY50+Analysis!$D$31*DA50+Analysis!$C$32*DC50+Analysis!$D$32*DE50+Analysis!$C$33*DG50+Analysis!$D$33*DI50)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT50+Analysis!$D$30*CV50+Analysis!$C$31*CX50+Analysis!$D$31*CZ50+Analysis!$C$32*DB50+Analysis!$D$32*DD50+Analysis!$C$33*DF50+Analysis!$D$33*DH50)","v":0.83942033409670747},0.55548855011230636,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C50,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.54238092351833023,0.10793886792256011,5.5858526655727173E-3,0.79601121126809848,0.54238092351833034,5.1093653499566767E-3,3.1238881505731152E-3,0.66226355776136259,0.54238092351833034,0.20760243796922062,0.53798977436548978,0.12444112957288972,0.10876434102939395,1.4778451569080302E-2,5.7221958757907067E-3,7.0166961813510672E-4,1]
[48,12,62,0.64904697843488579,0,0.13973693435857462,0.21121608720653975,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ51*(Costs!$C$46*(365.2425/4))","v":158.67594963798163},{"$f":"DZ51*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.4311751909848995},{"$f":"DZ51*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5889090559468251},{"$f":"0","v":0},{"$f":"BA51*Costs!$C$126*c_Explant","v":0.93450364088762983},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ51)","v":98.582165861223729},102.26787587287892,{"$f":"(EB51+ED51)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":47.381261322913218},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB51+ED51)","v":65.020674598058719},{"$f":"Costs!$C$127*c_Explant*(BC51+BK51+BN51+BR51+BU51)","v":0.32540573553710322},862.76216686981661,20.435283684917412,11.093779495136694,5.491442598401818,1379.9905935646852,0.65894362201730039,909.3360000733179,4.1131593930852326E-4,0.12402080559181196,null,9.552503247737843E-4,5.0910328681850893E-5,null,null,null,1.8718396779870018E-4,1.8538520623778715E-2,5.7262852600463725E-4,0.1447366153021582,9.5373269525728749E-2,0.21121608720653975,0.53359862521264934,0,0.12403887644281729,0.1095898141362278,1.4973807644805336E-2,5.8585390860086961E-3,7.2425027095199095E-4,1.0000000000000002,3.4418320149692096E-3,0.52518332780681831,4.7048982597552354E-3,2.6222986696446083E-4,6.3372641420748422E-6,null,null,null,null,2.3946591676284458E-3,0.11850041778350213,3.0696165948204662E-3,7.4182896866244535E-5,7.5503242949282042E-4,0.10785931351428416,9.7546819245082086E-4,2.8908005924633136E-4,1.4305212306056652E-2,3.7056001918345043E-4,8.9552603189022289E-6,4.0363121648232875E-5,5.7660286130972564E-3,5.2147351263206524E-5,1.4163616747599148E-5,7.1008665420439179E-4,0.78878391279346038,2.6006521806787419E-2,{"$f":"(LN($CS51)-LN($CS52))/cycle_length*(1-VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5550264701729006E-2},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9814118539028184E-3},{"$f":"(LN($CS51)-LN($CS52))/cycle_length*VLOOKUP($C51,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.788443985338307E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83297994022300303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ53","v":0.65557931003448922},{"$f":"CT50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I255*($B51-$B50))","v":0.81068774880971561},{"$f":"CU50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.74643600103411623},{"$f":"CV50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83398403039456348},{"$f":"CW50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.77649326020473364},{"$f":"CX50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.79662848095114835},{"$f":"CY50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.72845963651311063},{"$f":"CZ50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.82145844935653123},{"$f":"DA50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.76029089247191517},{"$f":"DB50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.89070293705848502},{"$f":"DC50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.85105097110571248},{"$f":"DD50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.90472917040311795},{"$f":"DE50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86978332855008134},{"$f":"DF50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.86285138519049254},{"$f":"DG50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.8141986573305775},{"$f":"DH50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.88020573138092817},{"$f":"DI50*EXP(-VLOOKUP($C51,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I255*($B51-$B50))","v":0.83710735052095786},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU51+Analysis!$D$30*CW51+Analysis!$C$31*CY51+Analysis!$D$31*DA51+Analysis!$C$32*DC51+Analysis!$D$32*DE51+Analysis!$C$33*DG51+Analysis!$D$33*DI51)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT51+Analysis!$D$30*CV51+Analysis!$C$31*CX51+Analysis!$D$31*CZ51+Analysis!$C$32*DB51+Analysis!$D$32*DD51+Analysis!$C$33*DF51+Analysis!$D$33*DH51)","v":0.83360472660978213},0.54649401151233001,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C51,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.53359862521264934,0.1095898141362278,5.8585390860086961E-3,0.78878391279346027,0.53359862521264945,5.0421505288862148E-3,3.7401477767947094E-3,0.65610693903965778,0.53359862521264945,0.21468365241140608,0.52939097650973377,0.12362209624303733,0.11039048705614844,1.5167504152160564E-2,5.9975638591447016E-3,7.4771976836924571E-4,1.0000000000000002]
[49,12.25,62.25,0.64251107641516814,0,0.13933770596855971,0.21815121761627237,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ52*(Costs!$C$46*(365.2425/4))","v":156.3044540890678},{"$f":"DZ52*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.364948946454124},{"$f":"DZ52*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5502164480454512},{"$f":"0","v":0},{"$f":"BA52*Costs!$C$126*c_Explant","v":0.92269941502664543},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ52)","v":97.108803527010124},101.87139606839723,{"$f":"(EB52+ED52)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.137395711237204},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB52+ED52)","v":66.058307760260746},{"$f":"Costs!$C$127*c_Explant*(BC52+BK52+BN52+BR52+BU52)","v":0.33017770374987265},860.15415846151973,20.267029903010009,10.989767267994798,5.4462288397109875,1374.5055841414846,0.65330077187992308,897.96555907289644,3.2065283996114674E-4,0.1228222809231182,null,9.4705635574048454E-4,5.0218485861086057E-5,null,null,null,1.8639668721947579E-4,1.8460631220060471E-2,5.701447777340489E-4,0.14335738128969491,9.3655487851242128E-2,0.21815121761627237,0.52518332780681831,0,0.12320531604325739,0.11119115997606908,1.5361200659515795E-2,6.1365886322807071E-3,7.7118926578650059E-4,1.0000000000000002,2.4981130883390259E-3,0.51777457188519449,4.6454681202874517E-3,2.5891749829973925E-4,6.2572146976417361E-6,null,null,null,null,2.3785666883201668E-3,0.11770407668119323,3.0489882973974898E-3,7.3684376346503747E-5,7.6606509753266794E-4,0.10943537297150281,9.8972190703360908E-4,2.965589582879499E-4,1.4675307839054831E-2,3.8014691694304893E-4,9.1869452299649151E-6,4.2278778008231513E-5,6.0396875605116338E-3,5.4622293760842061E-5,1.508156729593605E-5,7.5610769849056454E-4,0.78184878238372779,1.9162078235807178E-2,{"$f":"(LN($CS52)-LN($CS53))/cycle_length*(1-VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5633624425739183E-2},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9860579499777035E-3},{"$f":"(LN($CS52)-LN($CS53))/cycle_length*VLOOKUP($C52,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.7996721258994254E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83222654726705303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ54","v":0.64944905598923741},{"$f":"CT51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I256*($B52-$B51))","v":0.80460430458629595},{"$f":"CU51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.73855034159229305},{"$f":"CV51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.82856784131557859},{"$f":"CW51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.76939235746524026},{"$f":"CX51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.79015425905886438},{"$f":"CY51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.72012606746006069},{"$f":"CZ51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.81568047148514811},{"$f":"DA51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.75276147062315846},{"$f":"DB51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8870105589673859},{"$f":"DC51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.84608071881193125},{"$f":"DD51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.90148403227163187},{"$f":"DE51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.86538765832121634},{"$f":"DF51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.85829529857384712},{"$f":"DG51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.80814337193117225},{"$f":"DH51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.8761839834212567},{"$f":"DI51*EXP(-VLOOKUP($C52,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I256*($B52-$B51))","v":0.83171940022974167},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU52+Analysis!$D$30*CW52+Analysis!$C$31*CY52+Analysis!$D$31*DA52+Analysis!$C$32*DC52+Analysis!$D$32*DE52+Analysis!$C$33*DG52+Analysis!$D$33*DI52)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT52+Analysis!$D$30*CV52+Analysis!$C$31*CX52+Analysis!$D$31*CZ52+Analysis!$C$32*DB52+Analysis!$D$32*DD52+Analysis!$C$33*DF52+Analysis!$D$33*DH52)","v":0.82820251734850558},0.53787534305989693,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C52,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.52518332780681831,0.11119115997606908,6.1365886322807071E-3,0.78184878238372768,0.52518332780681842,4.9734653908617716E-3,3.4418320149692096E-3,0.64999162127114296,0.52518332780681842,0.22114954970516437,0.5214789498460064,0.12277743042236904,0.11196721937163456,1.555308599832419E-2,6.2782115548676949E-3,7.9555310163393603E-4,1.0000000000000002]
[50,12.5,62.5,0.63693768512984916,0,0.13891443307609463,0.22414788179405634,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ53*(Costs!$C$46*(365.2425/4))","v":153.87733842860294},{"$f":"DZ53*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.297169457975623},{"$f":"DZ53*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5106163591375621},{"$f":"0","v":0},{"$f":"BA53*Costs!$C$126*c_Explant","v":0.91044833277878734},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ53)","v":95.600885539752355},101.45379396803895,{"$f":"(EB53+ED53)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.875591170983931},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB53+ED53)","v":67.071323569418723},{"$f":"Costs!$C$127*c_Explant*(BC53+BK53+BN53+BR53+BU53)","v":0.33483012303421328},857.3886203595373,20.092154989837464,10.88181023106501,5.3992358269202567,1368.6938183570828,0.64770624417349276,886.51153251154278,4.613565831667484E-4,0.1213503155467177,null,9.3843756229531749E-4,4.950351645812387E-5,null,null,null,1.8557836108243342E-4,1.8379670071740812E-2,5.6755797913590961E-4,0.14193241962059705,9.1930514438913064E-2,0.22414788179405634,0.51777457188519449,0,0.12234954480148068,0.11274327876720003,1.5744971337132582E-2,6.4198344774546827E-3,8.1991693748137157E-4,1,3.9409863582884818E-3,0.50898814343858823,4.583788215548593E-3,2.5547973783796621E-4,6.174134931192443E-6,null,null,null,null,2.3620454128274945E-3,0.11688651647276618,3.0278103435134995E-3,7.3172572373504302E-5,7.767586097989841E-4,0.11096298270990332,1.0035374474977204E-3,3.0396792552287713E-4,1.5041942775897493E-2,3.8964417195213523E-4,9.416463760077203E-6,4.4230234905125335E-5,6.3184607535956326E-3,5.7143488953924561E-5,1.603449764966834E-5,8.0388243983170319E-4,0.77585211820594369,3.0706861495348403E-2,{"$f":"(LN($CS53)-LN($CS54))/cycle_length*(1-VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5715360841794025E-2},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9906135701685912E-3},{"$f":"(LN($CS53)-LN($CS54))/cycle_length*VLOOKUP($C53,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8106816149461249E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83147194056110307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ55","v":0.64336195219836412},{"$f":"CT52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I257*($B53-$B52))","v":0.80014967227593625},{"$f":"CU52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.73279150177712371},{"$f":"CV52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82459830473854057},{"$f":"CW52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.76420015555585419},{"$f":"CX52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.78541606335163372},{"$f":"CY52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.7140448025938323},{"$f":"CZ52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.81144777683198599},{"$f":"DA52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.74725959639902806},{"$f":"DB52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.88429884985230311},{"$f":"DC52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.84243592642668963},{"$f":"DD52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.89909961817236961},{"$f":"DE52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.86216200431535239},{"$f":"DF52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.85495258822475562},{"$f":"DG52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.8037090992239132},{"$f":"DH52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.87323147420841163},{"$f":"DI52*EXP(-VLOOKUP($C53,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I257*($B53-$B52))","v":0.82777035976388647},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU53+Analysis!$D$30*CW53+Analysis!$C$31*CY53+Analysis!$D$31*DA53+Analysis!$C$32*DC53+Analysis!$D$32*DE53+Analysis!$C$33*DG53+Analysis!$D$33*DI53)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT53+Analysis!$D$30*CV53+Analysis!$C$31*CX53+Analysis!$D$31*CZ53+Analysis!$C$32*DB53+Analysis!$D$32*DD53+Analysis!$C$33*DF53+Analysis!$D$33*DH53)","v":0.82424448507531389},0.53028754100678932,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C53,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.51777457188519449,0.11274327876720003,6.4198344774546827E-3,0.77585211820594369,0.5177745718851946,4.9106428332848324E-3,2.4981130883390259E-3,0.64391397842208353,0.5177745718851946,0.22786989331355265,0.5133813576618913,0.12190992474489773,0.1134947757792274,1.5934899133916245E-2,6.5639697015012254E-3,8.4517966501353821E-4,1]
[51,12.75,62.75,0.62994252115539073,0,0.1384655740115604,0.23159190483304898,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ54*(Costs!$C$46*(365.2425/4))","v":151.44233108237336},{"$f":"DZ54*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.229169586746897},{"$f":"DZ54*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4708875118589835},{"$f":"0","v":0},{"$f":"BA54*Costs!$C$126*c_Explant","v":0.89805824284149749},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ54)","v":94.088064607361716},101.0163956388716,{"$f":"(EB54+ED54)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":49.595829438759694},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB54+ED54)","v":68.059696962920398},{"$f":"Costs!$C$127*c_Explant*(BC54+BK54+BN54+BR54+BU54)","v":0.33936315136928685},854.46501556222677,19.914782339558485,10.772643122555204,5.3515716132713758,1362.6438088607151,0.64215962508986724,875.03483742902552,3.4023670371503866E-4,0.12012888739949351,null,9.2965283680117186E-4,4.87822168045445E-5,null,null,null,1.8472706791403137E-4,1.8295446892837339E-2,5.6486213633733949E-4,0.14049259525390295,9.0218672296148786E-2,0.23159190483304898,0.50898814343858823,0,0.12147030468831477,0.11424627279125479,1.6124826930699911E-2,6.708104925547769E-3,8.7044239254570495E-4,1,2.6819124854939361E-3,0.50152672941417265,4.5214084558198924E-3,2.5200297060691811E-4,6.0901124948517036E-6,null,null,null,null,2.3450710539980667E-3,0.11604653530129687,3.0060516004516008E-3,7.264673256822583E-5,7.871136709735985E-4,0.11244224339602057,1.0169157242606189E-3,3.1130130926188812E-4,1.540483744107031E-2,3.9904453953920529E-4,9.6436408285075334E-6,4.6216309418438665E-5,6.6021792075673224E-3,5.9709408562007861E-5,1.7022585897931761E-5,8.5341980664777322E-4,0.76840809516695163,2.1232433473601819E-2,{"$f":"(LN($CS54)-LN($CS55))/cycle_length*(1-VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5795539475813994E-2},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9950823665955604E-3},{"$f":"(LN($CS54)-LN($CS55))/cycle_length*VLOOKUP($C54,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8214812784942523E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.83071612010515306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ56","v":0.63731813456356945},{"$f":"CT53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I258*($B54-$B53))","v":0.79305999922990789},{"$f":"CU53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.72365324061736347},{"$f":"CV53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.81827451297041109},{"$f":"CW53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.75594971731560778},{"$f":"CX53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.77787962933128929},{"$f":"CY53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.70440309522377687},{"$f":"CZ53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.80470826362289016},{"$f":"DA53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.73852350280419776},{"$f":"DB53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.87996908508596272},{"$f":"DC53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.83662581210974074},{"$f":"DD53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.89529039475152017},{"$f":"DE53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.85701613266102394},{"$f":"DF53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.84962114131185584},{"$f":"DG53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.7966513726769473},{"$f":"DH53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.86851914903394989},{"$f":"DI53*EXP(-VLOOKUP($C54,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I258*($B54-$B53))","v":0.82147886800943848},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU54+Analysis!$D$30*CW54+Analysis!$C$31*CY54+Analysis!$D$31*DA54+Analysis!$C$32*DC54+Analysis!$D$32*DE54+Analysis!$C$33*DG54+Analysis!$D$33*DI54)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT54+Analysis!$D$30*CV54+Analysis!$C$31*CX54+Analysis!$D$31*CZ54+Analysis!$C$32*DB54+Analysis!$D$32*DD54+Analysis!$C$33*DF54+Analysis!$D$33*DH54)","v":0.81794121990653235},0.52128877245348149,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C54,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50898814343858823,0.11424627279125479,6.708104925547769E-3,0.76840809516695097,0.50898814343858834,4.8454420883177517E-3,3.9409863582884818E-3,0.63788809754318576,0.50898814343858834,0.23468622354057092,0.50525743642638044,0.12101912422271577,0.11497328537916694,1.631265847054696E-2,6.8546643363271483E-3,8.9660762429199679E-4,1.0000000000000002]
[52,13,63,0.62422825112835822,0,0.13799120662354905,0.23778054224809281,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ55*(Costs!$C$46*(365.2425/4))","v":149.14708393691095},{"$f":"DZ55*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1650726506242135},{"$f":"DZ55*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4334389499686604},{"$f":"0","v":0},{"$f":"BA55*Costs!$C$126*c_Explant","v":0.88638916516538124},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ55)","v":92.662073867727187},100.56591534935787,{"$f":"(EB55+ED55)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.298151789413396},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB55+ED55)","v":69.023484581691847},{"$f":"Costs!$C$127*c_Explant*(BC55+BK55+BN55+BR55+BU55)","v":0.343778447288966},851.40792003750164,19.747791579186803,10.670730210308511,5.3066972582497511,1356.6585278233947,0.63666050436454147,863.73090257449883,3.8502069606992487E-4,0.11882513315655124,null,9.2142123349623424E-4,4.8101282493054793E-5,null,null,null,1.8384305536134189E-4,1.8207986207648859E-2,5.6205793433604368E-4,0.13913356356595669,8.8580844753937973E-2,0.23778054224809281,0.50152672941417253,0,0.12056794375711677,0.11570029796707909,1.6500490010394008E-2,7.0012237471065277E-3,9.2277285603828852E-4,1,3.136465570898939E-3,0.49367286559793599,4.462658740089347E-3,2.4872852570085072E-4,6.0109795473784358E-6,null,null,null,null,2.3276503312507171E-3,0.11518446567921538,2.9837206815626349E-3,7.2107065088038291E-5,7.9713135527847067E-4,0.11387330848663151,1.0298581251691212E-3,3.1855375352393944E-4,1.5763726792265859E-2,4.0834115408909587E-4,9.8683105151138143E-6,4.8235787393795694E-5,6.8906694757608911E-3,6.2318483951841162E-5,1.8045973335756158E-5,9.0472688270253239E-4,0.76221945775190714,2.5213279440545522E-2,{"$f":"(LN($CS55)-LN($CS56))/cycle_length*(1-VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.5874221896660827E-2},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":1.9994677708300356E-3},{"$f":"(LN($CS55)-LN($CS56))/cycle_length*VLOOKUP($C55,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8320794095635133E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82995908589920309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ57","v":0.63131771621808974},{"$f":"CT54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I259*($B55-$B54))","v":0.78819272319535338},{"$f":"CU54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.71739889120802769},{"$f":"CV54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81392862161113466},{"$f":"CW54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.75029490408389743},{"$f":"CX54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.77270888564981255},{"$f":"CY54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.69781002055849839},{"$f":"CZ54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.80007919099272662},{"$f":"DA54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.73254040726559588},{"$f":"DB54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.8769865131700364},{"$f":"DC54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.83263030585267017},{"$f":"DD54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.89266492797154617},{"$f":"DE54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.85347461510806044},{"$f":"DF54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.84595274137297838},{"$f":"DG54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.79180570210733736},{"$f":"DH54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.86527442966056611},{"$f":"DI54*EXP(-VLOOKUP($C55,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I259*($B55-$B54))","v":0.81715492193080552},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU55+Analysis!$D$30*CW55+Analysis!$C$31*CY55+Analysis!$D$31*DA55+Analysis!$C$32*DC55+Analysis!$D$32*DE55+Analysis!$C$33*DG55+Analysis!$D$33*DI55)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT55+Analysis!$D$30*CV55+Analysis!$C$31*CX55+Analysis!$D$31*CZ55+Analysis!$C$32*DB55+Analysis!$D$32*DD55+Analysis!$C$33*DF55+Analysis!$D$33*DH55)","v":0.81361100207239989},0.51364703971825898,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C55,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.50152672941417253,0.11570029796707909,7.0012237471065277E-3,0.76221945775190725,0.50152672941417276,4.7795015389216619E-3,2.6819124854939361E-3,0.63189819938314085,0.50152672941417276,0.24110358363393361,0.49759979750605426,0.12010753408821075,0.11640302783048705,1.6686096486232201E-2,7.1501171884782574E-3,9.4984326660388797E-4,1]
[53,13.25,63.25,0.61807763392168102,0,0.13749574105854462,0.24442662501977444,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ56*(Costs!$C$46*(365.2425/4))","v":146.90905499500414},{"$f":"DZ56*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1025735866721185},{"$f":"DZ56*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3969239430732063},{"$f":"0","v":0},{"$f":"BA56*Costs!$C$126*c_Explant","v":0.87497131843802156},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ56)","v":91.271631643454128},100.10172281318832,{"$f":"(EB56+ED56)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.982643679367314},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB56+ED56)","v":69.962803696444524},{"$f":"Costs!$C$127*c_Explant*(BC56+BK56+BN56+BR56+BU56)","v":0.34807642859256294},848.23039336080751,19.584103622073183,10.571344285145276,5.2627104443450081,1350.598953816605,0.63120847524630253,852.50950630783063,3.1685519788410635E-4,0.11766475256944904,null,9.1334929430607087E-4,4.7435133208323904E-5,null,null,null,1.8293233432761539E-4,1.8117883287192316E-2,5.5916381026449547E-4,0.13780237162663198,8.6982024879770706E-2,0.24442662501977444,0.49367286559793605,0,0.11964712441930474,0.11710575769389499,1.6871702962070394E-2,7.2990106298499871E-3,9.7691367716948741E-4,1,2.4229875339447661E-3,0.48659324605117771,4.4051738841216579E-3,2.4552457838878652E-4,5.9335503031474838E-6,null,null,null,null,2.3098732557703724E-3,0.1143047618366531,2.9609329685387873E-3,7.1556358342473361E-5,8.0681444198188468E-4,0.11525657501099933,1.0423682409137769E-3,3.2572028488383993E-4,1.6118364718066307E-2,4.1752764036949539E-4,1.0090318750752088E-5,5.0287426547680899E-5,7.1837540931537257E-3,6.4969110148580924E-5,1.9104764573617426E-5,9.5780891259586996E-4,0.75557337498022559,1.9774464371177802E-2,{"$f":"(LN($CS56)-LN($CS57))/cycle_length*(1-VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.595146603110521E-2},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0037730114496684E-3},{"$f":"(LN($CS56)-LN($CS57))/cycle_length*VLOOKUP($C56,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8424838106020493E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82920083794325306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ58","v":0.62536078890809288},{"$f":"CT55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I260*($B56-$B55))","v":0.78244971712735067},{"$f":"CU55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.71003959052377974},{"$f":"CV55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.80879614568703639},{"$f":"CW55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.74363252654481427},{"$f":"CX55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.76661123482342264},{"$f":"CY55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.69005828885831955},{"$f":"CZ55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.79461493303711683},{"$f":"DA55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.72549607837730568},{"$f":"DB55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.87345666679438883},{"$f":"DC55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.82790885536372893},{"$f":"DD55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.8895561540972603},{"$f":"DE55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84928667941891023},{"$f":"DF55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.84161564690078505},{"$f":"DG55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.78608784407172094},{"$f":"DH55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.86143579461496311},{"$f":"DI55*EXP(-VLOOKUP($C56,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I260*($B56-$B55))","v":0.81204809693677193},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU56+Analysis!$D$30*CW56+Analysis!$C$31*CY56+Analysis!$D$31*DA56+Analysis!$C$32*DC56+Analysis!$D$32*DE56+Analysis!$C$33*DG56+Analysis!$D$33*DI56)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT56+Analysis!$D$30*CV56+Analysis!$C$31*CX56+Analysis!$D$31*CZ56+Analysis!$C$32*DB56+Analysis!$D$32*DD56+Analysis!$C$33*DF56+Analysis!$D$33*DH56)","v":0.80849868090918775},0.50560337292452207,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C56,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.49367286559793605,0.11710575769389499,7.2990106298499871E-3,0.75557337498022559,0.49367286559793622,4.7173982453375769E-3,3.136465570898939E-3,0.62595451725779538,0.49367286559793622,0.24739401887362553,0.49013305582455691,0.11917853007003974,0.11778439512591095,1.7054962914848051E-2,7.4501461816866045E-3,1.0048910093323452E-3,1.0000000000000002]
[54,13.5,63.5,0.61265756034262786,0,0.13698102692989569,0.25036141272747658,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ57*(Costs!$C$46*(365.2425/4))","v":144.64859544276439},{"$f":"DZ57*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.0394481268216351},{"$f":"DZ57*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.360042965087906},{"$f":"0","v":0},{"$f":"BA57*Costs!$C$126*c_Explant","v":0.86332138620497323},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ57)","v":89.867253733569882},99.621333810045044,{"$f":"(EB57+ED57)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.649366264587542},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB57+ED57)","v":70.877738230697119},{"$f":"Costs!$C$127*c_Explant*(BC57+BK57+BN57+BR57+BU57)","v":0.3522569722877773},844.9298907839941,19.416822950530349,10.469922932466392,5.2177581833554747,1344.3137517824127,0.62580313446714286,841.27575957271858,4.1279269391436226E-4,0.11631961176321075,null,9.0503403291107998E-4,4.6757555318128327E-5,null,null,null,1.8199748212527101E-4,1.8025393362042282E-2,5.5618765173598959E-4,0.13644777454125787,8.5389444998985195E-2,0.25036141272747658,0.48659324605117771,0,0.11870993572077478,0.11846303255792691,1.7238222867625705E-2,7.6012817335232201E-3,1.0328683414952031E-3,1.0000000000000002,3.4089038094177494E-3,0.47858971162972413,4.3465205589858962E-3,2.4225550586091975E-4,5.8545471890151809E-6,null,null,null,null,2.2917801580812206E-3,0.11340941954153827,2.9377401594454862E-3,7.0995861709796204E-5,8.1616555317918702E-4,0.11659241754562301,1.0544494591247175E-3,3.3279621363397624E-4,1.6468519146902148E-2,4.2659798683416427E-4,1.0309520255417196E-5,5.2369960290170678E-5,7.4812521224584599E-3,6.7659650774589433E-5,2.019902777590559E-5,1.0126693137192976E-3,0.74963858727252364,2.8255633144892323E-2,{"$f":"(LN($CS57)-LN($CS58))/cycle_length*(1-VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6027326447916036E-2},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0080011298721921E-3},{"$f":"(LN($CS57)-LN($CS58))/cycle_length*VLOOKUP($C57,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8527018317518439E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82844137623730296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ59","v":0.61944742427382582},{"$f":"CT56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I261*($B57-$B56))","v":0.77797336541414452},{"$f":"CU56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.70431875805124899},{"$f":"CV56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80479214179413361},{"$f":"CW56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.73844701622570863},{"$f":"CX56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.76186104253510645},{"$f":"CY56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.68403701734045541},{"$f":"CZ56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.79035410133967443},{"$f":"DA56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.72001692220863689},{"$f":"DB56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.87069728385782008},{"$f":"DC56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.82422340366127955},{"$f":"DD56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.88712475468573049},{"$f":"DE56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.8460154363132637},{"$f":"DF56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.83822856248739619},{"$f":"DG56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.78163083336601835},{"$f":"DH56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.85843612868401986},{"$f":"DI56*EXP(-VLOOKUP($C57,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I261*($B57-$B56))","v":0.80806390272615347},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU57+Analysis!$D$30*CW57+Analysis!$C$31*CY57+Analysis!$D$31*DA57+Analysis!$C$32*DC57+Analysis!$D$32*DE57+Analysis!$C$33*DG57+Analysis!$D$33*DI57)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT57+Analysis!$D$30*CV57+Analysis!$C$31*CX57+Analysis!$D$31*CZ57+Analysis!$C$32*DB57+Analysis!$D$32*DD57+Analysis!$C$33*DF57+Analysis!$D$33*DH57)","v":0.80451163714615337},0.49835266142850349,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C57,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.48659324605117771,0.11846303255792691,7.6012817335232201E-3,0.74963858727252342,0.48659324605117787,4.6566320128135922E-3,2.4229875339447661E-3,0.62005012176282026,0.48659324605117787,0.25382252008866568,0.48259147884045095,0.11823293791064947,0.11911772288442816,1.741902094127569E-2,7.7545659214079219E-3,1.0617534131222538E-3,1]
[55,13.75,63.75,0.60626997494994617,0,0.13644639760019914,0.25728362744985483,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ58*(Costs!$C$46*(365.2425/4))","v":142.46869352208938},{"$f":"DZ58*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9785723146288388},{"$f":"DZ58*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3244763411831038},{"$f":"0","v":0},{"$f":"BA58*Costs!$C$126*c_Explant","v":0.85207592911223062},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ58)","v":88.512924654743017},99.129225495272124,{"$f":"(EB58+ED58)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.298394421435695},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB58+ED58)","v":71.768390936284646},{"$f":"Costs!$C$127*c_Explant*(BC58+BK58+BN58+BR58+BU58)","v":0.35632148830858795},841.5203022914726,19.254920214373357,10.372371984142283,5.174251100418009,1338.010920693464,0.62044408221243208,830.16095767986747,2.7833215927878109E-4,0.11525022972516119,null,8.9700645603143342E-4,4.6103031100108439E-5,null,null,null,1.8103772459666844E-4,1.7930439755004447E-2,5.53127037623319E-4,0.13513627588879593,8.3844502667430001E-2,0.25728362744985483,0.47858971162972413,0,0.11775594010052416,0.11977241321092941,1.7599819014925674E-2,7.9078501092926246E-3,1.0906384847493042E-3,1,2.0073084384341923E-3,0.47204762134731459,4.2899036244006634E-3,2.3909993258291359E-4,5.7782869917543245E-6,null,null,null,null,2.2733625907553536E-3,0.11249802077040022,2.9141314258670481E-3,7.0425313501545325E-5,8.2518669135119298E-4,0.11788112215266046,1.0661043669177601E-3,3.3977708571169283E-4,1.6813969668164366E-2,4.3554648400058964E-4,1.0525777049026184E-5,5.4482100614408384E-5,7.782979566895709E-3,7.0388441782507635E-5,2.1328794931435212E-5,1.0693096898178689E-3,0.74271637255014544,1.6892584019588153E-2,{"$f":"(LN($CS58)-LN($CS59))/cycle_length*(1-VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6101854614656287E-2},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0121549946680735E-3},{"$f":"(LN($CS58)-LN($CS59))/cycle_length*VLOOKUP($C58,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8627404054378593E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82768070078135303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ60","v":0.61357767503975991},{"$f":"CT57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I262*($B58-$B57))","v":0.7716192935957974},{"$f":"CU57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.6962213351363038},{"$f":"CV57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.79910320862242556},{"$f":"CW57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.73109756549837979},{"$f":"CX57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7551221750384719},{"$f":"CY57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.67552131881801281},{"$f":"CZ57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.78430330462775955},{"$f":"DA57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.712256783187736},{"$f":"DB57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.86676814905798694},{"$f":"DC57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.81898388382143139},{"$f":"DD57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.88366084511544363},{"$f":"DE57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.84136138455945586},{"$f":"DF57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.83341071617181972},{"$f":"DG57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.7753038209771077},{"$f":"DH57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.85416653139494148},{"$f":"DI57*EXP(-VLOOKUP($C58,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I262*($B58-$B57))","v":0.80240280990145985},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU58+Analysis!$D$30*CW58+Analysis!$C$31*CY58+Analysis!$D$31*DA58+Analysis!$C$32*DC58+Analysis!$D$32*DE58+Analysis!$C$33*DG58+Analysis!$D$33*DI58)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT58+Analysis!$D$30*CV58+Analysis!$C$31*CX58+Analysis!$D$31*CZ58+Analysis!$C$32*DB58+Analysis!$D$32*DD58+Analysis!$C$33*DF58+Analysis!$D$33*DH58)","v":0.79884866562980072},0.49015570696574767,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C58,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47858971162972413,0.11977241321092941,7.9078501092926246E-3,0.74271637255014511,0.47858971162972425,4.5946306120358306E-3,3.4089038094177494E-3,0.61419533176405328,0.4785897116297243,0.26004435030075396,0.47531866648851934,0.11727193224766252,0.12040338336101991,1.777804832525055E-2,8.0631880800944612E-3,1.1204311966993535E-3,1]
[56,14,64,0.6013005009093213,0,0.13589442593902573,0.26280507315165313,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ59*(Costs!$C$46*(365.2425/4))","v":140.28080745359432},{"$f":"DZ59*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.9174735375959253},{"$f":"DZ59*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2887794503245349},{"$f":"0","v":0},{"$f":"BA59*Costs!$C$126*c_Explant","v":0.84068531184257389},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ59)","v":87.15363518597394},98.622896525401046,{"$f":"(EB59+ED59)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":52.929816403832447},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB59+ED59)","v":72.634882922888352},{"$f":"Costs!$C$127*c_Explant*(BC59+BK59+BN59+BR59+BU59)","v":0.36027002407316239},838.00152676478854,19.090743635706389,10.273620477289196,5.1301329823799877,1331.5252706756903,0.61513092209134446,819.06236753866438,4.3082858681207096E-4,0.11388255753171594,null,8.8880901347486061E-4,4.5441789089239535E-5,null,null,null,1.8005658458425719E-4,1.7833371328657956E-2,5.4999279070737654E-4,0.13381105762504172,8.2311319262909938E-2,0.26280507315165313,0.47204762134731454,0,0.11678792439480089,0.12103435351111043,1.7956277635575429E-2,8.2185260508962979E-3,1.1502239086494028E-3,1.0000000000000002,3.5826489593246435E-3,0.46399081186028612,4.2325558592077508E-3,2.3590362609401854E-4,5.701042401984155E-6,null,null,null,null,2.2546743556584544E-3,0.11157322792448886,2.8901757342359264E-3,6.9846380417644985E-5,8.3388098340954234E-4,0.11912313552357774,1.0773370041231506E-3,3.4665877416533369E-4,1.7154512058428599E-2,4.4436784169659982E-4,1.0738961284897064E-5,5.6622540515897795E-5,8.0887497157995265E-3,7.315379458087421E-5,2.2494062162547057E-5,1.1277298464868557E-3,0.73719492684834675,3.0620430199530091E-2,{"$f":"(LN($CS59)-LN($CS60))/cycle_length*(1-VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6175099130257557E-2},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0162373145231676E-3},{"$f":"(LN($CS59)-LN($CS60))/cycle_length*VLOOKUP($C59,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8726060776946627E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82691881157540303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ61","v":0.60775157612194386},{"$f":"CT58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I263*($B59-$B58))","v":0.76784408347807309},{"$f":"CU58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.69142324653709808},{"$f":"CV58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79572019141431116},{"$f":"CW58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.72673724519714966},{"$f":"CX58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.75112052996142309},{"$f":"CY58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.67047927096384174},{"$f":"CZ58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.78070679990309488},{"$f":"DA58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.70765587594606416},{"$f":"DB58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.86442681789191378},{"$f":"DC58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.81586633197073322},{"$f":"DD58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.88159572940010578},{"$f":"DE58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83859028417638448},{"$f":"DF58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.83054265814138406},{"$f":"DG58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.77154446726025327},{"$f":"DH58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.85162326399865673},{"$f":"DI58*EXP(-VLOOKUP($C59,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I263*($B59-$B58))","v":0.79903617746196731},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU59+Analysis!$D$30*CW59+Analysis!$C$31*CY59+Analysis!$D$31*DA59+Analysis!$C$32*DC59+Analysis!$D$32*DE59+Analysis!$C$33*DG59+Analysis!$D$33*DI59)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT59+Analysis!$D$30*CV59+Analysis!$C$31*CX59+Analysis!$D$31*CZ59+Analysis!$C$32*DB59+Analysis!$D$32*DD59+Analysis!$C$33*DF59+Analysis!$D$33*DH59)","v":0.79548212477930969},0.48345551511145829,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C59,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.47204762134731454,0.12103435351111043,8.2185260508962979E-3,0.73719492684834687,0.47204762134731476,4.5347818439753313E-3,2.0073084384341923E-3,0.60837564577528946,0.47204762134731476,0.26635356298927132,0.4680192166038003,0.11629685408924875,0.12164178419750907,1.8131837060473405E-2,8.3758218041962117E-3,1.1809232555010148E-3,1]
[57,14.25,64.25,0.59477314430168993,0,0.13532480287142062,0.26990205282688956,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ60*(Costs!$C$46*(365.2425/4))","v":138.00845511328279},{"$f":"DZ60*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.8540159604486783},{"$f":"DZ60*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.251704433187053},{"$f":"0","v":0},{"$f":"BA60*Costs!$C$126*c_Explant","v":0.82871769108757598},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ60)","v":85.741868526824803},98.098789794993152,{"$f":"(EB60+ED60)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.543674426930686},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB60+ED60)","v":73.477272121800965},{"$f":"Costs!$C$127*c_Explant*(BC60+BK60+BN60+BR60+BU60)","v":0.36410211231344014},834.35962666804789,18.917619842442889,10.169286693824061,5.0836105368009337,1324.6987439219849,0.60986326110753875,807.88509595332209,3.4602949176167655E-4,0.11269204178279066,null,8.8008395936534133E-4,4.4750536046411981E-5,null,null,null,1.7905375352181714E-4,1.7734157508373212E-2,5.4678394376176927E-4,0.13242290097562087,8.0759862234312821E-2,0.26990205282688956,0.46399081186028618,0,0.1158057837836966,0.12224921488390769,1.8307396485371379E-2,8.5331175574961254E-3,1.2116226023526271E-3,1.0000000000000002,2.695231983661599E-3,0.45688511150059546,4.1723030837235173E-3,2.3254540739785231E-4,5.61988490771847E-6,null,null,null,null,2.2357134291672723E-3,0.11063494086420857,2.8658704905514371E-3,6.9258999769326334E-5,8.4225091943899749E-4,0.12031881337664946,1.0881505878192388E-3,3.5343737452599275E-4,1.7489953103895211E-2,4.5305705494164887E-4,1.0948952008524872E-5,5.8789957181379245E-5,8.3983736001607343E-3,7.5954000154011228E-5,2.3694790144702475E-5,1.1879278122079247E-3,0.73009794717311061,2.3414971844985422E-2,{"$f":"(LN($CS60)-LN($CS61))/cycle_length*(1-VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6247105936094468E-2},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0202506500030578E-3},{"$f":"(LN($CS60)-LN($CS61))/cycle_length*VLOOKUP($C60,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8823050365971108E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82615570861945298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ62","v":0.60196914565988147},{"$f":"CT59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I264*($B60-$B59))","v":0.76104557765221725},{"$f":"CU59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.68280709856804922},{"$f":"CV59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.78962228480560637},{"$f":"CW59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.71889693802371679},{"$f":"CX59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.74391839380251201},{"$f":"CY59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.6614323658730682},{"$f":"CZ59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.77422730303554022},{"$f":"DA59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.69938876434042063},{"$f":"DB59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.86019742237011942},{"$f":"DC59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.81024354080114858},{"$f":"DD59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.87786337535731407},{"$f":"DE59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.83358873095765051},{"$f":"DF59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.82536718521712749},{"$f":"DG59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.76477409813715236},{"$f":"DH59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.8470308789556642},{"$f":"DI59*EXP(-VLOOKUP($C60,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I264*($B60-$B59))","v":0.79296748039073384},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU60+Analysis!$D$30*CW60+Analysis!$C$31*CY60+Analysis!$D$31*DA60+Analysis!$C$32*DC60+Analysis!$D$32*DE60+Analysis!$C$33*DG60+Analysis!$D$33*DI60)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT60+Analysis!$D$30*CV60+Analysis!$C$31*CX60+Analysis!$D$31*CZ60+Analysis!$C$32*DB60+Analysis!$D$32*DD60+Analysis!$C$33*DF60+Analysis!$D$33*DH60)","v":0.78941587209233133},0.47520399809377095,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C60,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.46399081186028618,0.12224921488390769,8.5331175574961254E-3,0.73009794717311038,0.46399081186028635,4.4741605277037536E-3,3.5826489593246435E-3,0.60260934132368549,0.46399081186028635,0.27300661205394955,0.46043796168044082,0.11530651386581434,0.12283322207925322,1.8480189530881437E-2,8.692274106299254E-3,1.2432266833615441E-3,1.0000000000000002]
[58,14.5,64.5,0.58915377143029657,0,0.13473505728869403,0.27611117128100954,1.0000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ61*(Costs!$C$46*(365.2425/4))","v":135.9377161823376},{"$f":"DZ61*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.7961886274549546},{"$f":"DZ61*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.2179188797805245},{"$f":"0","v":0},{"$f":"BA61*Costs!$C$126*c_Explant","v":0.81787925266116901},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ61)","v":84.455360210905013},97.568443335206496,{"$f":"(EB61+ED61)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.140068851331634},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB61+ED61)","v":74.295696256540438},{"$f":"Costs!$C$127*c_Explant*(BC61+BK61+BN61+BR61+BU61)","v":0.3678207920630206},830.6277506276441,18.760440671344071,10.075771251057754,5.0413727871781777,1318.1024277255051,0.60464070963008976,796.97838726509349,3.1432520007238136E-4,0.11157110643472969,null,8.7224872526643616E-4,4.4121409794831911E-5,null,null,null,1.7802606904260146E-4,1.7632485097395425E-2,5.4349073906269406E-4,0.13115580367536406,7.9302138206376854E-2,0.27611117128100954,0.45688511150059546,0,0.11480724394793208,0.12341722927459875,1.8652982576391496E-2,8.8514306551023825E-3,1.2748307643704608E-3,1.0000000000000002,2.3587370432121618E-3,0.45017358867995116,4.1177353454507912E-3,2.2950404710528078E-4,5.5463848760540514E-6,null,null,null,null,2.2164359039225316E-3,0.109680986820888,2.841159411748131E-3,6.8661811373416396E-5,8.5029809745491955E-4,0.1214683839945733,1.0985471825705328E-3,3.6010916102389545E-4,1.7820108433744E-2,4.6160934782236941E-4,1.1155633801231794E-5,6.0983014203323659E-5,8.7116603089760075E-3,7.8787331923051547E-5,2.4930904535055385E-5,1.2498998598354054E-3,0.72388882871899052,2.080377016254642E-2,{"$f":"(LN($CS61)-LN($CS62))/cycle_length*(1-VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.6317918507903238E-2},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0241974242497327E-3},{"$f":"(LN($CS61)-LN($CS62))/cycle_length*VLOOKUP($C61,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.8918431381108123E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82539139191350308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ63","v":0.59623038597946132},{"$f":"CT60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I265*($B61-$B60))","v":0.75588545326721868},{"$f":"CU60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.67628838704578587},{"$f":"CV60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78498901338864735},{"$f":"CW60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.71295633176555528},{"$f":"CX60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.73845548698256036},{"$f":"CY60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.65459407102594902},{"$f":"CZ60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.76930688040187767},{"$f":"DA60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.69312976655360747},{"$f":"DB60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.85697595201251986},{"$f":"DC60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.80596833626965114},{"$f":"DD60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.8750188325308349},{"$f":"DE60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82978274020836129},{"$f":"DF60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.82142978268931355},{"$f":"DG60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.75963496847612433},{"$f":"DH60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.84353447541058313},{"$f":"DI60*EXP(-VLOOKUP($C61,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I265*($B61-$B60))","v":0.78835612237238217},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU61+Analysis!$D$30*CW61+Analysis!$C$31*CY61+Analysis!$D$31*DA61+Analysis!$C$32*DC61+Analysis!$D$32*DE61+Analysis!$C$33*DG61+Analysis!$D$33*DI61)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT61+Analysis!$D$30*CV61+Analysis!$C$31*CX61+Analysis!$D$31*CZ61+Analysis!$C$32*DB61+Analysis!$D$32*DD61+Analysis!$C$33*DF61+Analysis!$D$33*DH61)","v":0.78480833331834532},0.46792657549429478,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C61,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.45688511150059546,0.12341722927459875,8.8514306551023825E-3,0.72388882871899041,0.45688511150059569,4.4104683760290879E-3,2.695231983661599E-3,0.59688123340630683,0.45688511150059563,0.27904691834318546,0.45352935009027329,0.11430298305713543,0.12397813836401272,1.8822923194477752E-2,9.0123501559503799E-3,1.3073367949650748E-3,1]
[59,14.75,64.75,0.58388590579017619,0,0.13413142880446247,0.28198266540536138,1,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ62*(Costs!$C$46*(365.2425/4))","v":133.56853292806591},{"$f":"DZ62*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.7300269559276855},{"$f":"DZ62*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1792639985828677},{"$f":"0","v":0},{"$f":"BA62*Costs!$C$126*c_Explant","v":0.80515300984151428},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ62)","v":82.983434458696763},97.012741563979972,{"$f":"(EB62+ED62)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.719042613316347},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB62+ED62)","v":75.090214247994112},{"$f":"Costs!$C$127*c_Explant*(BC62+BK62+BN62+BR62+BU62)","v":0.37142237149900981},826.75842619454011,18.575756631723102,9.9644156320318302,4.9917438308075814,1310.7501744370068,0.59946288136466874,785.7460763172503,5.5055292374650241E-4,0.10998577353058822,null,8.6280099562899759E-4,4.3391638772638196E-5,null,null,null,1.7698187933365146E-4,1.7529180815526027E-2,5.4013890515772775E-4,0.12968882068875376,7.7743634130866185E-2,0.28198266540536138,0.45017358867995122,0,0.11379872216633879,0.12453904745342669,1.8992863812564001E-2,9.1732696567983774E-3,1.3398428255596889E-3,1.0000000000000002,4.812045268674822E-3,0.44107648720219472,4.0536631737912521E-3,2.2593295244546151E-4,5.4600828449482869E-6,null,null,null,null,2.1969656700788808E-3,0.10871749653550428,2.8162013075972614E-3,6.8058653158372539E-5,8.5802700101850042E-4,0.12257248787147025,1.1085325809379344E-3,3.6667081122136871E-4,1.8144813636163198E-2,4.7002046144047917E-4,1.1358903738954749E-5,6.3200363372782118E-5,9.0284172453633741E-3,8.1652048062220406E-5,2.6202296422068885E-5,1.31364052913762E-3,0.71801733459463868,4.3195170687276629E-2,{"$f":"(LN($CS62)-LN($CS63))/cycle_length*(1-VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.638757803059086E-2},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":2.0280799327246626E-3},{"$f":"(LN($CS62)-LN($CS63))/cycle_length*VLOOKUP($C62,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":4.9012259296380677E-5},null,null,null,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.10126690022070105,2.447299779298957E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,7.9000000000000001E-2,0.82462586145755301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ64","v":0.59053528449278159},{"$f":"CT61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I266*($B62-$B61))","v":0.75132865115279779},{"$f":"CU61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.67054699054452105},{"$f":"CV61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78089391383870332},{"$f":"CW61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.70771770145262181},{"$f":"CX61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.7336338871613961},{"$f":"CY61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.64857574687374453},{"$f":"CZ61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.76495999784147461},{"$f":"DA61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.68761397247227096},{"$f":"DB61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.85412292594393324},{"$f":"DC61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.80218759024706565},{"$f":"DD61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.87249841884913437},{"$f":"DE61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.8264146689390659},{"$f":"DF61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.81794609667863294},{"$f":"DG61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.75509644524651687},{"$f":"DH61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.84043908438911907},{"$f":"DI61*EXP(-VLOOKUP($C62,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I266*($B62-$B61))","v":0.78428018804063682},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU62+Analysis!$D$30*CW62+Analysis!$C$31*CY62+Analysis!$D$31*DA62+Analysis!$C$32*DC62+Analysis!$D$32*DE62+Analysis!$C$33*DG62+Analysis!$D$33*DI62)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT62+Analysis!$D$30*CV62+Analysis!$C$31*CX62+Analysis!$D$31*CZ62+Analysis!$C$32*DB62+Analysis!$D$32*DD62+Analysis!$C$33*DF62+Analysis!$D$33*DH62)","v":0.78073718634904765},0.46105285645472871,4.9809030543770415E-2,0.10371420000000001,{"$f":"VLOOKUP(C62,Costs!$B$215:$C$222,2,TRUE)","v":0.85162287480680066},0.14837712519319934,0.45017358867995122,0.12453904745342669,9.1732696567983774E-3,0.71801733459463857,0.45017358867995139,4.3527857774321261E-3,2.3587370432121618E-3,0.59119469191439011,0.45017358867995133,0.2861442211107556,0.44562503794107294,0.11328494093781716,0.12507683479246984,1.9159864382834228E-2,9.3358536818011154E-3,1.373247153249242E-3,1]
[61,15.25,65.25,0.57090612618247338,0,0.13210605108884152,0.29698782272868546,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ64*(Costs!$C$46*(365.2425/4))","v":129.40014381741497},{"$f":"DZ64*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.6136207679979506},{"$f":"DZ64*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.1112538159313989},{"$f":"0","v":0},{"$f":"BA64*Costs!$C$126*c_Explant","v":0.81109736414618239},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ64)","v":80.393698410998027},89.775330049753961,{"$f":"(EB64+ED64)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.718759474823216},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB64+ED64)","v":76.462112397754765},{"$f":"Costs!$C$127*c_Explant*(BC64+BK64+BN64+BR64+BU64)","v":0.37633825376568475},812.60967548546773,18.216136565996784,9.7676949991679578,4.8951054391601421,1284.1509668423787,0.58923986580438525,756.67294337477483,2.4047046652091132E-4,0.10791435320048338,null,8.6887458281367596E-4,1.559672611074469E-5,null,null,null,2.3463018663622741E-4,1.7101083950908067E-2,5.1958607674328062E-4,0.12689459519021629,7.4771354241184834E-2,0.29698782272868546,0.43458649561270818,0,0.11111805100522945,0.12649455125124665,1.9522412714740207E-2,9.825079318518495E-3,1.4655873688718733E-3,1.0000000000000002,1.5700003359240724E-3,0.42884956577266448,4.0835909140372259E-3,8.1372084887195126E-5,1.966505195197235E-6,null,null,null,null,2.8960938585761761E-3,0.10546158371949418,2.6952380717393935E-3,6.5135355419693126E-5,8.7149968363036344E-4,0.1244971128821966,1.1259386854196791E-3,5.0881687589253834E-4,1.8528623786113724E-2,4.7352837387780244E-4,1.1443678856144582E-5,6.7691085766413258E-5,9.6699343718338812E-3,8.745386091820114E-5,3.8684746875852767E-5,1.4269026219960205E-3,0.70301217727131493,1.45467488349873E-2,{"$f":"(LN($CS64)-LN($CS65))/cycle_length*(1-VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7836279402050109E-2},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5394842532730446E-4},{"$f":"(LN($CS64)-LN($CS65))/cycle_length*VLOOKUP($C64,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8220542061473349E-5},null,null,null,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.9579118550356033E-2,2.406511449643974E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82309115929565302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ66","v":0.5792759361787011},{"$f":"CT63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I268*($B64-$B63))","v":0.73748361833803677},{"$f":"CU63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.65319047058024515},{"$f":"CV63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.76843100751286042},{"$f":"CW63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.69184398111469581},{"$f":"CX63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.7189993214479925},{"$f":"CY63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.63040831262719732},{"$f":"CZ63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.75174254990842748},{"$f":"DA63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.67092128146870877},{"$f":"DB63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.84540654994641662},{"$f":"DC63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.79066900125260364},{"$f":"DD63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.86479115814422924},{"$f":"DE63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.81614009101987339},{"$f":"DF63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.80732277877909531},{"$f":"DG63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.74130543107589419},{"$f":"DH63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.83098882372355531},{"$f":"DI63*EXP(-VLOOKUP($C64,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I268*($B64-$B63))","v":0.77187442666501815},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU64+Analysis!$D$30*CW64+Analysis!$C$31*CY64+Analysis!$D$31*DA64+Analysis!$C$32*DC64+Analysis!$D$32*DE64+Analysis!$C$33*DG64+Analysis!$D$33*DI64)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT64+Analysis!$D$30*CV64+Analysis!$C$31*CX64+Analysis!$D$31*CZ64+Analysis!$C$32*DB64+Analysis!$D$32*DD64+Analysis!$C$33*DF64+Analysis!$D$33*DH64)","v":0.76835415557464359},0.44508907278729704,4.9809030543770415E-2,0.10198563000000001,{"$f":"VLOOKUP(C64,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.43458649561270818,0.12649455125124665,9.825079318518495E-3,0.70301217727131449,0.43458649561270829,4.2181148739914645E-3,2.2718767154951153E-3,0.5799673881856181,0.43458649561270823,0.29996421602201817,0.43171803069268633,0.11033161281938043,0.12688413714503491,1.9622038523444251E-2,9.9842710321150895E-3,1.4956937653211198E-3,1.0000000000000002]
[62,15.5,65.5,0.56626675155719941,0,0.13079263912745009,0.30294060931535094,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ65*(Costs!$C$46*(365.2425/4))","v":127.25032194824799},{"$f":"DZ65*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.5535849695456738},{"$f":"DZ65*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.0761779690972881},{"$f":"0","v":0},{"$f":"BA65*Costs!$C$126*c_Explant","v":0.7990570429112136},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ65)","v":79.058057461239528},87.371968578188643,{"$f":"(EB65+ED65)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.144332947477182},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB65+ED65)","v":77.04612121285183},{"$f":"Costs!$C$127*c_Explant*(BC65+BK65+BN65+BR65+BU65)","v":0.37857154417604011},804.70346780949478,18.023412490770863,9.6624385998776834,4.8433159356352,1270.9108285095142,0.5841939223479129,742.45838186140884,5.2174898341232222E-4,0.10636467832626548,null,8.5952280353733036E-4,1.5349785770656466E-5,null,null,null,2.3202046754939245E-4,1.6914458603999254E-2,5.0492435632304357E-4,0.12541270332685747,7.3265339068772015E-2,0.30294060931535094,0.42884956577266453,0,0.10954517463353143,0.12727372303882317,1.9721664332148295E-2,1.0143462745711684E-2,1.5258001617703663E-3,1.0000000000000002,4.5029089694004053E-3,0.42024158321436611,4.0229721171200824E-3,8.0164158336191869E-5,1.9373134417690466E-6,null,null,null,null,2.8557112616950865E-3,0.10401371369607522,2.6126111509405139E-3,6.3138524820607468E-5,8.7686788296898865E-4,0.12526398099653827,1.1328741593159223E-3,5.1412012551986031E-4,1.8725822970446639E-2,4.7035426545848774E-4,1.1366970723308182E-5,6.9884627332649543E-5,9.9832902996821998E-3,9.0287818696835326E-5,4.0274086891630421E-5,1.4855260748787358E-3,0.69705939068464962,4.2427136345043248E-2,{"$f":"(LN($CS65)-LN($CS66))/cycle_length*(1-VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.7905093726131614E-2},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5531966087427551E-4},{"$f":"(LN($CS65)-LN($CS66))/cycle_length*VLOOKUP($C65,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8253680475349506E-5},null,null,null,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.7891336880011004E-2,2.3657231199889911E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82232198758970299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ67","v":0.57371159692267581},{"$f":"CT64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I269*($B65-$B64))","v":0.73436831769406175},{"$f":"CU64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.64930333240265259},{"$f":"CV64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76562236738069767},{"$f":"CW64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.68828117055815097},{"$f":"CX64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.71570950631493158},{"$f":"CY64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.62634503837728128},{"$f":"CZ64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.74876632254803543},{"$f":"DA64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.66717901460783235},{"$f":"DB64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.84343517271926838},{"$f":"DC64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.7880705761693535},{"$f":"DD64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.86304652788942338},{"$f":"DE64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.81381951251404028},{"$f":"DF64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.8049242643622273},{"$f":"DG64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.73820196729411147},{"$f":"DH64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.82885284407989612},{"$f":"DI64*EXP(-VLOOKUP($C65,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I269*($B65-$B64))","v":0.76907841698169588},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU65+Analysis!$D$30*CW65+Analysis!$C$31*CY65+Analysis!$D$31*DA65+Analysis!$C$32*DC65+Analysis!$D$32*DE65+Analysis!$C$33*DG65+Analysis!$D$33*DI65)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT65+Analysis!$D$30*CV65+Analysis!$C$31*CX65+Analysis!$D$31*CZ65+Analysis!$C$32*DB65+Analysis!$D$32*DD65+Analysis!$C$33*DF65+Analysis!$D$33*DH65)","v":0.76556496662320184},0.43921349954945216,4.9809030543770415E-2,0.10025706,{"$f":"VLOOKUP(C65,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.42884956577266453,0.12727372303882317,1.0143462745711684E-2,0.69705939068464906,0.42884956577266464,4.1669295041196182E-3,1.5700003359240724E-3,0.57440650848582286,0.42884956577266453,0.30737049279225526,0.42454557449351532,0.10879093022336336,0.12761523967231908,1.9822718650086616E-2,1.0298553655426186E-2,1.5564905130346228E-3,1.0000000000000004]
[65,16.25,66.25,0.54666910719616124,{"$f":"AR68","v":0},0.12723174766654952,{"$f":"AP68","v":0.32609914513728971},{"$f":"SUM(D68:G68)","v":1.0000000000000004},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ68*(Costs!$C$46*(365.2425/4))","v":120.93515004502757},{"$f":"DZ68*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.3772278522370982},{"$f":"DZ68*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9731415242711545},{"$f":"0","v":0},{"$f":"BA68*Costs!$C$126*c_Explant","v":0.76342569214824973},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ68)","v":75.134568580752045},80.577485567640835,{"$f":"(EB68+ED68)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.177991138540918},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB68+ED68)","v":78.464596597640096},{"$f":"Costs!$C$127*c_Explant*(BC68+BK68+BN68+BR68+BU68)","v":0.38379725463775355},783.1993213397667,17.450872570560882,9.3441094469156258,4.6894609583516118,1233.4711485684907,0.56931388000423711,{"$f":"Z68*AA68","v":702.23224546481026},3.0811577624647305E-4,0.10275651107470268,null,8.3109283454882205E-4,1.4620989685651527E-5,null,null,null,2.2489133297301373E-4,1.6405158340120001E-2,4.6357953481078381E-4,0.12100396988308743,6.8889239590056356E-2,0.32609914513728971,0.40656865193020464,0,0.10518515652749579,0.12905094880692008,2.0333567398464193E-2,{"$f":"AV67+BQ67-BS67-BU67","v":1.1049506459036513E-2},1.7130237405895547E-3,1.0000000000000004,2.2627820309505955E-3,0.40038384871975707,3.8435807559070172E-3,7.6589498342096763E-5,1.8509252478423858E-6,null,null,null,null,2.7438136659022304E-3,0.10000341697967043,2.3803991838164239E-3,5.7526698106697732E-5,8.8911229728814642E-4,0.12701314311363562,1.1486933959963266E-3,5.3041248353198958E-4,1.9331874252630905E-2,4.6016005335056896E-4,1.1120608950730333E-5,7.6126926322663048E-5,1.0875026942393076E-2,9.8352590320772512E-5,4.5215925849608466E-5,1.6678078147399462E-3,0.67390085486271079,{"$f":"(LN(DJ68)-LN(DJ69))/cycle_length","v":2.2433303949807692E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*(1-VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8105400420150461E-2},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.5931109235022136E-4},{"$f":"(LN($CS68)-LN($CS69))/cycle_length*VLOOKUP($C68,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.835014071407391E-5},null,null,null,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.2827991868975959E-2,2.2433581310240436E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.82000718997185307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ70","v":0.55727911508436823},{"$f":"CT67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I272*($B68-$B67))","v":0.71387641741659369},{"$f":"CU67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.62390356539160208},{"$f":"CV67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.74710716429922697},{"$f":"CW67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.6649288478852956},{"$f":"CX67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.69409888134489994},{"$f":"CY67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.59984475992761754},{"$f":"CZ67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.72916926225123213},{"$f":"DA67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.64269077800310126},{"$f":"DB67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.83037314325888623},{"$f":"DC67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.77091687036585266},{"$f":"DD67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.85147290860522395},{"$f":"DE67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.79847392710399256},{"$f":"DF67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.78907107804996757},{"$f":"DG67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.71778496597786157},{"$f":"DH67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.81471315399219879},{"$f":"DI67*EXP(-VLOOKUP($C68,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I272*($B68-$B67))","v":0.75064416224779795},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU68+Analysis!$D$30*CW68+Analysis!$C$31*CY68+Analysis!$D$31*DA68+Analysis!$C$32*DC68+Analysis!$D$32*DE68+Analysis!$C$33*DG68+Analysis!$D$33*DI68)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT68+Analysis!$D$30*CV68+Analysis!$C$31*CX68+Analysis!$D$31*CZ68+Analysis!$C$32*DB68+Analysis!$D$32*DD68+Analysis!$C$33*DF68+Analysis!$D$33*DH68)","v":0.74719133629677315},{"$f":"CS68*DJ68","v":0.41639412669017234},4.9809030543770415E-2,9.5071349999999999E-2,{"$f":"VLOOKUP(C68,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},{"$f":"1-DN68","v":0.14239434545722285},0.40656865193020464,0.12905094880692008,1.1049506459036513E-2,{"$f":"1-G68","v":0.67390085486271034},0.40656865193020464,3.9773906130457382E-3,2.6468993263763659E-3,0.55801978096907578,0.40656865193020458,{"$f":"AP68+0.5*(AY68+BH68+BL68+BO68+BS68+BV68)","v":0.32937287680221233},{"$f":"AZ68+0.5*(AY68+BA68+BB68+BC68)","v":0.40347625032498086},{"$f":"BI68+0.5*(BA68+BH68+BJ68+BK68)","v":0.10451607713153661},{"$f":"BM68+0.5*(BB68+BJ68+BL68+BN68)","v":0.12926054030135711},{"$f":"BP68+0.5*(BC68+BK68+BN68+BO68+BQ68+BR68)","v":2.0436756335222982E-2},{"$f":"BT68+0.5*(BQ68+BS68+BU68)","v":1.1192346727390079E-2},{"$f":"BW68+0.5*(BU68+BR68+BV68)","v":1.7451523773005019E-3},{"$f":"SUM(DY68:EE68)","v":1.0000000000000007}]
[66,16.5,66.5,0.54118916751129487,0,0.12616422402157065,0.3326466084671349,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ69*(Costs!$C$46*(365.2425/4))","v":118.80464088734718},{"$f":"DZ69*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.31773137942431},{"$f":"DZ69*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.9383807778273459},{"$f":"0","v":0},{"$f":"BA69*Costs!$C$126*c_Explant","v":0.75124139146532309},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ69)","v":73.810926228962188},78.438884582868937,{"$f":"(EB69+ED69)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.446914105651601},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB69+ED69)","v":78.833636007909931},{"$f":"Costs!$C$127*c_Explant*(BC69+BK69+BN69+BR69+BU69)","v":0.38507982603929147},776.71605189010916,17.255947928355859,9.2333495153527139,4.6370801105891237,1221.5698646319031,0.56443857231682404,689.50115037808735,4.9029992387009276E-4,0.10125303585384714,null,8.2112587779322019E-4,1.4373054137820452E-5,null,null,null,2.227346213923014E-4,1.6251269426647195E-2,4.5060852863637515E-4,0.11950344728632414,6.7452355173231643E-2,{"$f":"AP68+AY68+BH68+BL68+BO68+BS68+BV68","v":0.3326466084671349},{"$f":"AQ68-AY68-BA68-BB68-BC68","v":0.40038384871975707},{"$f":"AR68","v":0},{"$f":"AS68+BA68-BH68-BJ68-BK68","v":0.10384699773557744},{"$f":"AT68+BB68+BJ68-BL68-BN68","v":0.12947013179579414},{"$f":"AU68+BC68+BK68+BN68-BO68-BQ68-BR68","v":2.0539945271981767E-2},1.1335186995743644E-2,{"$f":"AW68+BR68+BU68-BV68","v":1.777281014011449E-3},1.0000000000000004,4.1718175058331449E-3,0.39235260562929269,3.7822370729386069E-3,7.5367127276317373E-5,1.8213844163072676E-6,null,null,null,null,2.7094875172716136E-3,9.8773855103937325E-2,2.3078809519130983E-3,5.5774162455410166E-5,8.920003097643626E-4,0.12742570690684196,1.1524245791878121E-3,5.3591077771534222E-4,1.9536526066005564E-2,4.5647683110923437E-4,1.103159715162636E-5,7.8095157324685469E-5,1.1156196381510114E-2,1.0089545690884499E-4,4.6912021497029242E-5,1.7303689925144197E-3,0.66735339153286555,4.2101863444168774E-2,{"$f":"(LN($CS69)-LN($CS70))/cycle_length*(1-VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8170228811706501E-2},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6060290181200287E-4},{"$f":"(LN($CS69)-LN($CS70))/cycle_length*VLOOKUP($C69,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8381359651395226E-5},null,null,null,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,9.1140210198630944E-2,2.2025698013690611E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81923316326590301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ71","v":0.55188817999510831},{"$f":"CT68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I273*($B69-$B68))","v":0.70922327252157646},{"$f":"CU68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.61817720504278961},{"$f":"CV68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74289294081472257},{"$f":"CW68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.65964651331810098},{"$f":"CX68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.68919885242045198},{"$f":"CY68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.59388257510259479},{"$f":"CZ68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.7247144160144503},{"$f":"DA68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.63716134474630137},{"$f":"DB68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.82738378700724124},{"$f":"DC68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.76700656939326872},{"$f":"DD68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.84882074386888229},{"$f":"DE68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.79496937966054348},{"$f":"DF68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.78545251800633964},{"$f":"DG68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.71314810273335139},{"$f":"DH68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.81148035540411845},{"$f":"DI68*EXP(-VLOOKUP($C69,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I273*($B69-$B68))","v":0.74644779538292605},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU69+Analysis!$D$30*CW69+Analysis!$C$31*CY69+Analysis!$D$31*DA69+Analysis!$C$32*DC69+Analysis!$D$32*DE69+Analysis!$C$33*DG69+Analysis!$D$33*DI69)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT69+Analysis!$D$30*CV69+Analysis!$C$31*CX69+Analysis!$D$31*CZ69+Analysis!$C$32*DB69+Analysis!$D$32*DD69+Analysis!$C$33*DF69+Analysis!$D$33*DH69)","v":0.74301257259534581},0.4100598564031287,4.9809030543770415E-2,9.334278E-2,{"$f":"VLOOKUP(C69,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.40038384871975707,0.12947013179579414,1.1335186995743644E-2,0.6673533915328651,0.40038384871975707,{"$f":"BA68+BB68+BC68","v":3.9220211794969559E-3},{"$f":"AY68","v":2.2627820309505955E-3},{"$f":"DW68*(1-DU69/DX68)","v":0.55263676535990713},{"$f":"DX68-(DU69+DV69)","v":0.40038384871975702},0.33686372011183796,0.39636822717452486,0.10320154495622669,0.12963954339091277,2.0643245732023429E-2,1.1473930104181495E-2,1.8097885302931702E-3,1.0000000000000004]
[69,17.25,67.25,0.52164605408183717,0,0.12324002966089784,0.35511391625726546,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ72*(Costs!$C$46*(365.2425/4))","v":112.96997621925134},{"$f":"DZ72*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.1547928787632507},{"$f":"DZ72*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8431841444868224},{"$f":"0","v":0},{"$f":"BA72*Costs!$C$126*c_Explant","v":0.71790048003997164},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ72)","v":70.185966798329204},72.340127717220184,{"$f":"(EB72+ED72)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.04676940162954},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB72+ED72)","v":79.656809450674359},{"$f":"Costs!$C$127*c_Explant*(BC72+BK72+BN72+BR72+BU72)","v":0.38766499236950241},758.9674022152509,16.713448431365784,8.9242543266964613,4.4912977033900683,1188.3995947594674,0.55006171981085716,653.69312491591836,1.8797584402633106E-4,9.7859737001275773E-2,null,7.9322291219437126E-4,1.3693220850446278E-5,null,null,null,2.1677768456509634E-4,1.5826659923651412E-2,4.1367981005201578E-4,0.11531174639661544,6.3428577537315706E-2,0.35511391625726546,0.37924423999974477,0,0.10010735349058465,0.13025891089611241,2.1158462688924864E-2,1.2142903185980027E-2,1.9742134813883175E-3,1.0000000000000004,9.9629888074519732E-4,0.37455980104663084,3.6143772709213646E-3,7.2022252055848533E-5,1.7405493915262626E-6,null,null,null,null,2.6135955710786256E-3,9.5340422146503526E-2,2.1025244264171266E-3,5.0811346585381622E-5,8.9743469985928642E-4,0.12820203062766686,1.1594455685862795E-3,5.524036191787594E-4,2.0150934915314375E-2,4.4438478371205725E-4,1.0739370719673872E-5,8.3660016816980719E-5,1.1951158162218796E-2,1.0808500694425002E-4,5.2110130333062276E-5,1.9221033510552553E-3,0.64488608374273504,1.0573694510130682E-2,{"$f":"(LN($CS72)-LN($CS73))/cycle_length*(1-VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8359293426584111E-2},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6437031686773279E-4},{"$f":"(LN($CS72)-LN($CS73))/cycle_length*VLOOKUP($C72,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.84724061237798E-5},null,null,null,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.6076865187595886E-2,2.0802048124041132E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81690380064805301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ74","v":0.53597357698155579},{"$f":"CT71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I276*($B72-$B71))","v":0.688842823471146},{"$f":"CU71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.59327818881568029},{"$f":"CV71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72439056710804361},{"$f":"CW71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.63660040927565986},{"$f":"CX71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.66776885059488156},{"$f":"CY71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.56801218791870089},{"$f":"CZ71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.70518066793988143},{"$f":"DA71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.61308070998789399},{"$f":"DB71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.81418569306139943},{"$f":"DC71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.74981183771956084},{"$f":"DD71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.8370958207972018},{"$f":"DE71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.77953004346415167},{"$f":"DF71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.76951947395212528},{"$f":"DG71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.69283573230133799},{"$f":"DH71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.79722180810885424},{"$f":"DI71*EXP(-VLOOKUP($C72,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I276*($B72-$B71))","v":0.72802128149733758},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU72+Analysis!$D$30*CW72+Analysis!$C$31*CY72+Analysis!$D$31*DA72+Analysis!$C$32*DC72+Analysis!$D$32*DE72+Analysis!$C$33*DG72+Analysis!$D$33*DI72)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT72+Analysis!$D$30*CV72+Analysis!$C$31*CX72+Analysis!$D$31*CZ72+Analysis!$C$32*DB72+Analysis!$D$32*DD72+Analysis!$C$33*DF72+Analysis!$D$33*DH72)","v":0.72468007206346463},0.38840937039110673,4.9809030543770415E-2,8.8157070000000004E-2,{"$f":"VLOOKUP(C72,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37924423999974477,0.13025891089611241,1.2142903185980027E-2,0.64488608374273459,0.37924423999974466,3.7389658169624802E-3,3.2159300305726699E-3,0.53676598055170044,0.3792442399997446,0.35771166771627144,0.37690202052318783,9.9531076454004774E-2,0.13031774410112612,2.1260697534401213E-2,1.226922306595544E-2,2.0075706050537482E-3,1.0000000000000007]
[70,17.5,67.5,0.51733192129870154,0,0.12235865952602162,0.36030941917527742,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ73*(Costs!$C$46*(365.2425/4))","v":111.56367172124172},{"$f":"DZ73*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.1155205024720236},{"$f":"DZ73*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.8202393033900948},{"$f":"0","v":0},{"$f":"BA73*Costs!$C$126*c_Explant","v":0.71009640863967405},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ73)","v":69.312258189113592},70.414509901570923,{"$f":"(EB73+ED73)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.182139788381939},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB73+ED73)","v":79.842576431575409},{"$f":"Costs!$C$127*c_Explant*(BC73+BK73+BN73+BR73+BU73)","v":0.38813438317835386},753.68552509884807,16.577795006876322,8.8493657666483241,4.4548444294670677,1178.9166769314038,0.54535127760079627,642.9237159494262,1.9324197052668303E-4,9.6936199481720636E-2,null,7.8642950357395885E-4,1.3530494381943262E-5,null,null,null,2.1496314319600283E-4,1.5697490939952242E-2,4.0200135156396959E-4,0.11424385688491547,6.2303033310231175E-2,0.36030941917527742,0.37455980104663089,0,9.8954799417424882E-2,0.13037657730613983,2.1362932379877565E-2,1.2395542945930853E-2,2.0409277287191789E-3,1.0000000000000004,1.051228176004263E-3,0.3698605254145178,3.5750865069866301E-3,7.1239320698255929E-5,1.7216284239201967E-6,null,null,null,null,2.5840585339165513E-3,9.4283485715297058E-2,2.0380030974967169E-3,4.9252070714560457E-5,8.9824537698409898E-4,0.12831783900191476,1.160492927240971E-3,5.5786144836532478E-4,2.0354462256838946E-2,4.399758538051956E-4,1.0632820868098566E-5,8.5400609346000241E-5,1.2199808561797325E-2,1.1033377478752876E-4,5.3871078759490086E-5,1.9870566499596886E-3,0.6396905808247233,1.1297296462126516E-2,{"$f":"(LN($CS73)-LN($CS74))/cycle_length*(1-VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8420595137294448E-2},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6559185156909197E-4},{"$f":"(LN($CS73)-LN($CS74))/cycle_length*VLOOKUP($C73,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8501926743039671E-5},null,null,null,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,8.4389083517250871E-2,2.0394164827491307E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81612491894210304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ75","v":0.53075436732550885},{"$f":"CT72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I277*($B73-$B72))","v":0.68671916614121198},{"$f":"CU72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.59070087637884638},{"$f":"CV72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72245838890526437},{"$f":"CW72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.63420751915627693},{"$f":"CX72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.66553884170764399},{"$f":"CY72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.5653394302108552},{"$f":"CZ72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.70314316397926324},{"$f":"DA72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.61058452155284604},{"$f":"DB72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.81280042807976882},{"$f":"DC72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.74801367396288088},{"$f":"DD72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.83586369773044589},{"$f":"DE72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.77791270921603184},{"$f":"DF72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.76785123742344763},{"$f":"DG72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.69071886190971354},{"$f":"DH72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.79572660428237185},{"$f":"DI72*EXP(-VLOOKUP($C73,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I277*($B73-$B72))","v":0.72609678402489963},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU73+Analysis!$D$30*CW73+Analysis!$C$31*CY73+Analysis!$D$31*DA73+Analysis!$C$32*DC73+Analysis!$D$32*DE73+Analysis!$C$33*DG73+Analysis!$D$33*DI73)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT73+Analysis!$D$30*CV73+Analysis!$C$31*CX73+Analysis!$D$31*CZ73+Analysis!$C$32*DB73+Analysis!$D$32*DD73+Analysis!$C$33*DF73+Analysis!$D$33*DH73)","v":0.72276696532835882},0.38361172340663108,{"$f":"$DL$7","v":4.9809030543770415E-2},8.6428500000000005E-2,{"$f":"VLOOKUP(C73,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.37455980104663089,0.13037657730613983,1.2395542945930853E-2,0.63969058082472263,0.37455980104663078,3.6881400723687394E-3,9.9629888074519732E-4,0.53154594577316738,0.37455980104663067,0.36292475178696526,0.37221016323057432,9.8406685819854289E-2,0.13040182936312478,2.146443063154798E-2,1.2517663680766688E-2,2.0744754871672472E-3,1.0000000000000007]
[73,18.25,68.25,0.49893891068337037,0,0.1199763128717795,0.38108477644485067,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ76*(Costs!$C$46*(365.2425/4))","v":105.08812661930146},{"$f":"DZ76*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.9346848126949192},{"$f":"DZ76*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.7145862577026192},{"$f":"0","v":0},{"$f":"BA76*Costs!$C$126*c_Explant","v":0.67196291294908339},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ76)","v":65.289132676156171},64.860512155263137,{"$f":"(EB76+ED76)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.411081027148327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB76+ED76)","v":80.156749447917349},{"$f":"Costs!$C$127*c_Explant*(BC76+BK76+BN76+BR76+BU76)","v":0.38845140792802346},738.94663598870454,15.969180624895722,8.4878871015836594,4.2912953936552967,1147.2102864259002,0.53146059885106978,609.69706583201616,6.9316498790210454E-4,9.2189447197240842E-2,null,7.5350157308098941E-4,1.276437853812101E-5,null,null,null,2.0999667489743788E-4,1.5344497166407779E-2,3.6866578464607154E-4,0.10957203776271333,5.8233220806703657E-2,0.38108477644485067,0.35549860436538855,0,9.5767036192328764E-2,0.13033750732938573,2.1966275551212007E-2,1.3102798988596127E-2,2.2430011282387327E-3,1.0000000000000007,6.3334970988026262E-3,0.34571296673276825,3.3830977231413058E-3,6.7413636895613261E-5,1.6291737807399451E-6,null,null,null,null,2.502423492651281E-3,9.1364576565990244E-2,1.8552017907464188E-3,4.4834342940820278E-5,8.9797619960022099E-4,0.1282793859677078,1.1601451620777228E-3,5.739858532847399E-4,2.0956474631185371E-2,4.255313243358172E-4,1.0283742406079432E-5,9.0273336363341824E-5,1.2895896531669043E-2,1.1662912056374308E-4,5.9204884492801108E-5,2.1837962437459314E-3,0.61891522355515005,7.2262450420857327E-2,{"$f":"(LN($CS76)-LN($CS77))/cycle_length*(1-VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8599675293706559E-2},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.6916031030943436E-4},{"$f":"(LN($CS76)-LN($CS77))/cycle_length*VLOOKUP($C76,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8588165072332304E-5},null,null,null,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.9325738506215812E-2,1.9170514937841825E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81378099132425308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ78","v":0.51535177616834038},{"$f":"CT75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I280*($B76-$B75))","v":0.66867344941593221},{"$f":"CU75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.56893262565524205},{"$f":"CV75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70600691549904881},{"$f":"CW75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.61393997387630816},{"$f":"CX75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.64661276589377503},{"$f":"CY75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.54280420163121779},{"$f":"CZ75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.68581340867123852},{"$f":"DA75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.5894738055431562},{"$f":"DB75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.80095071230986925},{"$f":"DC75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.73268343237797906},{"$f":"DD75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.82531233351290079},{"$f":"DE75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.76410266705777108},{"$f":"DF75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.75361293185941813},{"$f":"DG75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.6727284329022668},{"$f":"DH75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.78294716535542197},{"$f":"DI75*EXP(-VLOOKUP($C76,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I280*($B76-$B75))","v":0.70970882839062499},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU76+Analysis!$D$30*CW76+Analysis!$C$31*CY76+Analysis!$D$31*DA76+Analysis!$C$32*DC76+Analysis!$D$32*DE76+Analysis!$C$33*DG76+Analysis!$D$33*DI76)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT76+Analysis!$D$30*CV76+Analysis!$C$31*CX76+Analysis!$D$31*CZ76+Analysis!$C$32*DB76+Analysis!$D$32*DD76+Analysis!$C$33*DF76+Analysis!$D$33*DH76)","v":0.70648806290541344},0.36408987806003501,4.9809030543770415E-2,8.1242789999999995E-2,{"$f":"VLOOKUP(C76,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.35549860436538855,0.13033750732938573,1.3102798988596127E-2,0.61891522355514939,0.35549860436538849,3.5274877863486005E-3,3.0604943497589614E-3,0.51617812737116164,0.35549860436538833,0.38631345687744817,0.3506057855490784,9.525735524073016E-2,0.13026975436236779,2.2064679430598332E-2,1.3212113422300494E-2,2.2768551174772431E-3,1.0000000000000004]
[74,18.5,68.5,0.48923639598412294,0,0.11922146670583196,0.39154213731004572,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ77*(Costs!$C$46*(365.2425/4))","v":102.86552432564592},{"$f":"DZ77*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.8726165524100904},{"$f":"DZ77*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6783229473588588},{"$f":"0","v":0},{"$f":"BA77*Costs!$C$126*c_Explant","v":0.65877290905170438},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ77)","v":63.908274717173839},63.065917504229233,{"$f":"(EB77+ED77)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.431428471111694},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB77+ED77)","v":80.184671974585186},{"$f":"Costs!$C$127*c_Explant*(BC77+BK77+BN77+BR77+BU77)","v":0.3882095644462632},734.24260922827591,15.75810181704985,8.361359417528277,4.2345735406633462,1136.6503829695303,0.52690944695729103,598.91182467426825,2.5056028507286195E-4,9.1155287689949765E-2,null,7.4198125637031773E-4,1.2500876356021965E-5,null,null,null,2.0841545216143044E-4,1.5232153146692682E-2,3.5794333759808382E-4,0.10795884204420118,5.6884533755659585E-2,0.39154213731004572,0.34571296673276825,0,9.4747674289131556E-2,0.13020200139534982,2.2163083309984649E-2,1.3321427856004859E-2,2.3107091067157541E-3,1.0000000000000004,1.6605315565064377E-3,0.34066805693440683,3.3166906770178708E-3,6.6090370214886483E-5,1.5971946222129393E-6,null,null,null,null,2.4763180648200299E-3,9.0431145949581862E-2,1.7967876170877067E-3,4.3422657641958203E-5,8.9704261489262545E-4,0.12814601976814424,1.1589390123129639E-3,5.7925267279011045E-4,2.1153374333831725E-2,4.2029900941253646E-4,1.0157293950275412E-5,9.1779606687987896E-5,1.3111073094737196E-2,1.1857515457967511E-4,6.0992062838146309E-5,2.2497170438776077E-3,0.60845786268995483,1.935439824062346E-2,{"$f":"(LN($CS77)-LN($CS78))/cycle_length*(1-VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8657833362119573E-2},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7031920290651385E-4},{"$f":"(LN($CS77)-LN($CS78))/cycle_length*VLOOKUP($C77,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.861617183062038E-5},null,null,null,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.7637956835870811E-2,1.8762631641292002E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81299725461830308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ79","v":0.51030208406584665},{"$f":"CT76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I281*($B77-$B76))","v":0.6546833787785622},{"$f":"CU76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.55222128443417406},{"$f":"CV76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69321156541646278},{"$f":"CW76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.59830972561798856},{"$f":"CX76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.63196940473717222},{"$f":"CY76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.52555262430409344},{"$f":"CZ76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.67235817721787039},{"$f":"DA76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.57323284310525258},{"$f":"DB76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.79166511759131097},{"$f":"DC76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.72073519974427835},{"$f":"DD76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.81702942066880735},{"$f":"DE76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.75331222163263101},{"$f":"DF76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.7424958989300241},{"$f":"DG76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.65877823826359838},{"$f":"DH76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.77294653757786591},{"$f":"DI76*EXP(-VLOOKUP($C77,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I281*($B77-$B76))","v":0.69696051981100393},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU77+Analysis!$D$30*CW77+Analysis!$C$31*CY77+Analysis!$D$31*DA77+Analysis!$C$32*DC77+Analysis!$D$32*DE77+Analysis!$C$33*DG77+Analysis!$D$33*DI77)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT77+Analysis!$D$30*CV77+Analysis!$C$31*CX77+Analysis!$D$31*CZ77+Analysis!$C$32*DB77+Analysis!$D$32*DD77+Analysis!$C$33*DF77+Analysis!$D$33*DH77)","v":0.69383951910002106},0.35406775260398554,4.9809030543770415E-2,7.951422000000001E-2,{"$f":"VLOOKUP(C77,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.34571296673276825,0.13020200139534982,1.3321427856004859E-2,0.60845786268995428,0.34571296673276819,3.4521405338176587E-3,6.3334970988026262E-3,0.51116567608643992,0.34571296673276802,0.39442509559931338,0.34319051183358751,9.4247755457865651E-2,0.13010544957539832,2.2260208254196754E-2,1.3426399980077296E-2,2.3445792995616561E-3,1.0000000000000007]
[77,19.25,69.25,0.47509825067033706,0,0.11713902993047777,0.40776271939918579,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ80*(Costs!$C$46*(365.2425/4))","v":98.598369980406204},{"$f":"DZ80*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.7534522523767877},{"$f":"DZ80*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.6087013408537882},{"$f":"0","v":0},{"$f":"BA80*Costs!$C$126*c_Explant","v":0.63422095780066678},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ80)","v":61.257177822038756},57.920980210548805,{"$f":"(EB80+ED80)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.33776512976327},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB80+ED80)","v":80.056139017261017},{"$f":"Costs!$C$127*c_Explant*(BC80+BK80+BN80+BR80+BU80)","v":0.38654042204267164},721.60394401763619,15.328916253152052,8.1128391076873942,4.119241259274613,1110.7182877708424,0.51348850130538137,570.3410689599292,3.0615795396755251E-4,8.8116522223018495E-2,null,7.1918051909103723E-4,1.1997462377892422E-5,null,null,null,2.0400486364196313E-4,1.4919168239841161E-2,3.2707052943964121E-4,0.10460410179137773,5.3713003459250112E-2,0.40776271939918579,0.33171285616114043,0,9.1887899927658584E-2,0.1294604865194926,2.2737434122533567E-2,1.3924907989704041E-2,2.5136958802856211E-3,1.0000000000000007,2.2594794503825334E-3,0.32619513159986108,3.1930802086788898E-3,6.3627233790508145E-5,1.5376684274283963E-6,null,null,null,null,2.403120519518743E-3,8.7815430178548676E-2,1.6299583072184151E-3,3.93909223727448E-5,8.9193385745347511E-4,0.12741621393627039,1.1523387257687356E-3,5.946462433474224E-4,2.1729711531100992E-2,4.0332916153304677E-4,9.747186552105813E-6,9.5937356886661879E-5,1.3705023850592933E-2,1.2394678222444651E-4,6.6349977433671759E-5,2.4473459028519495E-3,0.59223728060081493,2.7475360936433546E-2,{"$f":"(LN($CS80)-LN($CS81))/cycle_length*(1-VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8827983683401956E-2},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7370972038939411E-4},{"$f":"(LN($CS80)-LN($CS81))/cycle_length*VLOOKUP($C80,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8698109884115434E-5},null,null,null,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.2574611824835752E-2,1.7538981751642523E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.81063876200045304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ82","v":0.49540421743999613},{"$f":"CT79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I284*($B80-$B79))","v":0.64576362915928309},{"$f":"CU79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.54164250329156371},{"$f":"CV79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68503430103560081},{"$f":"CW79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.5883823725370283},{"$f":"CX79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.62264670545127709},{"$f":"CY79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.51465424924778647},{"$f":"CZ79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.66377000834003319},{"$f":"DA79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.56293589583053316},{"$f":"DB79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7856983241009623},{"$f":"DC79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.71308765895771764},{"$f":"DD79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.8117000205588123},{"$f":"DE79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.74639306942151029},{"$f":"DF79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.7353710875369911},{"$f":"DG79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.64988252259448698},{"$f":"DH79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.76652660289251462},{"$f":"DI79*EXP(-VLOOKUP($C80,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I284*($B80-$B79))","v":0.68881221753105348},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU80+Analysis!$D$30*CW80+Analysis!$C$31*CY80+Analysis!$D$31*DA80+Analysis!$C$32*DC80+Analysis!$D$32*DE80+Analysis!$C$33*DG80+Analysis!$D$33*DI80)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT80+Analysis!$D$30*CV80+Analysis!$C$31*CX80+Analysis!$D$31*CZ80+Analysis!$C$32*DB80+Analysis!$D$32*DD80+Analysis!$C$33*DF80+Analysis!$D$33*DH80)","v":0.68576183206723451},0.33972930376548638,4.9809030543770415E-2,7.432851E-2,{"$f":"VLOOKUP(C80,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.33171285616114043,0.1294604865194926,1.3924907989704041E-2,0.59223728060081426,0.33171285616114038,3.3085607129050348E-3,2.2986462271325663E-3,0.49627133850341804,0.33171285616114021,0.41091845310169706,0.32895399388050078,9.1448205157443077E-2,0.12928514299838595,2.2830206485101735E-2,1.4016630500915011E-2,2.5473678759570617E-3,1.0000000000000007]
[78,19.5,69.5,0.46941328408926641,0,0.11651252910652597,0.41407418680420827,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ81*(Costs!$C$46*(365.2425/4))","v":96.95774025558643},{"$f":"DZ81*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.7076361236515463},{"$f":"DZ81*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5819333198541852},{"$f":"0","v":0},{"$f":"BA81*Costs!$C$126*c_Explant","v":0.62455665135341032},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ81)","v":60.23788767745139},56.267706010317298,{"$f":"(EB81+ED81)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":58.258035795742821},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB81+ED81)","v":79.946727512828232},{"$f":"Costs!$C$127*c_Explant*(BC81+BK81+BN81+BR81+BU81)","v":0.38568543340204742},717.74219660372671,15.165401895881411,8.0154435292350303,4.0753010957412323,1101.9662519047718,0.50909125309883196,561.00138005482336,3.0210097677023438E-4,8.6970669364558134E-2,null,7.1023898258928844E-4,1.1802291316627722E-5,null,null,null,2.0265713353975702E-4,1.4823700378611793E-2,3.1720932285568955E-4,0.10333837845024152,5.2608664578434786E-2,0.41407418680420827,0.32619513159986113,0,9.100851038722757E-2,0.1291097994772793,2.29229788476699E-2,1.410835301212598E-2,2.5810398716285018E-3,1.0000000000000007,2.2209540027846321E-3,0.32076558186916626,3.1444238133520089E-3,6.2657677237418075E-5,1.514237320786207E-6,null,null,null,null,2.3806325357407271E-3,8.7012608886469792E-2,1.5771541516010049E-3,3.811481341604802E-5,8.8951775618018687E-4,0.12707106449031491,1.1492172307841879E-3,5.9962732088095075E-4,2.1916501923814016E-2,3.9724934627364741E-4,9.6002567012850721E-6,9.7201223807591471E-5,1.3885572146454143E-2,1.2557964186424466E-4,6.8127548197477044E-5,2.512912323431025E-3,0.58592581319579218,2.7463876566744538E-2,{"$f":"(LN($CS81)-LN($CS82))/cycle_length*(1-VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.8883321030132097E-2},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7481240559228214E-4},{"$f":"(LN($CS81)-LN($CS82))/cycle_length*VLOOKUP($C81,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8724758287964892E-5},null,null,null,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,7.0886830154490738E-2,1.7131098455092696E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.107,0.80985017029450301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ83","v":0.49052141242897607},{"$f":"CT80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I285*($B81-$B80))","v":0.64058537312281283},{"$f":"CU80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.53552849318884654},{"$f":"CV80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68028009948190826},{"$f":"CW80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.58263294146729272},{"$f":"CX80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.61723943491359845},{"$f":"CY80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.50836359386549179},{"$f":"CZ80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.65878083050958725},{"$f":"DA80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.55697901772026093},{"$f":"DB80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.78221740805172502},{"$f":"DC80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.70863720004031117},{"$f":"DD80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.80858842624956728},{"$f":"DE80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.74236188711914153},{"$f":"DF80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.73122145214428713},{"$f":"DG80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.64471771535241884},{"$f":"DH80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.76278363606947497},{"$f":"DI80*EXP(-VLOOKUP($C81,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I285*($B81-$B80))","v":0.68407445459410199},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU81+Analysis!$D$30*CW81+Analysis!$C$31*CY81+Analysis!$D$31*DA81+Analysis!$C$32*DC81+Analysis!$D$32*DE81+Analysis!$C$33*DG81+Analysis!$D$33*DI81)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT81+Analysis!$D$30*CV81+Analysis!$C$31*CX81+Analysis!$D$31*CZ81+Analysis!$C$32*DB81+Analysis!$D$32*DD81+Analysis!$C$33*DF81+Analysis!$D$33*DH81)","v":0.68106758408041734},0.33407823330271674,4.9809030543770415E-2,7.2599940000000002E-2,{"$f":"VLOOKUP(C81,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.32619513159986113,0.1291097994772793,1.410835301212598E-2,0.58592581319579173,0.32619513159986097,3.2582451108968263E-3,2.2594794503825334E-3,0.49139671989179723,0.32619513159986085,0.41720221699800403,0.3234803567345137,9.058277154352469E-2,0.12891033789821632,2.3014163526502471E-2,1.4195587252426884E-2,2.6145660468125283E-3,1.0000000000000004]
[81,20.25,70.25,0.45253678974940331,0,0.11362050873079724,0.43384270151980003,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ84*(Costs!$C$46*(365.2425/4))","v":92.19172489182688},{"$f":"DZ84*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.5745406603004386},{"$f":"DZ84*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.5041724470554425},{"$f":"0","v":0},{"$f":"BA84*Costs!$C$126*c_Explant","v":0.59633207190156257},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ84)","v":57.27685849716773},50.707533676484935,{"$f":"(EB84+ED84)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.874887652952268},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB84+ED84)","v":79.420938413516339},{"$f":"Costs!$C$127*c_Explant*(BC84+BK84+BN84+BR84+BU84)","v":0.38207166364312761},696.66838360267752,14.638569661520597,7.7261156446836896,3.9337288514510567,1065.4958577351815,0.49612415585061009,528.61823298118873,2.9010294279053448E-4,8.3578612787765461E-2,null,6.8365253664488779E-4,1.1233436748126286E-5,null,null,null,2.7272534446362042E-4,1.4259074630501809E-2,2.8427041295619744E-4,9.9379672091870652E-2,4.9304655925289764E-2,0.43384270151980003,0.3101658496972951,0,8.7639908225919425E-2,0.12776837575426822,2.3227241882062405E-2,1.460256429783997E-2,2.7533586228154017E-3,1.0000000000000004,2.1091295687582856E-3,0.30499312528222,3.002322949390485E-3,5.9826090085758676E-5,1.4458068405777762E-6,null,null,null,null,3.1778450763240524E-3,8.3024264633624389E-2,1.4038713971115438E-3,3.3927118859444194E-5,8.8027585335785576E-4,0.12575082279599198,1.1372771049183873E-3,8.4222562238683201E-4,2.2003955911893833E-2,3.7206862914508296E-4,8.991718636655662E-6,1.0060615291233071E-4,1.4371979486664252E-2,1.2997865826338694E-4,1.0067587953972623E-4,2.6526827432756753E-3,0.56615729848020069,2.7429388069175387E-2,{"$f":"(LN($CS84)-LN($CS85))/cycle_length*(1-VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9045434907209672E-2},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7804278406178138E-4},{"$f":"(LN($CS84)-LN($CS85))/cycle_length*VLOOKUP($C84,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8802826289436528E-5},null,null,null,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.5823485143455679E-2,1.5907448565443219E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80747711267665301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ86","v":0.4761198501370128},{"$f":"CT83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I288*($B84-$B83))","v":0.62529841652548745},{"$f":"CU83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.51759744182062761},{"$f":"CV83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.66621454806475289},{"$f":"CW83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.56571954419354953},{"$f":"CX83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.60129774681467729},{"$f":"CY83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.48994922658444712},{"$f":"CZ83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.64403717635095847},{"$f":"DA83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.53948392952162616},{"$f":"DB83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.77186691690490883},{"$f":"DC83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.69545178579932743},{"$f":"DD83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.79932502904852376},{"$f":"DE83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.7303985021813364},{"$f":"DF83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.71891251437315584},{"$f":"DG83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.62946826883123841},{"$f":"DH83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.75166404100066808},{"$f":"DI83*EXP(-VLOOKUP($C84,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I288*($B84-$B83))","v":0.67005579341096799},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU84+Analysis!$D$30*CW84+Analysis!$C$31*CY84+Analysis!$D$31*DA84+Analysis!$C$32*DC84+Analysis!$D$32*DE84+Analysis!$C$33*DG84+Analysis!$D$33*DI84)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT84+Analysis!$D$30*CV84+Analysis!$C$31*CX84+Analysis!$D$31*CZ84+Analysis!$C$32*DB84+Analysis!$D$32*DD84+Analysis!$C$33*DF84+Analysis!$D$33*DH84)","v":0.66718826028139044},0.31766157449834992,4.9809030543770415E-2,6.7414230000000006E-2,{"$f":"VLOOKUP(C84,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.3101658496972951,0.12776837575426822,1.460256429783997E-2,0.56615729848019991,0.31016584969729499,3.1112757577501744E-3,2.1457885541696638E-3,0.47701828456176221,0.31016584969729483,0.43744808059643958,0.30757948748975755,8.6833247904467156E-2,0.12749144801872875,2.3201923912287325E-2,1.4673306206824653E-2,2.7725058714955599E-3,1.0000000000000004]
[82,20.5,70.5,0.44695169368121856,0,0.11199484664570283,0.44105345967307918,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ85*(Costs!$C$46*(365.2425/4))","v":90.653741193305564},{"$f":"DZ85*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.531591018438673},{"$f":"DZ85*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.4790791677394235},{"$f":"0","v":0},{"$f":"BA85*Costs!$C$126*c_Explant","v":0.58717659697829472},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ85)","v":56.32134025760211},48.717056763229692,{"$f":"(EB85+ED85)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":57.693669724286607},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB85+ED85)","v":79.172255460759956},{"$f":"Costs!$C$127*c_Explant*(BC85+BK85+BN85+BR85+BU85)","v":0.38049514803761836},686.900033998151,14.452195162379802,7.6303204546916339,3.883645628745763,1050.4026005743463,0.49187560685877491,516.66741660354194,2.8614854822129628E-4,8.245953006664701E-2,null,6.7484586310299509E-4,1.1049285001462546E-5,null,null,null,2.6847798937714188E-4,1.4039925029721963E-2,2.7254459475332271E-4,9.8012521376825215E-2,4.8209968431984551E-2,0.44105345967307918,0.30499312528221995,0,8.6026587583014874E-2,0.12721452028318928,2.3176605942512241E-2,1.4744048115809335E-2,2.7916531201757182E-3,1.0000000000000004,2.0730739438029814E-3,0.29990349180532933,2.9562283424258719E-3,5.890758126601546E-5,1.4236093957370365E-6,null,null,null,null,3.1200136841103075E-3,8.1531136596556794E-2,1.3429816944707804E-3,3.2455607876985402E-5,8.7645999834238132E-4,0.1252057130942596,1.1323471905872911E-3,8.4056952302206207E-4,2.1965476930258035E-2,3.6181555487971171E-4,8.7439343524315721E-6,1.0158092298249927E-4,1.4511229175148859E-2,1.3123801767797689E-4,1.0207610839888566E-4,2.6895770117768324E-3,0.55894654032692148,2.7417880137830863E-2,{"$f":"(LN($CS85)-LN($CS86))/cycle_length*(1-VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9098226377782326E-2},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.7909473860747101E-4},{"$f":"(LN($CS85)-LN($CS86))/cycle_length*VLOOKUP($C85,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.882824869420934E-5},null,null,null,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,6.4135703473110664E-2,1.5499565268893394E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":2.7778391301993909E-2},3.5888441468334656E-2,0.14899999999999999,0.80668366597070307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ87","v":0.47140096538545662},{"$f":"CT84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I289*($B85-$B84))","v":0.62028426714673723},{"$f":"CU84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.51175485013108946},{"$f":"CV84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66159095734131923},{"$f":"CW84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.56019156498146261},{"$f":"CX84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.59607587771578419},{"$f":"CY84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.48396054244598058},{"$f":"CZ84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.63919631888246742},{"$f":"DA84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.53377521555541196},{"$f":"DB84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.76844727878616392},{"$f":"DC84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.69111139431609681},{"$f":"DD84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.79626087338925411},{"$f":"DE84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.72645370467946235},{"$f":"DF84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.71485575328414896},{"$f":"DG84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.62446569965837828},{"$f":"DH84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.74799364840513294},{"$f":"DI84*EXP(-VLOOKUP($C85,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I289*($B85-$B84))","v":0.66544704022263035},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU85+Analysis!$D$30*CW85+Analysis!$C$31*CY85+Analysis!$D$31*DA85+Analysis!$C$32*DC85+Analysis!$D$32*DE85+Analysis!$C$33*DG85+Analysis!$D$33*DI85)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT85+Analysis!$D$30*CV85+Analysis!$C$31*CX85+Analysis!$D$31*CZ85+Analysis!$C$32*DB85+Analysis!$D$32*DD85+Analysis!$C$33*DF85+Analysis!$D$33*DH85)","v":0.6626287697260651},0.31236384174104453,4.9809030543770415E-2,6.5685660000000007E-2,{"$f":"VLOOKUP(C85,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.30499312528221995,0.12721452028318928,1.4744048115809335E-2,0.55894654032692082,0.30499312528221989,3.0635948463168215E-3,2.1091295687582856E-3,0.47230664155010071,0.30499312528221972,0.44461034676340877,0.30244830854377464,8.5256976260998762E-2,0.12691106132659283,2.3154154640315144E-2,1.4808546422918954E-2,2.8106060419914795E-3,1.0000000000000004]
[85,21.25,71.25,0.42620384146425011,0,0.10753744340800298,0.46625871512774747,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ88*(Costs!$C$46*(365.2425/4))","v":84.964210092499414},{"$f":"DZ88*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.3727055091995681},{"$f":"DZ88*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3862504900187365},{"$f":"0","v":0},{"$f":"BA88*Costs!$C$126*c_Explant","v":0.55249375979699888},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ88)","v":52.786549383925774},43.115278997738095,{"$f":"(EB88+ED88)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":56.512728667160047},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB88+ED88)","v":77.551665758185266},{"$f":"Costs!$C$127*c_Explant*(BC88+BK88+BN88+BR88+BU88)","v":0.37174446807724565},659.77603453971346,13.768840120894293,7.2543964604594287,3.7000120153100053,1004.1129102629784,0.47934701048368128,481.31852172262762,4.9750554165792454E-4,7.7931311440322337E-2,null,6.4049731437218038E-4,1.0363550098896023E-5,null,null,null,2.5679308979785926E-4,1.3437219101259119E-2,2.3978054871750401E-4,9.3013470586225833E-2,4.4585729060219174E-2,0.46625871512774747,0.28666601026099159,0,8.15810798519334E-2,0.12452847137268055,2.3052914621309914E-2,1.5009359830577971E-2,2.9034489347596658E-3,1.0000000000000004,3.561017738889376E-3,0.28026661250719048,2.7816124146134787E-3,5.5428079425671022E-5,1.3395208725632567E-6,null,null,null,null,2.9606855240302344E-3,7.7418237776429658E-2,1.1737897756308202E-3,2.8366775842689971E-5,1.5712817933909167E-3,0.12185195686213246,1.105232717157182E-3,8.3662082838193374E-4,2.187659232792083E-2,3.3168567430212235E-4,8.015790705029149E-6,1.8938587756096116E-4,1.4686760757950208E-2,1.3321319506680188E-4,1.0616389480957498E-4,2.797285039950091E-3,0.53374128487225303,5.0251742065514637E-2,{"$f":"(LN($CS88)-LN($CS89))/cycle_length*(1-VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9253067475307012E-2},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8218019530405E-4},{"$f":"(LN($CS88)-LN($CS89))/cycle_length*VLOOKUP($C88,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8902814396093348E-5},null,null,null,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.9072358462075612E-2,1.4275915379243914E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.8042960433528531,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ90","v":0.45748638815113118},{"$f":"CT87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I292*($B88-$B87))","v":0.59737857640289249},{"$f":"CU87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.48531194964876168},{"$f":"CV87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64040450071454991},{"$f":"CW87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.53506427375385301},{"$f":"CX87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.57226641824298463},{"$f":"CY87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.45692857893361871},{"$f":"CZ87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.61705062888749396},{"$f":"DA87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.50788620588890043},{"$f":"DB87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.75266543001568387},{"$f":"DC87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.67118305159003699},{"$f":"DD87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.78209559473319235},{"$f":"DE87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.70829836085748954},{"$f":"DF87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.6961979555603417},{"$f":"DG87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.60160825864469869},{"$f":"DH87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.73107632888569796},{"$f":"DI87*EXP(-VLOOKUP($C88,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I292*($B88-$B87))","v":0.64432485259426797},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU88+Analysis!$D$30*CW88+Analysis!$C$31*CY88+Analysis!$D$31*DA88+Analysis!$C$32*DC88+Analysis!$D$32*DE88+Analysis!$C$33*DG88+Analysis!$D$33*DI88)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT88+Analysis!$D$30*CV88+Analysis!$C$31*CX88+Analysis!$D$31*CZ88+Analysis!$C$32*DB88+Analysis!$D$32*DD88+Analysis!$C$33*DF88+Analysis!$D$33*DH88)","v":0.6417542162649672},0.29359381847981975,4.9809030543770415E-2,6.0499950000000004E-2,{"$f":"VLOOKUP(C88,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28666601026099159,0.12452847137268055,1.5009359830577971E-2,0.53374128487225247,0.28666601026099148,2.8994097999362005E-3,3.6451419895739677E-3,0.4584385867110331,0.28666601026099131,0.47087129295627894,0.28346631138409101,8.0890465021488264E-2,0.12380482304493476,2.3032222981551592E-2,1.501390313141515E-2,2.9209814802407942E-3,1.0000000000000007]
[86,21.5,71.5,0.41836623365663178,0,0.10614989555855833,0.47548387078481047,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ89*(Costs!$C$46*(365.2425/4))","v":83.067379913631186},{"$f":"DZ89*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.3197347417373995},{"$f":"DZ89*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.3553023794898946},{"$f":"0","v":0},{"$f":"BA89*Costs!$C$126*c_Explant","v":0.54085397646706301},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ89)","v":51.608087066666059},41.354208936164007,{"$f":"(EB89+ED89)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":55.920551816430127},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB89+ED89)","v":76.739029343687946},{"$f":"Costs!$C$127*c_Explant*(BC89+BK89+BN89+BR89+BU89)","v":0.367577345415321},651.28301421600554,13.53073587848372,7.1206924646843515,3.6360277907798286,988.84319586964239,0.47524213223070039,469.93994884690898,4.8760355309870011E-4,7.6416565777687462E-2,null,6.2833773571791831E-4,1.013438470690349E-5,null,null,null,2.5314922277107149E-4,1.3249282724262413E-2,2.2952399767780268E-4,9.1274597395922266E-2,4.3377534284936833E-2,0.47548387078481047,0.28026661250719048,0,8.0199850191043143E-2,0.12308117471718896,2.3011531341793266E-2,1.5018446432252331E-2,2.9385140257219221E-3,1.0000000000000007,3.4788191759707087E-3,0.2740092115091306,2.7230101856473869E-3,5.4260336218677423E-5,1.3113002231059817E-6,null,null,null,null,2.9111823569000815E-3,7.6140384582151985E-2,1.1211877014380134E-3,2.709555055306263E-5,1.5530200187192939E-3,0.12043576723346607,1.0923874650036057E-3,8.3529787010703735E-4,2.1846759588885885E-2,3.2169942799413622E-4,7.7744548062083451E-6,1.8950053095401526E-4,1.469565205953805E-2,1.3329384176026545E-4,1.0744604121960416E-4,2.8310679845023178E-3,0.52451612921519009,5.0212790485818726E-2,{"$f":"(LN($CS89)-LN($CS90))/cycle_length*(1-VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9303548999355585E-2},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8318612046809975E-4},{"$f":"(LN($CS89)-LN($CS90))/cycle_length*VLOOKUP($C89,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8927124416708229E-5},null,null,null,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.7384576791730597E-2,1.3868032082694089E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80349774164690302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ91","v":0.45292819091972825},{"$f":"CT88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I293*($B89-$B88))","v":0.58860963108763054},{"$f":"CU88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.47529754447809947},{"$f":"CV88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63226487939336007},{"$f":"CW88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.52550028674086857},{"$f":"CX88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.56317145418242998},{"$f":"CY88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.44672274644059862},{"$f":"CZ88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.60855859744726459},{"$f":"DA88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.49805863949064694},{"$f":"DB88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.74655204670050423},{"$f":"DC88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.66350917419707156},{"$f":"DD88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.77659768150691333},{"$f":"DE88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.70128790576089184},{"$f":"DF88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.68899920438652928},{"$f":"DG88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.5928557232085333},{"$f":"DH88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.72453281615550902},{"$f":"DI88*EXP(-VLOOKUP($C89,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I293*($B89-$B88))","v":0.63620826995617197},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU89+Analysis!$D$30*CW89+Analysis!$C$31*CY89+Analysis!$D$31*DA89+Analysis!$C$32*DC89+Analysis!$D$32*DE89+Analysis!$C$33*DG89+Analysis!$D$33*DI89)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT89+Analysis!$D$30*CV89+Analysis!$C$31*CX89+Analysis!$D$31*CZ89+Analysis!$C$32*DB89+Analysis!$D$32*DD89+Analysis!$C$33*DF89+Analysis!$D$33*DH89)","v":0.63374233120065115},0.28703976757996219,4.9809030543770415E-2,5.8771380000000005E-2,{"$f":"VLOOKUP(C89,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.28026661250719048,0.12308117471718896,1.5018446432252331E-2,0.52451612921518953,0.28026661250719043,2.8383800149117131E-3,3.561017738889376E-3,0.45389942658737464,0.2802666125071902,0.48002150378174585,0.27713791200816051,7.9531622479421263E-2,0.12234619499415586,2.2989542623229463E-2,1.5017898959892258E-2,2.9553251533953567E-3,1.0000000000000007]
[89,22.25,72.25,0.39550566933736359,0,0.10222272474250629,0.50227160592013065,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ92*(Costs!$C$46*(365.2425/4))","v":77.625826599782499},{"$f":"DZ92*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.1677742455200431},{"$f":"DZ92*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2665196327360149},{"$f":"0","v":0},{"$f":"BA92*Costs!$C$126*c_Explant","v":0.50732997497378329},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ92)","v":48.227359788509489},36.350484716201819,{"$f":"(EB92+ED92)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":54.070603248060948},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB92+ED92)","v":74.2003695332766},{"$f":"Costs!$C$127*c_Explant*(BC92+BK92+BN92+BR92+BU92)","v":0.35466266241324657},627.20955939067005,12.839299919025381,6.7307499425576625,3.4502226441334538,945.00076229786089,0.4631372081967936,437.66501479447305,4.588288780094536E-4,7.2008758781473725E-2,null,5.9287339723985413E-4,9.4756543736014816E-6,null,null,null,2.4282408553807111E-4,1.2716738689420904E-2,2.0048322781773359E-4,8.6229982713873346E-2,3.9936313456961074E-2,0.50227160592013065,0.26190809670912485,0,7.6316220454641412E-2,0.11861210432061295,2.2871599629165535E-2,1.4985468307625786E-2,3.0349046586993474E-3,1.0000000000000004,3.2433501685064673E-3,0.25605839083723392,2.5542285893167959E-3,5.0897092771152221E-5,1.2300212965374903E-6,null,null,null,null,2.7719910035822596E-3,7.2547323443267697E-2,9.7338244155993441E-4,2.3523566231527101E-5,1.4966299508888878E-3,0.11606275143093786,1.0527229387862058E-3,8.3075220486402291E-4,2.174207954845174E-2,2.9171797760412356E-4,7.0498982456477849E-6,1.8908441786570158E-4,1.4663382740119829E-2,1.3300114964025488E-4,1.1097054096111271E-4,2.9239341177382345E-3,0.49772839407986991,5.0095720838915225E-2,{"$f":"(LN($CS92)-LN($CS93))/cycle_length*(1-VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9451775393130911E-2},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8613976860541634E-4},{"$f":"(LN($CS92)-LN($CS93))/cycle_length*VLOOKUP($C92,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.8998504723786135E-5},null,null,null,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.2321231780695539E-2,1.264438219304461E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80109555402905308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ94","v":0.43949057230393579},{"$f":"CT91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I296*($B92-$B91))","v":0.56306758325743811},{"$f":"CU91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.44647724296507513},{"$f":"CV91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.60846150603976346},{"$f":"CW91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.49782186452046301},{"$f":"CX91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.53674468082649984},{"$f":"CY91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.41745272474456296},{"$f":"CZ91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.58377731061484284},{"$f":"DA91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.46970226972378853},{"$f":"DB91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.72850821561672907},{"$f":"DC91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.64100997013043493},{"$f":"DD91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.76033474972827642},{"$f":"DE91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.68067012037682539},{"$f":"DF91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.66784649464622137},{"$f":"DG91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.56735475444235972},{"$f":"DH91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.70525159282533278},{"$f":"DI91*EXP(-VLOOKUP($C92,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I296*($B92-$B91))","v":0.61246685558492264},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU92+Analysis!$D$30*CW92+Analysis!$C$31*CY92+Analysis!$D$31*DA92+Analysis!$C$32*DC92+Analysis!$D$32*DE92+Analysis!$C$33*DG92+Analysis!$D$33*DI92)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT92+Analysis!$D$30*CV92+Analysis!$C$31*CX92+Analysis!$D$31*CZ92+Analysis!$C$32*DB92+Analysis!$D$32*DD92+Analysis!$C$33*DF92+Analysis!$D$33*DH92)","v":0.61033751709062334},0.26823758468472125,4.9809030543770415E-2,5.3585670000000002E-2,{"$f":"VLOOKUP(C92,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.26190809670912485,0.11861210432061295,1.4985468307625786E-2,0.49772839407986935,0.26190809670912479,2.6625915096619565E-3,3.3200272158703022E-3,0.44051612200027968,0.26190809670912463,0.50659299506346489,0.25898324377317938,7.5708886243612952E-2,0.11784956764294095,2.2845577851965771E-2,1.497028451267487E-2,3.0494449121617421E-3,1.0000000000000004]
[90,22.5,72.5,0.38810052252022675,0,0.10098509327297463,0.51091438420679913,1.0000000000000004,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ93*(Costs!$C$46*(365.2425/4))","v":75.891960849606875},{"$f":"DZ93*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":2.1193544130614663},{"$f":"DZ93*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.2382304007971676},{"$f":"0","v":0},{"$f":"BA93*Costs!$C$126*c_Explant","v":0.49660633952701566},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ93)","v":47.150143982617799},34.768800375542014,{"$f":"(EB93+ED93)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":53.432536799739331},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB93+ED93)","v":73.32475943447588},{"$f":"Costs!$C$127*c_Explant*(BC93+BK93+BN93+BR93+BU93)","v":0.35023817338771668},619.61216933129879,12.616204937019679,6.6044496227642293,3.3902717617985045,930.9957264216365,0.45917114225188449,427.48637113264579,4.495426629143625E-4,7.058434215201137E-2,null,5.813881132422029E-4,9.2653601287240358E-6,null,null,null,2.3956663915002547E-4,1.2548720118866864E-2,1.9133658442949261E-4,8.4604161630743038E-2,3.8847789535251337E-2,0.51091438420679913,0.25605839083723386,0,7.5101552032584479E-2,0.11708703096526894,2.2819556074766018E-2,1.4955100717723952E-2,3.0639851656241372E-3,1.0000000000000007,3.1684314733482909E-3,0.25033869523755437,2.5002388438045966E-3,4.9821260679412826E-5,1.2040218472116153E-6,null,null,null,null,2.7284558113546838E-3,7.1423500208780119E-2,9.2718880001693542E-4,2.2407212432735821E-5,1.4773868013470766E-3,0.1145704567720657,1.0391873918561671E-3,8.290394632286108E-4,2.170198250181531E-2,2.8172569329461511E-4,6.8084164274815614E-6,1.8870124411759451E-4,1.4633667846698782E-2,1.3273162690757576E-4,1.1203386253057854E-4,2.9519513030935585E-3,0.48908561579320131,5.0056626432942508E-2,{"$f":"(LN($CS93)-LN($CS94))/cycle_length*(1-VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9500151052722879E-2},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8710373104966128E-4},{"$f":"(LN($CS93)-LN($CS94))/cycle_length*VLOOKUP($C93,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9021800638560973E-5},null,null,null,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,5.0633450110350524E-2,1.2236498896494785E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.80029239732310298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ95","v":0.4350896220288753},{"$f":"CT92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I297*($B93-$B92))","v":0.55480229045749863},{"$f":"CU92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.43726419141386513},{"$f":"CV92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.600727884177084},{"$f":"CW92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.48892356560461447},{"$f":"CX92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.52821425963421886},{"$f":"CY92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.40812861419660662},{"$f":"CZ92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.57574319632381354},{"$f":"DA92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.46061356010813409},{"$f":"DB92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.72259104472948688},{"$f":"DC92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.63368107243733018},{"$f":"DD92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.7549898091544115},{"$f":"DE92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.67393311860158434},{"$f":"DF92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.66094090019731022},{"$f":"DG92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.55910055825775218},{"$f":"DH92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.69893922489150528},{"$f":"DI92*EXP(-VLOOKUP($C93,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I297*($B93-$B92))","v":0.60475158924615868},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU93+Analysis!$D$30*CW93+Analysis!$C$31*CY93+Analysis!$D$31*DA93+Analysis!$C$32*DC93+Analysis!$D$32*DE93+Analysis!$C$33*DG93+Analysis!$D$33*DI93)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT93+Analysis!$D$30*CV93+Analysis!$C$31*CX93+Analysis!$D$31*CZ93+Analysis!$C$32*DB93+Analysis!$D$32*DD93+Analysis!$C$33*DF93+Analysis!$D$33*DH93)","v":0.60274135878754376},0.26224650997604315,4.9809030543770415E-2,5.1857100000000003E-2,{"$f":"VLOOKUP(C93,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.25605839083723386,0.11708703096526894,1.4955100717723952E-2,0.48908561579320087,0.25605839083723386,2.6063557033844855E-3,3.2433501685064673E-3,0.43613236402778993,0.2560583908372337,0.51516640853476259,0.25319854303739414,7.4512645542584591E-2,0.1163172488990155,2.2792168601358721E-2,1.4935247128858674E-2,3.0777382560263763E-3,1.0000000000000004]
[93,23.25,73.25,0.36651859131923109,0,9.7460818425917195E-2,0.5360205902548526,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ96*(Costs!$C$46*(365.2425/4))","v":70.918264752367776},{"$f":"DZ96*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.9804592698222612},{"$f":"DZ96*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1570810716326203},{"$f":"0","v":0},{"$f":"BA96*Costs!$C$126*c_Explant","v":0.46573087977655625},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ96)","v":44.060086953055311},30.257095634647097,{"$f":"(EB96+ED96)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":51.465590936820192},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB96+ED96)","v":70.625545793174709},{"$f":"Costs!$C$127*c_Explant*(BC96+BK96+BN96+BR96+BU96)","v":0.33667452050518154},597.95067981648333,11.968115566470752,6.2363847733935627,3.2161148657222083,890.63782483387149,0.44747556347516287,398.53866251983004,4.2257712532538049E-4,6.6442743858731473E-2,null,5.4792892090951091E-4,8.6610758323192471E-6,null,null,null,2.3028216421600392E-4,1.2069793320168592E-2,1.6534160642827373E-4,7.9887328071611544E-2,3.574762714336957E-2,0.5360205902548526,0.23927802719824556,0,7.1672087297392884E-2,0.11243177801904641,2.2647048295671813E-2,1.480878610193906E-2,3.1416828328525042E-3,1.0000000000000009,2.9538337163683517E-3,0.23393154886274026,2.3447917267542021E-3,4.6723728073829416E-5,1.1291643089094208E-6,null,null,null,null,2.6055370622947013E-3,6.8250415762656502E-2,7.9687649509349806E-4,1.9257977348181768E-5,1.4186475097023742E-3,0.11001526007742557,9.9787043191847179E-4,8.2330131451463116E-4,2.1565863647350303E-2,2.5179817067675378E-4,6.0851631301254291E-6,1.8685506798328904E-4,1.4490497999238247E-2,1.3143303471752321E-4,1.148748585859352E-4,3.0268079742665692E-3,0.46397940974514817,4.9939131637250167E-2,{"$f":"(LN($CS96)-LN($CS97))/cycle_length*(1-VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9642333979544475E-2},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.8993695343515188E-4},{"$f":"(LN($CS96)-LN($CS97))/cycle_length*VLOOKUP($C96,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9090270637184458E-5},null,null,null,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.5570105099315472E-2,1.1012849006845305E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79787564470525296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ98","v":0.42211838720077927},{"$f":"CT95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I300*($B96-$B95))","v":0.53072727385781937},{"$f":"CU95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.41075009306893451},{"$f":"CV95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.57811180889435909},{"$f":"CW95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.46317166170701718},{"$f":"CX95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.50342784970691079},{"$f":"CY95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.38138734461163348},{"$f":"CZ95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.55229819472534025},{"$f":"DA95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.43438908091144185},{"$f":"DB95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.70512634041131894},{"$f":"DC95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.61219332167761265},{"$f":"DD95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.7391793733879547},{"$f":"DE95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.65411956087672085},{"$f":"DF95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.64064959807625832},{"$f":"DG95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.53505152690806901},{"$f":"DH95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.68033909665872017},{"$f":"DI95*EXP(-VLOOKUP($C96,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I300*($B96-$B95))","v":0.58218404533014878},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU96+Analysis!$D$30*CW96+Analysis!$C$31*CY96+Analysis!$D$31*DA96+Analysis!$C$32*DC96+Analysis!$D$32*DE96+Analysis!$C$33*DG96+Analysis!$D$33*DI96)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT96+Analysis!$D$30*CV96+Analysis!$C$31*CX96+Analysis!$D$31*CZ96+Analysis!$C$32*DB96+Analysis!$D$32*DD96+Analysis!$C$33*DF96+Analysis!$D$33*DH96)","v":0.58054949891440866},0.24506061817197072,4.9809030543770415E-2,4.667139E-2,{"$f":"VLOOKUP(C96,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23927802719824556,0.11243177801904641,1.480878610193906E-2,0.4639794097451474,0.23927802719824554,2.444429316518764E-3,3.02371157546036E-3,0.42321005247349203,0.2392780271982454,0.54007211501957719,0.2366047880304929,7.1133647393401792E-2,0.11164531915981965,2.2615584758298841E-2,1.477554113592703E-2,3.153004502483361E-3,1.0000000000000009]
[94,23.5,73.5,0.35953270533324821,0,9.634365488245078E-2,0.54412363978430189,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ97*(Costs!$C$46*(365.2425/4))","v":69.333582271519049},{"$f":"DZ97*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.936205520525371},{"$f":"DZ97*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.1312258690336785},{"$f":"0","v":0},{"$f":"BA97*Costs!$C$126*c_Explant","v":0.45585751625223203},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ97)","v":43.075555702284035},28.825725554487004,{"$f":"(EB97+ED97)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":50.794816893642093},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB97+ED97)","v":69.705051497063266},{"$f":"Costs!$C$127*c_Explant*(BC97+BK97+BN97+BR97+BU97)","v":0.33207125601002835},591.07606576990963,11.758936592805734,6.1172545368643769,3.1599035429735118,877.70225252337013,0.44364361570230387,389.38700081952447,4.1388057439501017E-4,6.5105349714726715E-2,null,5.3710455363461401E-4,8.4682252233348222E-6,null,null,null,2.2733660465311156E-4,1.1917836492932002E-2,1.5712590964758215E-4,7.8367102075212386E-2,3.4767064516758747E-2,0.54412363978430189,0.23393154886274029,0,7.05952074894107E-2,0.1108588603005929,2.2584121220925863E-2,1.4742296169915002E-2,3.1643261721142181E-3,1.0000000000000009,2.8855608633723741E-3,0.22870406677250549,2.2950828023251858E-3,4.5733198193770956E-5,1.1052263434777452E-6,null,null,null,null,2.5669387053768233E-3,6.7254003923719899E-2,7.5599486236032536E-4,1.8269997953658716E-5,1.3988006670786384E-3,0.10847614938359006,9.8391024992420021E-4,8.2118966641768856E-4,2.1515236390993609E-2,2.4185040629710983E-4,5.8447572174554171E-6,1.860161078765634E-4,1.4425437148177813E-2,1.3084291386062603E-4,1.1570280670609633E-4,3.0486233654081216E-3,0.45587636021569899,4.9899896682953582E-2,{"$f":"(LN($CS97)-LN($CS98))/cycle_length*(1-VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9688781535872686E-2},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9086249533587218E-4},{"$f":"(LN($CS97)-LN($CS98))/cycle_length*VLOOKUP($C97,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.911263804928484E-5},null,null,null,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,4.3882323428970457E-2,1.060496571029548E-3,{"$f":"r_Subsequent_DWFG*VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79706763299930306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ99","v":0.41787108371131088},{"$f":"CT96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I301*($B97-$B96))","v":0.52293670582339047},{"$f":"CU96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.40227427074711386},{"$f":"CV96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57076393547926363},{"$f":"CW96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.45489271658838659},{"$f":"CX96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.49542692906190045},{"$f":"CY96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.37286878058758427},{"$f":"CZ96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.54469730524493354},{"$f":"DA96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.42598367929620856},{"$f":"DB96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6993990844053215},{"$f":"DC96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.6051938950976109},{"$f":"DD96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.73398314919118191},{"$f":"DE96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.64764534596567602},{"$f":"DF96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.63402522205027334},{"$f":"DG96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.52726729625274682},{"$f":"DH96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.67424970850055521},{"$f":"DI96*EXP(-VLOOKUP($C97,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I301*($B97-$B96))","v":0.57485025260823674},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU97+Analysis!$D$30*CW97+Analysis!$C$31*CY97+Analysis!$D$31*DA97+Analysis!$C$32*DC97+Analysis!$D$32*DE97+Analysis!$C$33*DG97+Analysis!$D$33*DI97)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT97+Analysis!$D$30*CV97+Analysis!$C$31*CX97+Analysis!$D$31*CZ97+Analysis!$C$32*DB97+Analysis!$D$32*DD97+Analysis!$C$33*DF97+Analysis!$D$33*DH97)","v":0.57334652181535284},0.23958493241309223,4.9809030543770415E-2,4.4942820000000008E-2,{"$f":"VLOOKUP(C97,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.23393154886274029,0.1108588603005929,1.4742296169915002E-2,0.45587636021569811,0.23393154886274023,2.3926446191369407E-3,2.9538337163683517E-3,0.41897819187738133,0.23393154886274009,0.54811074419271599,0.2313178078176229,7.0072147107727897E-2,0.11006836887236852,2.2551321543070404E-2,1.4704791862194963E-2,3.1748186043002104E-3,1.0000000000000009]
[97,24.25,74.25,0.3391853896167254,0,9.3145716487062463E-2,0.56766889389621289,{"$f":"SUM(D100:G100)","v":1.0000000000000009},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ100*(Costs!$C$46*(365.2425/4))","v":64.788110766808884},{"$f":"DZ100*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.8092689519467433},{"$f":"DZ100*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0570633234876103},{"$f":"0","v":0},{"$f":"BA100*Costs!$C$126*c_Explant","v":0.42743825445027478},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ100)","v":40.251545971652845},24.729861247205626,{"$f":"(EB100+ED100)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.746401644501667},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB100+ED100)","v":66.894038500842086},{"$f":"Costs!$C$127*c_Explant*(BC100+BK100+BN100+BR100+BU100)","v":0.31807090126954274},571.37678017357734,11.151100907226168,5.7702950801258455,2.9965637612466747,840.31653948434132,0.43234353958952942,363.30542705628471,3.8864187482187261E-4,6.1219288423216521E-2,null,5.0560037529368506E-4,7.9142305609994433E-6,null,null,null,2.188990588837741E-4,1.1482505709355351E-2,1.3370737712350652E-4,7.3956557049255717E-2,3.1974639650530177E-2,0.56766889389621289,0.21859570646086968,0,6.7544013608903719E-2,0.1060971569964083,2.237945303609002E-2,1.449252615944739E-2,3.2222498420687246E-3,1.0000000000000007,2.690013509590623E-3,0.21370977276661274,2.1520017809729796E-3,4.288207983732724E-5,1.0363238559988845E-6,null,null,null,null,2.457572929060878E-3,6.4430695731697227E-2,6.4027161405178878E-4,1.547333409381889E-5,1.3387182005959086E-3,0.1038167902891118,9.4164850670059512E-4,8.1427109539481172E-4,2.1347913044658752E-2,2.1214209448644177E-4,5.1268015500148304E-6,1.8286454690695758E-4,1.4181035492833709E-2,1.2862611970672252E-4,1.178207714239927E-4,3.1044290706447319E-3,0.43233110610378778,4.9781983988852474E-2,{"$f":"(LN($CS100)-LN($CS101))/cycle_length*(1-VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9825420140987507E-2},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9358523823748158E-4},{"$f":"(LN($CS100)-LN($CS101))/cycle_length*VLOOKUP($C100,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9178438109202486E-5},null,null,null,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.8818978417935406E-2,9.3813158206460011E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79463631538145296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ102","v":0.40535524164522041},{"$f":"CT99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I304*($B100-$B99))","v":0.50024446015350021},{"$f":"CU99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.37788183298143169},{"$f":"CV99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.54927593654752427},{"$f":"CW99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.43093323836848396},{"$f":"CX99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.472179061877741},{"$f":"CY99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.34843779428896288},{"$f":"CZ99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.52251653216121852},{"$f":"DA99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.40173081072409988},{"$f":"DB99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.68249491945803942},{"$f":"DC99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.58467212769000698},{"$f":"DD99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.7186126192936384},{"$f":"DE99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.62860464579329578},{"$f":"DF99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.61456024820896882},{"$f":"DG99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.50458753399896095},{"$f":"DH99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.65630661617950992},{"$f":"DI99*EXP(-VLOOKUP($C100,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I304*($B100-$B99))","v":0.55339853829850394},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU100+Analysis!$D$30*CW100+Analysis!$C$31*CY100+Analysis!$D$31*DA100+Analysis!$C$32*DC100+Analysis!$D$32*DE100+Analysis!$C$33*DG100+Analysis!$D$33*DI100)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT100+Analysis!$D$30*CV100+Analysis!$C$31*CX100+Analysis!$D$31*CZ100+Analysis!$C$32*DB100+Analysis!$D$32*DD100+Analysis!$C$33*DF100+Analysis!$D$33*DH100)","v":0.55230190297783788},0.22387847134269656,4.9809030543770415E-2,3.9757110000000005E-2,{"$f":"VLOOKUP(C100,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.21859570646086968,0.1060971569964083,1.449252615944739E-2,0.43233110610378711,0.21859570646086968,2.243578588989823E-3,2.7536858582638338E-3,0.40650616564184605,0.21859570646086951,0.57146952442269949,0.21615273961374121,6.7063355560786964E-2,0.1052985504897046,2.2342762122699592E-2,1.4442851873383771E-2,3.2302159169850971E-3,1.0000000000000007]
[98,24.5,74.5,0.33260289433693385,0,9.2126950713880842E-2,0.5752701549491861,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ101*(Costs!$C$46*(365.2425/4))","v":63.339953107101167},{"$f":"DZ101*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.7688277867356823},{"$f":"DZ101*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":1.0334356187963214},{"$f":"0","v":0},{"$f":"BA101*Costs!$C$126*c_Explant","v":0.41835283404294088},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ101)","v":39.351834837557099},23.426601753971809,{"$f":"(EB101+ED101)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":48.053554488773081},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB101+ED101)","v":65.943253566017376},{"$f":"Costs!$C$127*c_Explant*(BC101+BK101+BN101+BR101+BU101)","v":0.31335252326053226},565.09516691371402,10.954864126274463,5.6580581796276492,2.9438303108621917,828.30108604673433,0.42864117459159801,355.04395043856852,3.8050655415100435E-4,5.996516101125654E-2,null,4.9541740376056768E-4,7.7374803856304656E-6,null,null,null,2.1620953907763868E-4,1.1343722494996421E-2,1.2628569316235758E-4,7.2535040176790147E-2,3.1091504820428082E-2,0.5752701549491861,0.21370977276661277,0,6.6582697512670208E-2,0.10449994398300091,2.2306071209309167E-2,1.4393177587320153E-2,3.2381819919014695E-3,1.0000000000000007,2.627805742426634E-3,0.20893272225485976,2.1062598739398429E-3,4.1970599128226848E-5,1.014296258300573E-6,null,null,null,null,2.4231150817579429E-3,6.3541142640232834E-2,6.0384673048864256E-4,1.4593060190788379E-5,1.3185648035416455E-3,0.10225390648379391,9.2747269566534991E-4,8.117751244872336E-4,2.1287110696952351E-2,2.0229652256466542E-4,4.8888653049167533E-6,1.8161098134992335E-4,1.408382223877446E-2,1.2774436719577054E-4,1.1840332655650579E-4,3.1197786653449637E-3,0.42472984505081457,4.9742611041581064E-2,{"$f":"(LN($CS101)-LN($CS102))/cycle_length*(1-VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE))","v":3.9870095407101534E-2},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9447546441907394E-4},{"$f":"(LN($CS101)-LN($CS102))/cycle_length*VLOOKUP($C101,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.919995205238618E-5},null,null,null,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,3.7131196747590384E-2,8.9734325240961739E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.14899999999999999,0.79382344867550303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ103","v":0.4012578654238681},{"$f":"CT100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I305*($B101-$B100))","v":0.49290135062693735},{"$f":"CU100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.37008424673850637},{"$f":"CV100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54229457067743725},{"$f":"CW100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.42323053778205799},{"$f":"CX100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.4646747746069459},{"$f":"CY100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.34065518246142151},{"$f":"CZ100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.51532550664172005},{"$f":"DA100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.39395734459952703},{"$f":"DB100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.67695148290984752},{"$f":"DC100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.57798736082596269},{"$f":"DD100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.71356097362424531},{"$f":"DE100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.62238296735045506},{"$f":"DF100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.6082056384706912},{"$f":"DG100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.4972465106527682},{"$f":"DH100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.65043233119968646},{"$f":"DI100*EXP(-VLOOKUP($C101,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I305*($B101-$B100))","v":0.54642735761252537},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU101+Analysis!$D$30*CW101+Analysis!$C$31*CY101+Analysis!$D$31*DA101+Analysis!$C$32*DC101+Analysis!$D$32*DE101+Analysis!$C$33*DG101+Analysis!$D$33*DI101)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT101+Analysis!$D$30*CV101+Analysis!$C$31*CX101+Analysis!$D$31*CZ101+Analysis!$C$32*DB101+Analysis!$D$32*DD101+Analysis!$C$33*DF101+Analysis!$D$33*DH101)","v":0.54547082808477565},0.21887446012828679,4.9809030543770415E-2,3.802854E-2,{"$f":"VLOOKUP(C101,Costs!$B$215:$C$222,2,TRUE)","v":0.85760565454277715},0.14239434545722285,0.21370977276661277,0.10449994398300091,1.4393177587320153E-2,0.4247298450508139,0.21370977276661274,2.1959201846663058E-3,2.690013509590623E-3,0.40242257631259254,0.21370977276661257,0.57901079247924603,0.21132124751073625,6.6115050013421439E-2,0.10369983389820585,2.2268130979187978E-2,1.4339648174329639E-2,3.2452969448735604E-3,1.0000000000000007]
[101,25.25,75.25,0.31343446922572699,0,8.7872816121226563E-2,0.59869271465304719,1.0000000000000007,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ104*(Costs!$C$46*(365.2425/4))","v":59.186315073837029},{"$f":"DZ104*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.6528335365211828},{"$f":"DZ104*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.96566611028557037},{"$f":"0","v":0},{"$f":"BA104*Costs!$C$126*c_Explant","v":0.39220820069036705},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ104)","v":36.771263336602182},19.27124607355767,{"$f":"(EB104+ED104)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.947144243910188},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB104+ED104)","v":63.052654808676678},{"$f":"Costs!$C$127*c_Explant*(BC104+BK104+BN104+BR104+BU104)","v":0.29896750941901223},535.6414891698621,10.333645856183109,5.3311089782393344,2.776894313110275,781.62143721089456,0.41772322665655015,326.50142877566498,3.5690115131855758E-4,5.6321969814144758E-2,null,4.6563260310511853E-4,7.2298726457935917E-6,null,null,null,2.883642043370051E-4,1.0607040351851631E-2,1.0269161336430392E-4,6.8149829610767168E-2,2.8467766721103765E-2,0.59869271465304719,0.19969573976639407,0,6.2899851942687879E-2,9.969045637100403E-2,2.1745632483754555E-2,1.4048273088328914E-2,3.227331694784133E-3,1.0000000000000009,2.4496414962286066E-3,0.195231168872713,1.9746308095034268E-3,3.9347679342573577E-5,9.5090860647595539E-7,null,null,null,null,3.2188584777089954E-3,5.9179967769351131E-2,4.8920320580154628E-4,1.1822489826204125E-5,1.2578794017458299E-3,9.754779011886941E-2,8.847868503887872E-4,1.1128184139011241E-3,2.0459600297395495E-2,1.6912652088478631E-4,4.0872515731485546E-6,1.7725902750555581E-4,1.3746330838861105E-2,1.2468322196225207E-4,1.6582954192599601E-4,3.061502152858137E-3,0.40130728534695365,4.9624288529402261E-2,{"$f":"(LN($CS104)-LN($CS105))/cycle_length*(1-VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.000162847531244E-2},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9709647132628861E-4},{"$f":"(LN($CS104)-LN($CS105))/cycle_length*VLOOKUP($C104,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9263293476006221E-5},null,null,null,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.2067851736555332E-2,7.7497826344466968E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79137756605765308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ106","v":0.38918611954480853},{"$f":"CT103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I308*($B104-$B103))","v":0.47151245515471019},{"$f":"CU103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.34764369407809698},{"$f":"CV103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52187838032087563},{"$f":"CW103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.40093872592796204},{"$f":"CX103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.44286994969695026},{"$f":"CY103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.31833488500408458},{"$f":"CZ103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.49434079087939287},{"$f":"DA103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.37152785688446949},{"$f":"DB103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.66058986651147145},{"$f":"DC103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.55838815092069405},{"$f":"DD103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.69861810975755045},{"$f":"DE103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.6040849782619262},{"$f":"DF103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.58953334211522024},{"$f":"DG103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.47585805602401088},{"$f":"DH103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.63312306547784736},{"$f":"DI103*EXP(-VLOOKUP($C104,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I308*($B104-$B103))","v":0.52603630183175221},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU104+Analysis!$D$30*CW104+Analysis!$C$31*CY104+Analysis!$D$31*DA104+Analysis!$C$32*DC104+Analysis!$D$32*DE104+Analysis!$C$33*DG104+Analysis!$D$33*DI104)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT104+Analysis!$D$30*CV104+Analysis!$C$31*CX104+Analysis!$D$31*CZ104+Analysis!$C$32*DB104+Analysis!$D$32*DD104+Analysis!$C$33*DF104+Analysis!$D$33*DH104)","v":0.5255114253290053},0.20452175240025697,4.9809030543770415E-2,3.2842830000000003E-2,{"$f":"VLOOKUP(C104,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.19969573976639407,9.969045637100403E-2,1.4048273088328914E-2,0.40130728534695281,0.19969573976639407,2.0587677908561449E-3,2.5076518558290058E-3,0.39038981569470943,0.1996957397663939,0.60288385783255527,0.19746345431955353,6.2027225260771215E-2,9.8883398687508783E-2,2.1551396514985759E-2,1.3981865224037403E-2,3.2088021605888354E-3,1.0000000000000009]
[102,25.5,75.5,0.30722296723647247,0,8.5702031751465069E-2,0.60707500101206324,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ105*(Costs!$C$46*(365.2425/4))","v":57.863063018271355},{"$f":"DZ105*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.615880477828797},{"$f":"DZ105*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.94407632785307116},{"$f":"0","v":0},{"$f":"BA105*Costs!$C$126*c_Explant","v":0.38385201118648532},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ105)","v":35.949153534104703},17.860346838389351,{"$f":"(EB105+ED105)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":45.233218953185975},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB105+ED105)","v":62.072944629600983},{"$f":"Costs!$C$127*c_Explant*(BC105+BK105+BN105+BR105+BU105)","v":0.29409147484616383},522.60059926671909,10.117982209586145,5.2251414561011487,2.718940405833552,762.87929060350677,0.41414606240734109,315.94345429554801,3.492802707596901E-4,5.514442707913321E-2,null,4.5604995109043447E-4,7.0679641524334483E-6,null,null,null,2.8085057071956462E-4,1.0332748283303337E-2,9.473038071189797E-5,6.6665154499870566E-2,2.7609111235898431E-2,0.60707500101206324,0.195231168872713,0,6.1154598578854566E-2,9.8076341004013537E-2,2.1357160546216964E-2,1.3915457359745892E-2,3.1902726263935374E-3,1.0000000000000007,2.3929672082934682E-3,0.19086620133334664,1.9325603244514313E-3,3.8509357592682143E-5,9.3064902877564512E-7,null,null,null,null,3.1302157177988468E-3,5.7562798284279987E-2,4.5069276222313643E-4,1.0891814552597979E-5,1.2375127332994278E-3,9.5968367245521755E-2,8.7046102519235384E-4,1.0931724053935227E-3,2.0102787901741737E-2,1.5739646573603263E-4,3.8037733456710115E-6,1.7558317832907394E-4,1.3616369744410045E-2,1.2350443700677216E-4,1.6392534089659805E-4,3.0263472854969394E-3,0.39292499898793748,4.9584780420334873E-2,{"$f":"(LN($CS105)-LN($CS106))/cycle_length*(1-VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0044668813206528E-2},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":7.9795411894634097E-4},{"$f":"(LN($CS105)-LN($CS106))/cycle_length*VLOOKUP($C105,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9284020098690392E-5},null,null,null,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,3.0380070066210314E-2,7.3418993378968707E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.1021702304846019E-2},3.5888441468334656E-2,0.21099999999999999,0.79055984435170301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ107","v":0.38523486549977959},{"$f":"CT104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I309*($B105-$B104))","v":0.46459110394119096},{"$f":"CU104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.34047007140088192},{"$f":"CV104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51524524081797063},{"$f":"CW104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.39377216116953528},{"$f":"CX104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.43583146875941747},{"$f":"CY104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.31122464357287727},{"$f":"CZ104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.48753752816186779},{"$f":"DA104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.36433881603240975},{"$f":"DB104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.65522434963364196},{"$f":"DC104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.55200389822286611},{"$f":"DD104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.69370701989638794},{"$f":"DE104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.59810598572337581},{"$f":"DF104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.58343751289788537},{"$f":"DG104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.46893500528777637},{"$f":"DH104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.62745628531407838},{"$f":"DI104*EXP(-VLOOKUP($C105,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I309*($B105-$B104))","v":0.51940980419276639},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU105+Analysis!$D$30*CW105+Analysis!$C$31*CY105+Analysis!$D$31*DA105+Analysis!$C$32*DC105+Analysis!$D$32*DE105+Analysis!$C$33*DG105+Analysis!$D$33*DI105)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT105+Analysis!$D$30*CV105+Analysis!$C$31*CX105+Analysis!$D$31*CZ105+Analysis!$C$32*DB105+Analysis!$D$32*DD105+Analysis!$C$33*DF105+Analysis!$D$33*DH105)","v":0.5190321668560034},0.19994928698883163,4.9809030543770415E-2,3.1114260000000001E-2,{"$f":"VLOOKUP(C105,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.195231168872713,9.8076341004013537E-2,1.3915457359745892E-2,0.39292499898793676,0.195231168872713,2.0149293974524763E-3,2.4496414962286066E-3,0.38645078366012769,0.19523116887271283,0.61117168930406873,0.19304868510302983,6.0324978593792995E-2,9.7266955184675555E-2,2.1171115968366214E-2,1.3844611784945985E-2,3.1719640611214601E-3,1.0000000000000009]
[105,26.25,76.25,0.2883394832543783,0,7.9772889513312822E-2,0.63188762723230985,1.0000000000000009,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ108*(Costs!$C$46*(365.2425/4))","v":53.849938263769246},{"$f":"DZ108*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.5038101931319126},{"$f":"DZ108*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.87859939172457324},{"$f":"0","v":0},{"$f":"BA108*Costs!$C$126*c_Explant","v":0.35835877077284206},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ108)","v":33.455880098069059},14.011287631414051,{"$f":"(EB108+ED108)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.959105023978267},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB108+ED108)","v":58.952208337204716},{"$f":"Costs!$C$127*c_Explant*(BC108+BK108+BN108+BR108+BU108)","v":0.27869169489783019},486.8643351015408,9.4733102999571841,4.8991687886311173,2.5457018620915624,710.0303954571832,0.4035973204411113,286.56636503826172,3.6864149375619257E-4,5.1497326379615502E-2,null,4.2664320955399058E-4,6.5764362971779202E-6,null,null,null,2.6032637750123336E-4,9.5834311781411146E-3,7.3130825977523031E-5,6.2216075900842736E-2,2.5110241521940926E-2,0.63188762723230985,0.18183618558390821,0,5.6407192422729117E-2,9.3059361442135863E-2,2.0284405756748631E-2,1.3443936228334211E-2,3.0812913338350671E-3,1.0000000000000009,2.5119662980715766E-3,0.17748318786223521,1.8042107951293785E-3,3.5951787793189144E-5,8.6884067883899557E-7,null,null,null,null,2.8890718206235374E-3,5.3163099544500707E-2,3.4664377700180436E-4,8.3772806030696916E-6,1.3268906908404394E-3,9.0907224146005411E-2,8.2524660529001285E-4,1.0389296568907474E-3,1.9117808139880753E-2,1.2465543353161433E-4,3.0125264455164305E-6,1.9169091162011916E-4,1.3133025040943483E-2,1.1922027577060911E-4,1.5832557008510018E-4,2.9229657637499669E-3,0.36811237276769104,5.592994716494859E-2,{"$f":"(LN($CS108)-LN($CS109))/cycle_length*(1-VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0171484196855532E-2},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0048111843784658E-4},{"$f":"(LN($CS108)-LN($CS109))/cycle_length*VLOOKUP($C108,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9345089661246098E-5},null,null,null,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.5316725055175262E-2,6.1182494482473924E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78809939673385299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ110","v":0.37359570667309938},{"$f":"CT107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I312*($B108-$B107))","v":0.44271251558024549},{"$f":"CU107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.31808319506121258},{"$f":"CV107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49418877843913828},{"$f":"CW107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.37127375036036458},{"$f":"CX107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.41364065840530062},{"$f":"CY107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.28911692414714513},{"$f":"CZ107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.46598979112693828},{"$f":"DA107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.34184152549104074},{"$f":"DB107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.63802343747282875},{"$f":"DC107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.53168187634657016},{"$f":"DD107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.67792604784828747},{"$f":"DE107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.57901116135270136},{"$f":"DF107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.56398801757073036},{"$f":"DG107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.44704490306371114},{"$f":"DH107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.60932178066808262},{"$f":"DI107*EXP(-VLOOKUP($C108,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I312*($B108-$B107))","v":0.49836931567548209},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU108+Analysis!$D$30*CW108+Analysis!$C$31*CY108+Analysis!$D$31*DA108+Analysis!$C$32*DC108+Analysis!$D$32*DE108+Analysis!$C$33*DG108+Analysis!$D$33*DI108)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT108+Analysis!$D$30*CV108+Analysis!$C$31*CX108+Analysis!$D$31*CZ108+Analysis!$C$32*DB108+Analysis!$D$32*DD108+Analysis!$C$33*DF108+Analysis!$D$33*DH108)","v":0.49848161023753007},0.18623058944023455,4.9809030543770415E-2,2.5928550000000002E-2,{"$f":"VLOOKUP(C108,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.18183618558390821,9.3059361442135863E-2,1.3443936228334211E-2,0.36811237276769015,0.18183618558390821,1.8842198010572749E-3,2.5759096449388475E-3,0.37485222922561989,0.18183618558390807,0.6359460647063756,0.1796596867230717,5.5687251381179602E-2,9.2174590576468138E-2,2.0118353311600654E-2,1.3350808351404654E-2,3.0632449499005798E-3,1.0000000000000009]
[106,26.5,76.5,0.28203068804751075,0,7.7964809772048851E-2,0.64000450218044147,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ109*(Costs!$C$46*(365.2425/4))","v":52.560872455688873},{"$f":"DZ109*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.4678118175662094},{"$f":"DZ109*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.85756738182096359},{"$f":"0","v":0},{"$f":"BA109*Costs!$C$126*c_Explant","v":0.35014192595332844},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ109)","v":32.655009521348759},12.842437452319192,{"$f":"(EB109+ED109)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":42.163498458939273},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB109+ED109)","v":57.860408031997075},{"$f":"Costs!$C$127*c_Explant*(BC109+BK109+BN109+BR109+BU109)","v":0.27334155914039637},475.94076627521309,9.2644636470630299,4.7917137883574146,2.4895798417702562,693.51761215717795,0.40014112309888034,277.50491621742691,3.5998264376692856E-4,5.0314072542088445E-2,null,4.1697637661016216E-4,6.4184207636866772E-6,null,null,null,2.5406792545533614E-4,9.3549164845398679E-3,6.6604250797017324E-5,6.0773038644021449E-2,2.4317791937150397E-2,0.64000450218044147,0.17748318786223521,0,5.4967310339630086E-2,9.1289819710800399E-2,1.9952300866452676E-2,1.3257680474475097E-2,3.0451985659660924E-3,1.0000000000000011,2.4496111553328872E-3,0.17323475848065886,1.7628418617186021E-3,3.5127445582606075E-5,8.4891894226337169E-7,null,null,null,null,2.8159261217281907E-3,5.1828420446208529E-2,3.1534293320464467E-4,7.6208384887192714E-6,1.3016596080780384E-3,8.9178605721020321E-2,8.0955438170204409E-4,1.0221385192630875E-3,1.8812931391154534E-2,1.1446470712379963E-4,2.7662489112541268E-6,1.89035176376709E-4,1.295107673072343E-2,1.1756856737495737E-4,1.5647102034290093E-4,2.8887275456231914E-3,0.35999549781955947,5.5879227349587168E-2,{"$f":"(LN($CS109)-LN($CS110))/cycle_length*(1-VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0213011341776364E-2},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0130861326599043E-4},{"$f":"(LN($CS109)-LN($CS110))/cycle_length*VLOOKUP($C109,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9365087586588669E-5},null,null,null,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,2.3628943384830247E-2,5.7103661516975663E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.787276820027903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ111","v":0.36978671257034434},{"$f":"CT108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I313*($B109-$B108))","v":0.43536989454041319},{"$f":"CU108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.31067000464397848},{"$f":"CV108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.48709086340382179},{"$f":"CW108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.36377710402599034},{"$f":"CX108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.40621350015298274},{"$f":"CY108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.28182428312099611},{"$f":"CZ108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.45874334435292669},{"$f":"DA108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.33437013098744167},{"$f":"DB108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.63216562126208931},{"$f":"DC108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.52481197629183896},{"$f":"DD108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.67253874935544322},{"$f":"DE108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.57253398714999815},{"$f":"DF108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.55739703298995558},{"$f":"DG108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.43969626972666587},{"$f":"DH108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.6031573822783225},{"$f":"DI108*EXP(-VLOOKUP($C109,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I313*($B109-$B108))","v":0.49127499262098834},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU109+Analysis!$D$30*CW109+Analysis!$C$31*CY109+Analysis!$D$31*DA109+Analysis!$C$32*DC109+Analysis!$D$32*DE109+Analysis!$C$33*DG109+Analysis!$D$33*DI109)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT109+Analysis!$D$30*CV109+Analysis!$C$31*CX109+Analysis!$D$31*CZ109+Analysis!$C$32*DB109+Analysis!$D$32*DD109+Analysis!$C$33*DF109+Analysis!$D$33*DH109)","v":0.49156010043470055},0.18177239357049621,4.9809030543770415E-2,2.4199980000000003E-2,{"$f":"VLOOKUP(C109,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.17748318786223521,9.1289819710800399E-2,1.3257680474475097E-2,0.35999549781955853,0.17748318786223524,1.8410314236014067E-3,2.5119662980715766E-3,0.37105697400182974,0.17748318786223508,0.64397192298100236,0.17535897317144705,5.4279286323778604E-2,9.0409447905303988E-2,1.9791628198370118E-2,1.3161610956161163E-2,3.0271304639377474E-3,1.0000000000000011]
[109,27.25,77.25,0.26374622734173947,0,7.2969606983045082E-2,0.66328416567521664,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ112*(Costs!$C$46*(365.2425/4))","v":48.876531695171138},{"$f":"DZ112*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.3649231352524234},{"$f":"DZ112*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.79745478642222645},{"$f":"0","v":0},{"$f":"BA112*Costs!$C$126*c_Explant","v":0.32658955605468837},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ112)","v":30.366002946809338},9.6303282756552413,{"$f":"(EB112+ED112)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.788694198909369},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB112+ED112)","v":54.601495738102187},{"$f":"Costs!$C$127*c_Explant*(BC112+BK112+BN112+BR112+BU112)","v":0.25742939916300461},445.7139309739668,8.6653853288781271,4.4803360753972994,2.3285933711646347,647.19769548094644,0.38994910187546988,252.37416008866893,3.349782253471384E-4,4.689314107881902E-2,null,3.8900348643566314E-4,5.9664111544965254E-6,null,null,null,2.3677982470911985E-4,8.7236016797519068E-3,4.8754612670536375E-5,5.6632225318887876E-2,2.2083685400309572E-2,0.66328416567521664,0.16504165161903539,0,5.1015550108821639E-2,8.6039144596634753E-2,1.9017559708462656E-2,1.2665431126069349E-2,2.9364971657607885E-3,1.0000000000000011,2.2716875534952935E-3,0.16109214372359612,1.6442639351051005E-3,3.2764590606860693E-5,7.9181623201891414E-7,null,null,null,null,2.6151591960231961E-3,4.8164725779878216E-2,2.3010424320807487E-4,5.5608897121525476E-6,1.2267926433616938E-3,8.40493603434007E-2,7.6299160987236341E-4,9.7487817050719819E-4,1.7954830368518825E-2,8.577818282946384E-5,2.0729866071707738E-6,1.8059056494936168E-4,1.2372524036706457E-2,1.1231652441353034E-4,1.5088563120180566E-4,2.7856115345589829E-3,0.33671583432478452,5.5726788122287374E-2,{"$f":"(LN($CS112)-LN($CS113))/cycle_length*(1-VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0335453609250164E-2},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0374847141838498E-4},{"$f":"(LN($CS112)-LN($CS113))/cycle_length*VLOOKUP($C112,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9424051219373546E-5},null,null,null,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.8565598373795192E-2,4.486716262048087E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78480180741005301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ114","v":0.35856849749583714},{"$f":"CT111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I316*($B112-$B111))","v":0.41406467319754264},{"$f":"CU111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.28945104399115301},{"$f":"CV111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.46640295636366869},{"$f":"CW111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.34218322104841209},{"$f":"CX111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.38472264388187544},{"$f":"CY111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.2610316082908728},{"$f":"CZ111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.43767314384477707},{"$f":"DA111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.31292153189970151},{"$f":"DB111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.61491289248248415},{"$f":"DC111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.50473030197404567},{"$f":"DD111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.65663236432944083},{"$f":"DE111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.5535339772613721},{"$f":"DF111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.53808263814165636},{"$f":"DG111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.41836725126877794},{"$f":"DH111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.58503585441646355},{"$f":"DI111*EXP(-VLOOKUP($C112,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I316*($B112-$B111))","v":0.47059222281807173},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU112+Analysis!$D$30*CW112+Analysis!$C$31*CY112+Analysis!$D$31*DA112+Analysis!$C$32*DC112+Analysis!$D$32*DE112+Analysis!$C$33*DG112+Analysis!$D$33*DI112)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT112+Analysis!$D$30*CV112+Analysis!$C$31*CX112+Analysis!$D$31*CZ112+Analysis!$C$32*DB112+Analysis!$D$32*DD112+Analysis!$C$33*DF112+Analysis!$D$33*DH112)","v":0.47140277531047997},0.16903018485844651,4.9809030543770415E-2,1.901427E-2,{"$f":"VLOOKUP(C112,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16504165161903539,8.6039144596634753E-2,1.2665431126069349E-2,0.33671583432478336,0.16504165161903533,1.7172332128207438E-3,2.3295095795813911E-3,0.35987748646989992,0.16504165161903517,0.66699416255498589,0.16306689767131577,5.041226991190248E-2,8.51756868869252E-2,1.8870867196399008E-2,1.2561866672802634E-2,2.9182491056702364E-3,1.0000000000000013]
[110,27.5,77.5,0.25786267512034766,0,7.1433165444898347E-2,0.67070415943475514,1.0000000000000011,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ113*(Costs!$C$46*(365.2425/4))","v":47.706956874850142},{"$f":"DZ113*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.332261657948326},{"$f":"DZ113*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.77837235552551787},{"$f":"0","v":0},{"$f":"BA113*Costs!$C$126*c_Explant","v":0.31909163281794389},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ113)","v":29.639369709780979},8.6481154302837187,{"$f":"(EB113+ED113)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":39.003216231015415},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB113+ED113)","v":53.523594772015436},{"$f":"Costs!$C$127*c_Explant*(BC113+BK113+BN113+BR113+BU113)","v":0.25218302280179405},436.40194373508024,8.4744117515342481,4.3801569983125193,2.2772742676980462,632.73694843966439,0.38660978077186509,244.62229292251754,3.2696170063512887E-4,4.5795096307657421E-2,null,3.8001712043310654E-4,5.8228108087702966E-6,null,null,null,2.314631453118949E-4,8.5294262531966404E-3,4.332423402865726E-5,5.5312111572071609E-2,2.1384203328907548E-2,0.67070415943475514,0.16109214372359609,0,4.9808989714983314E-2,8.4312229177215633E-2,1.8724174684335359E-2,1.245830221953592E-2,2.9000010455796838E-3,1.0000000000000011,2.2153025013436725E-3,0.15723754069178347,1.6065145198595596E-3,3.2012373088880846E-5,7.7363752049792518E-7,null,null,null,null,2.5538549833134827E-3,4.704591591136148E-2,2.0428197296472873E-4,4.936847343621348E-6,1.2021693496018194E-3,8.2362382432941444E-2,7.4767739467237245E-4,9.6004410247328047E-4,1.7685481130003677E-2,7.6793594259584651E-5,1.8558575988152637E-6,1.7763720900941085E-4,1.2170185296771522E-2,1.1047971375498708E-4,1.4901035606306183E-4,2.7509906895166222E-3,0.32929584056524602,5.5675882997943571E-2,{"$f":"(LN($CS113)-LN($CS114))/cycle_length*(1-VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0375575971203385E-2},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0454797369749673E-4},{"$f":"(LN($CS113)-LN($CS114))/cycle_length*VLOOKUP($C113,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9443372653592968E-5},null,null,null,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.6877816703450173E-2,4.0788329654982614E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.783974375704103,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ115","v":0.35489786795788664},{"$f":"CT112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I317*($B113-$B112))","v":0.40719719176371283},{"$f":"CU112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.28270514939851166},{"$f":"CV112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.45970412243436426},{"$f":"CW112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.33527396180973174},{"$f":"CX112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.37781472537508082},{"$f":"CY112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.25444738697156061},{"$f":"CZ112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.4308670395015568},{"$f":"DA112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.30608222175405797},{"$f":"DB112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.60926725864175257},{"$f":"DC112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.49820864516493596},{"$f":"DD112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.65141428109170063},{"$f":"DE112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.54734180647581987},{"$f":"DF112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.53179439395794126},{"$f":"DG112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.41149002817836405},{"$f":"DH112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.57911715235568628},{"$f":"DI112*EXP(-VLOOKUP($C113,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I317*($B113-$B112))","v":0.46389330867830653},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU113+Analysis!$D$30*CW113+Analysis!$C$31*CY113+Analysis!$D$31*DA113+Analysis!$C$32*DC113+Analysis!$D$32*DE113+Analysis!$C$33*DG113+Analysis!$D$33*DI113)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT113+Analysis!$D$30*CV113+Analysis!$C$31*CX113+Analysis!$D$31*CZ113+Analysis!$C$32*DB113+Analysis!$D$32*DD113+Analysis!$C$33*DF113+Analysis!$D$33*DH113)","v":0.464880870751886},0.16498522988425021,4.9809030543770415E-2,1.7285700000000001E-2,{"$f":"VLOOKUP(C113,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.16109214372359609,8.4312229177215633E-2,1.245830221953592E-2,0.32929584056524486,0.16109214372359609,1.6778203419439801E-3,2.2716875534952935E-3,0.35621895687156169,0.1610921437235959,0.67433316868565751,0.15916484220768978,4.9230710073102174E-2,8.3455452978105346E-2,1.8581521846937763E-2,1.2352640555283513E-2,2.8816636532250544E-3,1.0000000000000011]
[113,28.25,78.25,0.24083224308190082,0,6.7157783285948944E-2,0.69200997363215155,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ116*(Costs!$C$46*(365.2425/4))","v":44.364184152597069},{"$f":"DZ116*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.2389115844826033},{"$f":"DZ116*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.72383268147688362},{"$f":"0","v":0},{"$f":"BA116*Costs!$C$126*c_Explant","v":0.29760324008882993},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ116)","v":27.562572465501894},5.9324204279949573,{"$f":"(EB116+ED116)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":36.672563789672033},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB116+ED116)","v":50.325271431550135},{"$f":"Costs!$C$127*c_Explant*(BC116+BK116+BN116+BR116+BU116)","v":0.23665733533396086},410.45217741274854,7.9259810153179071,4.0902190715518225,2.1298979966578697,591.95229260497456,0.37676241727098547,223.02537667095191,3.0384024986963404E-4,4.2624534904838147E-2,null,3.5404904789813587E-4,5.412106250214123E-6,null,null,null,2.166717994815357E-4,7.9891464896565817E-3,2.8387209365285336E-5,5.1522041807359538E-2,1.9411569014077552E-2,0.69200997363215155,0.14980400315175293,0,4.647802038247794E-2,7.9215056154448904E-2,1.7890404433692594E-2,1.1813183775698989E-2,2.7893584697784137E-3,1.0000000000000013,2.0544181323426951E-3,0.14622067890225973,1.4983279948074838E-3,2.9856583421035604E-5,7.2153892197427714E-7,null,null,null,null,2.3845969847628291E-3,4.3956676479849424E-2,1.3352015911990002E-4,3.2267587457890369E-6,1.1294911007002548E-3,7.7383089180647319E-2,7.0247587310133064E-4,9.178834235559248E-4,1.6919884136931965E-2,5.1394823339045287E-5,1.2420498656583018E-6,1.6843876143410745E-4,1.1539986184443936E-2,1.0475882982094635E-4,1.4332522376250226E-4,2.6460332460159115E-3,0.30799002636784983,5.5522896785159315E-2,{"$f":"(LN($CS116)-LN($CS117))/cycle_length*(1-VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0493952665393226E-2},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0690681879512136E-4},{"$f":"(LN($CS116)-LN($CS117))/cycle_length*VLOOKUP($C116,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9500378457801806E-5},null,null,null,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.1814471692415124E-2,2.8551830758487832E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.78148479808625304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ118","v":0.34408888540160476},{"$f":"CT115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I320*($B116-$B115))","v":0.38727062722741357},{"$f":"CU115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.2633962063020816},{"$f":"CV115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44017939539588369},{"$f":"CW115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.31537203115872731},{"$f":"CX115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.35782631544511545},{"$f":"CY115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.23567454837836227},{"$f":"CZ115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.41107720488835664},{"$f":"DA115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.28644818673155098},{"$f":"DB115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.59263945982748922},{"$f":"DC115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.47914493433805511},{"$f":"DD115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.63600751623776208},{"$f":"DE115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.52917781976253042},{"$f":"DF115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.51336715754457329},{"$f":"DG115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.39152925295571034},{"$f":"DH115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.56171789982220477},{"$f":"DI115*EXP(-VLOOKUP($C116,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I320*($B116-$B115))","v":0.44436331293128312},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU116+Analysis!$D$30*CW116+Analysis!$C$31*CY116+Analysis!$D$31*DA116+Analysis!$C$32*DC116+Analysis!$D$32*DE116+Analysis!$C$33*DG116+Analysis!$D$33*DI116)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT116+Analysis!$D$30*CV116+Analysis!$C$31*CX116+Analysis!$D$31*CZ116+Analysis!$C$32*DB116+Analysis!$D$32*DD116+Analysis!$C$33*DF116+Analysis!$D$33*DH116)","v":0.44588563382253982},0.1534242907585858,4.9809030543770415E-2,1.2099990000000001E-2,{"$f":"VLOOKUP(C116,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14980400315175293,7.9215056154448904E-2,1.1813183775698989E-2,0.30799002636784845,0.14980400315175293,1.5648623642771273E-3,2.1067020385653005E-3,0.34544393089199932,0.14980400315175277,0.69540905044543067,0.14801234102700633,4.5966512428567426E-2,7.838076103881858E-2,1.7758356370696827E-2,1.1702282391740986E-2,2.7706962977404651E-3,1.0000000000000011]
[114,28.5,78.5,0.235358525833231,0,6.5833346908060489E-2,0.69880812725870989,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ117*(Costs!$C$46*(365.2425/4))","v":43.303050542847799},{"$f":"DZ117*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.2092784300154713},{"$f":"DZ117*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.70651954474685563},{"$f":"0","v":0},{"$f":"BA117*Costs!$C$126*c_Explant","v":0.29076339857897676},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ117)","v":26.903311564553228},5.0971668244531108,{"$f":"(EB117+ED117)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":35.905733630170083},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB117+ED117)","v":49.272960604846958},{"$f":"Costs!$C$127*c_Explant*(BC117+BK117+BN117+BR117+BU117)","v":0.23156117366939466},402.40195025322339,7.750970523160432,3.9970421085172649,2.0828685505968809,579.15317714937976,0.37353602006943487,216.33457280294769,2.964356598970013E-4,4.1608035029494228E-2,null,3.4571730209267954E-4,5.2816498037089715E-6,null,null,null,2.1209092316383814E-4,7.8217982635447082E-3,2.381813141693847E-5,5.0313176959413106E-2,1.8793783878468362E-2,0.69880812725870989,0.14622067890225976,0,4.5455004474656904E-2,7.7546465923188257E-2,1.7626308307701063E-2,1.1591381007782982E-2,2.7520341257025161E-3,1.0000000000000013,2.0034341684922212E-3,0.14272347760072768,1.4638917903790633E-3,2.9170386931492553E-5,7.0495572930466351E-7,null,null,null,null,2.332609515489558E-3,4.3007738689114554E-2,1.1195077490944973E-4,2.7054951433403993E-6,1.1056994390084463E-3,7.5753087600899049E-2,6.8767888328076174E-4,9.0452734427558278E-4,1.6677320143572556E-2,4.3411696833957895E-5,1.0491230189646948E-6,1.652761776446905E-4,1.1323312938177546E-2,1.0279189196074593E-4,1.4140739210894229E-4,2.6106267335935739E-3,0.30119187274129139,5.5471812415479604E-2,{"$f":"(LN($CS117)-LN($CS118))/cycle_length*(1-VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0532767220188948E-2},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0768026092343029E-4},{"$f":"(LN($CS117)-LN($CS118))/cycle_length*VLOOKUP($C117,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9519070100834087E-5},null,null,null,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,1.0126690022070105E-2,2.4472997792989571E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.780652511380303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ119","v":0.34055271219847116},{"$f":"CT116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I321*($B117-$B116))","v":0.3808475392063711},{"$f":"CU116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.25725754112639182},{"$f":"CV116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43385720419056123},{"$f":"CW116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.30900413528929005},{"$f":"CX116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.35140133613601998},{"$f":"CY116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.2297299296557016},{"$f":"CZ116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.40468468483329501},{"$f":"DA116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.28018748623637918},{"$f":"DB116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.58719832266699235},{"$f":"DC116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.47295386791831595},{"$f":"DD116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.63095333319738411},{"$f":"DE116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.52325811190266636},{"$f":"DF116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.5073677481347304},{"$f":"DG116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.38509319943853443},{"$f":"DH116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.55603510129600264},{"$f":"DI116*EXP(-VLOOKUP($C117,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I321*($B117-$B116))","v":0.43803776921030413},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU117+Analysis!$D$30*CW117+Analysis!$C$31*CY117+Analysis!$D$31*DA117+Analysis!$C$32*DC117+Analysis!$D$32*DE117+Analysis!$C$33*DG117+Analysis!$D$33*DI117)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT117+Analysis!$D$30*CV117+Analysis!$C$31*CX117+Analysis!$D$31*CZ117+Analysis!$C$32*DB117+Analysis!$D$32*DD117+Analysis!$C$33*DF117+Analysis!$D$33*DH117)","v":0.4397391756501966},0.14975436892759436,4.9809030543770415E-2,1.0371420000000001E-2,{"$f":"VLOOKUP(C117,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.14622067890225976,7.7546465923188257E-2,1.1591381007782982E-2,0.30119187274129011,0.14622067890225979,1.5289061171504937E-3,2.0544181323426951E-3,0.34191831523446403,0.14622067890225959,0.70213460427721963,0.14447207825149372,4.4963317477075257E-2,7.6720337342964129E-2,1.7497358892713512E-2,1.1479052821397244E-2,2.7332509371379003E-3,1.0000000000000013]
[117,29.25,79.25,0.21953005870743858,0,6.2123610340879036E-2,0.71834633095168376,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ120*(Costs!$C$46*(365.2425/4))","v":40.270240132118623},{"$f":"DZ120*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.1245843457409188},{"$f":"DZ120*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.65703712251954183},{"$f":"0","v":0},{"$f":"BA120*Costs!$C$126*c_Explant","v":0.27116367139233044},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ120)","v":25.019087650228002},2.7761145747405527,{"$f":"(EB120+ED120)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":33.640471802508195},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB120+ED120)","v":46.164371933642052},{"$f":"Costs!$C$127*c_Explant*(BC120+BK120+BN120+BR120+BU120)","v":0.21653718200922717},379.82412428144278,7.2479334755486997,3.7276287621016189,1.947690634086322,542.88698556807901,0.36402165919901974,197.6226212440464,2.7509966997787678E-4,3.8675876973623471E-2,null,3.2166746119792564E-4,4.9085945773201005E-6,null,null,null,1.9926424085335651E-4,7.3531454503509329E-3,1.1191453589339547E-5,4.684115384417023E-2,1.705119454115139E-2,0.71834633095168376,0.13597922485304981,0,4.2615300367225516E-2,7.2640829020594988E-2,1.6869727917924928E-2,1.091000483379379E-2,2.6385820557285979E-3,1.0000000000000013,1.8579639142624366E-3,0.13272818539358505,1.3652140342982628E-3,2.7204074704505452E-5,6.57436199540735E-7,null,null,null,null,2.1882898273574143E-3,4.0373229324509687E-2,5.251216293862047E-5,1.2690524197947754E-6,1.0357522156681941E-3,7.096090090874925E-2,6.4417589617754849E-4,8.6625821418528958E-4,1.5982179827512707E-2,2.0787508090347013E-5,5.0236813658567964E-7,1.5556074774902211E-4,1.0657694610083833E-2,9.6749475960935776E-5,1.3557789995456078E-4,2.503004155774037E-3,0.28165366904831762,5.5318298144240163E-2,{"$f":"(LN($CS120)-LN($CS121))/cycle_length*(1-VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0647354020324024E-2},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.0996358631616058E-4},{"$f":"(LN($CS120)-LN($CS121))/cycle_length*VLOOKUP($C120,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9574250833309536E-5},null,null,null,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,5.0633450110350526E-3,1.2236498896494785E-4,{"$f":"r_Subsequent_DWFG*VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77814836876245297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ122","v":0.33014123901770259},{"$f":"CT119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I324*($B120-$B119))","v":0.362210418857835},{"$f":"CU119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.23968668600293364},{"$f":"CV119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41543025722162635},{"$f":"CW119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.29066158689034555},{"$f":"CX119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.33281033508477464},{"$f":"CY119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.2127807169293191},{"$f":"CZ119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.38609741254481744},{"$f":"DA119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.26221450209470826},{"$f":"DB119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.57117281754606075},{"$f":"DC119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.45485651882582001},{"$f":"DD119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.61603049542648147},{"$f":"DE119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.50589336234440196},{"$f":"DF119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.48978692075177771},{"$f":"DG119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.36641289550068779},{"$f":"DH119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.53932933614023881},{"$f":"DI119*EXP(-VLOOKUP($C120,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I324*($B120-$B119))","v":0.41959629654908687},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU120+Analysis!$D$30*CW120+Analysis!$C$31*CY120+Analysis!$D$31*DA120+Analysis!$C$32*DC120+Analysis!$D$32*DE120+Analysis!$C$33*DG120+Analysis!$D$33*DI120)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT120+Analysis!$D$30*CV120+Analysis!$C$31*CX120+Analysis!$D$31*CZ120+Analysis!$C$32*DB120+Analysis!$D$32*DD120+Analysis!$C$33*DF120+Analysis!$D$33*DH120)","v":0.42183585374640281},0.13926541141792781,4.9809030543770415E-2,5.1857100000000005E-3,{"$f":"VLOOKUP(C120,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13597922485304981,7.2640829020594988E-2,1.091000483379379E-2,0.28165366904831624,0.13597922485304978,1.4258693043789946E-3,1.9052380816259838E-3,0.33153631229371144,0.13597922485304961,0.72146603236127227,0.13435370512331743,4.2176871863016732E-2,7.1840723083493679E-2,1.674900506511726E-2,1.0794243475983985E-2,2.6194190278000782E-3,1.0000000000000016]
[118,29.5,79.5,0.21444728465815166,0,6.0966981570989093E-2,0.72458573377086066,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ121*(Costs!$C$46*(365.2425/4))","v":39.30750756793239},{"$f":"DZ121*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.0976991330561465},{"$f":"DZ121*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.64132946764453957},{"$f":"0","v":0},{"$f":"BA121*Costs!$C$126*c_Explant","v":0.26492581698486894},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ121)","v":24.420961333422326},2.0588420658599955,{"$f":"(EB121+ED121)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":32.898114608150181},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB121+ED121)","v":45.145645031440786},{"$f":"Costs!$C$127*c_Explant*(BC121+BK121+BN121+BR121+BU121)","v":0.21162261618115},372.77596166902237,7.0872774809583623,3.641124283779225,1.9045185800064888,531.45552965443892,0.36090436721684538,191.80462163382867,2.6827293978273087E-4,3.7736684074295812E-2,null,3.1395909338574612E-4,4.7901147266134953E-6,null,null,null,1.9526674131494266E-4,7.2070642311574933E-3,7.3122356774157269E-6,4.5733349430340756E-2,1.6505365536864006E-2,0.72458573377086066,0.13272818539358508,0,4.1738443358807949E-2,7.1040617146392385E-2,1.6628282212309591E-2,1.067848211817418E-2,2.6002559998715585E-3,1.0000000000000013,1.811865563639064E-3,0.12955529062186899,1.3338086239154888E-3,2.6578271637210015E-5,6.4231252433058318E-7,null,null,null,null,2.1437223324192213E-3,3.9559597101155079E-2,3.4295120938070433E-5,8.2880429557785236E-7,1.0129355295621749E-3,6.9397696334003819E-2,6.2998528282639632E-4,8.5404286934852834E-4,1.576024623506846E-2,1.3662918488865506E-5,3.3018940373909975E-7,1.5225957168985929E-4,1.0431526204481664E-2,9.4696342002656775E-5,1.3360859748190988E-4,2.4666474023896487E-3,0.27541426622914084,5.5267041082029067E-2,{"$f":"(LN($CS121)-LN($CS122))/cycle_length*(1-VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.06849478751872E-2},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1071270404454207E-4},{"$f":"(LN($CS121)-LN($CS122))/cycle_length*VLOOKUP($C121,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9592354632747869E-5},null,null,null,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,3.3755633406900346E-3,8.1576659309965218E-5,{"$f":"r_Subsequent_DWFG*VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.21099999999999999,0.77731122705650302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ123","v":0.32673561823573566},{"$f":"CT120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I325*($B121-$B120))","v":0.35620296763665998},{"$f":"CU120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.23410059069389474},{"$f":"CV120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.40946353195892005},{"$f":"CW120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.28479263677526212},{"$f":"CX120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.32683453223161418},{"$f":"CY120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.20741356870570837},{"$f":"CZ120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.38009334463847255},{"$f":"DA120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.25648346053414828},{"$f":"DB120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.56592876976780415},{"$f":"DC120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.44897928478307175},{"$f":"DD120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.6111350644718947},{"$f":"DE120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.50023412871539785},{"$f":"DF120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.48406307921265268},{"$f":"DG120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.36038971080370025},{"$f":"DH120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.53387303866863345},{"$f":"DI120*EXP(-VLOOKUP($C121,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I325*($B121-$B120))","v":0.41362331308770794},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU121+Analysis!$D$30*CW121+Analysis!$C$31*CY121+Analysis!$D$31*DA121+Analysis!$C$32*DC121+Analysis!$D$32*DE121+Analysis!$C$33*DG121+Analysis!$D$33*DI121)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT121+Analysis!$D$30*CV121+Analysis!$C$31*CX121+Analysis!$D$31*CZ121+Analysis!$C$32*DB121+Analysis!$D$32*DD121+Analysis!$C$33*DF121+Analysis!$D$33*DH121)","v":0.41604219760430483},0.13593580464639665,4.9809030543770415E-2,3.45714E-3,{"$f":"VLOOKUP(C121,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.13272818539358508,7.1040617146392385E-2,1.067848211817418E-2,0.27541426622913934,0.13272818539358505,1.393075545202309E-3,1.8579639142624366E-3,0.32813979985218189,0.13272818539358486,0.727639951002931,0.13114173800772705,4.1315924541939261E-2,7.0249593436485749E-2,1.6509992423512178E-2,1.0561835620572354E-2,2.5809649668338016E-3,1.0000000000000013]
[120,30,80,0.20456403405744111,0,5.8761104147586125E-2,0.73667486179497421,{"$f":"SUM(D123:G123)","v":1.0000000000000013},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ123*(Costs!$C$46*(365.2425/4))","v":37.450909882309453},{"$f":"DZ123*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":1.0458518958223881},{"$f":"DZ123*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.61103777837136819},{"$f":"0","v":0},{"$f":"BA123*Costs!$C$126*c_Explant","v":0.25287373024886872},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ123)","v":23.26749465243368},0.70074709597677276,{"$f":"(EB123+ED123)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":31.433978840856987},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB123+ED123)","v":43.136430995458333},{"$f":"Costs!$C$127*c_Explant*(BC123+BK123+BN123+BR123+BU123)","v":0.20194146005223518},356.63147179289217,6.764469484931424,3.4729307861602594,1.8177724595307838,506.78791085504469,0.35474963924864672,179.78282855140245,2.5503400410850283E-4,3.5913895444871391E-2,null,2.9899194403877665E-4,4.5615594676307568E-6,null,null,null,2.4263277514307316E-4,6.8185551772483154E-3,0,4.353367090487769E-2,1.5443554048674668E-2,0.73667486179497421,0.12645866302842207,0,4.0078544780904689E-2,6.7895006862693535E-2,1.6159721283413555E-2,1.0210364166325496E-2,2.5228380832678842E-3,1.0000000000000013,1.7230804042736958E-3,0.12343646977534754,1.27313059182482E-3,2.5369164730566309E-5,6.1309224545042569E-7,null,null,null,null,2.6628168753450427E-3,3.7415727905559644E-2,0,0,9.6808371736650171E-4,6.6324833005643249E-2,6.020901396837909E-4,1.0736512208608874E-3,1.5086070062552668E-2,0,0,1.4558489283007008E-4,9.974234182314308E-3,9.0545091181119073E-5,1.6761725902507239E-4,2.3552208242428119E-3,0.26332513820502723,5.5164401126650997E-2,{"$f":"(LN($CS123)-LN($CS124))/cycle_length*(1-VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0759262585682167E-2},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1219354359435508E-4},{"$f":"(LN($CS123)-LN($CS124))/cycle_length*VLOOKUP($C123,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9628141827730003E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.77563330239460304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ125","v":0.32002022434028687},{"$f":"CT122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I327*($B123-$B122))","v":0.34448532292623335},{"$f":"CU122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.22331593155842017},{"$f":"CV122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.39778594650101479},{"$f":"CW122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.27340785589979111},{"$f":"CX122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.31520289694164938},{"$f":"CY122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.19708199782592517},{"$f":"CZ122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.36836385848209413},{"$f":"DA122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.24539441797471823},{"$f":"DB122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.55558467200956108},{"$f":"DC122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.43745165597012553},{"$f":"DD122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.60146060148742764},{"$f":"DE122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.48910487624075383},{"$f":"DF122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.47281528757284219},{"$f":"DG122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.34863874559443386},{"$f":"DH122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.52312548640094558},{"$f":"DI122*EXP(-VLOOKUP($C123,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I327*($B123-$B122))","v":0.40193121336343318},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU123+Analysis!$D$30*CW123+Analysis!$C$31*CY123+Analysis!$D$31*DA123+Analysis!$C$32*DC123+Analysis!$D$32*DE123+Analysis!$C$33*DG123+Analysis!$D$33*DI123)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT123+Analysis!$D$30*CV123+Analysis!$C$31*CX123+Analysis!$D$31*CZ123+Analysis!$C$32*DB123+Analysis!$D$32*DD123+Analysis!$C$33*DF123+Analysis!$D$33*DH123)","v":0.4047080714300858},0.12951476781138091,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C123,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.12645866302842207,6.7895006862693535E-2,1.0210364166325496E-2,0.26332513820502579,0.1264586630284221,1.3297137194607091E-3,1.7669138739861577E-3,0.32144158377036131,0.1264586630284219,0.74004527897982486,0.12494756640188481,3.9383701639144578E-2,6.7122604516533679E-2,1.5924247288947733E-2,1.0092299174319903E-2,2.4843019993459076E-3,1.0000000000000016]
[123,30.75,80.75,0.19049172201139333,0,5.3194347359067654E-2,0.75631393062954066,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ126*(Costs!$C$46*(365.2425/4))","v":34.687936615628935},{"$f":"DZ126*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.96869326768370645},{"$f":"DZ126*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.56595793780467929},{"$f":"0","v":0},{"$f":"BA126*Costs!$C$126*c_Explant","v":0.23483698830082797},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ126)","v":21.550915111126638},0.65076485967040387,{"$f":"(EB126+ED126)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":29.332362027481476},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB126+ED126)","v":40.252410200380517},{"$f":"Costs!$C$127*c_Explant*(BC126+BK126+BN126+BR126+BU126)","v":0.18843938317177389},323.12233101561054,6.2484335585814268,3.2258884763725586,1.6791014377844289,462.70807087959798,0.34571378753658477,159.96455970753235,3.2165644022614045E-4,3.3156209726512939E-2,null,2.7698130954347075E-4,4.2213189368555107E-6,null,null,null,2.1853093295599388E-4,6.1412363742587954E-3,0,4.0118836102434191E-2,1.3869634780532001E-2,0.75631393062954066,0.11760827211002042,0,3.6095047735125313E-2,6.3365219397632622E-2,1.479875066810515E-2,9.5182305037402812E-3,2.3005489558371901E-3,1.0000000000000016,2.551190028011767E-3,0.11385063114471655,1.1823219185462582E-3,2.3559656573146281E-5,5.6936217269573063E-7,null,null,null,null,2.398153494616652E-3,3.369689424050866E-2,0,0,9.0349555852111373E-4,6.1899803669114767E-2,5.6192016999674155E-4,9.8322838886678279E-4,1.3815522279238367E-2,0,0,1.357160768456334E-4,9.2981071486815513E-3,8.4407278213097031E-5,1.5284837849400596E-4,2.1477005773431843E-3,0.24368606937046094,8.8185476033168619E-2,{"$f":"(LN($CS126)-LN($CS127))/cycle_length*(1-VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0868622120127734E-2},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1437270735180685E-4},{"$f":"(LN($CS126)-LN($CS127))/cycle_length*VLOOKUP($C126,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9680805303861344E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":5.7704010641001467E-2},3.5888441468334656E-2,0.27500000000000002,0.773107312276753,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ128","v":0.310183123116957},{"$f":"CT125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I330*($B126-$B125))","v":0.32762762066810852},{"$f":"CU125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.20806331014645812},{"$f":"CV125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.38089103160652282},{"$f":"CW125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.25717830989452972},{"$f":"CX125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.29852698599369121},{"$f":"CY125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.18254151234935567},{"$f":"CZ125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.35144481114611353},{"$f":"DA125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.22965327963211116},{"$f":"DB125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.54042194987172953},{"$f":"DC125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.42071278170311344},{"$f":"DD125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.58723530381588251},{"$f":"DE125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.47287352981639785},{"$f":"DF125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.45643173937649151},{"$f":"DG125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.33172679352228851},{"$f":"DH125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.50740847230877828},{"$f":"DI125*EXP(-VLOOKUP($C126,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I330*($B126-$B125))","v":0.3850098335100603},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU126+Analysis!$D$30*CW126+Analysis!$C$31*CY126+Analysis!$D$31*DA126+Analysis!$C$32*DC126+Analysis!$D$32*DE126+Analysis!$C$33*DG126+Analysis!$D$33*DI126)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT126+Analysis!$D$30*CV126+Analysis!$C$31*CX126+Analysis!$D$31*CZ126+Analysis!$C$32*DB126+Analysis!$D$32*DD126+Analysis!$C$33*DF126+Analysis!$D$33*DH126)","v":0.38832058238962963},0.12045049101621093,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C126,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.11760827211002042,6.3365219397632622E-2,9.5182305037402812E-3,0.24368606937045934,0.11760827211002042,1.2399917192096215E-3,1.6386578322518267E-3,0.31162773462909127,0.11760827211002026,0.75987624659221864,0.11572945162736849,3.5487131947090113E-2,6.2644291361660262E-2,1.4588381239756478E-2,9.4081688262109171E-3,2.2663284056967359E-3,1.0000000000000016]
[126,31.5,81.5,0.17353571013678071,0,4.8251466817985665E-2,0.77821282304523531,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ129*(Costs!$C$46*(365.2425/4))","v":31.471531618985505},{"$f":"DZ129*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.87887213185434399},{"$f":"DZ129*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.51348004154881466},{"$f":"0","v":0},{"$f":"BA129*Costs!$C$126*c_Explant","v":0.21361950608747721},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ129)","v":19.552627585012011},0.59196836455676827,{"$f":"(EB129+ED129)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":26.783426666205767},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB129+ED129)","v":36.754540112721074},{"$f":"Costs!$C$127*c_Explant*(BC129+BK129+BN129+BR129+BU129)","v":0.17205691378658466},293.13632406929406,5.6797977016252572,2.9339819751073222,1.5262955743565312,420.20852226114152,0.33690808860589083,141.57165005090712,3.4152561188397547E-4,2.9998972605249658E-2,null,2.5123361016667875E-4,3.8263313049876804E-6,null,null,null,1.9720817195504817E-4,5.5420163293555692E-3,0,3.6334782659915917E-2,1.2241482175862737E-2,0.77821282304523531,0.1066993701804386,0,3.2577859328787456E-2,5.8116493998477077E-2,1.3572099909929592E-2,8.7198459578650342E-3,2.1015075792686147E-3,1.0000000000000016,2.3041892364048192E-3,0.103297732645076,1.075499332978627E-3,2.1431045582559742E-5,5.1792039659591407E-7,null,null,null,null,2.164471640812753E-3,3.0413387687974702E-2,0,0,1.3230300286725203E-3,5.6280317634565237E-2,5.1314633523931821E-4,9.0172976268460393E-4,1.2670370147244989E-2,0,0,1.9850849997861967E-4,8.4443445650039389E-3,7.699289288247634E-5,1.3962407757898791E-4,1.9618835016896267E-3,0.22178717695476638,8.778752735988693E-2,{"$f":"(LN($CS129)-LN($CS130))/cycle_length*(1-VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.0975552540431046E-2},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1650346712209491E-4},{"$f":"(LN($CS129)-LN($CS130))/cycle_length*VLOOKUP($C129,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9732299009151034E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.77057039840890307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ131","v":0.30062343152074483},{"$f":"CT128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I333*($B129-$B128))","v":0.30230076452945143},{"$f":"CU128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.18574978666868477},{"$f":"CV128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35528454051164432},{"$f":"CW128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.23314058531238976},{"$f":"CX128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.27360857243796505},{"$f":"CY128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.16143126532589783},{"$f":"CZ128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.32592168019470519},{"$f":"DA128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.20649225827467388},{"$f":"DB128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.51696711671661311},{"$f":"DC128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.39519816636503641},{"$f":"DD128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.56512356787902174},{"$f":"DE128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.44796293793178077},{"$f":"DF128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.43133698287639444},{"$f":"DG128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.30630364335817456},{"$f":"DH128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.48318549214260553},{"$f":"DI128*EXP(-VLOOKUP($C129,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I333*($B129-$B128))","v":0.35935030988812633},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU129+Analysis!$D$30*CW129+Analysis!$C$31*CY129+Analysis!$D$31*DA129+Analysis!$C$32*DC129+Analysis!$D$32*DE129+Analysis!$C$33*DG129+Analysis!$D$33*DI129)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT129+Analysis!$D$30*CV129+Analysis!$C$31*CX129+Analysis!$D$31*CZ129+Analysis!$C$32*DB129+Analysis!$D$32*DD129+Analysis!$C$33*DF129+Analysis!$D$33*DH129)","v":0.36350445131679238},0.10927795552791966,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C129,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.1066993701804386,5.8116493998477077E-2,8.7198459578650342E-3,0.22178717695476469,0.10669937018043861,1.1326226915175104E-3,2.3836967571922887E-3,0.30212719803254884,0.10669937018043844,0.78172859966830144,0.1049985514127573,3.2033373174870393E-2,5.7209121339312434E-2,1.3378067156405249E-2,8.5820952614344866E-3,2.0701919869203587E-3,1.0000000000000016]
[127,31.75,81.75,0.1680438258902277,0,4.6711797818406342E-2,0.78524437629136767,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ130*(Costs!$C$46*(365.2425/4))","v":30.468564918584022},{"$f":"DZ130*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.85086334305967948},{"$f":"DZ130*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.49711593861193853},{"$f":"0","v":0},{"$f":"BA130*Costs!$C$126*c_Explant","v":0.20698896359413602},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ130)","v":18.929504611191181},0.57359424007817306,{"$f":"(EB130+ED130)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":25.945799994810201},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB130+ED130)","v":35.605076174555961},{"$f":"Costs!$C$127*c_Explant*(BC130+BK130+BN130+BR130+BU130)","v":0.16667602327040812},283.78993820958431,5.49977402163658,2.8411512835705892,1.4779189665122996,406.85296668905943,0.33402298312713508,135.89824162760453,3.300283724461681E-4,2.9015533347290814E-2,null,2.4307238588371948E-4,3.7031629892966388E-6,null,null,null,1.905864039229537E-4,5.3559289770959626E-3,0,3.5138852649628911E-2,1.1737184385693884E-2,0.78524437629136767,0.103297732645076,0,3.1488887020953329E-2,5.6301748680147798E-2,1.3184034402880903E-2,8.4443445650039389E-3,2.0388763945721031E-3,1.0000000000000018,2.2273786318103193E-3,0.10000696944619156,1.0421168757326362E-3,2.0765846692184519E-5,5.0184464929786038E-7,null,null,null,null,2.0921203652378545E-3,2.9396766655715476E-2,0,0,1.2817171003564141E-3,5.4522908749161922E-2,4.9712283062946019E-4,8.7594670627480845E-4,1.2308087696606095E-2,0,0,1.9223667264323561E-4,8.1775475710319009E-3,7.4560321328801679E-5,1.3546286423043883E-4,1.9034135303416643E-3,0.21475562370863402,8.7654566277884705E-2,{"$f":"(LN($CS130)-LN($CS131))/cycle_length*(1-VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1010675710292724E-2},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1720335249740709E-4},{"$f":"(LN($CS130)-LN($CS131))/cycle_length*VLOOKUP($C130,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9749213018771185E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.769722332952953,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ132","v":0.29749739729975483},{"$f":"CT129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I334*($B130-$B129))","v":0.29430128481661572},{"$f":"CU129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.17885699521285092},{"$f":"CV129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.34713747348583407},{"$f":"CW129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.22563808089849285},{"$f":"CX129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.26577353615619975},{"$f":"CY129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.15495169085977722},{"$f":"CZ129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.31783273287344738},{"$f":"DA129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.19930314316409428},{"$f":"DB129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.50937727500176899},{"$f":"DC129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.38704190832910451},{"$f":"DD129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.557939583187268},{"$f":"DE129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.43995451368389416},{"$f":"DF129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.42328250236414167},{"$f":"DG129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.29826985735337269},{"$f":"DH129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.47537091864687542},{"$f":"DI129*EXP(-VLOOKUP($C130,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I334*($B130-$B129))","v":0.35118295132281552},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU130+Analysis!$D$30*CW130+Analysis!$C$31*CY130+Analysis!$D$31*DA130+Analysis!$C$32*DC130+Analysis!$D$32*DE130+Analysis!$C$33*DG130+Analysis!$D$33*DI130)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT130+Analysis!$D$30*CV130+Analysis!$C$31*CX130+Analysis!$D$31*CZ130+Analysis!$C$32*DB130+Analysis!$D$32*DD130+Analysis!$C$33*DF130+Analysis!$D$33*DH130)","v":0.35561356893508317},0.10579411120266419,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C130,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,0.103297732645076,5.6301748680147798E-2,8.4443445650039389E-3,0.21475562370863233,0.10329773264507604,1.0974482989577828E-3,2.3041892364048192E-3,0.29901969159657843,0.10329773264507584,0.78864680746164417,0.10165235104563378,3.0963885276200722E-2,5.542271163800095E-2,1.2994873387382878E-2,8.310946068017919E-3,2.0084251231212847E-3,1.0000000000000018]
[130,32.5,82.5,0.15260296453565103,0,4.2388619864781013E-2,0.80500841559956959,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ133*(Costs!$C$46*(365.2425/4))","v":27.651451582399545},{"$f":"DZ133*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.77219280254000067},{"$f":"DZ133*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.4511527649594973},{"$f":"0","v":0},{"$f":"BA133*Costs!$C$126*c_Explant","v":0.18832665907127444},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ133)","v":17.179288937100598},0.52187848579338036,{"$f":"(EB133+ED133)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":23.586856852658492},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB133+ED133)","v":32.367929881724059},{"$f":"Costs!$C$127*c_Explant*(BC133+BK133+BN133+BR133+BU133)","v":0.15152224411998907},257.54444279873792,4.9937598251785795,2.5801471936789984,1.3419410199043731,369.33089104786671,0.32551506145496695,120.22276769666404,2.9782556003021712E-4,2.6256352168332449E-2,null,2.2015497573724767E-4,3.357230959158202E-6,null,null,null,1.7204941223436537E-4,4.8349956424535122E-3,0,3.1784734989746946E-2,1.0346409963517315E-2,{"$f":"AP132+AY132+BH132+BL132+BO132+BS132+BV132","v":0.80500841559956959},{"$f":"AQ132-AY132-BA132-BB132-BC132","v":9.3743471817101937E-2},{"$f":"AR132","v":0},{"$f":"AS132+BA132-BH132-BJ132-BK132","v":2.8449710080083266E-2},{"$f":"AT132+BB132+BJ132-BL132-BN132","v":5.1190517303200955E-2},{"$f":"AU132+BC132+BK132+BN132-BO132-BQ132-BR132","v":1.2077706974918282E-2},7.6689754153481341E-3,{"$f":"AW132+BR132+BU132-BV132","v":1.8612028097794631E-3},1.0000000000000016,2.0122175046033146E-3,9.0763745420489775E-2,9.4815871416867098E-4,1.8893579939815582E-5,4.5659790036138391E-7,null,null,null,null,1.8901975736407876E-3,2.6559512506442479E-2,0,0,1.1653592107120202E-3,4.9573165473081597E-2,4.5199261940733772E-4,8.02442357228694E-4,1.1275264617689589E-2,0,0,1.7458528664724297E-4,7.4266760193547653E-3,6.7714109346125507E-5,1.2365823852670562E-4,1.7375445712527575E-3,0.19499158440043202,8.7254796785870781E-2,{"$f":"(LN($CS133)-LN($CS134))/cycle_length*(1-VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1114539425423327E-2},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1927300325876395E-4},{"$f":"(LN($CS133)-LN($CS134))/cycle_length*VLOOKUP($C133,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9799229913140973E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76717085408510299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ135","v":0.28829755760595466},{"$f":"CT132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I337*($B133-$B132))","v":0.27155068068021176},{"$f":"CU132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.15967567122527954},{"$f":"CV132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32380016206103818},{"$f":"CW132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.20454833174311235},{"$f":"CX132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.24358909321861019},{"$f":"CY132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.13703210408385569},{"$f":"CZ132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.29475062665222335},{"$f":"DA132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.17920299757583019},{"$f":"DB132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.48726981063802599},{"$f":"DC132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.36356930221821948},{"$f":"DD132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.53693094720780288},{"$f":"DE132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.41677806872105294},{"$f":"DF132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.40001030104420315},{"$f":"DG132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.27541080731280432},{"$f":"DH132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.45267736707576417},{"$f":"DI132*EXP(-VLOOKUP($C133,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I337*($B133-$B132))","v":0.32777786799563247},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU133+Analysis!$D$30*CW133+Analysis!$C$31*CY133+Analysis!$D$31*DA133+Analysis!$C$32*DC133+Analysis!$D$32*DE133+Analysis!$C$33*DG133+Analysis!$D$33*DI133)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT133+Analysis!$D$30*CV133+Analysis!$C$31*CX133+Analysis!$D$31*CZ133+Analysis!$C$32*DB133+Analysis!$D$32*DD133+Analysis!$C$33*DF133+Analysis!$D$33*DH133)","v":0.33302035227773896},9.6008954194746768E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C133,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.3743471817101937E-2,5.1190517303200955E-2,7.6689754153481341E-3,0.19499158440043041,9.3743471817101978E-2,{"$f":"BA132+BB132+BC132","v":9.9844859413624962E-4},{"$f":"AY132","v":2.081480677476928E-3},{"$f":"DW132*(1-DU133/DX132)","v":0.2898719941108267},{"$f":"DX132-(DU133+DV133)","v":9.3743471817101798E-2},0.80809264568524897,9.2253608618795863E-2,2.7978690650347207E-2,5.0391288178111185E-2,1.1902710404957785E-2,7.5478257173514493E-3,1.8332307451891731E-3,1.0000000000000018]
[131,32.75,82.75,0.14778248049286596,0,4.1040643736207312E-2,0.81117687577092845,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ134*(Costs!$C$46*(365.2425/4))","v":26.772848617494358},{"$f":"DZ134*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.74765698807223746},{"$f":"DZ134*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.43681774331561041},{"$f":"0","v":0},{"$f":"BA134*Costs!$C$126*c_Explant","v":0.18249412738194704},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ134)","v":16.633430642821867},0.50571575651554568,{"$f":"(EB134+ED134)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":22.849208320492036},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB134+ED134)","v":31.355664614008681},{"$f":"Costs!$C$127*c_Explant*(BC134+BK134+BN134+BR134+BU134)","v":0.14678361419295138},249.36039255699598,4.8358269991799396,2.4986632212049984,1.299500745438547,357.62500394711464,0.32272751992959914,115.41543058866542,2.8781128326174643E-4,2.5396829070957996E-2,null,2.1300970433428293E-4,3.2493526240555838E-6,null,null,null,1.6628745639646878E-4,4.673071047615082E-3,0,3.0740257915189632E-2,9.9207271989653796E-3,0.81117687577092845,9.0763745420489775E-2,0,2.7507671220611148E-2,4.9592059053021414E-2,1.1727713834997287E-2,7.4266760193547653E-3,1.8052586805988829E-3,1.0000000000000018,1.945299381399984E-3,8.7880901180320714E-2,9.1879396159369052E-4,1.830844024548208E-5,4.424569298993622E-7,null,null,null,null,1.8276085503629686E-3,2.568006267024818E-2,0,0,1.1289700874345168E-3,4.8025210118994799E-2,4.378788465920991E-4,7.7918882733305124E-4,1.0948525007664236E-2,0,0,1.6906930736540878E-4,7.1920320133084369E-3,6.5574698680919929E-5,1.1994131287302001E-4,1.685317367725863E-3,0.18882312422907327,8.7121256868280206E-2,{"$f":"(LN($CS134)-LN($CS135))/cycle_length*(1-VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1148671254612343E-2},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.1995313458449893E-4},{"$f":"(LN($CS134)-LN($CS135))/cycle_length*VLOOKUP($C134,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9815666530038874E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76631793362915301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ136","v":0.28528957868465976},{"$f":"CT133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I338*($B134-$B133))","v":0.26436490936901647},{"$f":"CU133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.15375043641308947},{"$f":"CV133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.31637506661646703},{"$f":"CW133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.19796593100108059},{"$f":"CX133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.23661369268124985},{"$f":"CY133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.13153187015539058},{"$f":"CZ133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.28743530387138438},{"$f":"DA133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.17296396959241833},{"$f":"DB133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.48011596928994643},{"$f":"DC133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.35606581334803949},{"$f":"DD133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.53010535378980639},{"$f":"DE133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.40932714966300932},{"$f":"DF133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.39254079274242076},{"$f":"DG133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.26818728406279335},{"$f":"DH133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.44535620240424045},{"$f":"DI133*EXP(-VLOOKUP($C134,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I338*($B134-$B133))","v":0.32032809181893468},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU134+Analysis!$D$30*CW134+Analysis!$C$31*CY134+Analysis!$D$31*DA134+Analysis!$C$32*DC134+Analysis!$D$32*DE134+Analysis!$C$33*DG134+Analysis!$D$33*DI134)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT134+Analysis!$D$30*CV134+Analysis!$C$31*CX134+Analysis!$D$31*CZ134+Analysis!$C$32*DB134+Analysis!$D$32*DD134+Analysis!$C$33*DF134+Analysis!$D$33*DH134)","v":0.32583460528361419},9.2957217262244707E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C134,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,9.0763745420489775E-2,4.9592059053021414E-2,7.4266760193547653E-3,0.18882312422907155,9.0763745420489803E-2,9.6750889200884792E-4,2.0122175046033146E-3,0.28688027931287535,9.0763745420489636E-2,0.81416191450431297,8.9322323300405237E-2,2.705326392622651E-2,4.881778880613085E-2,1.1557280073091761E-2,7.3093540163316015E-3,1.7780753735028329E-3,1.0000000000000018]
[134,33.5,83.5,0.13422788545827471,0,3.7254396689677033E-2,0.82851771785204975,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ137*(Costs!$C$46*(365.2425/4))","v":24.304635587752973},{"$f":"DZ137*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.6787298168883964},{"$f":"DZ137*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.39654712209492687},{"$f":"0","v":0},{"$f":"BA137*Costs!$C$126*c_Explant","v":0.16607644431879284},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ137)","v":15.099979689265668},0.46022015000137773,{"$f":"(EB137+ED137)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.77182732694801},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB137+ED137)","v":28.504902312075242},{"$f":"Costs!$C$127*c_Explant*(BC137+BK137+BN137+BR137+BU137)","v":0.13343859157442842},226.37104957317018,4.3918360897221032,2.2695375274593999,1.1801899185817881,324.7289701498533,0.31450730575359132,102.12963350196874,2.5976010163615782E-4,2.2985108827785872E-2,null,1.9294456159819743E-4,2.946343310807636E-6,null,null,null,1.5015250732632751E-4,4.21964079503698E-3,0,2.7810553136694345E-2,8.746622138538827E-3,0.82851771785204975,8.2393130401282696E-2,0,2.487582894923759E-2,4.5090004724772405E-2,1.0731824883956496E-2,6.7447503322196171E-3,1.6467428564829484E-3,1.0000000000000016,1.7578243901958479E-3,7.9782105314892091E-2,8.3613668227086385E-4,1.6661361659211051E-5,4.0265226468413202E-7,null,null,null,null,1.6527490575402918E-3,2.32230798916973E-2,0,0,1.0264801976083238E-3,4.3665397092273621E-2,3.9812743489046014E-4,7.1302200617479983E-4,1.0018802877781697E-2,0,0,1.5354517472542905E-4,6.531651600888152E-3,5.9553556606036249E-5,1.0940952800476688E-4,1.5373333284781816E-3,0.17148228214795175,8.6719839234957519E-2,{"$f":"(LN($CS137)-LN($CS138))/cycle_length*(1-VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1249648752968666E-2},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2196527285714088E-4},{"$f":"(LN($CS137)-LN($CS138))/cycle_length*VLOOKUP($C137,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9864293529974922E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76375188976130304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ139","v":0.27643826452979958},{"$f":"CT136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I341*($B137-$B136))","v":0.24392850045439463},{"$f":"CU136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.13726163802664457},{"$f":"CV136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29510584614733049},{"$f":"CW136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.17946261892938076},{"$f":"CX136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.21686325763246209},{"$f":"CY136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.11632069854460915},{"$f":"CZ136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.26656076349378577},{"$f":"DA136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.15552018564030393},{"$f":"DB136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.4592784737783831},{"$f":"DC136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.33447178849850318},{"$f":"DD136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.51014478683215081},{"$f":"DE136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.38776412925772752},{"$f":"DF136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.37095878001104826},{"$f":"DG136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.24763372695503424},{"$f":"DH136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.42409551196162032},{"$f":"DI136*EXP(-VLOOKUP($C137,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I341*($B137-$B136))","v":0.29897937414109899},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU137+Analysis!$D$30*CW137+Analysis!$C$31*CY137+Analysis!$D$31*DA137+Analysis!$C$32*DC137+Analysis!$D$32*DE137+Analysis!$C$33*DG137+Analysis!$D$33*DI137)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT137+Analysis!$D$30*CV137+Analysis!$C$31*CX137+Analysis!$D$31*CZ137+Analysis!$C$32*DB137+Analysis!$D$32*DD137+Analysis!$C$33*DF137+Analysis!$D$33*DH137)","v":0.30525553751224604},8.4384311027996428E-2,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C137,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,8.2393130401282696E-2,4.5090004724772405E-2,6.7447503322196171E-3,0.17148228214795025,8.2393130401282724E-2,8.804203882100594E-4,1.8181791661263634E-3,0.27807453286335598,8.2393130401282572E-2,0.83122423302917448,8.1087617858087394E-2,2.4467522761602876E-2,4.4386031589352622E-2,1.0574578924446668E-2,6.638200966553885E-3,1.6218148707835831E-3,1.0000000000000016]
[135,33.75,83.75,0.12999581536971305,0,3.6073436423989219E-2,0.83393074820629931,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ138*(Costs!$C$46*(365.2425/4))","v":23.534715563139684},{"$f":"DZ138*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.65722907578747625},{"$f":"DZ138*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.38398533860710943},{"$f":"0","v":0},{"$f":"BA138*Costs!$C$126*c_Explant","v":0.16094493667015236},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ138)","v":14.621643912864323},0.44600005256686587,{"$f":"(EB138+ED138)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":20.122224547099982},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB138+ED138)","v":27.613461058989245},{"$f":"Costs!$C$127*c_Explant*(BC138+BK138+BN138+BR138+BU138)","v":0.12926556745775261},219.19998428008017,4.2532394651392016,2.1979980150846479,1.1429457373918306,314.46363755087839,0.31181402891748705,98.054173772787763,2.5103622897912228E-4,2.2233759042283186E-2,null,1.8668836793793732E-4,2.8518432884077632E-6,null,null,null,1.4513570871096788E-4,4.0786568815825769E-3,0,2.6898128072782204E-2,8.3872136847127805E-3,0.83393074820629931,7.9782105314892077E-2,0,2.4059216573968163E-2,4.3682058453932832E-2,1.041733296493684E-2,6.531651600888152E-3,1.5968868850842178E-3,1.0000000000000016,1.6995091051454998E-3,7.725575810769518E-2,8.1030134001037037E-4,1.6146551114333969E-5,3.9021092669400254E-7,null,null,null,null,1.5984933647408101E-3,2.2460723209227353E-2,0,0,9.9442810590563008E-4,4.2301934538298336E-2,3.856958097288645E-4,6.9212717594323465E-4,9.7252057889936055E-3,0,0,1.4869395261573102E-4,6.325285671670673E-3,5.767197660174771E-5,1.0609709930499753E-4,1.4907897857792203E-3,0.16606925179370233,8.6585780334164753E-2,{"$f":"(LN($CS138)-LN($CS139))/cycle_length*(1-VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.12828466868441E-2},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2262679482402183E-4},{"$f":"(LN($CS138)-LN($CS139))/cycle_length*VLOOKUP($C138,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9880280417694608E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76289411430535303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ140","v":0.27354459229454503},{"$f":"CT137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I342*($B138-$B137))","v":0.2374736669914207},{"$f":"CU137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.13216814175527958},{"$f":"CV137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.28833874306761775},{"$f":"CW137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.17368748077038948},{"$f":"CX137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.21065317628672006},{"$f":"CY137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.11165178495683944},{"$f":"CZ137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.25994507603007572},{"$f":"DA137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.15010568474846128},{"$f":"DB137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.45253558664631072},{"$f":"DC137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.32756882577014496},{"$f":"DD137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.50365970543139671},{"$f":"DE137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.38083190475374179},{"$f":"DF137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.36403175918263903},{"$f":"DG137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.24113874586987008},{"$f":"DH137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.417236602492428},{"$f":"DI137*EXP(-VLOOKUP($C138,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I342*($B138-$B137))","v":0.29218413371678237},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU138+Analysis!$D$30*CW138+Analysis!$C$31*CY138+Analysis!$D$31*DA138+Analysis!$C$32*DC138+Analysis!$D$32*DE138+Analysis!$C$33*DG138+Analysis!$D$33*DI138)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT138+Analysis!$D$30*CV138+Analysis!$C$31*CX138+Analysis!$D$31*CZ138+Analysis!$C$32*DB138+Analysis!$D$32*DD138+Analysis!$C$33*DF138+Analysis!$D$33*DH138)","v":0.29870883230238199},8.1710185746934699E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C138,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.9782105314892077E-2,4.3682058453932832E-2,6.531651600888152E-3,0.16606925179370069,7.9782105314892118E-2,8.532006961947591E-4,1.7578243901958479E-3,0.27519500414685327,7.9782105314891966E-2,0.83655042260812729,7.8518931711293635E-2,2.3665120561602943E-2,4.3000069771672748E-2,1.0264312387293003E-2,6.4284686362794125E-3,1.5726743237325928E-3,1.0000000000000016]
[138,34.5,84.5,0.11809448577257935,0,3.2755278660202045E-2,0.84915023556722014,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ141*(Costs!$C$46*(365.2425/4))","v":21.371450515415933},{"$f":"DZ141*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.59681786392538738},{"$f":"DZ141*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.34869015691610483},{"$f":"0","v":0},{"$f":"BA141*Costs!$C$126*c_Explant","v":0.14649910201880684},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ141)","v":13.277650987515264},0.40596870304341603,{"$f":"(EB141+ED141)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":18.292800869264845},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB141+ED141)","v":25.102967282814081},{"$f":"Costs!$C$127*c_Explant*(BC141+BK141+BN141+BR141+BU141)","v":0.11751342096716502},199.05004718916615,3.8635486582993663,1.9968135575066246,1.0382266285269373,285.60899493538011,0.30387179299863898,86.788517387553156,2.2659782070914573E-4,2.0125377986253367E-2,null,1.691192637285564E-4,2.5863901702709578E-6,null,null,null,1.3108362174505634E-4,3.6837599832717019E-3,0,2.4338525065878094E-2,7.395791250710694E-3,0.84915023556722014,7.2445993705881284E-2,0,2.1775646832851686E-2,3.971658401116656E-2,9.5238697459944146E-3,5.9319080555315009E-3,1.4557620813559428E-3,1.0000000000000016,1.5361133010871992E-3,7.0157256296377951E-2,7.3757162624781046E-4,1.4697295161254804E-5,3.5518700706786088E-7,null,null,null,null,1.4467730845781079E-3,2.0328873748273579E-2,0,0,9.0415353143025482E-4,3.8461748287274923E-2,3.5068219246138082E-4,6.3276551623463358E-4,8.891104229759781E-3,0,0,1.3504070780660397E-4,5.7444908764299777E-3,5.2376471294919216E-5,9.6720773119710201E-5,1.3590413082362326E-3,0.15084976443278134,8.6182900796593742E-2,{"$f":"(LN($CS141)-LN($CS142))/cycle_length*(1-VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1381102715735786E-2},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2458470346177728E-4},{"$f":"(LN($CS141)-LN($CS142))/cycle_length*VLOOKUP($C141,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9927596859361367E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.76031350543750309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ143","v":0.2650306444295395},{"$f":"CT140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I345*($B141-$B140))","v":0.21911605297723549},{"$f":"CU140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.11799391309384885},{"$f":"CV140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.2689543447909562},{"$f":"CW140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.15745340633449895},{"$f":"CX140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.19306969737252011},{"$f":"CY140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":9.8739671264377368E-2},{"$f":"CZ140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.24106697054872597},{"$f":"DA140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.13496720740600351},{"$f":"DB140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.43289510630671468},{"$f":"DC140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.30770303383381004},{"$f":"DD140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.4846949219175844},{"$f":"DE140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.36076999061013315},{"$f":"DF140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.34401718182772179},{"$f":"DG140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.22265815682386086},{"$f":"DH140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.39731830294021842},{"$f":"DI140*EXP(-VLOOKUP($C141,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I345*($B141-$B140))","v":0.27271110983916208},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU141+Analysis!$D$30*CW141+Analysis!$C$31*CY141+Analysis!$D$31*DA141+Analysis!$C$32*DC141+Analysis!$D$32*DE141+Analysis!$C$33*DG141+Analysis!$D$33*DI141)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT141+Analysis!$D$30*CV141+Analysis!$C$31*CX141+Analysis!$D$31*CZ141+Analysis!$C$32*DB141+Analysis!$D$32*DD141+Analysis!$C$33*DF141+Analysis!$D$33*DH141)","v":0.27995548872759907},7.419678358906226E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C141,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.2445993705881284E-2,3.971658401116656E-2,5.9319080555315009E-3,0.15084976443277986,7.2445993705881326E-2,7.7657582583755681E-4,1.588719863847701E-3,0.266720469572299,7.2445993705881173E-2,0.85152601902434844,7.1301625001129618E-2,2.1421046103686538E-2,3.9096514796801367E-2,9.3830056776113228E-3,5.8381994659807398E-3,1.4335899304435474E-3,1.0000000000000016]
[139,34.75,84.75,0.11437819275524411,0,3.1720004763280775E-2,0.85390180248147651,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ142*(Costs!$C$46*(365.2425/4))","v":20.696535164253845},{"$f":"DZ142*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.57797021771997636},{"$f":"DZ142*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.3376784410977498},{"$f":"0","v":0},{"$f":"BA142*Costs!$C$126*c_Explant","v":0.14198344110904959},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ142)","v":12.858339697793378},0.39345519970001219,{"$f":"(EB142+ED142)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":17.720735331755161},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB142+ED142)","v":24.31792935590704},{"$f":"Costs!$C$127*c_Explant*(BC142+BK142+BN142+BR142+BU142)","v":0.1138384951375775},192.76281371945024,3.7418838456632413,1.9339911047780345,1.0055324244660604,276.60268643883143,0.30126959315699237,83.331978809557867,2.1899693633437058E-4,1.9468472169099971E-2,null,1.6364110183050024E-4,2.5035958786373056E-6,null,null,null,1.2671330393439765E-4,3.5609437103402493E-3,0,2.3541270817418129E-2,7.0922690815621373E-3,0.85390180248147651,7.0157256296377951E-2,0,2.1066445374521389E-2,3.8476445582436188E-2,9.242141609228231E-3,5.7444908764299777E-3,1.4114177795311517E-3,1.0000000000000016,1.4852808504431686E-3,6.7942550082215933E-2,7.1483685644447225E-4,1.4244268485157344E-5,3.4423878921964418E-7,null,null,null,null,1.3996537687051178E-3,1.9666791605816272E-2,0,0,8.7592160847626459E-4,3.7260791727823747E-2,3.397322461361756E-4,6.1404751035538973E-4,8.6280940988728416E-3,0,0,1.307741297875151E-4,5.5629950971029535E-3,5.0721649539509165E-5,9.3774539520911806E-5,1.3176432400102401E-3,0.1460981975185249,8.6048387167982909E-2,{"$f":"(LN($CS142)-LN($CS143))/cycle_length*(1-VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1413419264730057E-2},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2522866242421488E-4},{"$f":"(LN($CS142)-LN($CS143))/cycle_length*VLOOKUP($C142,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9943159304970113E-5},null,null,null,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.27500000000000002,0.75945087498155306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ144","v":0.26224758931121861},{"$f":"CT141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I346*($B142-$B141))","v":0.21331780624346891},{"$f":"CU141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.11361540235313748},{"$f":"CV141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26278692452904651},{"$f":"CW141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.15238652844867379},{"$f":"CX141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.18754096678361973},{"$f":"CY141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":9.4776429996174513E-2},{"$f":"CZ141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.23508400548638667},{"$f":"DA141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.13026826712464654},{"$f":"DB141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.42653956602232235},{"$f":"DC141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.30135253538521789},{"$f":"DD141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.47853336522955736},{"$f":"DE141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.35432035182070276},{"$f":"DF141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.33759324927171014},{"$f":"DG141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.21681823939899761},{"$f":"DH141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.39089246207782608},{"$f":"DI141*EXP(-VLOOKUP($C142,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I346*($B142-$B141))","v":0.26651289779506027},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU142+Analysis!$D$30*CW142+Analysis!$C$31*CY142+Analysis!$D$31*DA142+Analysis!$C$32*DC142+Analysis!$D$32*DE142+Analysis!$C$33*DG142+Analysis!$D$33*DI142)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT142+Analysis!$D$30*CV142+Analysis!$C$31*CX142+Analysis!$D$31*CZ142+Analysis!$C$32*DB142+Analysis!$D$32*DD142+Analysis!$C$33*DF142+Analysis!$D$33*DH142)","v":0.27398816074733762},7.185273465580394E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C142,Costs!$B$215:$C$222,2,TRUE)","v":0.89040875442549083},0.10959124557450917,7.0157256296377951E-2,3.8476445582436188E-2,5.7444908764299777E-3,0.14609819751852349,7.0157256296377979E-2,7.5262410841613319E-4,1.5361133010871992E-3,0.26394957438072836,7.015725629637784E-2,0.85620152868512067,6.9049903189296935E-2,2.0724036918391066E-2,3.7875740789372545E-2,9.1051560965132346E-3,5.6537429867664661E-3,1.3898913345404505E-3,1.0000000000000013]
[142,35.5,85.5,0.10392617232501809,0,2.7055232716656628E-2,0.8690185949583269,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ145*(Costs!$C$46*(365.2425/4))","v":18.799875360042044},{"$f":"DZ145*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.52500420813039272},{"$f":"DZ145*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.30673311035054435},{"$f":"0","v":0},{"$f":"BA145*Costs!$C$126*c_Explant","v":0.12926991874131491},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ145)","v":11.67998323087},0.35822432035933105,{"$f":"(EB145+ED145)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":16.109674215441697},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB145+ED145)","v":22.107091618019606},{"$f":"Costs!$C$127*c_Explant*(BC145+BK145+BN145+BR145+BU145)","v":0.10348910586453768},162.35826861073099,3.3448483794318919,1.7573014508654852,0.89883963243262466,238.47860316128043,0.29359593526438554,70.016348535680379,1.9770278186682593E-4,1.7624949764773544E-2,null,1.4821539721094265E-4,2.2710040966805355E-6,null,null,null,1.5678540188381591E-4,2.9201030542399887E-3,0,2.1050027404071796E-2,6.1802024830394046E-3,0.8690185949583269,6.3725543478143742E-2,0,1.7917572638909387E-2,3.498360353888201E-2,7.9298867858552148E-3,5.2170253079923444E-3,1.2077732918920276E-3,1.0000000000000016,1.3428315400147075E-3,6.1718600991392869E-2,6.5082872780144357E-4,1.2968804074776012E-5,3.1341485994732498E-7,null,null,null,null,1.7374750518005099E-3,1.6180097587108876E-2,0,0,7.9640657597700257E-4,3.3878305171361062E-2,3.0889179154394556E-4,7.689646768394299E-4,7.1609221090157852E-3,0,0,1.1876630312556789E-4,5.0521946738402487E-3,4.6064331026527497E-5,1.1711831759712647E-4,1.0906549742949012E-3,0.13098140504167471,8.5644244799345515E-2,{"$f":"(LN($CS145)-LN($CS146))/cycle_length*(1-VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1509104623550126E-2},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2713534634634917E-4},{"$f":"(LN($CS145)-LN($CS146))/cycle_length*VLOOKUP($C145,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":1.9989237807735209E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75685570111370304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ147","v":0.25406003460188886},{"$f":"CT144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I349*($B145-$B144))","v":0.19682753176806028},{"$f":"CU144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.10143084205724089},{"$f":"CV144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24512032047585683},{"$f":"CW144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.13814339339432252},{"$f":"CX144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.1718866923353673},{"$f":"CY144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":8.3815888344741601E-2},{"$f":"CZ144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.21801139645555934},{"$f":"DA144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.117130435512124},{"$f":"DB144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.40802733801699481},{"$f":"DC144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.28307666083160427},{"$f":"DD144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.46051468798012096},{"$f":"DE144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.33565504466331908},{"$f":"DF144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.31903226927035683},{"$f":"DG144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.20020154528143588},{"$f":"DH144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.37223179543003815},{"$f":"DI144*EXP(-VLOOKUP($C145,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I349*($B145-$B144))","v":0.24875076965880949},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU145+Analysis!$D$30*CW145+Analysis!$C$31*CY145+Analysis!$D$31*DA145+Analysis!$C$32*DC145+Analysis!$D$32*DE145+Analysis!$C$33*DG145+Analysis!$D$33*DI145)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT145+Analysis!$D$30*CV145+Analysis!$C$31*CX145+Analysis!$D$31*CZ145+Analysis!$C$32*DB145+Analysis!$D$32*DD145+Analysis!$C$33*DF145+Analysis!$D$33*DH145)","v":0.25689041505947191},6.5265587738903022E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C145,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.3725543478143742E-2,3.498360353888201E-2,5.2170253079923444E-3,0.1309814050416731,6.3725543478143798E-2,6.851916269317496E-4,1.3886975624841169E-3,0.25579568059273367,6.3725543478143645E-2,0.87145937619100411,6.2722072234768306E-2,1.7374249476909853E-2,3.4437438757158927E-2,7.7000070506374465E-3,5.1346099909162961E-3,1.1722462986067282E-3,1.0000000000000016]
[143,35.75,85.75,0.10066206964066896,0,2.5437772935651425E-2,0.87390015742368121,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ146*(Costs!$C$46*(365.2425/4))","v":18.072751289840902},{"$f":"DZ146*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.50469858432291426},{"$f":"DZ146*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.29486957277956732},{"$f":"0","v":0},{"$f":"BA146*Costs!$C$126*c_Explant","v":0.12435192830905052},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ146)","v":11.228235717439023},0.34459590783083655,{"$f":"(EB146+ED146)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":15.605872148831752},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB146+ED146)","v":21.41573074411578},{"$f":"Costs!$C$127*c_Explant*(BC146+BK146+BN146+BR146+BU146)","v":0.10025216047824477},152.78954711537799,3.2090039028025736,1.6943673239775328,0.86233501829455794,226.24661141440072,0.29108173251883329,65.85625562701901,2.7043966507027389E-4,1.689264024906743E-2,null,1.4272034979225973E-4,2.1818996548434411E-6,null,null,null,1.4714472320178867E-4,2.7405469544623082E-3,0,2.0195673841248905E-2,5.8785917310960126E-3,0.87390015742368121,6.1718600991392869E-2,0,1.683092631491032E-2,3.3891273975435836E-2,7.4701273154196774E-3,5.0521946738402487E-3,1.1367193053214287E-3,1.0000000000000016,2.206024027179794E-3,5.8873731688824212E-2,6.2606836988108748E-4,1.2475414313424863E-5,3.0149119435243196E-7,null,null,null,null,1.6321024705849535E-3,1.5198823844325367E-2,0,0,7.7153954229661756E-4,3.2820487492373276E-2,2.9924694076594342E-4,7.2438159486681603E-4,6.7457457205528613E-3,0,0,1.1501391092802632E-4,4.8925718231185612E-3,4.4608939793661028E-5,1.1022818066366189E-4,1.0264911246577668E-3,0.12609984257632037,0.14637304718939426,{"$f":"(LN($CS146)-LN($CS147))/cycle_length*(1-VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1540587917142754E-2},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2776270136125565E-4},{"$f":"(LN($CS146)-LN($CS147))/cycle_length*VLOOKUP($C146,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0004398988596641E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":9.253010785455329E-2},3.5888441468334656E-2,0.40799999999999997,0.75598821565775298,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ148","v":0.25138397183347311},{"$f":"CT145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I350*($B146-$B145))","v":0.19161908365263158},{"$f":"CU145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":9.766695271971397E-2},{"$f":"CV145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.23949944072288773},{"$f":"CW145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.13369791506929021},{"$f":"CX145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.16696455682331005},{"$f":"CY145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":8.0451662159204407E-2},{"$f":"CZ145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.21260064041039745},{"$f":"DA145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.11305248997128511},{"$f":"DB145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.40203689334316906},{"$f":"DC145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.27723441133199539},{"$f":"DD145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.4546605161550219},{"$f":"DE145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.32965439646010442},{"$f":"DF145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.313074887228868},{"$f":"DG145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.19495062382654182},{"$f":"DH145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.3662116794080591},{"$f":"DI145*EXP(-VLOOKUP($C146,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I350*($B146-$B145))","v":0.24309713120825974},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU146+Analysis!$D$30*CW146+Analysis!$C$31*CY146+Analysis!$D$31*DA146+Analysis!$C$32*DC146+Analysis!$D$32*DE146+Analysis!$C$33*DG146+Analysis!$D$33*DI146)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT146+Analysis!$D$30*CV146+Analysis!$C$31*CX146+Analysis!$D$31*CZ146+Analysis!$C$32*DB146+Analysis!$D$32*DD146+Analysis!$C$33*DF146+Analysis!$D$33*DH146)","v":0.25144858423891087},6.3210143817881065E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C146,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.1718600991392869E-2,3.3891273975435836E-2,5.0521946738402487E-3,0.12609984257631879,6.1718600991392931E-2,6.6411094673616688E-4,1.3428315400147075E-3,0.25312992519328814,6.1718600991392772E-2,0.8766798022869412,6.0296166340108544E-2,1.6327909264558387E-2,3.3362118441061267E-2,7.2577107339664177E-3,4.9723832484794049E-3,1.1039096848864283E-3,1.0000000000000018]
[146,36.5,86.5,8.7840429954679555E-2,0,2.1247290549327121E-2,0.89091227949599494,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ149*(Costs!$C$46*(365.2425/4))","v":15.693414942022013},{"$f":"DZ149*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.43825337810534903},{"$f":"DZ149*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.25604903676219659},{"$f":"0","v":0},{"$f":"BA149*Costs!$C$126*c_Explant","v":0.10822322765062477},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ149)","v":9.7500020530716895},0.29990111040309519,{"$f":"(EB149+ED149)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":13.616394446943843},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB149+ED149)","v":18.685596959939982},{"$f":"Costs!$C$127*c_Explant*(BC149+BK149+BN149+BR149+BU149)","v":8.7461904753058275E-2},127.81667670142984,2.7698865566232915,1.4740449020190087,0.74433383281134236,191.74023905253534,0.28366757030375411,54.390487741493686,2.8094563742358576E-4,1.4594587822373236E-2,null,1.2376523177156705E-4,1.8918190882146723E-6,null,null,null,1.2223276511997479E-4,2.2765657163639394E-3,0,1.7399988992140517E-2,4.9358126007125677E-3,0.89091227949599494,5.3585988405573451E-2,0,1.4014974273972346E-2,2.9814976940248143E-2,6.2793671699639259E-3,4.4394646088579733E-3,9.529491053908508E-4,1.0000000000000018,1.9000302829818246E-3,5.1129972392317244E-2,5.448660156688954E-4,1.0857327438639948E-5,2.623871668477156E-7,null,null,null,null,1.3590383386962567E-3,1.2655935935276089E-2,0,0,1.153029817459918E-3,2.8400839134599586E-2,2.6110798818863862E-4,6.0891304970713835E-4,5.6704541202567873E-3,0,0,1.7168670221781067E-4,4.2288987998417016E-3,3.887910679846124E-5,9.2407901986493604E-5,8.605412034043572E-4,0.10908772050400668,0.14518350644772404,{"$f":"(LN($CS149)-LN($CS150))/cycle_length*(1-VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1633841001137081E-2},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.2962091831454907E-4},{"$f":"(LN($CS149)-LN($CS150))/cycle_length*VLOOKUP($C149,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0049306198452712E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.753378476789903,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ151","v":0.2435120389433853},{"$f":"CT148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I353*($B149-$B148))","v":0.16695268065868282},{"$f":"CU148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":8.0420297754940417E-2},{"$f":"CV148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21258755949323047},{"$f":"CW148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.11301436467694397},{"$f":"CX148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.14381041415992654},{"$f":"CY148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":6.5180719303013002E-2},{"$f":"CZ148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.18684554444786469},{"$f":"DA148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":9.4233378637452209E-2},{"$f":"DB148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.372615802208969},{"$f":"DC148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.24906379073455157},{"$f":"DD148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.42573366787013178},{"$f":"DE148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.30047229751356624},{"$f":"DF148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.28417427775820125},{"$f":"DG148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.17006507676716442},{"$f":"DH148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.33678054601982382},{"$f":"DI148*EXP(-VLOOKUP($C149,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I353*($B149-$B148))","v":0.21601141904453458},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU149+Analysis!$D$30*CW149+Analysis!$C$31*CY149+Analysis!$D$31*DA149+Analysis!$C$32*DC149+Analysis!$D$32*DE149+Analysis!$C$33*DG149+Analysis!$D$33*DI149)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT149+Analysis!$D$30*CV149+Analysis!$C$31*CX149+Analysis!$D$31*CZ149+Analysis!$C$32*DB149+Analysis!$D$32*DD149+Analysis!$C$33*DF149+Analysis!$D$33*DH149)","v":0.22537280710666266},5.48809917809377E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C149,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.3585988405573451E-2,2.9814976940248143E-2,4.4394646088579733E-3,0.10908772050400506,5.3585988405573513E-2,5.8228688043020075E-4,1.9968330204925828E-3,0.24534447868259324,5.3585988405573354E-2,0.89355483254251966,5.2357980398945347E-2,1.3607888112458666E-2,2.9113336701143185E-2,6.1055958327880999E-3,4.3341817043498375E-3,9.2618470779683463E-4,1.0000000000000018]
[147,36.75,86.75,8.3770567654197173E-2,0,2.0032046756760076E-2,0.89619738558904427,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ150*(Costs!$C$46*(365.2425/4))","v":14.974804649386279},{"$f":"DZ150*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.41818550954695183},{"$f":"DZ150*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.24432440742456993},{"$f":"0","v":0},{"$f":"BA150*Costs!$C$126*c_Explant","v":0.10334383238552462},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ150)","v":9.3035439778572382},0.286379650270496,{"$f":"(EB150+ED150)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":12.974883064054426},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB150+ED150)","v":17.805259423260011},{"$f":"Costs!$C$127*c_Explant*(BC150+BK150+BN150+BR150+BU150)","v":8.3341424119896965E-2},120.56074725664409,2.6359007683992415,1.4057876027612708,0.70832869207639659,181.50483025818642,0.2812383889070853,51.046126040666337,2.6716150590034774E-4,1.3901748404123419E-2,null,1.1792018364671953E-4,1.804262719267291E-6,null,null,null,1.1502981632724293E-4,2.1424119462012232E-3,0,1.6546076118918219E-2,4.6533917904185585E-3,0.89619738558904427,5.1129972392317244E-2,0,1.3200801950944984E-2,2.8411696462038224E-2,5.9318244956122739E-3,4.2288987998417016E-3,8.9942031020281846E-4,1.0000000000000013,1.808068362701914E-3,4.8790985691976124E-2,5.2029997088642453E-4,1.0367809677565894E-5,2.5055707521828348E-7,null,null,null,null,1.2800876835135013E-3,1.1920714267431482E-2,0,0,1.0987609767736375E-3,2.706411688248329E-2,2.4881860278129459E-4,5.7521168076106108E-4,5.3566128148512127E-3,0,0,1.635435244846901E-4,4.0283202221321531E-3,3.7035053224858372E-5,8.7217190718485237E-5,8.1220311948433318E-4,0.10380261441095726,0.14478633918145523,{"$f":"(LN($CS150)-LN($CS151))/cycle_length*(1-VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1664535265850872E-2},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3023255066617745E-4},{"$f":"(LN($CS150)-LN($CS151))/cycle_length*VLOOKUP($C150,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0064087412411961E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.75250613633395302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ152","v":0.24093941328802942},{"$f":"CT149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I354*($B150-$B149))","v":0.15945749694088868},{"$f":"CU149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":7.5376914586655019E-2},{"$f":"CV149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20430655170320466},{"$f":"CW149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.10685708408661955},{"$f":"CX149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.13682927305800638},{"$f":"CY149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":6.0764117009692552E-2},{"$f":"CZ149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.17897353050925788},{"$f":"DA149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":8.8684210894258375E-2},{"$f":"DB149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.36329525231837434},{"$f":"DC149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.24032470238985471},{"$f":"DD149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.4165063065381357},{"$f":"DE149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.29133072725367448},{"$f":"DF149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.27514625682619487},{"$f":"DG149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.16249698579294036},{"$f":"DH149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.32750550067330769},{"$f":"DI149*EXP(-VLOOKUP($C150,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I354*($B150-$B149))","v":0.20767091129179682},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU150+Analysis!$D$30*CW150+Analysis!$C$31*CY150+Analysis!$D$31*DA150+Analysis!$C$32*DC150+Analysis!$D$32*DE150+Analysis!$C$33*DG150+Analysis!$D$33*DI150)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT150+Analysis!$D$30*CV150+Analysis!$C$31*CX150+Analysis!$D$31*CZ150+Analysis!$C$32*DB150+Analysis!$D$32*DD150+Analysis!$C$33*DF150+Analysis!$D$33*DH150)","v":0.21733937563817782},5.2365621650649202E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C150,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.1129972392317244E-2,2.8411696462038224E-2,4.2288987998417016E-3,0.10380261441095573,5.1129972392317299E-2,5.5598573027438312E-4,1.9000302829818246E-3,0.24279888732171909,5.1129972392317147E-2,0.89870383029852097,4.9960479042146684E-2,1.2820908094631446E-2,2.774309057709954E-2,5.7687532351599997E-3,4.1286095109869273E-3,8.7432924145600501E-4,1.0000000000000016]
[150,37.5,87.5,7.2682549803376878E-2,0,1.6838159672396914E-2,0.9104792905242276,1.0000000000000013,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ153*(Costs!$C$46*(365.2425/4))","v":13.017600747938443},{"$f":"DZ153*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.3635287490764379},{"$f":"DZ153*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.21239125740181511},{"$f":"0","v":0},{"$f":"BA153*Costs!$C$126*c_Explant","v":9.0033109083935248E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ153)","v":8.0875726849362355},0.24949384687067508,{"$f":"(EB153+ED153)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":11.226112066552581},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB153+ED153)","v":15.405444247379448},{"$f":"Costs!$C$127*c_Explant*(BC153+BK153+BN153+BR153+BU153)","v":7.2108918055686352E-2},101.46907093719669,2.2737473464162377,1.2198167668539757,0.61100952786522,154.29793020562735,0.27407494715338565,42.289197066984102,2.2979905309566885E-4,1.2018261631697157E-2,null,1.020221804220912E-4,1.5659470614315184E-6,null,null,null,9.6153969633184819E-5,1.7908523180699602E-3,0,1.4238655099979493E-2,3.9024586440621644E-3,0.9104792905242276,4.4441326628560769E-2,0,1.1068444115846654E-2,2.4585970741975292E-2,5.0117310965657573E-3,3.655252432840823E-3,7.5798445998450661E-4,1.0000000000000013,1.558808072602616E-3,4.2419982693837101E-2,4.5328514487863399E-4,9.0324320098711332E-6,2.1828523254997115E-7,null,null,null,null,1.0733119882416328E-3,9.9951321276050206E-3,0,0,9.5080930008791475E-4,2.3419847059086837E-2,2.1531438280054124E-4,4.859898113490133E-4,4.5257412852167441E-3,0,0,1.4135899061249778E-4,3.4818821610868565E-3,3.2011281141468852E-5,7.3502092912721938E-5,6.8448236707178468E-4,8.9520709475773799E-2,0.14359346503259651,{"$f":"(LN($CS153)-LN($CS154))/cycle_length*(1-VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1755483401014266E-2},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3204483782486622E-4},{"$f":"(LN($CS153)-LN($CS154))/cycle_length*VLOOKUP($C153,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0107884644812868E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74988183246610307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ155","v":0.23337254548257685},{"$f":"CT152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I357*($B153-$B152))","v":0.13893113388260084},{"$f":"CU152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":6.2066377071309214E-2},{"$f":"CV152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18134919682470502},{"$f":"CW152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":9.032590719923618E-2},{"$f":"CX152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.1178542009277885},{"$f":"CY152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":4.9230168130852792E-2},{"$f":"CZ152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.15729212614414745},{"$f":"DA152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":7.392152819000225E-2},{"$f":"DB152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.33670927748855267},{"$f":"DC152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.21590458809491278},{"$f":"DD152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.39000694204346137},{"$f":"DE152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.265541166428228},{"$f":"DF152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.24974691998945711},{"$f":"DG152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.14175416226365919},{"$f":"DH152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.30118504554397613},{"$f":"DI152*EXP(-VLOOKUP($C153,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I357*($B153-$B152))","v":0.18453236374880122},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU153+Analysis!$D$30*CW153+Analysis!$C$31*CY153+Analysis!$D$31*DA153+Analysis!$C$32*DC153+Analysis!$D$32*DE153+Analysis!$C$33*DG153+Analysis!$D$33*DI153)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT153+Analysis!$D$30*CV153+Analysis!$C$31*CX153+Analysis!$D$31*CZ153+Analysis!$C$32*DB153+Analysis!$D$32*DD153+Analysis!$C$33*DF153+Analysis!$D$33*DH153)","v":0.19503293517134149},4.5515332533874353E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C153,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.4441326628560769E-2,2.4585970741975292E-2,3.655252432840823E-3,8.9520709475772398E-2,4.4441326628560818E-2,4.8424877881179029E-4,1.6376864596026712E-3,0.23530795024720105,4.4441326628560679E-2,0.91262118065213083,4.3430654661198935E-2,1.0758430694165154E-2,2.4007425116536002E-2,4.8765025249077965E-3,3.5685672969638397E-3,7.372390540988801E-4,1.0000000000000013]
[151,37.75,87.75,6.933074434602067E-2,0,1.5906184873946745E-2,0.91476307078003416,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ154*(Costs!$C$46*(365.2425/4))","v":12.426072983536985},{"$f":"DZ154*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.34700977969024749},{"$f":"DZ154*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.20274006836153002},{"$f":"0","v":0},{"$f":"BA154*Costs!$C$126*c_Explant","v":8.6003645965007786E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ154)","v":7.7200684203341527},0.23832766295684965,{"$f":"(EB154+ED154)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":10.697247301417464},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB154+ED154)","v":14.679690165699908},{"$f":"Costs!$C$127*c_Explant*(BC154+BK154+BN154+BR154+BU154)","v":6.8711972007993005E-2},95.891655535763903,2.1650965340326733,1.1635966028843863,0.58181249254760248,146.26803316519872,0.27172791198752205,39.745107242501071,2.1856455844436104E-4,1.1450183591816413E-2,null,9.7224658080593738E-5,1.4939704053226811E-6,null,null,null,9.0662819870313628E-5,1.6885805312761126E-3,0,1.3546710129893115E-2,3.6810192578960697E-3,0.91476307078003416,4.2419982693837101E-2,0,1.0448417272483655E-2,2.3428879491096708E-2,4.7412739532498357E-3,3.4818821610868565E-3,7.1649364821325349E-4,1.0000000000000016,1.4838523423816648E-3,4.0494295442756532E-2,4.3299821052492462E-4,8.6281823729507316E-6,2.0851580102732304E-7,null,null,null,null,1.0131877072633915E-3,9.4352295652202628E-3,0,0,9.0606129587316115E-4,2.2317637168194942E-2,2.0518102702860594E-4,4.5976346090731353E-4,4.2815104923425223E-3,0,0,1.346542699214816E-4,3.3167349195285592E-3,3.0492971636815621E-5,6.9478710293641274E-5,6.4701493791961221E-4,8.5236929219967408E-2,0.1431955277133401,{"$f":"(LN($CS154)-LN($CS155))/cycle_length*(1-VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1785429374684019E-2},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3264155927977696E-4},{"$f":"(LN($CS154)-LN($CS155))/cycle_length*VLOOKUP($C154,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0122305509692937E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74900463701015296,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ156","v":0.23089987506766205},{"$f":"CT153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I358*($B154-$B153))","v":0.13269395117631991},{"$f":"CU153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":5.8174019915510515E-2},{"$f":"CV153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17428502940493573},{"$f":"CW153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":8.540474556822468E-2},{"$f":"CX153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.11213307974934586},{"$f":"CY153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":4.5894364601952016E-2},{"$f":"CZ153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.15066523111649879},{"$f":"DA153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":6.9568474466461735E-2},{"$f":"DB153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.32828688745341883},{"$f":"DC153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.20832898160541785},{"$f":"DD153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.38155392259065229},{"$f":"DE153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.25746234102607019},{"$f":"DF153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.24181263248407103},{"$f":"DG153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.13544593945636821},{"$f":"DH153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.29289031181268593},{"$f":"DI153*EXP(-VLOOKUP($C154,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I358*($B154-$B153))","v":0.17740730703982865},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU154+Analysis!$D$30*CW154+Analysis!$C$31*CY154+Analysis!$D$31*DA154+Analysis!$C$32*DC154+Analysis!$D$32*DE154+Analysis!$C$33*DG154+Analysis!$D$33*DI154)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT154+Analysis!$D$30*CV154+Analysis!$C$31*CX154+Analysis!$D$31*CZ154+Analysis!$C$32*DB154+Analysis!$D$32*DD154+Analysis!$C$33*DF154+Analysis!$D$33*DH154)","v":0.1881557498237264},4.3445139127560699E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C154,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.2419982693837101E-2,2.3428879491096708E-2,3.4818821610868565E-3,8.523692921996584E-2,4.2419982693837142E-2,4.6253586212105508E-4,1.558808072602616E-3,0.23285891521858468,4.2419982693837011E-2,0.91679656967335443,4.1457139068296817E-2,1.0158322524114421E-2,2.2877572420832302E-2,4.6140869942109955E-3,3.3993085403077076E-3,6.9700077888484066E-4,1.0000000000000016]
[154,38.5,88.5,6.0195281864641507E-2,0,1.3444459389200006E-2,0.92636025874616013,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ157*(Costs!$C$46*(365.2425/4))","v":10.813898169732141},{"$f":"DZ157*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.30198828112816967},{"$f":"DZ157*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.17643630912926331},{"$f":"0","v":0},{"$f":"BA157*Costs!$C$126*c_Explant","v":7.5004567814318551E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ157)","v":6.7184567378176885},0.20784773898478845,{"$f":"(EB157+ED157)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":9.2555510374154046},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB157+ED157)","v":12.701269561570003},{"$f":"Costs!$C$127*c_Explant*(BC157+BK157+BN157+BR157+BU157)","v":5.9451818536070747E-2},81.143680449509787,1.8708934181323014,1.0103588816324762,0.50275317787656271,124.83759014927895,0.2648067122254934,33.057831809584201,1.8810279862487418E-4,9.905261823437584E-3,null,8.417096467593492E-5,1.2979410964577738E-6,null,null,null,7.6201319592534834E-5,1.4192373996921681E-3,0,1.1674272247119553E-2,3.0914256513850519E-3,0.92636025874616013,3.6911385025857446E-2,0,8.8159220946912309E-3,2.0274328900990374E-2,4.0221561017839361E-3,3.0095679377936885E-3,6.0638119272483958E-4,1.0000000000000016,1.2805695493297397E-3,3.5245487203517938E-2,3.7762170754957424E-4,7.5247169192059351E-6,1.8184854098946101E-7,null,null,null,null,8.5488391797446366E-4,7.9610381767167681E-3,0,0,7.8406586725459021E-4,1.931270833557782E-2,1.7755469815796242E-4,3.9003028044775121E-4,3.6321258213361848E-3,0,0,1.1638853777757097E-4,2.8668227729045422E-3,2.6356627111575413E-5,5.880105611808893E-5,5.4758013660675064E-4,7.3639741253841484E-2,0.14200140382653625,{"$f":"(LN($CS157)-LN($CS158))/cycle_length*(1-VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1874189977014427E-2},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3441025634554847E-4},{"$f":"(LN($CS157)-LN($CS158))/cycle_length*VLOOKUP($C157,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.016504930780738E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74636576814230304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ159","v":0.22362774051594372},{"$f":"CT156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I361*($B157-$B156))","v":0.11561275857178835},{"$f":"CU156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":4.790127953140156E-2},{"$f":"CV156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15470110888597358},{"$f":"CW156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":7.2192322937771711E-2},{"$f":"CX156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":9.6582801443582625E-2},{"$f":"CY156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":3.7182919736204974E-2},{"$f":"CZ156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.13241318127256618},{"$f":"DA156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":5.7987863843539766E-2},{"$f":"DB156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.30426282748814215},{"$f":"DC156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.1871600485279506},{"$f":"DD156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.35727833225652023},{"$f":"DE156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.23467092191712061},{"$f":"DF156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.21949039348766414},{"$f":"DG156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.11815619585779398},{"$f":"DH156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.26935175660053562},{"$f":"DI156*EXP(-VLOOKUP($C157,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I361*($B157-$B156))","v":0.15764070909464034},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU157+Analysis!$D$30*CW157+Analysis!$C$31*CY157+Analysis!$D$31*DA157+Analysis!$C$32*DC157+Analysis!$D$32*DE157+Analysis!$C$33*DG157+Analysis!$D$33*DI157)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT157+Analysis!$D$30*CV157+Analysis!$C$31*CX157+Analysis!$D$31*CZ157+Analysis!$C$32*DB157+Analysis!$D$32*DD157+Analysis!$C$33*DF157+Analysis!$D$33*DH157)","v":0.16904618380051964},3.7803416126153136E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C157,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.6911385025857446E-2,2.0274328900990374E-2,3.0095679377936885E-3,7.3639741253839874E-2,3.6911385025857502E-2,4.0327630629516262E-4,1.3449179999515922E-3,0.22565286417884808,3.6911385025857377E-2,0.92810262835061119,3.6078436114687695E-2,8.5772909894787867E-3,1.97972809767437E-2,3.9160092349095361E-3,2.9381953553491154E-3,5.9015897822158286E-4,1.0000000000000016]
[155,38.75,88.75,5.7432543028919508E-2,0,1.2722459016019805E-2,0.92984499795506237,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ158*(Costs!$C$46*(365.2425/4))","v":10.326305698698068},{"$f":"DZ158*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.28837180260141981},{"$f":"DZ158*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.16848089706617742},{"$f":"0","v":0},{"$f":"BA158*Costs!$C$126*c_Explant","v":7.1672710319417729E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ158)","v":6.4155253738533826},0.19861471402224129,{"$f":"(EB158+ED158)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":8.819551329655372},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB158+ED158)","v":12.102952962737618},{"$f":"Costs!$C$127*c_Explant*(BC158+BK158+BN158+BR158+BU158)","v":5.6651347403230176E-2},76.81357147481279,1.7824731523285819,0.96401443854870406,0.47899256746943009,118.48717846951642,0.26253904539857204,31.107510727357077,1.7894008340837568E-4,9.4391103142528014E-3,null,8.0230233522924138E-5,1.2386982920614614E-6,null,null,null,7.1973098747642723E-5,1.3404874621672435E-3,0,1.111197989039105E-2,2.9173285929113956E-3,0.92984499795506237,3.5245487203517938E-2,0,8.3386598842663424E-3,1.9320233052497027E-2,3.8098623680351369E-3,2.8668227729045422E-3,5.7393676371832604E-4,1.0000000000000016,1.2194029964997799E-3,3.3657873010099051E-2,3.6084697298072697E-4,7.1904534843931371E-6,1.7377045398904694E-7,null,null,null,null,8.0860358745805938E-4,7.5300562968082831E-3,0,0,7.4716827165247882E-4,1.8403865683565918E-2,1.6919909727862944E-4,3.6944406190824201E-4,3.4404183061268949E-3,0,0,1.1086817692854967E-4,2.7308480755776493E-3,2.5106520398343446E-5,5.5654905291480017E-5,5.1828185842684598E-4,7.0155002044939324E-2,0.14160341131530885,{"$f":"(LN($CS158)-LN($CS159))/cycle_length*(1-VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1903425269205687E-2},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3499281633453058E-4},{"$f":"(LN($CS158)-LN($CS159))/cycle_length*VLOOKUP($C158,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0179127934973387E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74548371768635302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ160","v":0.22125161988943851},{"$f":"CT157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I362*($B158-$B157))","v":0.11042243241351536},{"$f":"CU157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":4.4897255501744573E-2},{"$f":"CV157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1486749750385167},{"$f":"CW157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":6.8259120374842372E-2},{"$f":"CX157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":9.1894280317799698E-2},{"$f":"CY157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":3.4663429765315897E-2},{"$f":"CZ157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.1268344643076359},{"$f":"DA157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":5.4573103721488866E-2},{"$f":"DB157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.29665204757316077},{"$f":"DC157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.18059302329373356},{"$f":"DD157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.34953467344673678},{"$f":"DE157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.22753129294496174},{"$f":"DF157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.21251733497437011},{"$f":"DG157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.11289810962152154},{"$f":"DH157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.26193372195999926},{"$f":"DI157*EXP(-VLOOKUP($C158,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I362*($B158-$B157))","v":0.15155397737385157},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU158+Analysis!$D$30*CW158+Analysis!$C$31*CY158+Analysis!$D$31*DA158+Analysis!$C$32*DC158+Analysis!$D$32*DE158+Analysis!$C$33*DG158+Analysis!$D$33*DI158)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT158+Analysis!$D$30*CV158+Analysis!$C$31*CX158+Analysis!$D$31*CZ158+Analysis!$C$32*DB158+Analysis!$D$32*DD158+Analysis!$C$33*DF158+Analysis!$D$33*DH158)","v":0.16315025786202933},3.6097258837353589E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C158,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.5245487203517938E-2,1.9320233052497027E-2,2.8668227729045422E-3,7.0155002044937631E-2,3.5245487203517986E-2,3.8532827300976963E-4,1.2805695493297397E-3,0.22329721081084705,3.5245487203517868E-2,0.93150056895493172,3.4451680106808498E-2,8.1147815770276771E-3,1.8865644594773669E-2,3.7098267709473253E-3,2.7988354242410958E-3,5.5866257127175768E-4,1.0000000000000018]
[158,39.5,89.5,4.989948052845139E-2,0,1.0806428103398415E-2,0.9392940913681519,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ161*(Costs!$C$46*(365.2425/4))","v":8.9964871506187851},{"$f":"DZ161*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.25123536842721417},{"$f":"DZ161*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14678397771738388},{"$f":"0","v":0},{"$f":"BA161*Costs!$C$126*c_Explant","v":6.2572021769519065E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ161)","v":5.589335942051151},0.17339548280176514,{"$f":"(EB161+ED161)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.631004617178835},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB161+ED161)","v":10.471926120504586},{"$f":"Costs!$C$127*c_Explant*(BC161+BK161+BN161+BR161+BU161)","v":4.9017178842349705E-2},65.311087885294953,1.5426729372993384,0.8376422356801585,0.41455259510489539,101.47771351329095,0.25585189587004198,25.963265390932467,1.5408745091869487E-4,8.1708848428673781E-3,null,6.9503710803584844E-5,1.0772495850544062E-6,null,null,null,6.0786220312622316E-5,1.1321336390879631E-3,0,9.5884731135752986E-3,2.4532290246071643E-3,0.9392940913681519,3.0702441336301289E-2,0,7.0757286278160941E-3,1.6719098382695155E-2,3.2432087356628662E-3,2.4779408094549476E-3,4.8749073991945365E-4,1.0000000000000018,1.0534191604971734E-3,2.932756483274113E-2,3.1502819620172752E-4,6.2774410225738057E-6,1.5170583868594233E-7,null,null,null,null,6.8613657730868995E-4,6.3895920505074042E-3,0,0,6.4657500808829938E-4,1.5926104004510333E-2,1.4641937009652172E-4,3.1449540512864345E-4,2.9287133305342227E-3,0,0,9.5829007177442417E-5,2.3604109590769896E-3,2.1700843200515424E-5,4.7272195607260415E-5,4.4021854431219322E-4,6.0705908631849811E-2,0.14041023516646245,{"$f":"(LN($CS161)-LN($CS162))/cycle_length*(1-VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.1990106855351553E-2},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3672008567528956E-4},{"$f":"(LN($CS161)-LN($CS162))/cycle_length*VLOOKUP($C161,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0220870556375014E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74283028381850302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ163","v":0.21426411978838106},{"$f":"CT160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I365*($B161-$B160))","v":9.6208168543944678E-2},{"$f":"CU160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":3.6969011065511918E-2},{"$f":"CV160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.13196878458570344},{"$f":"CW160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":5.7699187893632167E-2},{"$f":"CX160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":7.9150657857381582E-2},{"$f":"CY160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":2.8083786275809926E-2},{"$f":"CZ160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.11146934690585482},{"$f":"DA160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":4.5488674753773349E-2},{"$f":"DB160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.27494302765158068},{"$f":"DC160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.16224242418408405},{"$f":"DD160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.32729624255194822},{"$f":"DE160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.20738946933983593},{"$f":"DF160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.19289940726958038},{"$f":"DG160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":9.8486608058946809E-2},{"$f":"DH160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.24088303804313885},{"$f":"DI160*EXP(-VLOOKUP($C161,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I365*($B161-$B160))","v":0.1346679393197901},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU161+Analysis!$D$30*CW161+Analysis!$C$31*CY161+Analysis!$D$31*DA161+Analysis!$C$32*DC161+Analysis!$D$32*DE161+Analysis!$C$33*DG161+Analysis!$D$33*DI161)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT161+Analysis!$D$30*CV161+Analysis!$C$31*CX161+Analysis!$D$31*CZ161+Analysis!$C$32*DB161+Analysis!$D$32*DD161+Analysis!$C$33*DF161+Analysis!$D$33*DH161)","v":0.14675542499717636},3.1444421961189767E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C161,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,3.0702441336301289E-2,1.6719098382695155E-2,2.4779408094549476E-3,6.0705908631848104E-2,3.0702441336301341E-2,3.3631264741234906E-4,1.1059771297163012E-3,0.2163666234200512,3.070244133630123E-2,0.94071595504505567,3.0015003084521211E-2,6.890174437262613E-3,1.632573991411403E-2,3.1592465710661485E-3,2.4191758842659686E-3,4.7470506371608115E-4,1.0000000000000018]
[159,39.75,89.75,4.762035723735103E-2,0,1.0241824040691272E-2,0.94213781872195934,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ162*(Costs!$C$46*(365.2425/4))","v":8.5940046852171292},{"$f":"DZ162*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.2399956668872944},{"$f":"DZ162*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.14021719490048287},{"$f":"0","v":0},{"$f":"BA162*Costs!$C$126*c_Explant","v":5.9813387335806809E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ162)","v":5.3392817072979675},0.16575093599026791,{"$f":"(EB162+ED162)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":7.2715618219219165},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB162+ED162)","v":9.9786675542596512},{"$f":"Costs!$C$127*c_Explant*(BC162+BK162+BN162+BR162+BU162)","v":4.6708433865677398E-2},61.91826093175564,1.470491793183466,0.79940638037459089,0.39515581962035268,96.419316312610249,0.25366091342857205,24.457811848015133,1.4660930340529201E-4,7.7880647683684079E-3,null,6.6264231275562084E-5,1.0284259987026105E-6,null,null,null,5.7500214966040765E-5,1.0709323146437879E-3,0,9.1303992586577957E-3,2.3160254159186938E-3,0.94213781872195934,2.9327564832741126E-2,0,6.704620246709132E-3,1.5932381445532908E-2,3.0752844064694303E-3,2.3604109590769896E-3,4.6191938751270864E-4,1.0000000000000016,1.0034449117180889E-3,2.8016834779376359E-2,3.0113943881374605E-4,6.0006853021935862E-6,1.4501753074000819E-7,null,null,null,null,6.5015003121331053E-4,6.054470215495821E-3,0,0,6.1615043025727381E-4,1.5176701406561388E-2,1.3952960871424603E-4,2.9821170764105285E-4,2.7770726988283773E-3,0,0,9.128379413907671E-5,2.2484556025195294E-3,2.067156241838362E-5,4.4792530099945203E-5,4.1712685741276343E-4,5.7862181278042296E-2,0.14001293561584038,{"$f":"(LN($CS162)-LN($CS163))/cycle_length*(1-VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2018666262234099E-2},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.372891775677183E-4},{"$f":"(LN($CS162)-LN($CS163))/cycle_length*VLOOKUP($C162,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0234623702365524E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.74194337836255297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ164","v":0.21198122229801489},{"$f":"CT161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I366*($B162-$B161))","v":9.1888993221066223E-2},{"$f":"CU161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":3.465058035385106E-2},{"$f":"CV161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12682815201153216},{"$f":"CW161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":5.4555604414571725E-2},{"$f":"CX161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":7.530836372284333E-2},{"$f":"CY161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":2.6180847551027654E-2},{"$f":"CZ161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.10677301735107031},{"$f":"DA161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":4.2809960583973253E-2},{"$f":"DB161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.2680656483480035},{"$f":"DC161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.1565497023555881},{"$f":"DD161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.32020241624560875},{"$f":"DE161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.20107985137897805},{"$f":"DF161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.18677112606010632},{"$f":"DG161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":9.4103841039981817E-2},{"$f":"DH161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.23424904113488149},{"$f":"DI161*EXP(-VLOOKUP($C162,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I366*($B162-$B161))","v":0.12946821887487051},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU162+Analysis!$D$30*CW162+Analysis!$C$31*CY162+Analysis!$D$31*DA162+Analysis!$C$32*DC162+Analysis!$D$32*DE162+Analysis!$C$33*DG162+Analysis!$D$33*DI162)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT162+Analysis!$D$30*CV162+Analysis!$C$31*CX162+Analysis!$D$31*CZ162+Analysis!$C$32*DB162+Analysis!$D$32*DD162+Analysis!$C$33*DF162+Analysis!$D$33*DH162)","v":0.14169330060355242},3.0036319053381094E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C162,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.9327564832741126E-2,1.5932381445532908E-2,2.3604109590769896E-3,5.7862181278040659E-2,2.9327564832741175E-2,3.2145734306298729E-4,1.0534191604971734E-3,0.2141012452655823,2.9327564832741071E-2,0.94348983542449372,2.8672199806058743E-2,6.5301149505093492E-3,1.5557541768698245E-2,2.9960158657713967E-3,2.3044332807982595E-3,4.4985890367192784E-4,1.0000000000000016]
[162,40.5,90.5,4.1403339916503343E-2,0,8.7370572330416583E-3,0.94985960285045667,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ165*(Costs!$C$46*(365.2425/4))","v":7.4955443810788802},{"$f":"DZ165*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.20932012935886463},{"$f":"DZ165*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.12229504705470179},{"$f":"0","v":0},{"$f":"BA165*Costs!$C$126*c_Explant","v":5.2273489289350911E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ165)","v":4.6568304842765391},0.14485686504499795,{"$f":"(EB165+ED165)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":6.2917083841190724},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB165+ED165)","v":8.6340277166038764},{"$f":"Costs!$C$127*c_Explant*(BC165+BK165+BN165+BR165+BU165)","v":4.0414704185608115E-2},52.867701836409253,1.2744619915632676,0.69510080349817704,0.34247798946290137,82.827013821945499,0.24719989939134487,20.474829483670458,1.2631890991438518E-4,6.7461375548933718E-3,null,5.7443046986737321E-5,8.9528775252338077E-7,null,null,null,4.8769516726384229E-5,9.083244551814565E-4,0,7.8878887714548592E-3,1.9498853107137602E-3,0.94985960285045667,2.5575554378213954E-2,0,5.7179763723637159E-3,1.3787562229802253E-2,2.625533934043198E-3,2.0402233084871337E-3,3.9354692663474386E-4,1.0000000000000018,8.6775129831082943E-4,2.443925339101051E-2,2.631786951147625E-4,5.2442567265405771E-6,1.2673705131172007E-7,null,null,null,null,5.5447473237487917E-4,5.1635016399888371E-3,0,0,5.3320418100292653E-4,1.3133611933749024E-2,1.2074611505030277E-4,2.5459920269274664E-4,2.3709347313504514E-3,0,0,7.8901228522728161E-5,1.9434545966320435E-3,1.7867483332362086E-5,3.8162421915106773E-5,3.5538450471963711E-4,5.0140397149544998E-2,0.13882299016195887,{"$f":"(LN($CS165)-LN($CS166))/cycle_length*(1-VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2103369333902026E-2},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3897702184082513E-4},{"$f":"(LN($CS165)-LN($CS166))/cycle_length*VLOOKUP($C165,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0275413544930696E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73927537949470301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ167","v":0.20526849709941489},{"$f":"CT164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I369*($B165-$B164))","v":8.0060469181112648E-2},{"$f":"CU164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.8531759329435108E-2},{"$f":"CV164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11257682786142505},{"$f":"CW164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":4.6115655350976489E-2},{"$f":"CX164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":6.4864826300527159E-2},{"$f":"CY164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":2.1211326522522011E-2},{"$f":"CZ164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":9.3838205382594811E-2},{"$f":"DA164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":3.5683665403465382E-2},{"$f":"DB164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.24844858334580483},{"$f":"DC164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.14064221724754072},{"$f":"DD164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.29983019040659675},{"$f":"DE164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.1832795969849596},{"$f":"DF164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.16952988572161254},{"$f":"DG164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":8.2091437495419348E-2},{"$f":"DH164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.21542327679320189},{"$f":"DI164*EXP(-VLOOKUP($C165,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I369*($B165-$B164))","v":0.11504296057023557},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU165+Analysis!$D$30*CW165+Analysis!$C$31*CY165+Analysis!$D$31*DA165+Analysis!$C$32*DC165+Analysis!$D$32*DE165+Analysis!$C$33*DG165+Analysis!$D$33*DI165)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT165+Analysis!$D$30*CV165+Analysis!$C$31*CX165+Analysis!$D$31*CZ165+Analysis!$C$32*DB165+Analysis!$D$32*DD165+Analysis!$C$33*DF165+Analysis!$D$33*DH165)","v":0.12760669453400825},2.6193634406819995E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C165,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.5575554378213954E-2,1.3787562229802253E-2,2.0402233084871337E-3,5.0140397149543325E-2,2.5575554378213999E-2,2.8086149789355042E-4,9.1073167830004538E-4,0.2074369069667881,2.5575554378213898E-2,0.95102314938286625,2.5007403884612232E-2,5.5723283537336583E-3,1.3463209210138908E-2,2.5586707587476319E-3,1.9918389525595886E-3,3.8339945734337154E-4,1.0000000000000016]
[163,40.75,90.75,3.952156417811812E-2,0,8.2917399066076633E-3,0.95218669591527594,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ166*(Costs!$C$46*(365.2425/4))","v":7.1628449037404671},{"$f":"DZ166*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.20002918341904757},{"$f":"DZ166*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.11686682247652652},{"$f":"0","v":0},{"$f":"BA166*Costs!$C$126*c_Explant","v":4.998641776084755E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ166)","v":4.4501310119762509},0.13851908242790836,{"$f":"(EB166+ED166)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.9953780364535021},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB166+ED166)","v":8.2273775226003885},{"$f":"Costs!$C$127*c_Explant*(BC166+BK166+BN166+BR166+BU166)","v":3.8511330800722082E-2},50.186914102099323,1.2153758499567804,0.66352774595686326,0.32660014993809239,78.772062159606733,0.24508300814354791,19.30569395174696,1.2021137287529059E-4,6.4314962581220507E-3,null,5.4777907875263663E-5,8.5499908924263581E-7,null,null,null,4.6194165045615607E-5,8.6035894169361683E-4,0,7.5138936447010796E-3,1.8415276573140276E-3,0.95218669591527594,2.4439253391010506E-2,0,5.4266803351035991E-3,1.3138856190475565E-2,2.4918075834520657E-3,1.9434545966320433E-3,3.7325198805199922E-4,1.0000000000000018,8.2687115317429374E-4,2.3355582144308371E-2,2.5166409165728373E-4,5.0148098231390748E-6,1.2119204741773751E-7,null,null,null,null,5.2622762504468603E-4,4.9004527100589132E-3,0,0,5.081168764710796E-4,1.2515674314495337E-2,1.1506499950914812E-4,2.4163169852223955E-4,2.2501758849298261E-3,0,0,7.5158907661983701E-5,1.8512756684320752E-3,1.7020020537984412E-5,3.6194412621885416E-5,3.370575754301138E-4,4.7813304084725783E-2,0.13842715533136563,{"$f":"(LN($CS166)-LN($CS167))/cycle_length*(1-VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2131285114292323E-2},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.3953328844525005E-4},{"$f":"(LN($CS166)-LN($CS167))/cycle_length*VLOOKUP($C166,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0288856744389486E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73838361903875305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ168","v":0.20307557668175732},{"$f":"CT165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I370*($B166-$B165))","v":7.6466229647624451E-2},{"$f":"CU165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":2.6742452415872843E-2},{"$f":"CV165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.10819157789327444},{"$f":"CW165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":4.3603169169115025E-2},{"$f":"CX165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":6.1716024403246125E-2},{"$f":"CY165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":1.9774061110825115E-2},{"$f":"CZ165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":8.9884695744842688E-2},{"$f":"DA165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":3.3582343686267148E-2},{"$f":"DB165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.24223393167887527},{"$f":"DC165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.13570739810785168},{"$f":"DD165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.29333166394763938},{"$f":"DE165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.17770349786731268},{"$f":"DF165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.16414403810384276},{"$f":"DG165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":7.8438274371159675E-2},{"$f":"DH165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.20949044995814314},{"$f":"DI165*EXP(-VLOOKUP($C166,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I370*($B166-$B165))","v":0.11060098843386351},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU166+Analysis!$D$30*CW166+Analysis!$C$31*CY166+Analysis!$D$31*DA166+Analysis!$C$32*DC166+Analysis!$D$32*DE166+Analysis!$C$33*DG166+Analysis!$D$33*DI166)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT166+Analysis!$D$30*CV166+Analysis!$C$31*CX166+Analysis!$D$31*CZ166+Analysis!$C$32*DB166+Analysis!$D$32*DD166+Analysis!$C$33*DF166+Analysis!$D$33*DH166)","v":0.12325397784346873},2.5029872628882951E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C166,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.4439253391010506E-2,1.3138856190475565E-2,1.9434545966320433E-3,4.7813304084724062E-2,2.4439253391010544E-2,2.6854968889261481E-4,8.6775129831082943E-4,0.20525876779502375,2.4439253391010454E-2,0.95329379625202404,2.3897417767659437E-2,5.289398568409898E-3,1.282977265739702E-2,2.4285848299692289E-3,1.8973651325320594E-3,3.6366479201004872E-4,1.0000000000000018]
[166,41.5,91.5,3.4386248062234323E-2,0,7.1002896888112321E-3,0.95851346224895628,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ169*(Costs!$C$46*(365.2425/4))","v":6.2541990347864864},{"$f":"DZ169*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.1746543925885157},{"$f":"DZ169*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":0.10204162984871731},{"$f":"0","v":0},{"$f":"BA169*Costs!$C$126*c_Explant","v":4.3731253218472946E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ169)","v":3.8856076675960547},0.1211851807070296,{"$f":"(EB169+ED169)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":5.1875682271565369},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB169+ED169)","v":7.1188308676379242},{"$f":"Costs!$C$127*c_Explant*(BC169+BK169+BN169+BR169+BU169)","v":3.3322637850094788E-2},43.008686860159003,1.0547133463023062,0.57736119019884946,0.28342634671923911,67.845328634769217,0.23884048250371492,16.204211026751388,1.0363412530798601E-4,5.5747856791105105E-3,null,4.7517772713891536E-5,7.4506454252523051E-7,null,null,null,3.9325594862234863E-5,7.3243291969308133E-4,0,6.498441156230229E-3,1.5520908212760269E-3,0.95851346224895628,2.1336133805559342E-2,0,4.6488781716737997E-3,1.1370287550318024E-2,2.1325901907292282E-3,1.6798267063569529E-3,3.1882132640820369E-4,1.0000000000000018,7.1580232041556959E-4,2.0395666657783616E-2,2.2017153081295443E-4,4.3872701434098904E-6,1.0602640379326105E-7,null,null,null,null,4.5080380054398082E-4,4.1980743711298191E-3,0,0,4.3972130533201923E-4,1.0830989682732082E-2,9.957656225392183E-5,2.0679822690156886E-4,1.9257919638276592E-3,0,0,6.4963668577599514E-5,1.6001517679138278E-3,1.4711269865525526E-5,3.091624695932689E-5,2.8790507944887681E-4,4.1486537751045556E-2,0.13724277940709584,{"$f":"(LN($CS169)-LN($CS170))/cycle_length*(1-VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2214102934930421E-2},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4118356607417951E-4},{"$f":"(LN($CS169)-LN($CS170))/cycle_length*VLOOKUP($C169,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0328738720319025E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73570105517090301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ171","v":0.19662801066592259},{"$f":"CT168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I373*($B169-$B168))","v":6.6623019879773898E-2},{"$f":"CU168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.2020099184969371E-2},{"$f":"CV168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.6034393369065274E-2},{"$f":"CW168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":3.6857601399355899E-2},{"$f":"CX168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":5.3157431724430777E-2},{"$f":"CY168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":1.6020645094873956E-2},{"$f":"CZ168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":7.8995787037875839E-2},{"$f":"DA168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":2.7992109761800468E-2},{"$f":"DB168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.22450723371228692},{"$f":"DC168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.12191776208830106},{"$f":"DD168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.274669034933963},{"$f":"DE168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.16197259570554676},{"$f":"DF168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.14899155243446513},{"$f":"DG168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":6.8425588441738641E-2},{"$f":"DH168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I373*($B169-$B168))","v":0.192654445748104},{"$f":"DI168*EXP(-VLOOKUP($C169,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I373*($B169-$B168))","v":9.827790373576914E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU169+Analysis!$D$30*CW169+Analysis!$C$31*CY169+Analysis!$D$31*DA169+Analysis!$C$32*DC169+Analysis!$D$32*DE169+Analysis!$C$33*DG169+Analysis!$D$33*DI169)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT169+Analysis!$D$30*CV169+Analysis!$C$31*CX169+Analysis!$D$31*CZ169+Analysis!$C$32*DB169+Analysis!$D$32*DD169+Analysis!$C$33*DF169+Analysis!$D$33*DH169)","v":0.11113249028732669},2.185176048554701E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C169,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.1336133805559342E-2,1.1370287550318024E-2,1.6798267063569529E-3,4.1486537751043717E-2,2.1336133805559383E-2,2.3488236605540295E-4,7.5099431257042934E-4,0.19885167706145634,2.1336133805559293E-2,0.95946796503332132,2.086590023167148E-2,4.533562036808287E-3,1.1102832251596757E-2,2.0790323716073011E-3,1.6399892371353902E-3,3.1071883786130305E-4,1.000000000000002]
[167,41.75,91.75,3.2831195378572937E-2,0,6.7463368037425503E-3,0.96042246781768625,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ170*(Costs!$C$46*(365.2425/4))","v":5.9787897918844957},{"$f":"DZ170*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.16696333034940797},{"$f":"DZ170*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":9.7548135499591598E-2},{"$f":"0","v":0},{"$f":"BA170*Costs!$C$126*c_Explant","v":4.1832574966293438E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ170)","v":3.71450146199009},0.1159236880636474,{"$f":"(EB170+ED170)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.9432667995464072},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB170+ED170)","v":6.7835792684830949},{"$f":"Costs!$C$127*c_Explant*(BC170+BK170+BN170+BR170+BU170)","v":3.1753446295088424E-2},40.87450436686381,1.0062291860605319,0.55126721162199643,0.27039750958614228,64.576556771210605,0.23679517695028779,15.291417187479119,9.8642478845653337E-5,5.3159673296574164E-3,null,4.5323361018754902E-5,7.1177537572092715E-7,null,null,null,3.7291874680349084E-5,6.9455520631390489E-4,0,6.1924920258917991E-3,1.4663522450342947E-3,0.96042246781768625,2.0395666657783616E-2,0,4.4182459019427734E-3,1.0835376952875493E-2,2.0254745524853745E-3,1.600151767913828E-3,3.0261634931440235E-4,1.0000000000000018,6.8231941223824053E-4,1.949843668293513E-2,2.1061235135804137E-4,4.1967881929815864E-6,1.0142305922334077E-7,null,null,null,null,4.2843928594853863E-4,3.989806615994235E-3,0,0,4.1903479365828578E-4,1.0321450136221488E-2,9.4892022995719084E-5,1.9641117543778795E-4,1.8290633770475866E-3,0,0,6.1882412472209357E-5,1.5242558477419881E-3,1.4013507699630493E-5,2.9344843065345392E-5,2.7327150624905695E-4,3.9577532182315488E-2,0.1368491946560173,{"$f":"(LN($CS170)-LN($CS171))/cycle_length*(1-VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2241405053113891E-2},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4172760447694627E-4},{"$f":"(LN($CS170)-LN($CS171))/cycle_length*VLOOKUP($C170,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0341886402929234E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73480443971495302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ172","v":0.19452190312111511},{"$f":"CT169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I374*($B170-$B169))","v":6.363204200590529E-2},{"$f":"CU169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.0639156802340228E-2},{"$f":"CV169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.2293527433657721E-2},{"$f":"CW169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":3.4849515132172972E-2},{"$f":"CX169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":5.0576954269778145E-2},{"$f":"CY169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":1.4935096812757584E-2},{"$f":"CZ169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":7.5667605258155066E-2},{"$f":"DA169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":2.6343724499591555E-2},{"$f":"DB169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.21889144699521879},{"$f":"DC169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.11763994197428471},{"$f":"DD169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.26871585193876812},{"$f":"DE169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.15704474087143352},{"$f":"DF169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.14425819350880248},{"$f":"DG169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":6.5380571274569782E-2},{"$f":"DH169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I374*($B170-$B169))","v":0.18734867989660361},{"$f":"DI169*EXP(-VLOOKUP($C170,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I374*($B170-$B169))","v":9.4483254260029945E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU170+Analysis!$D$30*CW170+Analysis!$C$31*CY170+Analysis!$D$31*DA170+Analysis!$C$32*DC170+Analysis!$D$32*DE170+Analysis!$C$33*DG170+Analysis!$D$33*DI170)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT170+Analysis!$D$30*CV170+Analysis!$C$31*CX170+Analysis!$D$31*CZ170+Analysis!$C$32*DB170+Analysis!$D$32*DD170+Analysis!$C$33*DF170+Analysis!$D$33*DH170)","v":0.1073841294714443},2.0888565229789571E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C170,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,2.0395666657783616E-2,1.0835376952875493E-2,1.600151767913828E-3,3.9577532182313746E-2,2.0395666657783657E-2,2.2466482736015756E-4,7.1580232041556959E-4,0.19675781234798848,2.0395666657783567E-2,0.96133118377909643,1.9947051670359373E-2,4.3093324346475254E-3,1.0580511938644982E-2,1.9747656877939519E-3,1.5622038078279082E-3,2.9495068163154487E-4,1.0000000000000016]
[170,42.5,92.5,2.8585664293489868E-2,0,5.7960527482780709E-3,0.96561828295823371,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ173*(Costs!$C$46*(365.2425/4))","v":5.2260778973420825},{"$f":"DZ173*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.14594314247175372},{"$f":"DZ173*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.5267114684870166E-2},{"$f":"0","v":0},{"$f":"BA173*Costs!$C$126*c_Explant","v":3.6636186546467199E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ173)","v":3.2468567495885443},0.10152379729137587,{"$f":"(EB173+ED173)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.2772870316400073},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB173+ED173)","v":5.8696640925485122},{"$f":"Costs!$C$127*c_Explant*(BC173+BK173+BN173+BR173+BU173)","v":2.7475727921123121E-2},35.140620007782694,0.87425142811565881,0.48002288180121622,0.23493197393737852,55.746558031671682,0.23076375121131876,12.864284848508028,8.5089280473291468E-5,4.6109632754432412E-3,null,3.9343106812731802E-5,6.2088125496805493E-7,null,null,null,3.1849479801576107E-5,5.9319147144487735E-4,0,5.361057495230687E-3,1.2371377380589899E-3,0.96561828295823371,1.7825530102544285E-2,0,3.8000028560700684E-3,9.3770415894388944E-3,1.7370096767153175E-3,1.3830926015066865E-3,2.5904021549268445E-4,1.0000000000000016,5.9129145108390252E-4,1.7046024001299849E-2,1.8445035715732261E-4,3.6754685853780648E-6,8.8824417832602211E-8,null,null,null,null,3.6848798061266325E-4,3.431514875457405E-3,0,0,3.6263682423276765E-4,8.9322842769197722E-3,8.2120488286354729E-5,1.6843860710658376E-4,1.5685710696087339E-3,0,0,5.3488118170992794E-5,1.3174918955117369E-3,1.2112587823956764E-5,2.5119245832116383E-5,2.3392096966056805E-4,3.4381717041767935E-2,0.13567275272615476,{"$f":"(LN($CS173)-LN($CS174))/cycle_length*(1-VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2322424332337252E-2},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4334204328956114E-4},{"$f":"(LN($CS173)-LN($CS174))/cycle_length*VLOOKUP($C173,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0380902268342249E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73210731084710301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ175","v":0.18833012752937706},{"$f":"CT172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I377*($B173-$B172))","v":5.5440928879141337E-2},{"$f":"CU172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.6994562533536196E-2},{"$f":"CV172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.1922762303418453E-2},{"$f":"CW172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.9458169261060686E-2},{"$f":"CX172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":4.3563094340924161E-2},{"$f":"CY172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":1.2100189442814381E-2},{"$f":"CZ172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":6.6500998652846172E-2},{"$f":"DA172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":2.1958456342901139E-2},{"$f":"DB172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.20287295387387666},{"$f":"DC172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.10568619439821511},{"$f":"DD172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.25161935377237038},{"$f":"DE172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.14314262029802174},{"$f":"DF172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.13094141249693544},{"$f":"DG172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":5.7034707838554528E-2},{"$f":"DH172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I377*($B173-$B172))","v":0.17229213118942047},{"$f":"DI172*EXP(-VLOOKUP($C173,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I377*($B173-$B172))","v":8.3955996219346435E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU173+Analysis!$D$30*CW173+Analysis!$C$31*CY173+Analysis!$D$31*DA173+Analysis!$C$32*DC173+Analysis!$D$32*DE173+Analysis!$C$33*DG173+Analysis!$D$33*DI173)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT173+Analysis!$D$30*CV173+Analysis!$C$31*CX173+Analysis!$D$31*CZ173+Analysis!$C$32*DB173+Analysis!$D$32*DD173+Analysis!$C$33*DF173+Analysis!$D$33*DH173)","v":9.6937844547143798E-2},1.8256316625986521E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C173,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7825530102544285E-2,9.3770415894388944E-3,1.3830926015066865E-3,3.4381717041766291E-2,1.7825530102544323E-2,1.9670571289950555E-4,6.201430537369413E-4,0.19059918447920285,1.7825530102544236E-2,0.96640301407175322,1.7435777051922067E-2,3.7079840443423979E-3,9.1565006674720218E-3,1.6938950295141194E-3,1.3502922485092116E-3,2.5253688648860462E-4,1.0000000000000016]
[171,42.75,92.75,2.7299475642316738E-2,0,5.5127791724121746E-3,0.96718774518527273,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ174*(Costs!$C$46*(365.2425/4))","v":4.9977646585902944},{"$f":"DZ174*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.13956728046091643},{"$f":"DZ174*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":8.1542024570422422E-2},{"$f":"0","v":0},{"$f":"BA174*Costs!$C$126*c_Explant","v":3.5057790642692273E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ174)","v":3.105010341091901},9.7149850085458594E-2,{"$f":"(EB174+ED174)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":4.0758774196539873},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB174+ED174)","v":5.5932723613826045},{"$f":"Costs!$C$127*c_Explant*(BC174+BK174+BN174+BR174+BU174)","v":2.6182030616671757E-2},33.430186210363267,0.8343809305040859,0.45843813725015808,0.2242178310666697,53.098646866279132,0.22878761057998823,12.148312541566582,8.1006736819974016E-5,4.3978857730166444E-3,null,3.7534779493313731E-5,5.9333919887564095E-7,null,null,null,3.0232645062077488E-5,5.6307818280777635E-4,0,5.1103314563986611E-3,1.169180523181201E-3,0.96718774518527273,1.7046024001299849E-2,0,3.6159652326147279E-3,8.9359597455051492E-3,1.6507803823129213E-3,1.3174918955117371E-3,2.4603355748452485E-4,1.0000000000000016,5.6383218011900869E-4,1.6302086018060571E-2,1.7650368705786562E-4,3.5171184647328366E-6,8.4997597672585001E-8,null,null,null,null,3.5064176975640446E-4,3.2653234628583234E-3,0,0,3.4557893688255936E-4,8.5121231438134055E-3,7.8257664809184638E-5,1.6007691376910697E-4,1.4907034685438143E-3,0,0,5.0951152597945836E-5,1.2550026605942467E-3,1.1538082319544556E-5,2.3857984373775552E-5,2.2217557311074928E-4,3.2812254814728915E-2,0.13528220690170301,{"$f":"(LN($CS174)-LN($CS175))/cycle_length*(1-VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.234914067238181E-2},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4387440912535219E-4},{"$f":"(LN($CS174)-LN($CS175))/cycle_length*VLOOKUP($C174,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0393767862031781E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.73120584039115299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ176","v":0.18630775134759803},{"$f":"CT173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I378*($B174-$B173))","v":5.2951960473273912E-2},{"$f":"CU173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.5928785695763333E-2},{"$f":"CV173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":7.8731592347696472E-2},{"$f":"CW173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.7853220949081818E-2},{"$f":"CX173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":4.1448364957751269E-2},{"$f":"CY173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":1.1280288634504691E-2},{"$f":"CZ173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":6.3699236427937664E-2},{"$f":"DA173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":2.0665377824543404E-2},{"$f":"DB173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.19779832344536524},{"$f":"DC173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.10197790349435912},{"$f":"DD173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.24616575009804381},{"$f":"DE173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.13878764870340968},{"$f":"DF173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.12678149407569567},{"$f":"DG173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":5.4496597923128186E-2},{"$f":"DH173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I378*($B174-$B173))","v":0.16754715007778656},{"$f":"DI173*EXP(-VLOOKUP($C174,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I378*($B174-$B173))","v":8.0714335938359458E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU174+Analysis!$D$30*CW174+Analysis!$C$31*CY174+Analysis!$D$31*DA174+Analysis!$C$32*DC174+Analysis!$D$32*DE174+Analysis!$C$33*DG174+Analysis!$D$33*DI174)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT174+Analysis!$D$30*CV174+Analysis!$C$31*CX174+Analysis!$D$31*CZ174+Analysis!$C$32*DB174+Analysis!$D$32*DD174+Analysis!$C$33*DF174+Analysis!$D$33*DH174)","v":9.3705024125088701E-2},1.74579723347177E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C174,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.7046024001299849E-2,8.9359597455051492E-3,1.3174918955117371E-3,3.2812254814727271E-2,1.7046024001299887E-2,1.8821465016053329E-4,5.9129145108390252E-4,0.18858670245924228,1.70460240012998E-2,0.9679352146540221,1.6674055009680212E-2,3.5288961912654584E-3,8.7258000038916445E-3,1.6099132566317965E-3,1.286247278052992E-3,2.3987360645740934E-4,1.0000000000000018]
[174,43.5,93.5,2.3786446855170999E-2,0,4.749922299356165E-3,0.97146363084547449,1.0000000000000016,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ177*(Costs!$C$46*(365.2425/4))","v":4.3733240943428235},{"$f":"DZ177*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.12212919017155051},{"$f":"DZ177*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":7.1353840189808143E-2},{"$f":"0","v":0},{"$f":"BA177*Costs!$C$126*c_Explant","v":3.0735038524145445E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ177)","v":2.717058018036226},8.5170922931902732E-2,{"$f":"(EB177+ED177)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.5268201332428171},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB177+ED177)","v":4.8398083513780934},{"$f":"Costs!$C$127*c_Explant*(BC177+BK177+BN177+BR177+BU177)","v":2.2655305982214415E-2},28.821089263031194,0.72574440058493306,0.39947951295045586,0.19502463378402574,45.93039270515019,0.22296014609789258,10.240647067873866,6.9917991774516369E-5,3.8172354469549218E-3,null,3.2604645782371224E-5,5.180879943773549E-7,null,null,null,2.5892933428388954E-5,4.8225174715884104E-4,0,4.4284208530934168E-3,9.8736136038866224E-4,0.97146363084547449,1.4914247761882687E-2,0,3.1208797771077562E-3,7.7334238034900277E-3,1.4180632640127574E-3,1.1387752897982827E-3,2.1097925823565207E-4,1.0000000000000016,4.8913269922815777E-4,1.4267216955105714E-2,1.5474014539783928E-4,3.0834450638742681E-6,7.4517087102043756E-8,null,null,null,null,3.0263311117367504E-4,2.8182466659340813E-3,0,0,2.9907345742203608E-4,7.3666240239854295E-3,6.7726322082562208E-5,1.3751023047321305E-4,1.2805530335395444E-3,0,0,4.403967399188104E-5,1.0847626641078622E-3,9.9729516985394913E-6,2.0458753259679003E-5,1.9052050497597308E-4,2.8536369154527164E-2,0.1341160588273258,{"$f":"(LN($CS177)-LN($CS178))/cycle_length*(1-VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2428442170956107E-2},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4545461840916853E-4},{"$f":"(LN($CS177)-LN($CS178))/cycle_length*VLOOKUP($C177,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0431956508303184E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72849414652330313,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ179","v":0.18036264625913387},{"$f":"CT176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I381*($B177-$B176))","v":4.6135654020618193E-2},{"$f":"CU176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.3115978873674406E-2},{"$f":"CV176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":6.9884743871191882E-2},{"$f":"CW176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":2.3544227059454505E-2},{"$f":"CX176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":3.5700430344231156E-2},{"$f":"CY176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1391191606163668E-3},{"$f":"CZ176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":5.5982514861273244E-2},{"$f":"DA176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":1.7225347037653344E-2},{"$f":"DB176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.18332342674649271},{"$f":"DC176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":9.1615622654618478E-2},{"$f":"DD176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.23050395618147182},{"$f":"DE176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1265017063937933},{"$f":"DF176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.1150780244016469},{"$f":"DG176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":4.7540079264338828E-2},{"$f":"DH176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I381*($B177-$B176))","v":0.154081980068112},{"$f":"DI176*EXP(-VLOOKUP($C177,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I381*($B177-$B176))","v":7.17212011372758E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU177+Analysis!$D$30*CW177+Analysis!$C$31*CY177+Analysis!$D$31*DA177+Analysis!$C$32*DC177+Analysis!$D$32*DE177+Analysis!$C$33*DG177+Analysis!$D$33*DI177)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT177+Analysis!$D$30*CV177+Analysis!$C$31*CX177+Analysis!$D$31*CZ177+Analysis!$C$32*DB177+Analysis!$D$32*DD177+Analysis!$C$33*DF177+Analysis!$D$33*DH177)","v":8.4688698807569768E-2},1.5274677825176039E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C177,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4914247761882687E-2,7.7334238034900277E-3,1.1387752897982827E-3,2.8536369154525509E-2,1.491424776188272E-2,1.6496413065244299E-4,5.1281690290026229E-4,0.18266797215372121,1.4914247761882642E-2,0.97211005480824886,1.4590732358494202E-2,3.0469332942198385E-3,7.551565636269666E-3,1.3832085683609832E-3,1.1117689769530724E-3,2.0573635745508234E-4,1.0000000000000016]
[175,43.75,93.75,2.272168708826288E-2,0,4.521834140715642E-3,0.97275647877102323,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ178*(Costs!$C$46*(365.2425/4))","v":4.183778530164326},{"$f":"DZ178*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.11683595194946804},{"$f":"DZ178*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":6.8261271790275441E-2},{"$f":"0","v":0},{"$f":"BA178*Costs!$C$126*c_Explant","v":2.942108797378858E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ178)","v":2.5992971835257941},8.1529789345137951E-2,{"$f":"(EB178+ED178)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":3.3607698937618298},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB178+ED178)","v":4.611939816713277},{"$f":"Costs!$C$127*c_Explant*(BC178+BK178+BN178+BR178+BU178)","v":2.1588722260758791E-2},27.442156639346408,0.69289360748070739,0.38160881415009557,0.18619685104191605,43.776278159503782,0.22105083147824955,9.676782686181447,6.6576571473231835E-5,3.6416663329769715E-3,null,3.1113213579913926E-5,4.9527048325336526E-7,null,null,null,2.4599895535877018E-5,4.581691230509527E-4,0,4.2226204071002006E-3,9.3341375200652402E-4,0.97275647877102323,1.4267216955105714E-2,0,2.9729868113319204E-3,7.3697074690493025E-3,1.3483538727092086E-3,1.0847626641078622E-3,2.0049345667451257E-4,1.0000000000000018,4.6658407270768501E-4,1.3649485061013687E-2,1.4812486495665604E-4,2.9516250131042035E-6,7.1331414582655143E-8,null,null,null,null,2.8829186397737281E-4,2.6846949473545477E-3,0,0,2.850075140021285E-4,7.0201589193576719E-3,6.454103568950241E-5,1.3075047954561823E-4,1.2176033931635903E-3,0,0,4.1950852388390702E-5,1.0333118816187375E-3,9.4999301007339462E-6,1.9441940381184115E-5,1.8105151629332845E-4,2.7243521228978523E-2,0.13372933426658129,{"$f":"(LN($CS178)-LN($CS179))/cycle_length*(1-VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2454598726500002E-2},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4597582964283013E-4},{"$f":"(LN($CS178)-LN($CS179))/cycle_length*VLOOKUP($C178,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0444552530639486E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72758782106735309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ180","v":0.17842100305661249},{"$f":"CT177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I382*($B178-$B177))","v":4.4064437185639169E-2},{"$f":"CU177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.2293438931225406E-2},{"$f":"CV177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.716249563718947E-2},{"$f":"CW177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":2.2261483819674532E-2},{"$f":"CX177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":3.3967386579019515E-2},{"$f":"CY177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.519858509992595E-3},{"$f":"CZ177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":5.3623908245265889E-2},{"$f":"DA177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":1.6210989476364752E-2},{"$f":"DB177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.17873780494791075},{"$f":"DC177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":8.8401036472613118E-2},{"$f":"DD177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.22550800812131047},{"$f":"DE177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.12265301802363528},{"$f":"DF177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.111422074886061},{"$f":"DG177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":4.5424491210437894E-2},{"$f":"DH177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I382*($B178-$B177))","v":0.14983851241802781},{"$f":"DI177*EXP(-VLOOKUP($C178,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I382*($B178-$B177))","v":6.8951943675021818E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU178+Analysis!$D$30*CW178+Analysis!$C$31*CY178+Analysis!$D$31*DA178+Analysis!$C$32*DC178+Analysis!$D$32*DE178+Analysis!$C$33*DG178+Analysis!$D$33*DI178)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT178+Analysis!$D$30*CV178+Analysis!$C$31*CX178+Analysis!$D$31*CZ178+Analysis!$C$32*DB178+Analysis!$D$32*DD178+Analysis!$C$33*DF178+Analysis!$D$33*DH178)","v":8.1896245877620025E-2},1.461201033605593E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C178,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.4267216955105714E-2,7.3697074690493025E-3,1.0847626641078622E-3,2.7243521228976775E-2,1.4267216955105744E-2,1.5789810754881557E-4,4.8913269922815777E-4,0.18073405449502652,1.4267216955105669E-2,0.97337249213252441,1.3958351008059701E-2,2.9029033118215621E-3,7.1964090067100396E-3,1.3152848164884419E-3,1.0590372728632997E-3,1.9552245153428747E-4,1.0000000000000018]
[178,44.5,94.5,1.9812167697455123E-2,0,3.905937357780775E-3,0.97628189494476592,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ181*(Costs!$C$46*(365.2425/4))","v":3.6649966720329794},{"$f":"DZ181*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":0.10234848044210097},{"$f":"DZ181*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.9796983070772622E-2},{"$f":"0","v":0},{"$f":"BA181*Costs!$C$126*c_Explant","v":2.5820115528962424E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ181)","v":2.2769884826749096},7.1551010683863395E-2,{"$f":"(EB181+ED181)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.9081018690463796},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB181+ED181)","v":3.9907495082624589},{"$f":"Costs!$C$127*c_Explant*(BC181+BK181+BN181+BR181+BU181)","v":1.868110728327645E-2},23.716634776859049,0.60330486843902809,0.33277340274130601,0.16212224432267147,37.933869521387756,0.21542043101245659,8.1717305222676409,5.7497565810928894E-5,3.1630273784057175E-3,null,2.7045329832045519E-5,4.328867163142523E-7,null,null,null,2.1120189889880402E-5,3.9336016148538164E-4,0,3.6624835121402684E-3,7.8897377676127238E-4,0.97628189494476592,1.2496463648184295E-2,0,2.573877498330017E-3,6.3780884772964919E-3,1.1598803703113916E-3,9.376155719743348E-4,1.721794891393662E-4,1.0000000000000018,4.0520356500977034E-4,1.1958611888329671E-2,1.2999523094795734E-4,2.5903630383901118E-6,6.260085850697731E-8,null,null,null,null,2.4959005496245164E-4,2.3242874433675653E-3,0,0,2.4665879190377034E-4,6.0755728636975861E-3,5.585682169513575E-5,1.1247411951956488E-4,1.0474062507918268E-3,0,0,3.6260256513622716E-5,8.9314404244234967E-4,8.2112730183624511E-6,1.6696322255268102E-5,1.5548316688409808E-4,2.3718105055235895E-2,0.13257580574199324,{"$f":"(LN($CS181)-LN($CS182))/cycle_length*(1-VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2532257792762478E-2},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4752331083406496E-4},{"$f":"(LN($CS181)-LN($CS182))/cycle_length*VLOOKUP($C181,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0481950242720379E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72486156219950304,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ183","v":0.17271369817202822},{"$f":"CT180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I385*($B181-$B180))","v":3.8392188135054683E-2},{"$f":"CU180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.0122584884147504E-2},{"$f":"CV180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":5.961563414882913E-2},{"$f":"CW180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.8817551861917341E-2},{"$f":"CX180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":2.9256891551112444E-2},{"$f":"CY180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.9026604440102337E-3},{"$f":"CZ180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":4.7127742946436818E-2},{"$f":"DA180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":1.3512451692147993E-2},{"$f":"DB180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.16565775847563177},{"$f":"DC180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":7.9418341839122816E-2},{"$f":"DD180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.21116052091675042},{"$f":"DE180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.11179536665756168},{"$f":"DF180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.10113646590222911},{"$f":"DG180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":3.9626031623709881E-2},{"$f":"DH180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I385*($B181-$B180))","v":0.13779652278842938},{"$f":"DI180*EXP(-VLOOKUP($C181,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I385*($B181-$B180))","v":6.1269366384913697E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU181+Analysis!$D$30*CW181+Analysis!$C$31*CY181+Analysis!$D$31*DA181+Analysis!$C$32*DC181+Analysis!$D$32*DE181+Analysis!$C$33*DG181+Analysis!$D$33*DI181)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT181+Analysis!$D$30*CV181+Analysis!$C$31*CX181+Analysis!$D$31*CZ181+Analysis!$C$32*DB181+Analysis!$D$32*DD181+Analysis!$C$33*DF181+Analysis!$D$33*DH181)","v":7.4102191509128598E-2},1.279846353819347E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C181,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.2496463648184295E-2,6.3780884772964919E-3,9.376155719743348E-4,2.3718105055234084E-2,1.2496463648184323E-2,1.3853649336571927E-4,4.2467151536096934E-4,0.17504687735874266,1.249646364818425E-2,0.97681533649984809,1.2227537768256984E-2,2.5140800863227698E-3,6.2281258520162346E-3,1.1316030218284307E-3,9.1537980720834229E-4,1.6793696452091335E-4,1.000000000000002]
[179,44.75,94.75,1.8929919157508E-2,0,3.7213027875634529E-3,0.97734877805493037,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ182*(Costs!$C$46*(365.2425/4))","v":3.5074066966757056},{"$f":"DZ182*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":9.7947632104692178E-2},{"$f":"DZ182*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.7225792444469764E-2},{"$f":"0","v":0},{"$f":"BA182*Costs!$C$126*c_Explant","v":2.4724786075018251E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ182)","v":2.179081010722284},6.8515705540724101E-2,{"$f":"(EB182+ED182)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.771201447971599},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB182+ED182)","v":3.8028828816149343},{"$f":"Costs!$C$127*c_Explant*(BC182+BK182+BN182+BR182+BU182)","v":1.7801753474426928E-2},22.599189909667714,0.57619020001402843,0.3179642874536831,0.15483589354201258,36.174967997301287,0.21357568258768075,7.7260934826111294,5.4760729717792462E-5,3.0182398072582418E-3,null,2.5814199540642802E-5,4.1395794835042219E-7,null,null,null,2.0080732923772103E-5,3.7400044160704014E-4,0,3.4933098689958397E-3,7.4608603976106811E-4,0.97734877805493037,1.1958611888329671E-2,0,2.4542826743155226E-3,6.0781632267359765E-3,1.1033256733454695E-3,8.9314404244234967E-4,1.6369443990246052E-4,1.0000000000000018,3.8666286348917932E-4,1.144492797270393E-2,1.2448063109382978E-4,2.4804758099935375E-6,5.994523273768239E-8,null,null,null,null,2.3799289125968432E-4,2.2162897830558382E-3,0,0,2.3505983083133786E-4,5.7898732030657917E-3,5.3230192838847325E-5,1.069899851995486E-4,9.9633568814592099E-4,0,0,3.4540416190378735E-5,8.5078181761692967E-4,7.821808635041294E-6,1.5873523226653704E-5,1.4782091667580683E-4,2.2651221945071451E-2,0.13219366860495008,{"$f":"(LN($CS182)-LN($CS183))/cycle_length*(1-VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2557878835481393E-2},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.4803385111758254E-4},{"$f":"(LN($CS182)-LN($CS183))/cycle_length*VLOOKUP($C182,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0494288382037892E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72395038174355297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ184","v":0.17084987278731037},{"$f":"CT181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I386*($B182-$B181))","v":3.6668606924707782E-2},{"$f":"CU181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.4877691019451364E-3},{"$f":"CV181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.7293402631751561E-2},{"$f":"CW181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.7792328677519398E-2},{"$f":"CX181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":2.7836643307513367E-2},{"$f":"CY181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":6.4349407521592916E-3},{"$f":"CZ181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":4.514219787783099E-2},{"$f":"DA181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":1.2716737242069566E-2},{"$f":"DB181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.16151402277391752},{"$f":"DC181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":7.6631730812788887E-2},{"$f":"DD181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.20658382291844754},{"$f":"DE181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.10839410402041517},{"$f":"DF181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I386*($B182-$B181))","v":9.7923430090693125E-2},{"$f":"DG181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":3.7862627766924527E-2},{"$f":"DH181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I386*($B182-$B181))","v":0.13400156190794046},{"$f":"DI181*EXP(-VLOOKUP($C182,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I386*($B182-$B181))","v":5.8903669110209216E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU182+Analysis!$D$30*CW182+Analysis!$C$31*CY182+Analysis!$D$31*DA182+Analysis!$C$32*DC182+Analysis!$D$32*DE182+Analysis!$C$33*DG182+Analysis!$D$33*DI182)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT182+Analysis!$D$30*CV182+Analysis!$C$31*CX182+Analysis!$D$31*CZ182+Analysis!$C$32*DB182+Analysis!$D$32*DD182+Analysis!$C$33*DF182+Analysis!$D$33*DH182)","v":7.1686407531083976E-2},1.2247613607264986E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C182,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.1958611888329671E-2,6.0781632267359765E-3,8.9314404244234967E-4,2.2651221945069633E-2,1.1958611888329695E-2,1.3264819484485441E-4,4.0520356500977034E-4,0.17318877950413564,1.1958611888329626E-2,0.9778573378100287,1.17017699305168E-2,2.3975265442325953E-3,5.935258452805881E-3,1.0764757497814877E-3,8.7196293002963967E-4,1.5966858260665432E-4,1.0000000000000018]
[182,45.5,95.5,1.6518039910612414E-2,0,3.2215668577577974E-3,0.98026039323163172,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ185*(Costs!$C$46*(365.2425/4))","v":3.0757766873500336},{"$f":"DZ185*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.589395797592754E-2},{"$f":"DZ185*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":5.0183447070069276E-2},{"$f":"0","v":0},{"$f":"BA185*Costs!$C$126*c_Explant","v":2.1720900016134602E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ185)","v":1.910917995047225},6.0191533510928069E-2,{"$f":"(EB185+ED185)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.3979956649801539},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB185+ED185)","v":3.2907375503916478},{"$f":"Costs!$C$127*c_Explant*(BC185+BK185+BN185+BR185+BU185)","v":1.5404526838078707E-2},19.573235347155752,0.50218496170876303,0.27747709073987809,0.13494894093590029,31.396668603720492,0.20813568213763925,6.5347670366847659,4.7321744165913661E-5,2.6233496647156572E-3,null,2.2454847975702015E-5,3.6217185209509307E-7,null,null,null,1.7277051474383801E-5,3.2178232266799698E-4,0,3.0325478028517486E-3,6.3118140556154786E-4,0.98026039323163172,1.0485595671106204E-2,0,2.1306330364113685E-3,5.2604543933228755E-3,9.5018730669645189E-4,7.7198984618333515E-4,1.4074651464997709E-4,1.000000000000002,3.3615919309659903E-4,1.003784758235521E-2,1.0935711774130759E-4,2.1791156007512749E-6,5.2662312336635966E-8,null,null,null,null,2.0660844076991281E-4,1.9240245956414557E-3,0,0,2.0343670837126655E-4,5.0109486684854435E-3,4.6069016466165002E-5,9.2140089128897427E-5,8.5804721756755449E-4,0,0,2.985503940551673E-5,7.3537401953847371E-4,6.7607872393447362E-6,1.3648252626651281E-5,1.270982620233258E-4,1.9739606768370204E-2,0.13105502289686477,{"$f":"(LN($CS185)-LN($CS186))/cycle_length*(1-VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2633965882360396E-2},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.495500073065317E-4},{"$f":"(LN($CS185)-LN($CS186))/cycle_length*VLOOKUP($C185,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0530929068170397E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72120955787570307,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ187","v":0.16537174726162565},{"$f":"CT184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I389*($B185-$B184))","v":3.1948395250638889E-2},{"$f":"CU184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":7.8123581719422323E-3},{"$f":"CV184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.0855503477520811E-2},{"$f":"CW184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.5039791163318579E-2},{"$f":"CX184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":2.397634132082313E-2},{"$f":"CY184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.213491625169959E-3},{"$f":"CZ184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.9673533079555491E-2},{"$f":"DA184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":1.0599864858078822E-2},{"$f":"DB184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.1496944140211792},{"$f":"DC184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":6.8844950650540818E-2},{"$f":"DD184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.19344034841089444},{"$f":"DE184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":9.8798698945549462E-2},{"$f":"DF184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I389*($B185-$B184))","v":8.8883909750595139E-2},{"$f":"DG184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":3.3029443924825937E-2},{"$f":"DH184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I389*($B185-$B184))","v":0.12323233180277512},{"$f":"DI184*EXP(-VLOOKUP($C185,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I389*($B185-$B184))","v":5.2340663537183293E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU185+Analysis!$D$30*CW185+Analysis!$C$31*CY185+Analysis!$D$31*DA185+Analysis!$C$32*DC185+Analysis!$D$32*DE185+Analysis!$C$33*DG185+Analysis!$D$33*DI185)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT185+Analysis!$D$30*CV185+Analysis!$C$31*CX185+Analysis!$D$31*CZ185+Analysis!$C$32*DB185+Analysis!$D$32*DD185+Analysis!$C$33*DF185+Analysis!$D$33*DH185)","v":6.4938536588141513E-2},1.0738999260193968E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C185,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.0485595671106204E-2,5.2604543933228755E-3,7.7198984618333515E-4,1.9739606768368279E-2,1.0485595671106221E-2,1.165026045617717E-4,3.5218292122891638E-4,0.16772503263546651,1.0485595671106155E-2,0.98070131709333119,1.0261721626730707E-2,2.082007374897066E-3,5.136791088704535E-3,9.2717810152125404E-4,7.5368193286090449E-4,1.3730278195632381E-4,1.0000000000000018]
[183,45.75,95.75,1.5786349385979878E-2,0,3.0714096589914901E-3,0.98114224095503066,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ186*(Costs!$C$46*(365.2425/4))","v":2.9445636065033263},{"$f":"DZ186*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":8.2229709235603951E-2},{"$f":"DZ186*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.8042613918997903E-2},{"$f":"0","v":0},{"$f":"BA186*Costs!$C$126*c_Explant","v":2.0806542816060643E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ186)","v":1.8293979554400635},5.7657726808244096E-2,{"$f":"(EB186+ED186)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":2.2851260891292706},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB186+ED186)","v":3.1358481329612991},{"$f":"Costs!$C$127*c_Explant*(BC186+BK186+BN186+BR186+BU186)","v":1.467952409399168E-2},18.663589932852087,0.47976870426083623,0.26519380828983241,0.12892516397521434,29.955829510284826,0.20635331650983646,6.1814847682505043,4.5078439688316027E-5,2.5038431517550291E-3,null,2.1437698802415389E-5,3.4644793316564836E-7,null,null,null,1.6437664740557489E-5,3.0614887889272055E-4,0,2.8932922818122042E-3,5.9704045798426072E-4,0.98114224095503066,1.003784758235521E-2,0,2.0333817133827634E-3,5.0131277840861944E-3,9.041688963460562E-4,7.3537401953847371E-4,1.3385904926267053E-4,1.0000000000000022,3.2089350619153123E-4,9.610062596827857E-3,1.0475364974910537E-4,2.087384133000842E-6,5.0445453715594532E-8,null,null,null,null,1.9717793637503408E-4,1.8362037770077292E-3,0,0,1.9387188611188106E-4,4.7753528718925357E-3,4.3903026081777664E-5,8.7677663245733949E-5,8.1649123310032227E-4,0,0,2.843900141906853E-5,7.0049489806857661E-4,6.4401200508285694E-6,1.2980372020179071E-5,1.2087867724249146E-4,1.8857759044971365E-2,0.13067821403340396,{"$f":"(LN($CS186)-LN($CS187))/cycle_length*(1-VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2659074112030418E-2},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5005032896927541E-4},{"$f":"(LN($CS186)-LN($CS187))/cycle_length*VLOOKUP($C186,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0543020255835295E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.72029352241975297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ188","v":0.1635829075566681},{"$f":"CT185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I390*($B186-$B185))","v":3.0514102066800712E-2},{"$f":"CU185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":7.3224232076493012E-3},{"$f":"CV185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8874508815994158E-2},{"$f":"CW185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":1.4220389006104717E-2},{"$f":"CX185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":2.2812432414460206E-2},{"$f":"CY185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":4.8602288917396746E-3},{"$f":"CZ185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.8002042296518872E-2},{"$f":"DA185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.9756653546420222E-3},{"$f":"DB185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.14594998277066185},{"$f":"DC185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":6.6429336144526008E-2},{"$f":"DD185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.18924771783999211},{"$f":"DE185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":9.5792846973602089E-2},{"$f":"DF185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I390*($B186-$B185))","v":8.6060129202695609E-2},{"$f":"DG185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":3.1559595786672515E-2},{"$f":"DH185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I390*($B186-$B185))","v":0.11983847346049287},{"$f":"DI185*EXP(-VLOOKUP($C186,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I390*($B186-$B185))","v":5.0319716163445841E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU186+Analysis!$D$30*CW186+Analysis!$C$31*CY186+Analysis!$D$31*DA186+Analysis!$C$32*DC186+Analysis!$D$32*DE186+Analysis!$C$33*DG186+Analysis!$D$33*DI186)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT186+Analysis!$D$30*CV186+Analysis!$C$31*CX186+Analysis!$D$31*CZ186+Analysis!$C$32*DB186+Analysis!$D$32*DD186+Analysis!$C$33*DF186+Analysis!$D$33*DH186)","v":6.2845383260759904E-2},1.0280430520308264E-2,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C186,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,1.003784758235521E-2,5.0131277840861944E-3,7.3537401953847371E-4,1.8857759044969336E-2,1.0037847582355229E-2,1.115888956543955E-4,3.3615919309659903E-4,0.16594008385883544,1.0037847582355161E-2,0.98156276113771235,9.8239550895915344E-3,1.9871695700697991E-3,4.8952840200558656E-3,8.8230680049093593E-4,7.1793445880352516E-4,1.3058892327799529E-4,1.000000000000002]
[186,46.5,96.5,1.378515470449313E-2,0,2.6641544166458478E-3,0.98355069087886293,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ189*(Costs!$C$46*(365.2425/4))","v":2.5849201712571044},{"$f":"DZ189*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":7.2186327919786825E-2},{"$f":"DZ189*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.217477982980522E-2},{"$f":"0","v":0},{"$f":"BA189*Costs!$C$126*c_Explant","v":1.8297238795301634E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ189)","v":1.6059587457474009},5.0704108084230405E-2,{"$f":"(EB189+ED189)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.9774284378535065},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB189+ED189)","v":2.7135987394333698},{"$f":"Costs!$C$127*c_Explant*(BC189+BK189+BN189+BR189+BU189)","v":1.2703059485876179E-2},16.195420423837927,0.41854138432942173,0.23159680011653203,0.11247193934464542,26.036002156034908,0.20109727742767078,5.2357691486795863,3.8978674786594642E-5,2.1777634208983761E-3,null,1.8661021798464346E-5,3.0340125340593389E-7,null,null,null,1.416912374244038E-5,2.6389766533790686E-4,0,2.5137733078171879E-3,5.055129682723867E-4,0.98355069087886293,8.8107173326782504E-3,0,1.7695431755752437E-3,4.3388161850258832E-3,7.7940407897646928E-4,6.3562118678899546E-4,1.152071620941347E-4,1.0000000000000018,2.7928292406624486E-4,8.4374342212728149E-3,9.2120183592406352E-5,1.8356420995398846E-6,4.436164724391851E-8,null,null,null,null,1.7159339507681089E-4,1.5979497804984328E-3,0,0,1.6779434187853153E-4,4.1330241761539195E-3,3.7997666993432303E-5,7.5579162969454395E-5,7.0382491600701484E-4,0,0,2.4581276129971479E-5,6.0547338717436194E-4,5.566523484662074E-6,1.1171690159224628E-5,1.0403547193491007E-4,1.6449309121138976E-2,0.12955662560430881,{"$f":"(LN($CS189)-LN($CS190))/cycle_length*(1-VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2733655042406726E-2},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5153647337631814E-4},{"$f":"(LN($CS189)-LN($CS190))/cycle_length*VLOOKUP($C189,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0578935652390688E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71753813355190299,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ191","v":0.15832558900721805},{"$f":"CT188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I393*($B189-$B188))","v":2.6586136624994008E-2},{"$f":"CU188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":6.0293829002404965E-3},{"$f":"CV188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.3382617175479775E-2},{"$f":"CW188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.2020443461298696E-2},{"$f":"CX188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":1.9648872886181491E-2},{"$f":"CY188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.937683904081184E-3},{"$f":"CZ188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":3.3398357922710072E-2},{"$f":"DA188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.3150813464016489E-3},{"$f":"DB188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.13526935167627771},{"$f":"DC188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":5.9679251924906737E-2},{"$f":"DD188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.17720721766963493},{"$f":"DE188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":8.7312946906221656E-2},{"$f":"DF188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I393*($B189-$B188))","v":7.81157354281031E-2},{"$f":"DG188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":2.7530997207665275E-2},{"$f":"DH188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I393*($B189-$B188))","v":0.11020748052449666},{"$f":"DI188*EXP(-VLOOKUP($C189,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I393*($B189-$B188))","v":4.4713128618009773E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU189+Analysis!$D$30*CW189+Analysis!$C$31*CY189+Analysis!$D$31*DA189+Analysis!$C$32*DC189+Analysis!$D$32*DE189+Analysis!$C$33*DG189+Analysis!$D$33*DI189)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT189+Analysis!$D$30*CV189+Analysis!$C$31*CX189+Analysis!$D$31*CZ189+Analysis!$C$32*DB189+Analysis!$D$32*DD189+Analysis!$C$33*DF189+Analysis!$D$33*DH189)","v":5.6994226146887754E-2},9.0236444247165908E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C189,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.8107173326782504E-3,4.3388161850258832E-3,6.3562118678899546E-4,1.6449309121137068E-2,8.810717332678266E-3,9.8106343515677735E-5,2.9248971881147898E-4,0.16069186563347956,8.8107173326782019E-3,0.98391569227400311,8.6240757769755327E-3,1.7298065698330414E-3,4.2368380016396716E-3,7.606355118120802E-4,6.205472869816787E-4,1.1240457875685343E-4,1.000000000000002]
[187,46.75,96.75,1.3177767426700637E-2,0,2.5415389041581024E-3,0.98428069366914295,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ190*(Costs!$C$46*(365.2425/4))","v":2.4755096638277241},{"$f":"DZ190*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.9130936556065684E-2},{"$f":"DZ190*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":4.0389670907212336E-2},{"$f":"0","v":0},{"$f":"BA190*Costs!$C$126*c_Explant","v":1.753288643856411E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ190)","v":1.537984205087825},4.8585984964997407E-2,{"$f":"(EB190+ED190)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.8843697913700101},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB190+ED190)","v":2.5858955968280655},{"$f":"Costs!$C$127*c_Explant*(BC190+BK190+BN190+BR190+BU190)","v":1.2105303587984092E-2},15.45200426336562,0.39998170731179394,0.22139910341721136,0.10748451648530907,24.852373630148382,0.19937518503365842,4.954946591036447,3.7138521972977329E-5,2.0790370330689275E-3,null,1.7819915109247755E-5,2.9032195907000207E-7,null,null,null,1.3488631832421459E-5,2.5122361226309078E-4,0,2.3989980362057349E-3,4.7830067736390159E-4,0.98428069366914295,8.4374342212728149E-3,0,1.6900699640908391E-3,4.1348598182534592E-3,7.41866944647691E-4,6.0547338717436183E-4,1.0960199541957215E-4,1.0000000000000018,2.6669659447518264E-4,8.0806642212822074E-3,8.8271937405116633E-5,1.7589596350103076E-6,4.2508475298195502E-8,null,null,null,null,1.6388684212885401E-4,1.526183121961985E-3,0,0,1.5990677004439288E-4,3.9387415518611097E-3,3.6211496347956425E-5,7.1939170224527159E-5,6.6992777442316379E-4,0,0,2.3415375114648076E-5,5.7675551129495741E-4,5.3025007647563355E-6,1.0628154633821626E-5,9.8973840785750527E-5,1.5719306330858739E-2,0.12918585213858158,{"$f":"(LN($CS190)-LN($CS191))/cycle_length*(1-VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2758271720881209E-2},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5202700009474658E-4},{"$f":"(LN($CS190)-LN($CS191))/cycle_length*VLOOKUP($C190,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0590790127319158E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71661724309595309,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ192","v":0.15660898541256832},{"$f":"CT189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I394*($B190-$B189))","v":2.5392577003402191E-2},{"$f":"CU189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.6512633323810959E-3},{"$f":"CV189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.1692716827414891E-2},{"$f":"CW189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.1365542259819393E-2},{"$f":"CX189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":1.8695036858982581E-2},{"$f":"CY189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.6708690553482548E-3},{"$f":"CZ189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":3.1991247360501684E-2},{"$f":"DA189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.8254270237331346E-3},{"$f":"DB189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.13188574654334204},{"$f":"DC189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":5.7585241176178269E-2},{"$f":"DD189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.17336642434864652},{"$f":"DE189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":8.465653749561558E-2},{"$f":"DF189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I394*($B190-$B189))","v":7.5634052356266121E-2},{"$f":"DG189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":2.6305836254931918E-2},{"$f":"DH189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I394*($B190-$B189))","v":0.10717233080616975},{"$f":"DI189*EXP(-VLOOKUP($C190,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I394*($B190-$B189))","v":4.2986691203093265E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU190+Analysis!$D$30*CW190+Analysis!$C$31*CY190+Analysis!$D$31*DA190+Analysis!$C$32*DC190+Analysis!$D$32*DE190+Analysis!$C$33*DG190+Analysis!$D$33*DI190)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT190+Analysis!$D$30*CV190+Analysis!$C$31*CX190+Analysis!$D$31*CZ190+Analysis!$C$32*DB190+Analysis!$D$32*DD190+Analysis!$C$33*DF190+Analysis!$D$33*DH190)","v":5.5177806188615258E-2},8.6413402444903697E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C190,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.4374342212728149E-3,4.1348598182534592E-3,6.0547338717436183E-4,1.5719306330857052E-2,8.4374342212728305E-3,9.4000187339190162E-5,2.7928292406624486E-4,0.15897746884794114,8.4374342212727663E-3,0.98462893012245367,8.2590492212775111E-3,1.6522625117289702E-3,4.0376801648747893E-3,7.2402436194705466E-4,5.9111444923465957E-4,1.0693916848503951E-4,1.0000000000000018]
[188,47,97,1.2597920244073286E-2,0,2.4249131801640268E-3,0.9849771665757644,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ191*(Costs!$C$46*(365.2425/4))","v":2.370934559136769},{"$f":"DZ191*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.6210578363419398E-2},{"$f":"DZ191*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.8683454960947744E-2},{"$f":"0","v":0},{"$f":"BA191*Costs!$C$126*c_Explant","v":1.6801860446245875E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ191)","v":1.473013802584364},4.6560213681059004E-2,{"$f":"(EB191+ED191)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7956944217909525},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB191+ED191)","v":2.4642075668077621},{"$f":"Costs!$C$127*c_Explant*(BC191+BK191+BN191+BR191+BU191)","v":1.1535701832307014E-2},14.744769201557034,0.38227375002324465,0.21166351104539602,0.10272597080107224,23.725074593030573,0.19766783974239879,4.6896842425316247,3.5387075716755564E-5,1.9849014688551256E-3,null,1.7017722609160141E-5,2.7782853315869672E-7,null,null,null,1.2842564173305841E-5,2.3919070536001556E-4,0,2.2896173652475213E-3,4.525837184251604E-4,0.9849771665757644,8.0806642212822074E-3,0,1.6144550593671016E-3,3.9405005114961202E-3,7.0618177924641843E-4,5.7675551129495741E-4,1.0427634155050686E-4,1.0000000000000016,2.5470054389471227E-4,7.7396458429173243E-3,8.459147778076778E-5,1.6856205862953806E-6,4.0736103108043815E-8,null,null,null,null,1.5655443091727801E-4,1.4579006284498237E-3,0,0,1.5239034377174566E-4,3.7536007946976889E-3,3.4509373026685636E-5,6.847876373679549E-5,6.3770301550962298E-4,0,0,2.2304773310413018E-5,5.4939973722298947E-4,5.051000761554927E-6,1.0111723590481983E-5,9.4164617960024882E-5,1.5022833424237315E-2,0.12881669332631418,{"$f":"(LN($CS191)-LN($CS192))/cycle_length*(1-VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2782768676808886E-2},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5251514114980981E-4},{"$f":"(LN($CS191)-LN($CS192))/cycle_length*VLOOKUP($C191,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0602586948330956E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71569513889000302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ193","v":0.15491002083974278},{"$f":"CT190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I395*($B191-$B190))","v":2.4252601119469915E-2},{"$f":"CU190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.296856706619381E-3},{"$f":"CV190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.0068643839991674E-2},{"$f":"CW190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.0746321570883568E-2},{"$f":"CX190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":1.778750390331621E-2},{"$f":"CY190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.4221334037369106E-3},{"$f":"CZ190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":3.0643419956431203E-2},{"$f":"DA190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.364607218217206E-3},{"$f":"DB190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.12858677834814397},{"$f":"DC190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":5.5564704555800266E-2},{"$f":"DD190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.1696088764706403},{"$f":"DE190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":8.2080946694468818E-2},{"$f":"DF190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I395*($B191-$B190))","v":7.3231210645075498E-2},{"$f":"DG190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":2.5135196369807569E-2},{"$f":"DH190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I395*($B191-$B190))","v":0.10422077009440407},{"$f":"DI190*EXP(-VLOOKUP($C191,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I395*($B191-$B190))","v":4.1326913989324546E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU191+Analysis!$D$30*CW191+Analysis!$C$31*CY191+Analysis!$D$31*DA191+Analysis!$C$32*DC191+Analysis!$D$32*DE191+Analysis!$C$33*DG191+Analysis!$D$33*DI191)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT191+Analysis!$D$30*CV191+Analysis!$C$31*CX191+Analysis!$D$31*CZ191+Analysis!$C$32*DB191+Analysis!$D$32*DD191+Analysis!$C$33*DF191+Analysis!$D$33*DH191)","v":5.3424227821692004E-2},8.275948245205474E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C191,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,8.0806642212822074E-3,3.9405005114961202E-3,5.7675551129495741E-4,1.5022833424235604E-2,8.0806642212822213E-3,9.0073405515425143E-5,2.6669659447518264E-4,0.15728031285906799,8.0806642212821588E-3,0.98530943686537509,7.9101550320997659E-3,1.5784735827988467E-3,3.8478934633900523E-3,6.8921745194291755E-4,5.6307762425897344E-4,1.0174598013604334E-4,1.0000000000000018]
[189,47.25,97.25,1.2044331995424299E-2,0,2.3139608495915879E-3,0.985641707154986,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ192*(Costs!$C$46*(365.2425/4))","v":2.2709720764958989},{"$f":"DZ192*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.3419031981512927E-2},{"$f":"DZ192*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.7052497168325031E-2},{"$f":"0","v":0},{"$f":"BA192*Costs!$C$126*c_Explant","v":1.6102646774999101E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ192)","v":1.4109091290904603},4.4622598614791641E-2,{"$f":"(EB192+ED192)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.7111957584932056},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB192+ED192)","v":2.3482511752543616},{"$f":"Costs!$C$127*c_Explant*(BC192+BK192+BN192+BR192+BU192)","v":1.099292743153203E-2},14.071814219375753,0.36537697503675282,0.20236853756224196,9.818540892940536E-2,22.651262982209243,0.19597511526738115,4.4390838738902199,3.371998018226367E-5,1.895138262228882E-3,null,1.6252600725341049E-5,2.6589372967454981E-7,null,null,null,1.2229052950555002E-5,2.277641568813962E-4,0,2.1853699466981126E-3,4.2827812720603323E-4,0.985641707154986,7.7396458429173243E-3,0,1.5424921062305915E-3,3.7552864152839843E-3,6.7225312463941667E-4,5.4939973722298947E-4,9.9215618721579807E-5,1.0000000000000018,2.4326609854932716E-4,7.4136540484069542E-3,8.107118204182203E-5,1.6154730593448113E-6,3.9040859876046456E-8,null,null,null,null,1.4957615108839901E-4,1.3929159551421925E-3,0,0,1.4522758875856989E-4,3.5771714866179578E-3,3.2887339907456747E-5,6.5188686888282703E-5,6.0706443775113399E-4,0,0,2.1246847850739211E-5,5.2334145985529466E-4,4.8114295169556337E-6,9.6209830288813773E-6,8.9594635692698428E-5,1.4358292845015887E-2,0.12844919010299094,{"$f":"(LN($CS192)-LN($CS193))/cycle_length*(1-VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.280714713666782E-2},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5300092098104633E-4},{"$f":"(LN($CS192)-LN($CS193))/cycle_length*VLOOKUP($C192,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0614326706052205E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71477182093405311,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ194","v":0.15322852983492513},{"$f":"CT191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I396*($B192-$B191))","v":2.3163803381645941E-2},{"$f":"CU191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":4.9646759176301368E-3},{"$f":"CV191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.8507834013839386E-2},{"$f":"CW191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.0160837438712088E-2},{"$f":"CX191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":1.6924026280187167E-2},{"$f":"CY191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.1902519148455238E-3},{"$f":"CZ191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.9352378044051337E-2},{"$f":"DA191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":6.9309239373294687E-3},{"$f":"DB191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.125370329996357},{"$f":"DC191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":5.3615064021830847E-2},{"$f":"DD191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.16593276977196589},{"$f":"DE191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.9583715677116543E-2},{"$f":"DF191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I396*($B192-$B191))","v":7.0904705558846287E-2},{"$f":"DG191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":2.4016651302250034E-2},{"$f":"DH191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I396*($B192-$B191))","v":0.10135049632087795},{"$f":"DI191*EXP(-VLOOKUP($C192,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I396*($B192-$B191))","v":3.9731223131640521E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU192+Analysis!$D$30*CW192+Analysis!$C$31*CY192+Analysis!$D$31*DA192+Analysis!$C$32*DC192+Analysis!$D$32*DE192+Analysis!$C$33*DG192+Analysis!$D$33*DI192)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT192+Analysis!$D$30*CV192+Analysis!$C$31*CX192+Analysis!$D$31*CZ192+Analysis!$C$32*DB192+Analysis!$D$32*DD192+Analysis!$C$33*DF192+Analysis!$D$33*DH192)","v":5.1731153087609817E-2},7.926688534279901E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C192,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.7396458429173243E-3,3.7552864152839843E-3,5.4939973722298947E-4,1.4358292845013998E-2,7.7396458429173417E-3,8.6317834470171206E-5,2.5470054389471227E-4,0.15560024106805975,7.7396458429172758E-3,0.98595877033306811,7.5766499456621393E-3,1.508239621707303E-3,3.6670366874806434E-3,6.5612197157894172E-4,5.3637059853914207E-4,9.6810841965616927E-5,1.000000000000002]
[190,47.5,97.5,1.151578246793955E-2,0,2.2083840209121352E-3,0.98627583351115022,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ193*(Costs!$C$46*(365.2425/4))","v":2.1754100911309853},{"$f":"DZ193*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":6.0750373626441652E-2},{"$f":"DZ193*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.5493336565348158E-2},{"$f":"0","v":0},{"$f":"BA193*Costs!$C$126*c_Explant","v":1.5433802736827399E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ193)","v":1.3515383957640483},4.2769141883841663E-2,{"$f":"(EB193+ED193)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.6306769682129503},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB193+ED193)","v":2.2377563104984071},{"$f":"Costs!$C$127*c_Explant*(BC193+BK193+BN193+BR193+BU193)","v":1.047571614065233E-2},13.431348690268102,0.34925285806257839,0.19349371916469105,9.3852478485237034E-2,21.628251882540109,0.19429688640354667,4.2023019991291903,3.2133096914549728E-5,1.8095395578309578E-3,null,1.5522795043579214E-5,2.5449161355907184E-7,null,null,null,1.1646341585682954E-5,2.1691125083364972E-4,0,2.0860075338219783E-3,4.0530476883595144E-4,0.98627583351115022,7.4136540484069542E-3,0,1.4739871371840145E-3,3.5787869596773021E-3,6.3999081851846677E-4,5.2334145985529466E-4,9.4406065209654059E-5,1.000000000000002,2.3236601941084486E-4,7.101998450669657E-3,7.7703786759923823E-5,1.5483723187232539E-6,3.7419247805803931E-8,null,null,null,null,1.4293319352704273E-4,1.3310539436569718E-3,0,0,1.3840185364269849E-4,3.4090434798086369E-3,3.1341626225966743E-5,6.2060196599538243E-5,5.7793062191892851E-4,0,0,2.023910027284211E-5,4.9851913833789561E-4,4.5832212445569597E-6,9.1545984685574082E-6,8.5251466741096646E-5,1.3724166488851684E-2,0.12808338266702357,{"$f":"(LN($CS193)-LN($CS194))/cycle_length*(1-VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2831408307817412E-2},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5348436364702488E-4},{"$f":"(LN($CS193)-LN($CS194))/cycle_length*VLOOKUP($C193,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0626009981902205E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71384728922810303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ195","v":0.15156434821247114},{"$f":"CT192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I397*($B193-$B192))","v":2.2123886195151408E-2},{"$f":"CU192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":4.6533271206477293E-3},{"$f":"CV192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.7007823033865843E-2},{"$f":"CW192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.6072518186746461E-3},{"$f":"CX192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":1.6102465364972764E-2},{"$f":"CY192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.9740825617907566E-3},{"$f":"CZ192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.8115729186424968E-2},{"$f":"DA192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.5227791790742158E-3},{"$f":"DB192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.12223433735030159},{"$f":"DC192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":5.1733831990022863E-2},{"$f":"DD192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":0.16233633909462536},{"$f":"DE192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":7.7162460425215115E-2},{"$f":"DF192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I397*($B193-$B192))","v":6.8652111935620166E-2},{"$f":"DG192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":2.2947882773126961E-2},{"$f":"DH192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I397*($B193-$B192))","v":9.8559270816977476E-2},{"$f":"DI192*EXP(-VLOOKUP($C193,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I397*($B193-$B192))","v":3.8197144164792557E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU193+Analysis!$D$30*CW193+Analysis!$C$31*CY193+Analysis!$D$31*DA193+Analysis!$C$32*DC193+Analysis!$D$32*DE193+Analysis!$C$33*DG193+Analysis!$D$33*DI193)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT193+Analysis!$D$30*CV193+Analysis!$C$31*CX193+Analysis!$D$31*CZ193+Analysis!$C$32*DB193+Analysis!$D$32*DD193+Analysis!$C$33*DF193+Analysis!$D$33*DH193)","v":5.0096336253398807E-2},7.5928185520791787E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C193,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.4136540484069542E-3,3.5787869596773021E-3,5.2334145985529466E-4,1.3724166488849776E-2,7.4136540484069681E-3,8.2725695961042883E-5,2.4326609854932716E-4,0.15393709801276856,7.4136540484069056E-3,0.98657841099211097,7.257826249538306E-3,1.441372433800455E-3,3.4946894059023313E-3,6.2465024295558385E-4,5.1093029909659519E-4,9.2120376597653824E-5,1.0000000000000018]
[191,47.75,97.75,1.1011109441134911E-2,0,2.1079020857952503E-3,0.9868809884730716,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ194*(Costs!$C$46*(365.2425/4))","v":2.0840466079584594},{"$f":"DZ194*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.8198962395440854E-2},{"$f":"DZ194*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.4002677461004722E-2},{"$f":"0","v":0},{"$f":"BA194*Costs!$C$126*c_Explant","v":1.4793953531183766E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ194)","v":1.2947761071354185},4.0996033731102555E-2,{"$f":"(EB194+ED194)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.5539504960417634},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB194+ED194)","v":2.1324655934341235},{"$f":"Costs!$C$127*c_Explant*(BC194+BK194+BN194+BR194+BU194)","v":9.9828633087605586E-3},12.821685157807439,0.33386478234917005,0.18501956415617504,8.9717339683987526E-2,20.653500138994026,0.19263302901802748,3.9785462915986707,3.0622493833946831E-5,1.7279075863867153E-3,null,1.4826635920934949E-5,2.4359749576730116E-7,null,null,null,1.1092777322608048E-5,2.0660120489888223E-4,0,1.9912942958588546E-3,3.8358905187761135E-4,0.9868809884730716,7.1019984506696561E-3,0,1.4087577304168957E-3,3.4105918521273601E-3,6.0930966739270104E-4,4.9851913833789561E-4,8.9834687985653603E-5,1.0000000000000018,2.2197442864077917E-4,6.8040216033592562E-3,7.448237029622864E-5,1.4841804396984144E-6,3.5867933694007296E-8,null,null,null,null,1.3660786870846201E-4,1.2721498617084338E-3,0,0,1.318972712462532E-4,3.2488259420816791E-3,2.9868638799427694E-5,5.9085031619557796E-5,5.5022463577314321E-4,0,0,1.927915061715407E-5,4.7487415072727991E-4,4.3658369934616554E-6,8.7113099696553985E-6,8.1123378015998199E-5,1.3119011526930161E-2,0.12771931045614515,{"$f":"(LN($CS194)-LN($CS195))/cycle_length*(1-VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.285555337893536E-2},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5396549283405063E-4},{"$f":"(LN($CS194)-LN($CS195))/cycle_length*VLOOKUP($C194,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0637637348303826E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.712921543772153,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ196","v":0.1499173130511767},{"$f":"CT193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I398*($B194-$B193))","v":2.1130655113565835E-2},{"$f":"CU193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.3615038828338703E-3},{"$f":"CV193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.556624257842482E-2},{"$f":"CW193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.0838268070083713E-3},{"$f":"CX193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":1.5320786350568083E-2},{"$f":"CY193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.7725607006731149E-3},{"$f":"CZ193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.6931181742686515E-2},{"$f":"DA193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.1386690437923832E-3},{"$f":"DB193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.1191767879042951},{"$f":"DC193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":4.9918608159866137E-2},{"$f":"DD193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":0.15881785753869512},{"$f":"DE193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":7.4814869451803018E-2},{"$f":"DF193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I398*($B194-$B193))","v":6.6471081659162101E-2},{"$f":"DG193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":2.1926675669386126E-2},{"$f":"DH193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I398*($B194-$B193))","v":9.5844916567747046E-2},{"$f":"DI193*EXP(-VLOOKUP($C194,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I398*($B194-$B193))","v":3.6722298166150136E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU194+Analysis!$D$30*CW194+Analysis!$C$31*CY194+Analysis!$D$31*DA194+Analysis!$C$32*DC194+Analysis!$D$32*DE194+Analysis!$C$33*DG194+Analysis!$D$33*DI194)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT194+Analysis!$D$30*CV194+Analysis!$C$31*CX194+Analysis!$D$31*CZ194+Analysis!$C$32*DB194+Analysis!$D$32*DD194+Analysis!$C$33*DF194+Analysis!$D$33*DH194)","v":4.8517620006789476E-2},7.2736312270558915E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C194,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,7.1019984506696561E-3,3.4105918521273601E-3,4.9851913833789561E-4,1.3119011526928404E-2,7.10199845066967E-3,7.9289578326452882E-5,2.3236601941084486E-4,0.1522907293650633,7.1019984506696075E-3,0.9871697660034725,6.9530100270144566E-3,1.3776949812107791E-3,3.3304509873243685E-3,5.9471940494948297E-4,4.8669664453258779E-4,8.7661951497556729E-5,1.0000000000000016]
[192,{"$f":"A195*cycle_length","v":48},{"$f":"age+B195","v":98},{"$f":"AQ195+AT195+AV195","v":1.0529205876607913E-2},0,{"$f":"AS195+AU195+AW195","v":2.0122505895203871E-3},0.98745854353387352,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ195*(Costs!$C$46*(365.2425/4))","v":1.9966892620397578},{"$f":"DZ195*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.5759426316606013E-2},{"$f":"DZ195*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.257738128683095E-2},{"$f":"0","v":0},{"$f":"BA195*Costs!$C$126*c_Explant","v":1.4181788949783208E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ195)","v":1.2405027507496416},{"$f":"SUM(BB195:BC195,BJ195:BK195,BQ195:BR195)*(ru_TransplantWorkup*c_TransplantWorkup+ru_LivingDonor*c_LivingDonor+ru_DeceasedDonor*c_DeceasedDonor+ru_Transplant*c_Transplant)","v":3.9299643393307875E-2},{"$f":"(EB195+ED195)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4808376280553688},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB195+ED195)","v":2.032133777320666},{"$f":"Costs!$C$127*c_Explant*(BC195+BK195+BN195+BR195+BU195)","v":9.5132210697952448E-3},{"$f":"(EA195+EC195+EE195)*(DN195*c_Haemodialysis+DO195*c_PeritonealDialysis)+(BA195+BC195+BN195+BU195)*(DN195*(ru_HD_Temporary*c_HD_Temporary+ru_HD_Access*c_HD_Access)+DO195*ru_PD_Access*c_PD_Access)","v":12.241232646468307},{"$f":"DL195*(1-DY195)*(ru_Metformin*c_Metformin+ru_Diabetes_Inpatient*c_Diabetes_Inpatient+ru_Diabetes_NonInpatient*c_Diabetes_NonInpatient)","v":0.31917793904762032},{"$f":"c_Binocrit*(ru_Binocrit_FG*(DZ195+EB195+ED195)+(ru_Binocrit_HD*DN195+ru_Binocrit_PD*DO195)*(EA195+EC195+EE195))","v":0.17692750585921596},{"$f":"(ru_Fluvastatin*c_Fluvastatin+ru_Pravastatin*c_Pravastatin+ru_Simvastatin*c_Simvastatin+ru_Dietetics*c_Dietetics+ru_GP_Dyslipidaemia*c_GP)*(1-DY195)*p_Dyslipidaemia_rATG_CsA_Aza_ST","v":8.5770638567148644E-2},{"$f":"SUM(I195:Y195)","v":19.724603609124049},{"$f":"POWER(1+dr_costs,-(B195+0.5*cycle_length))","v":0.19098342004096505},3.7670722562228733,{"$f":"cycle_length*(AY195+BL195+BS195)*0.5*($CQ195-$CR195-du_FG)","v":2.9184434795178255E-5},{"$f":"cycle_length*(AZ195+BM195+BT195)*($CQ195-$CR195-du_FG)","v":1.6500541664611942E-3},null,{"$f":"cycle_length*(BA195+BC195+BN195+BU195)*($CQ195-$CR195-0.5*(du_FG+DN195*du_HD+DO195*du_PD))","v":1.4162534317370145E-5},{"$f":"cycle_length*BB195*($CQ195-$CR195-du_FG)","v":2.3318787163342761E-7},null,null,null,{"$f":"cycle_length*(BH195+BO195+BV195)*0.5*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.0566804368777221E-5},{"$f":"cycle_length*(BI195+BP195+BW195+BK195+BR195)*($CQ195-$CR195-(DN195*du_HD+DO195*du_PD))","v":1.9680504268942351E-4},{"$f":"cycle_length*(BJ195+BQ195)*($CQ195-$CR195-0.5*((DN195*du_HD+DO195*du_PD)+du_FG))","v":0},{"$f":"SUM(AC195:AM195)","v":1.9010061705035768E-3},{"$f":"AN195*POWER(1+dr_QALYs,-(B195+0.5*cycle_length))","v":3.63060659961751E-4},0.98745854353387352,6.8040216033592562E-3,0,1.3466322320046624E-3,3.2503101225213778E-3,5.801291425062649E-4,4.7487415072727985E-4,8.5489215009459856E-5,{"$f":"SUM(AP195:AW195)","v":1.000000000000002},{"$f":"$AQ195*BY195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":2.1206673988025004E-4},{"$f":"AQ195*EXP(-SUM(BY195:CB195)*cycle_length)","v":6.5190973775491184E-3},{"$f":"$AQ195*BZ195/SUM($BY195:$CB195)*(1-EXP(-SUM($BY195:$CB195)*cycle_length))","v":7.1400336211289631E-5},1.42276597765649E-6,3.4383740941257847E-8,null,null,null,null,{"$f":"$AS195*CF195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":1.3058353127463326E-4},{"$f":"AS195*EXP(-SUM(CF195:CH195)*cycle_length)","v":1.2160487007300291E-3},{"$f":"$AS195*CG195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"$AS195*CH195/SUM($CF195:$CH195)*(1-EXP(-SUM($CF195:$CH195)*cycle_length))","v":0},{"$f":"AT195*CI195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":1.2569872164481898E-4},{"$f":"AT195*EXP(-(CI195+CJ195)*cycle_length)","v":3.0961464472131178E-3},{"$f":"AT195*CJ195/(CI195+CJ195)*(1-EXP(-(CI195+CJ195)*cycle_length))","v":2.8464953663440966E-5},{"$f":"AU195*CK195/SUM(CK195:CM195)*(1-EXP(-SUM(CK195:CM195)*cycle_length))","v":5.6255383038782586E-5},{"$f":"AU195*EXP(-SUM(CK195:CM195)*cycle_length)","v":5.2387375946748229E-4},{"$f":"$AU195*CL195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"$AU195*CM195/SUM($CK195:$CM195)*(1-EXP(-SUM($CK195:$CM195)*cycle_length))","v":0},{"$f":"AV195*CN195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":1.8364731806663335E-5},{"$f":"AV195*EXP(-(CN195+CO195)*cycle_length)","v":4.5235065554515989E-4},{"$f":"AV195*CO195/(CN195+CO195)*(1-EXP(-(CN195+CO195)*cycle_length))","v":4.1587633754566445E-6},{"$f":"AW195*(1-EXP(-CP195*cycle_length))","v":8.2899275069431107E-6},{"$f":"AW195*EXP(-CP195*cycle_length)","v":7.7199287502516739E-5},{"$f":"SUM(AY195:BW195)","v":1.2541456466128302E-2},0.12735701212508133,{"$f":"(LN($CS195)-LN($CS196))/cycle_length*(1-VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2879583520409312E-2},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5444433186397108E-4},{"$f":"(LN($CS195)-LN($CS196))/cycle_length*VLOOKUP($C195,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0649209368872145E-5},null,null,null,{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"DM195*(1-p_PNF)","v":0},{"$f":"DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"$DM195*(1-p_PNF)","v":0},{"$f":"$DM195*p_PNF","v":0},{"$f":"r_Subsequent_DWFG*VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},{"$f":"r_Subsequent_GL","v":3.5888441468334656E-2},{"$f":"VLOOKUP($C195,r_Death_Dialysis,2,TRUE)","v":0.40799999999999997},{"$f":"u_const+C195*(u_age+C195*u_age2)+p_male*u_male","v":0.71199458456620301},{"$f":"DL195*du_Diabetes","v":2.9885418326262249E-3},{"$f":"'Survival curves'!$AQ197","v":0.14828726269038767},{"$f":"CT194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I399*($B195-$B194))","v":2.018201420807891E-2},{"$f":"CU194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.0879817014298049E-3},{"$f":"CV194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.4180816580045729E-2},{"$f":"CW194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":8.588919184914983E-3},{"$f":"CX194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":1.457705320766269E-2},{"$f":"CY194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5846938271573911E-3},{"$f":"CZ194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.5796540621390009E-2},{"$f":"DA194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":5.777178192710699E-3},{"$f":"DB194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.11619571949313887},{"$f":"DC194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":4.8167076451998102E-2},{"$f":"DD194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":0.1553756356331209},{"$f":"DE194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":7.2538701594606778E-2},{"$f":"DF194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I399*($B195-$B194))","v":6.4359341211271751E-2},{"$f":"DG194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":2.0950913453046956E-2},{"$f":"DH194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I399*($B195-$B194))","v":9.3205316513928674E-2},{"$f":"DI194*EXP(-VLOOKUP($C195,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I399*($B195-$B194))","v":3.5304398066665223E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU195+Analysis!$D$30*CW195+Analysis!$C$31*CY195+Analysis!$D$31*DA195+Analysis!$C$32*DC195+Analysis!$D$32*DE195+Analysis!$C$33*DG195+Analysis!$D$33*DI195)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT195+Analysis!$D$30*CV195+Analysis!$C$31*CX195+Analysis!$D$31*CZ195+Analysis!$C$32*DB195+Analysis!$D$32*DD195+Analysis!$C$33*DF195+Analysis!$D$33*DH195)","v":4.6992931813844042E-2},6.9684532244709673E-3,4.9809030543770415E-2,{"$f":"IF($C195<shoulder_Age_Retransplant,r_Retransplant,IF($C195>=terminal_Age_Retransplantation,0,r_Retransplant*(terminal_Age_Retransplantation-$C195)/(terminal_Age_Retransplantation-shoulder_Age_Retransplant)))","v":0},{"$f":"VLOOKUP(C195,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,{"$f":"AQ195+AR195","v":6.8040216033592562E-3},{"$f":"AT195","v":3.2503101225213778E-3},{"$f":"AV195","v":4.7487415072727985E-4},1.2541456466126477E-2,{"$f":"DK195*(1-p_PNF)","v":6.8040216033592692E-3},7.6002418669621061E-5,2.2197442864077917E-4,0.15066098192804234,6.8040216033592076E-3,0.98773417305144962,6.6615594904541869E-3,1.3170406344729904E-3,3.1739396678560762E-3,5.6625111968906469E-4,4.636124031362199E-4,8.3423632943716621E-5,1.000000000000002]
[193,48.25,98.25,1.0069017246285053E-2,{"$f":"AR196","v":0},1.9211801846911567E-3,0.98800980256902549,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ196*(Costs!$C$46*(365.2425/4))","v":1.9131548443321942},{"$f":"DZ196*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.342664910503972E-2},{"$f":"DZ196*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":3.12144588592056E-2},{"$f":"0","v":0},{"$f":"BA196*Costs!$C$126*c_Explant","v":1.359606024535528E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ196)","v":1.1886045025251573},3.7676510423923663E-2,{"$f":"(EB196+ED196)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.4111680745558621},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB196+ED196)","v":1.9365271758709746},{"$f":"Costs!$C$127*c_Explant*(BC196+BK196+BN196+BR196+BU196)","v":9.0656956656934157E-3},11.688490461992043,0.30515923316914539,0.16919985784772548,8.2003481730840988E-2,18.839287006323161,0.18934793745640693,{"$f":"Z196*AA196","v":3.5671801377965777},2.7815369681626657E-5,1.5758002312128178E-3,null,1.3528977835318288E-5,2.2324036235748649E-7,null,null,null,1.0066957545232521E-5,1.8749547548133191E-4,0,1.8149302521186846E-3,3.4365329986590958E-4,0.98800980256902549,6.5190973775491184E-3,0,1.2874490369413187E-3,3.0975692131907742E-3,5.5237309687186447E-4,{"$f":"AV195+BQ195-BS195-BU195","v":4.5235065554515989E-4},8.13580508779734E-5,{"$f":"SUM(AP196:AW196)","v":1.0000000000000018},2.0261959218214779E-4,6.2466294205707215E-3,6.8451397500324227E-5,1.3640036539646255E-6,3.2963641960359091E-8,null,null,null,null,1.2484451031567249E-4,1.1626045266256461E-3,0,0,1.1979179697547987E-4,2.9506501081126512E-3,2.7127308102642987E-5,5.3563866849715661E-5,4.988092300221488E-4,0,0,1.7493684292843496E-5,4.3089545989975303E-4,3.9615113525633843E-6,7.8893266689834135E-6,7.3468724208989987E-5,1.1990197430976207E-2,{"$f":"(LN(DJ196)-LN(DJ197))/cycle_length","v":0.12699652552415941},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*(1-VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2903499884648519E-2},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5492090370038504E-4},{"$f":"(LN($CS196)-LN($CS197))/cycle_length*VLOOKUP($C196,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0660726598564517E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71106641161025308,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ198","v":0.14667403672596022},{"$f":"CT195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I400*($B196-$B195))","v":1.9275961644634642E-2},{"$f":"CU195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.8316128656903929E-3},{"$f":"CV195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.2849357631819599E-2},{"$f":"CW195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":8.1209752599075979E-3},{"$f":"CX195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":1.3869423889665397E-2},{"$f":"CY195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.4095566883435902E-3},{"$f":"CZ195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.470970321277258E-2},{"$f":"DA195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":5.4369746328127265E-3},{"$f":"DB195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.1132892190329087},{"$f":"DC195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":4.6477002053072612E-2},{"$f":"DD195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":0.15200802052448259},{"$f":"DE195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":7.0331783876481646E-2},{"$f":"DF195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I400*($B196-$B195))","v":6.2314689301854638E-2},{"$f":"DG195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":2.0018573774496465E-2},{"$f":"DH195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I400*($B196-$B195))","v":9.063841190076187E-2},{"$f":"DI195*EXP(-VLOOKUP($C196,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I400*($B196-$B195))","v":3.3941245104274514E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU196+Analysis!$D$30*CW196+Analysis!$C$31*CY196+Analysis!$D$31*DA196+Analysis!$C$32*DC196+Analysis!$D$32*DE196+Analysis!$C$33*DG196+Analysis!$D$33*DI196)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT196+Analysis!$D$30*CV196+Analysis!$C$31*CX196+Analysis!$D$31*CZ196+Analysis!$C$32*DB196+Analysis!$D$32*DD196+Analysis!$C$33*DF196+Analysis!$D$33*DH196)","v":4.5520280431920898E-2},{"$f":"CS196*DJ196","v":6.6766432838475743E-3},4.9809030543770415E-2,0,{"$f":"VLOOKUP(C196,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},{"$f":"1-DN196","v":8.5168869309838469E-2},6.5190973775491184E-3,3.0975692131907742E-3,4.5235065554515989E-4,{"$f":"1-G196","v":1.1990197430974514E-2},6.5190973775491306E-3,7.2857485929887376E-5,2.1206673988025004E-4,0.14904770363310188,6.5190973775490699E-3,{"$f":"AP196+0.5*(AY196+BH196+BL196+BO196+BS196+BV196)","v":0.98827290395766787},{"$f":"AZ196+0.5*(AY196+BA196+BB196+BC196)","v":6.3828633990599204E-3},{"$f":"BI196+0.5*(BA196+BH196+BJ196+BK196)","v":1.2592524805336445E-3},{"$f":"BM196+0.5*(BB196+BJ196+BL196+BN196)","v":3.0247916624786949E-3},{"$f":"BP196+0.5*(BC196+BK196+BN196+BO196+BQ196+BR196)","v":5.3917129931930834E-4},{"$f":"BT196+0.5*(BQ196+BS196+BU196)","v":4.4162305772245646E-4},{"$f":"BW196+0.5*(BU196+BR196+BV196)","v":7.939414321976338E-5},{"$f":"SUM(DY196:EE196)","v":1.0000000000000016}]
[194,48.5,98.5,9.6295389922370894E-3,0,1.8344556614542759E-3,0.98853600534631036,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ197*(Costs!$C$46*(365.2425/4))","v":1.8332688514273856},{"$f":"DZ197*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":5.1195757588873542E-2},{"$f":"DZ197*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.9911063033017594E-2},{"$f":"0","v":0},{"$f":"BA197*Costs!$C$126*c_Explant","v":1.3035577156099662E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ197)","v":1.1389729470153402},3.6123336447514857E-2,{"$f":"(EB197+ED197)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.3447795729562517},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB197+ED197)","v":1.8454231182955065},{"$f":"Costs!$C$127*c_Explant*(BC197+BK197+BN197+BR197+BU197)","v":8.6392448957110148E-3},11.162042441625891,0.29177719479061148,0.16181977138300432,7.8407412464644943E-2,17.995396289079856,0.1877264602932818,3.3782120469238204,2.6511925007036202E-5,1.5049753788739996E-3,null,1.2924526956750305E-5,2.137336594534245E-7,null,null,null,9.5918564038552296E-6,1.7864679264900543E-4,0,1.7328642135501001E-3,3.2530446497866186E-4,{"$f":"AP196+AY196+BH196+BL196+BO196+BS196+BV196","v":0.98853600534631036},{"$f":"AQ196-AY196-BA196-BB196-BC196","v":6.2466294205707215E-3},{"$f":"AR196","v":0},{"$f":"AS196+BA196-BH196-BJ196-BK196","v":1.2310559241259704E-3},{"$f":"AT196+BB196+BJ196-BL196-BN196","v":2.9520141117666161E-3},{"$f":"AU196+BC196+BK196+BN196-BO196-BQ196-BR196","v":5.2596950176675211E-4},4.3089545989975298E-4,{"$f":"AW196+BR196+BU196-BV196","v":7.7430235561553373E-5},{"$f":"SUM(AP197:AW197)","v":1.0000000000000018},1.9361078739250871E-4,5.9860496927574055E-3,6.5629561612390983E-5,1.3077740574540323E-6,3.1604750962110549E-8,null,null,null,null,1.1937604488318056E-4,1.1116798792427899E-3,0,0,1.1416276790187697E-4,2.8119987508081492E-3,2.5852593056590062E-5,5.100349839481946E-5,4.7496600337193262E-4,0,0,1.6663950955528881E-5,4.1045789386212882E-4,3.7736150820952574E-6,7.5084446567883117E-6,6.9921790904765057E-5,1.146399465369137E-2,0.12663788767916806,{"$f":"(LN($CS197)-LN($CS198))/cycle_length*(1-VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2927303606558186E-2},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5539523095809499E-4},{"$f":"(LN($CS197)-LN($CS198))/cycle_length*VLOOKUP($C197,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0672189583908977E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.71013702490430297,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ199","v":0.14507747600607887},{"$f":"CT196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I401*($B197-$B196))","v":1.8410585459636079E-2},{"$f":"CU196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.5913216410409284E-3},{"$f":"CV196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.1569763533769328E-2},{"$f":"CW196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":7.6785259882130551E-3},{"$f":"CX196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.3196145770401905E-2},{"$f":"CY196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.2462867258543563E-3},{"$f":"CZ196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":2.3668655492396974E-2},{"$f":"DA196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":5.1168048088160176E-3},{"$f":"DB196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.11045542129324498},{"$f":"DC196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":4.4846228564318656E-2},{"$f":"DD196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":0.14871339518334376},{"$f":"DE196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.819200943094772E-2},{"$f":"DF196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I401*($B197-$B196))","v":6.0334994574285657E-2},{"$f":"DG196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":1.9127724280999157E-2},{"$f":"DH196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I401*($B197-$B196))","v":8.8142200672259655E-2},{"$f":"DI196*EXP(-VLOOKUP($C197,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I401*($B197-$B196))","v":3.2630725414241744E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU197+Analysis!$D$30*CW197+Analysis!$C$31*CY197+Analysis!$D$31*DA197+Analysis!$C$32*DC197+Analysis!$D$32*DE197+Analysis!$C$33*DG197+Analysis!$D$33*DI197)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT197+Analysis!$D$30*CV197+Analysis!$C$31*CX197+Analysis!$D$31*CZ197+Analysis!$C$32*DB197+Analysis!$D$32*DD197+Analysis!$C$33*DF197+Analysis!$D$33*DH197)","v":4.4097752571161664E-2},6.3975906405647088E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C197,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,6.2466294205707215E-3,2.9520141117666161E-3,4.3089545989975298E-4,1.1463994653689635E-2,6.2466294205707346E-3,{"$f":"BA196+BB196+BC196","v":6.9848364796249224E-5},{"$f":"AY196","v":2.0261959218214779E-4},{"$f":"DW196*(1-DU197/DX196)","v":0.1474507435368681},{"$f":"DX196-(DU197+DV197)","v":6.246629420570673E-3},0.98878716809340272,6.1163395566640631E-3,1.2041826824905756E-3,2.8826603183161096E-3,5.134098514731184E-4,4.2067667688094087E-4,7.5562820774206839E-5,1.0000000000000016]
[195,48.75,98.75,9.2098141114851373E-3,0,1.7518550480215261E-3,0.98903833084049519,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ198*(Costs!$C$46*(365.2425/4))","v":1.7568650580373153},{"$f":"DZ198*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.906210977053916E-2},{"$f":"DZ198*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.8664481726477259E-2},{"$f":"0","v":0},{"$f":"BA198*Costs!$C$126*c_Explant","v":1.2499205077831622E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ198)","v":1.0915048118027204},3.4636977323380259E-2,{"$f":"(EB198+ED198)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2815175093818436},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB198+ED198)","v":1.7586094300308568},{"$f":"Costs!$C$127*c_Explant*(BC198+BK198+BN198+BR198+BU198)","v":8.2328756859662705E-3},10.660551617982771,0.2790018951871811,0.1547711949433247,7.4974388214465212E-2,17.190891555164672,0.18611886861645172,3.1995492867553628,2.5270894998295667E-5,1.4374174457525933E-3,null,1.2347811467687313E-5,2.0464747200390494E-7,null,null,null,9.1401997737131248E-6,1.7023476009177127E-4,0,1.6546157595560647E-3,3.0795521316352568E-4,0.98903833084049519,5.9860496927574055E-3,0,1.1773094408551808E-3,2.8133065248656026E-3,5.0085020117948491E-4,4.1045789386212882E-4,7.3695405986860319E-5,1.0000000000000018,1.8501923079751765E-4,5.7368170780689358E-3,6.2929116213133253E-5,1.2539633607198705E-6,3.0304317099175769E-8,null,null,null,null,1.1416422430419089E-4,1.06314521655099E-3,0,0,1.0879855165829904E-4,2.6798701273240823E-3,2.4637845883221203E-5,4.8567668555107912E-5,4.5228253262437698E-4,0,0,1.5873572244691254E-5,3.9098969080094315E-4,3.5946308164944108E-6,7.1462765584899878E-6,6.6549129428370327E-5,1.0961669159506663E-2,0.12628113477221525,{"$f":"(LN($CS198)-LN($CS199))/cycle_length*(1-VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2950995803803203E-2},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5586733590836282E-4},{"$f":"(LN($CS198)-LN($CS199))/cycle_length*VLOOKUP($C198,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0683598863131294E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70920642444835302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ200","v":0.14349742262693221},{"$f":"CT197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I402*($B198-$B197))","v":1.7584059525295216E-2},{"$f":"CU197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.3660997552488773E-3},{"$f":"CV197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.0340013973749778E-2},{"$f":"CW197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":7.2601823629165983E-3},{"$f":"CX197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.2555551303284663E-2},{"$f":"CY197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.0940798276956616E-3},{"$f":"CZ197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":2.2671468288951346E-2},{"$f":"DA197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.815488984170232E-3},{"$f":"DB197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.10769250770035062},{"$f":"DC197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":4.3272675250148766E-2},{"$f":"DD197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":0.14549017762780075},{"$f":"DE197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":6.6117335490838161E-2},{"$f":"DF197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I402*($B198-$B197))","v":5.8418193383670318E-2},{"$f":"DG197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":1.8276518611732476E-2},{"$f":"DH197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I402*($B198-$B197))","v":8.5714735909705186E-2},{"$f":"DI197*EXP(-VLOOKUP($C198,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I402*($B198-$B197))","v":3.1370806751150851E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU198+Analysis!$D$30*CW198+Analysis!$C$31*CY198+Analysis!$D$31*DA198+Analysis!$C$32*DC198+Analysis!$D$32*DE198+Analysis!$C$33*DG198+Analysis!$D$33*DI198)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT198+Analysis!$D$30*CV198+Analysis!$C$31*CX198+Analysis!$D$31*CZ198+Analysis!$C$32*DB198+Analysis!$D$32*DD198+Analysis!$C$33*DF198+Analysis!$D$33*DH198)","v":4.272350969799258E-2},6.1307135272386784E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C198,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.9860496927574055E-3,2.8133065248656026E-3,4.1045789386212882E-4,1.0961669159504805E-2,5.9860496927574176E-3,6.6968940420807132E-5,1.9361078739250871E-4,0.14586995181799228,5.9860496927573569E-3,0.9892781156025543,5.8614333854131711E-3,1.151691886809652E-3,2.7472153077752024E-3,4.8890044200209108E-4,4.0072379233153596E-4,7.1919583115862522E-5,1.0000000000000018]
[196,49,99,8.8089308595546804E-3,0,1.6731687758336855E-3,0.98951790036461351,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ199*(Costs!$C$46*(365.2425/4))","v":1.6837851110533861},{"$f":"DZ199*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.7021283490485413E-2},{"$f":"DZ199*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.7472131297905943E-2},{"$f":"0","v":0},{"$f":"BA199*Costs!$C$126*c_Explant","v":1.198586237644539E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ199)","v":1.0461017152960608},3.3214435698027373E-2,{"$f":"(EB199+ED199)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.2212345581066244},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB199+ED199)","v":1.6758839379430985},{"$f":"Costs!$C$127*c_Explant*(BC199+BK199+BN199+BR199+BU199)","v":7.845641773541346E-3},10.182755263422735,0.26680486759262084,0.14803883574255833,7.1696759288957052E-2,16.423840403082448,0.18452504351784066,3.0306098651088584,2.4089233134394967E-5,1.3729721006100887E-3,null,1.1797527060780324E-5,1.9596247657906248E-7,null,null,null,8.710760701779921E-6,1.6223652600559399E-4,0,1.5800021099892168E-3,2.9154995810404027E-4,0.98951790036461351,5.736817078068935E-3,0,1.1260743327641232E-3,2.6811240906848021E-3,4.7695068282469741E-4,3.9098969080094315E-4,7.0143760244864738E-5,1.000000000000002,1.7682487486320005E-4,5.4984160647833123E-3,6.0344615653974317E-5,1.202463050498305E-6,2.9059717950150946E-8,null,null,null,null,1.0919593290230747E-4,1.0168783998618157E-3,0,0,1.0368668159848513E-4,2.5539571656232486E-3,2.3480243463068572E-5,4.6250121545346263E-5,4.3070056127935113E-4,0,0,1.5120681552644165E-5,3.7244487339294915E-4,3.4241358553498332E-6,6.8018718785753513E-6,6.3341888366289387E-5,1.0482099635388367E-2,0.12592630212378175,{"$f":"(LN($CS199)-LN($CS200))/cycle_length*(1-VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.2974577577192009E-2},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5633724048655849E-4},{"$f":"(LN($CS199)-LN($CS200))/cycle_length*VLOOKUP($C199,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0694954966339779E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70827461024240301,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ201","v":0.14193371992825912},{"$f":"CT198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I403*($B199-$B198))","v":1.6794639696115176E-2},{"$f":"CU198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.1550021676706183E-3},{"$f":"CV198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.9158167337638718E-2},{"$f":"CW198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.8646310533712054E-3},{"$f":"CX198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.1946053891204613E-2},{"$f":"CY198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.9521863679686838E-3},{"$f":"CZ198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":2.1716293709291404E-2},{"$f":"DA198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.5319168940568836E-3},{"$f":"DB198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.10499870516993208},{"$f":"DC198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":4.1754334383308354E-2},{"$f":"DD198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":0.14233682016386243},{"$f":"DE198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":6.4105781438141857E-2},{"$f":"DF198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I403*($B199-$B198))","v":5.6562287645690143E-2},{"$f":"DG198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":1.7463192571048222E-2},{"$f":"DH198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I403*($B199-$B198))","v":8.3354124313154004E-2},{"$f":"DI198*EXP(-VLOOKUP($C199,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I403*($B199-$B198))","v":3.0159535337468363E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU199+Analysis!$D$30*CW199+Analysis!$C$31*CY199+Analysis!$D$31*DA199+Analysis!$C$32*DC199+Analysis!$D$32*DE199+Analysis!$C$33*DG199+Analysis!$D$33*DI199)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT199+Analysis!$D$30*CV199+Analysis!$C$31*CX199+Analysis!$D$31*CZ199+Analysis!$C$32*DB199+Analysis!$D$32*DD199+Analysis!$C$33*DF199+Analysis!$D$33*DH199)","v":4.1395784974427793E-2},5.8754577507708714E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C199,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.736817078068935E-3,2.6811240906848021E-3,3.9098969080094315E-4,1.0482099635386488E-2,5.7368170780689471E-3,6.4213383890952301E-5,1.8501923079751765E-4,0.14430517977382157,5.7368170780688873E-3,0.98974684044678374,5.6176165714261241E-3,1.1016486741399565E-3,2.6181418596792744E-3,4.655802736425336E-4,3.8171728209694612E-4,6.8454892233251981E-5,1.0000000000000018]
[197,49.25,99.25,8.4260205668500072E-3,0,1.5981989041977992E-3,0.98997578052895396,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ200*(Costs!$C$46*(365.2425/4))","v":1.6138781440655006},{"$f":"DZ200*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.5069065662260918E-2},{"$f":"DZ200*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.6331550256345305E-2},{"$f":"0","v":0},{"$f":"BA200*Costs!$C$126*c_Explant","v":1.1494517833547376E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ200)","v":1.0026699272388415},3.1852853926678637E-2,{"$f":"(EB200+ED200)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1637903379842898},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB200+ED200)","v":1.5970539988526566},{"$f":"Costs!$C$127*c_Explant*(BC200+BK200+BN200+BR200+BU200)","v":7.4766414997443397E-3},9.7274602847199194,0.25515903230837411,0.14160812313860038,6.8567248734567987E-2,15.692411726221328,0.18294486710763955,2.8708461778519254,2.2964044117925319E-5,1.3114924593313542E-3,null,1.1272432106948585E-5,1.876602696813322E-7,null,null,null,8.3023817563371333E-6,1.5463053340968586E-4,0,1.5088495109919326E-3,2.7603627327384605E-4,0.98997578052895396,5.4984160647833114E-3,0,1.07722301551579E-3,2.5551596286737467E-3,4.5420986446036989E-4,3.7244487339294915E-4,6.6766024221639225E-5,1.0000000000000018,1.6900866590381734E-4,5.270355492642988E-3,5.7870868111776068E-5,1.1531696714036203E-6,2.7868453326503858E-8,null,null,null,null,1.0445879876717067E-4,9.7276421674861936E-4,0,0,9.8815278178314146E-5,2.4339672548672553E-3,2.2377095628177204E-5,4.404493419314078E-5,4.1016493026722911E-4,0,0,1.4403500805745726E-5,3.5477964504008173E-4,3.2617275471216853E-6,6.4743313020589885E-6,6.0291692919580237E-5,1.0024219471047808E-2,0.12557342417596296,{"$f":"(LN($CS200)-LN($CS201))/cycle_length*(1-VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.299805001103868E-2},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5680496629937566E-4},{"$f":"(LN($CS200)-LN($CS201))/cycle_length*VLOOKUP($C200,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0706258415699691E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70734158228645305,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ202","v":0.14038621248876568},{"$f":"CT199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I404*($B200-$B199))","v":1.6040660128372318E-2},{"$f":"CU199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.9571431038205734E-3},{"$f":"CV199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.8022357643781456E-2},{"$f":"CW199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.4906302821817622E-3},{"$f":"CX199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.1366143956915008E-2},{"$f":"CY199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.8199075149281485E-3},{"$f":"CZ199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.0801361714099374E-2},{"$f":"DA199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.265043654372986E-3},{"$f":"DB199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.10237228496933259},{"$f":"DC199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":4.0289268683177525E-2},{"$f":"DD199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":0.13925180864229306},{"$f":"DE199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":6.2155426913177381E-2},{"$f":"DF199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I404*($B200-$B199))","v":5.4765342753788387E-2},{"$f":"DG199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":1.6686060472028068E-2},{"$f":"DH199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I404*($B200-$B199))","v":8.1058524724755693E-2},{"$f":"DI199*EXP(-VLOOKUP($C200,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I404*($B200-$B199))","v":2.899503283378697E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU200+Analysis!$D$30*CW200+Analysis!$C$31*CY200+Analysis!$D$31*DA200+Analysis!$C$32*DC200+Analysis!$D$32*DE200+Analysis!$C$33*DG200+Analysis!$D$33*DI200)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT200+Analysis!$D$30*CV200+Analysis!$C$31*CX200+Analysis!$D$31*CZ200+Analysis!$C$32*DB200+Analysis!$D$32*DD200+Analysis!$C$33*DF200+Analysis!$D$33*DH200)","v":4.0112880327238067E-2},5.6312953411560718E-3,4.9809030543770415E-2,0,{"$f":"VLOOKUP(C200,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.4984160647833114E-3,2.5551596286737467E-3,3.7244487339294915E-4,1.0024219471046036E-2,5.4984160647833236E-3,6.157613842242277E-5,1.7682487486320005E-4,0.14275627981694575,5.4984160647832646E-3,0.99019438328352904,5.3843857787131497E-3,1.0539290501880927E-3,2.4951400266062028E-3,4.4338987940455133E-4,3.6361225921651541E-4,6.515972234417058E-5,1.0000000000000018]
[198,49.5,99.5,8.0602555622217281E-3,0,1.5267583996758302E-3,0.99041298603810435,1.000000000000002,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ201*(Costs!$C$46*(365.2425/4))","v":1.5470004112867517},{"$f":"DZ201*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.3201442049516682E-2},{"$f":"DZ201*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.5240393288782709E-2},{"$f":"0","v":0},{"$f":"BA201*Costs!$C$126*c_Explant","v":1.1024188218517812E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ201)","v":0.96112014127405587},3.0549507345127916E-2,{"$f":"(EB201+ED201)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.1090510850731665},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB201+ED201)","v":1.5219360502818406},{"$f":"Costs!$C$127*c_Explant*(BC201+BK201+BN201+BR201+BU201)","v":7.1250157073877753E-3},9.2935389403815094,0.24403862590102965,0.13546517383736609,6.5578933309228274E-2,14.99486990795428,0.1813782225055863,2.7197428506072518,2.1892576256710867E-5,1.2528387188565791E-3,null,1.0771344587553948E-5,1.7972332258632442E-7,null,null,null,7.9139706641254899E-6,1.4739643888914884E-4,0,1.4409927725767047E-3,2.6136470773335926E-4,0.99041298603810435,5.270355492642988E-3,0,1.0306350848603954E-3,2.4351204245386588E-3,4.3256989434873282E-4,3.5477964504008173E-4,6.3553420466701922E-5,1.0000000000000018,1.6155249352355278E-4,5.0521673630326801E-3,5.5502923365020354E-5,1.1059845823490712E-6,2.6728139386038311E-8,null,null,null,null,9.9941146244697773E-5,9.3069393861569766E-4,0,0,9.4173021304887834E-5,2.3196215643333214E-3,2.1325838900449636E-5,4.194649658954323E-5,3.9062339775918962E-4,0,0,1.3720336265188984E-5,3.3795228643667845E-4,3.1070223382142942E-6,6.1628036756324681E-6,5.7390616791069456E-5,9.58701396189756E-3,0.12522253447668241,{"$f":"(LN($CS201)-LN($CS202))/cycle_length*(1-VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3021414173465847E-2},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5727053463086696E-4},{"$f":"(LN($CS201)-LN($CS202))/cycle_length*VLOOKUP($C201,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0717509725579072E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70640734058050303,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ203","v":0.13885474612141899},{"$f":"CT200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I405*($B201-$B200))","v":1.5320529764831472E-2},{"$f":"CU200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7716923386236123E-3},{"$f":"CV200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.6930791596848913E-2},{"$f":"CW200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.137005926820446E-3},{"$f":"CX200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.0814385204174565E-2},{"$f":"CY200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.6965917892041475E-3},{"$f":"CZ200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.9924976837814048E-2},{"$f":"DA200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":4.0138859116243281E-3},{"$f":"DB200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":9.9811561608126875E-2},{"$f":"DC200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":3.887560884395666E-2},{"$f":"DD200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":0.13623366173156182},{"$f":"DE200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":6.0264409981292767E-2},{"$f":"DF200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I405*($B201-$B200))","v":5.3025485562524781E-2},{"$f":"DG200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":1.5943511642754822E-2},{"$f":"DH200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I405*($B201-$B200))","v":7.8826146692743085E-2},{"$f":"DI200*EXP(-VLOOKUP($C201,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I405*($B201-$B200))","v":2.7875493426052011E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU201+Analysis!$D$30*CW201+Analysis!$C$31*CY201+Analysis!$D$31*DA201+Analysis!$C$32*DC201+Analysis!$D$32*DE201+Analysis!$C$33*DG201+Analysis!$D$33*DI201)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT201+Analysis!$D$30*CV201+Analysis!$C$31*CX201+Analysis!$D$31*CZ201+Analysis!$C$32*DB201+Analysis!$D$32*DD201+Analysis!$C$33*DF201+Analysis!$D$33*DH201)","v":3.8873163641315038E-2},5.3977232683511747E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C201,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.270355492642988E-3,2.4351204245386588E-3,3.5477964504008173E-4,9.5870139618956518E-3,5.2703554926430011E-3,5.9051906236506194E-5,1.6900866590381734E-4,0.14122310547162545,5.2703554926429412E-3,0.99062173418690613,5.1612614278378341E-3,1.0084159734205568E-3,2.3779239867271645E-3,4.2227292957387904E-4,3.4636596573838006E-4,6.2025529797992833E-5,1.000000000000002]
[199,49.75,99.75,7.7108471983850287E-3,0,1.4586704659090271E-3,0.99083048233570781,1.0000000000000018,{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ202*(Costs!$C$46*(365.2425/4))","v":1.4830149398846149},{"$f":"DZ202*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":4.1414587557027448E-2},{"$f":"DZ202*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.4196425587691559E-2},{"$f":"0","v":0},{"$f":"BA202*Costs!$C$126*c_Explant","v":1.0573935980635359E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ202)","v":0.92136725894459559},2.9301797874307606E-2,{"$f":"(EB202+ED202)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0568893406919704},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB202+ED202)","v":1.4503551823779144},{"$f":"Costs!$C$127*c_Explant*(BC202+BK202+BN202+BR202+BU202)","v":6.7899457371822566E-3},8.8799248553534031,0.23341913424524952,0.12959675880289714,6.2725225489406553E-2,14.329569388526897,0.17982499383232048,2.5768147269116577,2.0872214234402929E-5,1.1968778093988514E-3,null,1.0293139179042822E-5,1.7213493845699057E-7,null,null,null,7.5444962548183673E-6,1.4051503706144071E-4,0,1.3762748310670132E-3,2.4748861300820358E-4,0.99083048233570781,5.0521673630326801E-3,0,9.8619686198071787E-4,2.3207275489156706E-3,4.1197596479902526E-4,3.3795228643667845E-4,6.0497639129283752E-5,1.0000000000000018,1.5443914268527077E-4,4.8434057089448935E-3,5.323606117446546E-5,1.0608137250128643E-6,2.5636503037451364E-8,null,null,null,null,9.5631951849017066E-5,8.9056491013170085E-4,0,0,8.974912398768966E-5,2.2106543944031302E-3,2.0324030524850636E-5,3.994949400820852E-5,3.7202647079081672E-4,0,0,1.3069574526962625E-5,3.2192305704256376E-4,2.9596548671520535E-6,5.8664831893411488E-6,5.4631155939942605E-5,9.1695176642940558E-3,0.12487366566526958,{"$f":"(LN($CS202)-LN($CS203))/cycle_length*(1-VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE))","v":4.3044671116722368E-2},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*(1-p_PNF)","v":8.5773396644877524E-4},{"$f":"(LN($CS202)-LN($CS203))/cycle_length*VLOOKUP($C202,'Natural history'!$B$35:$C$39,2,TRUE)*p_PNF","v":2.0728709402701755E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70547188512455306,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ204","v":0.13733916786862435},{"$f":"CT201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I406*($B202-$B201))","v":1.4632728977277102E-2},{"$f":"CU201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5978717127552835E-3},{"$f":"CV201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.5881745756458675E-2},{"$f":"CW201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8026478336352392E-3},{"$f":"CX201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.0289411060390309E-2},{"$f":"CY201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5816318552366508E-3},{"$f":"CZ201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.9085515046754487E-2},{"$f":"DA201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7775182195420747E-3},{"$f":"DB201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":9.7314891756468083E-2},{"$f":"DC201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":3.7511551149583371E-2},{"$f":"DD201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":0.1332809302065521},{"$f":"DE201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.8430925355342909E-2},{"$f":"DF201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I406*($B202-$B201))","v":5.1340902434998906E-2},{"$f":"DG201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":1.5234007088059111E-2},{"$f":"DH201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I406*($B202-$B201))","v":7.6655249074971107E-2},{"$f":"DI201*EXP(-VLOOKUP($C202,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I406*($B202-$B201))","v":2.6799181025254977E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU202+Analysis!$D$30*CW202+Analysis!$C$31*CY202+Analysis!$D$31*DA202+Analysis!$C$32*DC202+Analysis!$D$32*DE202+Analysis!$C$33*DG202+Analysis!$D$33*DI202)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT202+Analysis!$D$30*CV202+Analysis!$C$31*CX202+Analysis!$D$31*CZ202+Analysis!$C$32*DB202+Analysis!$D$32*DD202+Analysis!$C$33*DF202+Analysis!$D$33*DH202)","v":3.7675066071816796E-2},5.1742622236987607E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C202,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,5.0521673630326801E-3,2.3207275489156706E-3,3.3795228643667845E-4,9.1695176642921927E-3,5.0521673630326905E-3,5.6635636086755461E-5,1.6155249352355278E-4,0.1397055113701085,5.0521673630326332E-3,0.9910298352208311,4.9477865359887872E-3,9.6499891664344215E-4,2.2662213785219066E-3,4.02176051308865E-4,3.299376717396211E-4,5.9044224968189205E-5,1.000000000000002]
[200,50,100,7.3770439741156005E-3,0,1.3937679199319656E-3,0.9912291881059544,{"$f":"SUM(D203:G203)","v":1.000000000000002},{"$f":"0","v":0},{"$f":"c_Ciclosporin*weight*DZ203*(Costs!$C$46*(365.2425/4))","v":1.4217349723695698},{"$f":"DZ203*(c_Azathioprine*weight*(Costs!$C$65*(365.2425/4)))","v":3.970328680617926E-2},{"$f":"DZ203*(c_Prednisolone*(Costs!$C$118*(365.2425/4)))","v":2.3196600074059645E-2},{"$f":"0","v":0},{"$f":"BA203*Costs!$C$126*c_Explant","v":1.0137008181748916E-2},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"(c_Clinic+c_TDM_Ciclosporin+c_FBC+c_RenalProfile+c_LFT)*(Costs!$C$202*DZ203)","v":0.88329525159047984},2.8091012214919928E-2,{"$f":"(EB203+ED203)*(365.2425*cycle_length)*(c_Tacrolimus*weight*Costs!$C$135+c_MMF*Costs!$C$136+c_Prednisolone*Costs!$C$137)","v":1.0071835345369802},{"$f":"(c_Clinic*Costs!$C$191+(c_TDM_Tacrolimus+c_FBC+c_RenalProfile+c_LFT)*Costs!$C$203)*(EB203+ED203)","v":1.3821445658303366},{"$f":"Costs!$C$127*c_Explant*(BC203+BK203+BN203+BR203+BU203)","v":6.4706473807422419E-3},8.485441978564868,0.22327195610928569,0.12398704412032607,5.999843944970356E-2,13.694656297229201,0.17828506620081225,2.4415527045488785,1.9933306771506591E-5,1.1434222720591012E-3,null,9.832782939576949E-6,1.6478397163626579E-7,null,null,null,7.1929846886666276E-6,1.3396819031686293E-4,0,1.3145143207473505E-3,2.3435827269635714E-4,0.9912291881059544,4.8434057089448935E-3,0,9.438009713061662E-4,2.2117152081281431E-3,3.9237613781870485E-4,3.2192305704256376E-4,5.7590810807094664E-5,1.000000000000002,1.4805753088064451E-4,4.6432703384074814E-3,5.1036282863631996E-5,1.0169796213501192E-6,2.4577171785227707E-8,null,null,null,null,9.152080332290851E-5,8.5228016798325769E-4,0,0,8.5533307230526836E-5,2.1068125581140242E-3,1.9369342783591944E-5,3.8048889998714407E-5,3.5432724781999042E-4,0,0,1.2449678711535394E-5,3.0665410122930939E-4,2.8192771017189524E-6,5.5846067437168663E-6,5.2006204063377798E-5,8.7708118940475668E-3,{"$f":"BY202","v":0.12487366566526958},{"$f":"BZ202","v":4.3044671116722368E-2},{"$f":"CA202","v":8.5773396644877524E-4},{"$f":"CB202","v":2.0728709402701755E-5},null,null,null,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0,0,{"$f":"r_Subsequent_DWFG*VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*(p_NODAT_rATG_CsA_Aza_ST*hr_NODAT_DWFG+(1-p_NODAT_rATG_CsA_Aza_ST))*(Analysis!$C$36+Analysis!$C$37*hr_DCD_DWFG+Analysis!$C$38*hr_LRD_DWFG+Analysis!$C$39*hr_LURD_DWFG+hr_Female_DWFG*(Analysis!$D$36+Analysis!$D$37*hr_DCD_DWFG+Analysis!$D$38*hr_LRD_DWFG+Analysis!$D$39*hr_LURD_DWFG))","v":0.15848018822487872},3.5888441468334656E-2,0.40799999999999997,0.70453521591860302,2.9885418326262249E-3,{"$f":"'Survival curves'!$AQ205","v":0.13583932599729001},{"$f":"CT202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*'Survival curves'!$I407*($B203-$B202))","v":1.397580635977444E-2},{"$f":"CU202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4349518674520424E-3},{"$f":"CV202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.4873563816087241E-2},{"$f":"CW202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.4865063326794642E-3},{"$f":"CX202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.7899212919486077E-3},{"$f":"CY202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4744615301202119E-3},{"$f":"CZ202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.8281420729613994E-2},{"$f":"DA202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_DCD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.5550696290711837E-3},{"$f":"DB202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":9.4880673190489623E-2},{"$f":"DC202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":3.6195355172335825E-2},{"$f":"DD202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":0.1303921962526858},{"$f":"DE202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LRD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":5.6653222672245242E-2},{"$f":"DF202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*'Survival curves'!$I407*($B203-$B202))","v":4.9709837352304533E-2},{"$f":"DG202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":1.4556076299821747E-2},{"$f":"DH202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*'Survival curves'!$I407*($B203-$B202))","v":7.4544138680913391E-2},{"$f":"DI202*EXP(-VLOOKUP($C203,hr_Age_DWFG,2,TRUE)*hr_LURD_DWFG*hr_Female_DWFG*hr_NODAT_DWFG*'Survival curves'!$I407*($B203-$B202))","v":2.5764426575250219E-2},{"$f":"p_NODAT_rATG_CsA_Aza_ST*(Analysis!$C$30*CU203+Analysis!$D$30*CW203+Analysis!$C$31*CY203+Analysis!$D$31*DA203+Analysis!$C$32*DC203+Analysis!$D$32*DE203+Analysis!$C$33*DG203+Analysis!$D$33*DI203)+(1-p_NODAT_rATG_CsA_Aza_ST)*(Analysis!$C$30*CT203+Analysis!$D$30*CV203+Analysis!$C$31*CX203+Analysis!$D$31*CZ203+Analysis!$C$32*DB203+Analysis!$D$32*DD203+Analysis!$C$33*DF203+Analysis!$D$33*DH203)","v":3.6517079469919125E-2},4.9604554625832901E-3,{"$f":"$DL$7","v":4.9809030543770415E-2},0,{"$f":"VLOOKUP(C203,Costs!$B$215:$C$222,2,TRUE)","v":0.91483113069016153},8.5168869309838469E-2,4.8434057089448935E-3,2.2117152081281431E-3,3.2192305704256376E-4,8.7708118940456048E-3,4.8434057089449031E-3,5.4322511402515773E-5,1.5443914268527077E-4,0.13820335324883806,4.8434057089448467E-3,0.99141978551439847,4.7433380236761875E-3,9.2355871107652795E-4,2.1597723729317587E-3,3.8304865279703619E-4,3.1428857913593655E-4,5.6208145986095704E-5,1.000000000000002]

{"sheet":"Drop-down lists","index":36,"n_rows":18,"n_cols":1,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["PSA distributions"]
["Normal"]
["Log-normal"]
["Gamma"]
["Beta"]
[]
["HR of DWFG methods"]
["Regression (base case; flexible)"]
["Fixed (scenario analysis)"]
[]
["Graft survival"]
["Reference case"]
["Rate of graft loss equal after N years"]
["Gamma reduced for non-CNI"]
[]
["Drug costs"]
["Reference case"]
["List prices"]

{"sheet":"Grand Parameter Table","index":37,"n_rows":432,"n_cols":9,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Parameter","Value","Source","PSA distribution"]
["Study characteristics"]
["Patient age (years)",{"$f":"age","v":50},"Pruthi et al. 2013{Pruthi, 2013 #8755}","N/A"]
["Patient weight (kg)"]
["Mean",{"$f":"weight","v":70.184894290002902},"Multiple RCTs",{"$f":"CONCATENATE(G5,\"(\",H5,\", \",I5,\")\")","v":"Normal(70.18, 1.118)"},null,null,"Normal",{"$f":"ROUND(weight,2)","v":70.180000000000007},{"$f":"ROUND(Analysis!J54,3)","v":1.1180000000000001}]
["SD",{"$f":"sd_weight","v":14.78657868979329},"Multiple RCTs","N/A"]
["Proportion male",{"$f":"p_male","v":0.61680000000000001},"UK Transplant Registry standard dataset (2007-2012)","N/A"]
["Donor type (first graft)",null,"UK Transplant Registry standard dataset"]
["DBD",{"$f":"Analysis!E30","v":0.66400000000000003},null,"N/A"]
["DCD",{"$f":"Analysis!E31","v":7.8899999999999998E-2},null,"N/A"]
["Living-related",{"$f":"Analysis!E32","v":0.1908},null,"N/A"]
["Living-unrelated",{"$f":"Analysis!E33","v":6.6299999999999998E-2},null,"N/A"]
["Donor type (subsequent graft)",null,"UK Transplant Registry standard dataset"]
["DBD",{"$f":"SUM(Analysis!C36:D36)","v":0.63009999999999999},null,"N/A"]
["DCD",{"$f":"SUM(Analysis!C37:D37)","v":8.2600000000000007E-2},null,"N/A"]
["Living-related",{"$f":"SUM(Analysis!C38:D38)","v":0.19840000000000002},null,"N/A"]
["Living-unrelated",{"$f":"SUM(Analysis!C39:D39)","v":8.8900000000000007E-2},null,"N/A"]
["Surrogate relationships"]
["Graft survival (censored for DWFG)"]
["Acute rejection",{"$f":"hr_AR","v":1.6},"Cole et al. 2008{Cole, 2008 #8756}",{"$f":"CONCATENATE(G20,\"(\",H20,\", \",I20,\")\")","v":"Log-Normal(0.47, 0.037)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K45,3)","v":0.47},{"$f":"ROUND('Natural history'!L45,3)","v":3.6999999999999998E-2}]
["NODAT",{"$f":"hr_NODAT","v":1.1200000000000001},"Cole et al. 2008{Cole, 2008 #8756}",{"$f":"CONCATENATE(G21,\"(\",H21,\", \",I21,\")\")","v":"Log-Normal(0.113, 0.061)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K46,3)","v":0.113},{"$f":"ROUND('Natural history'!L46,3)","v":6.0999999999999999E-2}]
["eGFR",null,"Levy et al. 2014{Levy, 2014 #2834}","Multivariate Log-Normal"]
["45-60 ml/min/1.73 m²",{"$f":"'Natural history'!D51","v":1.4091687619264508}]
["30-45 ml/min/1.73 m²",{"$f":"'Natural history'!D52","v":2.4060827255908621}]
["15-30 ml/min/1.73 m²",{"$f":"'Natural history'!D53","v":5.8008241367425288}]
["Death with functioning graft"]
["NODAT",{"$f":"hr_NODAT_DWFG","v":1.41},"Cole et al. 2008{Cole, 2008 #8756}",{"$f":"CONCATENATE(G27,\"(\",H27,\", \",I27,\")\")","v":"Log-Normal(0.344, 0.061)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K48,3)","v":0.34399999999999997},{"$f":"ROUND('Natural history'!L48,3)","v":6.0999999999999999E-2}]
["Sex - female",{"$f":"hr_Female_DWFG","v":0.86500699999999997},"UK Transplant Registry standard dataset",{"$f":"CONCATENATE(G28,\"(\",H28,\", \",I28,\")\")","v":"Log-Normal(-0.145, 0.036)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K57,3)","v":-0.14499999999999999},{"$f":"ROUND('Natural history'!L57,3)","v":3.5999999999999997E-2}]
["Donor type (vs. DBD)",null,"UK Transplant Registry standard dataset"]
["DCD",{"$f":"'Natural history'!D59","v":1.083358},null,{"$f":"CONCATENATE(G30,\"(\",H30,\", \",I30,\")\")","v":"Log-Normal(0.08, 0.061)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K59,3)","v":0.08},{"$f":"ROUND('Natural history'!L59,3)","v":6.0999999999999999E-2}]
["Living-related",{"$f":"'Natural history'!D60","v":0.55149870000000001},null,{"$f":"CONCATENATE(G31,\"(\",H31,\", \",I31,\")\")","v":"Log-Normal(-0.595, 0.071)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K60,3)","v":-0.59499999999999997},{"$f":"ROUND('Natural history'!L60,3)","v":7.0999999999999994E-2}]
["Living-unrelated",{"$f":"'Natural history'!D61","v":0.70286930000000003},null,{"$f":"CONCATENATE(G32,\"(\",H32,\", \",I32,\")\")","v":"Log-Normal(-0.353, 0.081)"},null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K61,3)","v":-0.35299999999999998},{"$f":"ROUND('Natural history'!L61,3)","v":8.1000000000000003E-2}]
["Age",null,"UK Transplant Registry standard dataset"]
[{"$f":"'Natural history'!A63","v":"0-17"},{"$f":"'Natural history'!C63","v":0.37726219999999999},null,"Log-Normal(-0.975, 0.186)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K63,3)","v":-0.97499999999999998},{"$f":"ROUND('Natural history'!L63,3)","v":0.186}]
[{"$f":"'Natural history'!A64","v":"18-30"},{"$f":"'Natural history'!C64","v":0.36932769999999998},null,"Log-Normal(-0.996, 0.117)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K64,3)","v":-0.996},{"$f":"ROUND('Natural history'!L64,3)","v":0.11700000000000001}]
[{"$f":"'Natural history'!A65","v":"31-40"},{"$f":"'Natural history'!C65","v":0.71241620000000005},null,"Log-Normal(-0.339, 0.091)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K65,3)","v":-0.33900000000000002},{"$f":"ROUND('Natural history'!L65,3)","v":9.0999999999999998E-2}]
[{"$f":"'Natural history'!A66","v":"41-50"},{"$f":"'Natural history'!C66","v":1},null,"N/A"]
[{"$f":"'Natural history'!A67","v":"51-60"},{"$f":"'Natural history'!C67","v":2.140142},null,"Log-Normal(0.761, 0.059)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K67,3)","v":0.76100000000000001},{"$f":"ROUND('Natural history'!L67,3)","v":5.8999999999999997E-2}]
[{"$f":"'Natural history'!A68","v":"61-70"},{"$f":"'Natural history'!C68","v":4.1282430000000003},null,"Log-Normal(1.418, 0.053)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K68,3)","v":1.4179999999999999},{"$f":"ROUND('Natural history'!L68,3)","v":5.2999999999999999E-2}]
[{"$f":"'Natural history'!A69","v":"71-75"},{"$f":"'Natural history'!C69","v":7.5825120000000004},null,"Log-Normal(2.026, 0.072)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K69,3)","v":2.0259999999999998},{"$f":"ROUND('Natural history'!L69,3)","v":7.1999999999999995E-2}]
[{"$f":"'Natural history'!A70","v":"76-80"},{"$f":"'Natural history'!C70","v":8.5755929999999996},null,"Log-Normal(2.149, 0.089)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K70,3)","v":2.149},{"$f":"ROUND('Natural history'!L70,3)","v":8.8999999999999996E-2}]
[{"$f":"'Natural history'!A71","v":"81-85"},{"$f":"'Natural history'!C71","v":13.75122},null,"Log-Normal(2.621, 0.144)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K71,3)","v":2.621},{"$f":"ROUND('Natural history'!L71,3)","v":0.14399999999999999}]
[{"$f":"'Natural history'!A72","v":"86-90"},{"$f":"'Natural history'!C72","v":23.552289999999999},null,"Log-Normal(3.159, 0.362)",null,null,"Log-Normal",{"$f":"ROUND('Natural history'!K72,3)","v":3.1589999999999998},{"$f":"ROUND('Natural history'!L72,3)","v":0.36199999999999999}]
["Effectiveness estimates"]
["Mortality within 12 months [ln(Odds ratio)]"]
["Induction agents (vs. no induction)",null,"Network meta-analysis","Multivariate Normal"]
["Basiliximab",{"$f":"LnOR_Death_Bas","v":-6.7336890000000002E-3}]
["Rabbit ATG",{"$f":"LnOR_Death_rATG","v":-0.178814687}]
["Maintenance agents (vs. CSA+AZA)",null,"Network meta-analysis","Multivariate Normal"]
["TAC+AZA",{"$f":"Effectiveness!D22","v":0.32339580000000001}]
["CSA+MPA",{"$f":"Effectiveness!D23","v":-5.6900600000000003E-2}]
["TAC+MPA",{"$f":"Effectiveness!D24","v":0.42180699999999999}]
["BEL+MPA",{"$f":"Effectiveness!D26","v":-0.76301220000000003}]
["CSA+EVL",{"$f":"Effectiveness!D28","v":0.33301029999999998}]
["TAC+SRL",{"$f":"Effectiveness!D29","v":0.32484760000000001}]
["SRL+MPA",{"$f":"Effectiveness!D31","v":0.54160079999999999}]
["Head-to-head"]
["MPS vs. MMF",{"$f":"Effectiveness!D36","v":-0.43521169854164521},"Random-effects meta-analysis of Ciancio 2008{Ciancio, 2008 #200} and Salvadori 2001{Salvadori, 2001 #41}",{"$f":"CONCATENATE(G58,\"(\",H58,\", \",I58,\")\")","v":"Normal(-0.435, 1.231)"},null,null,"Normal",{"$f":"ROUND(Effectiveness!K36,3)","v":-0.435},{"$f":"ROUND(Effectiveness!L36,3)","v":1.2310000000000001}]
["TAC-PR vs. TAC",{"$f":"Effectiveness!D37","v":0.24471603563375824},"Krämer 2010{Krämer, 2010 #358}",{"$f":"CONCATENATE(G59,\"(\",H59,\", \",I59,\")\")","v":"Normal(0.245, 0.481)"},null,null,"Normal",{"$f":"ROUND(Effectiveness!K37,3)","v":0.245},{"$f":"ROUND(Effectiveness!L37,3)","v":0.48099999999999998}]
["Graft loss within 12 months [ln(Odds ratio)]"]
["Induction agents (vs. no induction)",null,"Network meta-analysis","Multivariate Normal"]
["Basiliximab",{"$f":"LnOR_GL_Bas","v":-0.20209469999999999}]
["Rabbit ATG",{"$f":"LnOR_GL_rATG","v":-0.26867350000000001}]
["Head-to-head"]
["Biopsy-proven acute rejection within 12 months [ln(Odds ratio)]"]
["TAC+MPA",{"$f":"LnOR_BPAR_Tac_Mycophenolate","v":-0.92049999999999998}]
["Graft function (eGFR) at 12 months [Mean difference (ml/min/1.73 m²)]"]
["Rabbit ATG",{"$f":"mu_eGFR_rATG","v":-3.942218}]
["TAC+SRL",{"$f":"mu_eGFR_Tac_Srl","v":-0.3523}]
["Graft loss within 12 months",{"$f":"1-'Survival curves'!$I$9","v":3.5246166608944307E-2},"UK Transplant Registry standard dataset","N/A"]
["Mean",{"$f":"'Survival curves'!$Q$55","v":53.419346416213457},null,"N/A"]
["SRL",{"$f":"'Adverse events'!O47","v":-0.23444992238518991}]
["Baseline (BAS+TAC+MMF)",{"$f":"Effectiveness!$D$252","v":0.10716720934189636},"Multiple RCTs",{"$f":"CONCATENATE(G124,\"(\",H124,\", \",I124,\")\")","v":"Logit-Normal(-2.12, 0.94)"},null,null,"Logit-Normal",-2.12,0.94]
["As antimetabolite",{"$f":"'Adverse events'!J8","v":-1.153}]
["Aged 45-54 years",7.6000000000000012E-2,null,"Beta(3.62, 44.01)",null,null,"Beta",3.62,44.01]
["Rate of retransplantation"]
["Mortality"]
["30-34",8.9999999999999993E-3,null,"Normal(0.018, 0.0042)",null,null,"Normal",1.8000000000000002E-2,4.1999999999999997E-3]
["65-69",0.107,null,"Normal(0.553, 0.0235)",null,null,"Normal",0.55300000000000005,2.35E-2]
["Living-related",1.474680022259321E-2,null,"Beta(53, 3541)",null,null,"Beta",53,3541]
["High risk (D+/R-)",0.23214285714285715]
["Seropositive recipients",{"$f":"289/290","v":0.99655172413793103},null,"Beta(289, 1)",null,null,"Beta",289,1]
["Haemodialysis",{"$f":"Utilities!D22","v":0.27691588938108302},null,"Gamma(66.9, 0.0041)",null,null,"Gamma",{"$f":"ROUND(Utilities!M22,2)","v":66.900000000000006},{"$f":"ROUND(Utilities!N22,4)","v":4.1000000000000003E-3}]
["Rabbit ATG"]
["TAC (with AZA; mg/kg/day)",null,"Margreiter 2002{Margreiter, 2002 #58}"]
["3-6 months",0.13500000000000001,null,"Log-Normal(-2.007, 0.0998)",null,null,"Log-Normal",-2.0070000000000001,9.98E-2]
["6-12 weeks",0.11,null,"Log-Normal(-2.212, 0.0998)",null,null,"Log-Normal",-2.2120000000000002,9.98E-2]
["0-1 month",0.17499999999999999,null,"Log-Normal(-1.748, 0.0998)",null,null,"Log-Normal",-1.748,9.98E-2]
["As TAC plus 0.015 mg/kg/day for first 12 months",1.4999999999999999E-2,"Wlodarczyk 2009,{Wlodarczyk, 2009 #553} Kramer 2010,{Krämer, 2010 #358} Tsuchiya 2013,{Tsuchiya, 2013 #513} Oh 2014{Oh, 2014 #9140}","Normal(0.015, 0.0075)",null,null,"Normal",1.4999999999999999E-2,7.4999999999999997E-3]
["36+ months",2.84,null,"Log-Normal(1.039, 0.0998)",null,null,"Log-Normal",1.0389999999999999,9.98E-2]
["0-12 months",3.9,null,"Log-Normal(1.356, 0.0998)",null,null,"Log-Normal",1.3560000000000001,9.98E-2]
["0-6 months",1.5,null,"Log-Normal(0.4, 0.0998)",null,null,"Log-Normal",0.4,9.98E-2]
["36+ months",1.2149999999999999,null,"Log-Normal(0.19, 0.0998)",null,null,"Log-Normal",0.19,9.98E-2]
["3-12 months",1.736,null,"Log-Normal(0.547, 0.0998)",null,null,"Log-Normal",0.54700000000000004,9.98E-2]
["12+ months",1.4670000000000001,null,"Log-Normal(0.378, 0.0998)",null,null,"Log-Normal",0.378,9.98E-2]
["9+ months",1107,null,"Log-Normal(7.004, 0.0998)",null,null,"Log-Normal",7.0039999999999996,9.98E-2]
["12-60 months",2.75,null,{"$f":"CONCATENATE(G258,\"(\",H258,\", \",I258,\")\")","v":"Log-Normal(1.007, 0.0998)"},null,null,"Log-Normal",1.0069999999999999,9.98E-2]
["12-48 months",2.9000000000000004,null,"Log-Normal(1.06, 0.0998)",null,null,"Log-Normal",1.06,9.98E-2]
["24+ months",2,null,"Log-Normal(0.688, 0.0998)",null,null,"Log-Normal",0.68799999999999994,9.98E-2]
["BEL (with MMF)",null,"Dosing schedule"]
["Prednisolone (mg/day)",null,"SYMPHONY{Ekberg, 2007 #237}"]
["0-3 months",0.41,null,"Beta(1.95, 2.81)",null,null,"Beta",1.95,2.81]
["Living donor costs",0.34852320675105486,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}","Normal(0.349, 0.012)",null,null,"Normal",0.34899999999999998,1.2E-2]
["Septrin (480 mg tablets in first three months)",90,null,{"$f":"CONCATENATE(G301,\"(\",H301,\", \",I301,\")\")","v":"Log-Normal(4.495, 0.0998)"},null,null,"Log-Normal",4.4950000000000001,9.98E-2]
["Expected number of acute rejection events per patient experiencing 1+ acute rejection event",1.1929824561403508,"Charpentier et al. 2003{Charpentier, 2003 #96}","Normal(1.193, 0.102)",null,null,"Normal",1.1930000000000001,0.10199999999999999]
["Statins",null,"Riella et al. 2012{Riella, 2012 #9147}"]
["Mean weekly dose (x 1000 IU)",5.8316999999999997,"Vanrenterghem et al. 2003{Vanrenterghem, 2003 #9146}","Normal(5.832, 0.067)",null,null,"Normal",5.8319999999999999,6.7000000000000004E-2]
["Monitoring"]
["3-6 months",8.99,null,"Normal(8.99, 0.215)",null,null,"Normal",8.99,0.215]
["Viral PCR (per cycle)"]
["6-12 months (BKV)",0.5,null,"Log-Normal(-0.723, 0.246)",null,null,"Log-Normal",-0.72299999999999998,0.246]
["55-64",0.85162287480680066,null,"Beta(4408, 768)",null,null,"Beta",4408,768]
["Access surgery",1946.3208609429873,null,{"$f":"CONCATENATE(G354,\"(\",H354,\", \",I354,\")\")","v":"Normal(1946.32, 97.81)"},null,null,"Normal",1946.32,97.81]
["Temporary access",823.24798817954036,null,"Normal(823.25, 40.43)",null,null,"Normal",823.25,40.43]
["Maintenance agents"]
["Tacrolimus (immediate-release capsules)"]
["Myfortic (per mg)",4.4777777777777776E-3,"BNF 68{Joint Formulary Committee, 2014 #9240}","N/A"]
["Nulojix (per 250 mg vial)",354.52,"BNF 68{Joint Formulary Committee, 2014 #9240}","N/A"]
["Acute rejection (per episode)",3557.3909465081861,"Ling et al. 2011{Ling, 2011 #9234}",{"$f":"CONCATENATE(G384,\"(\",H384,\", \",I384,\")\")","v":"Log-Normal(8.146, 0.246)"},null,null,"Log-Normal",8.1460000000000008,0.246]
["Binocrit (per 1000 IU)",4.33,"BNF 68{Joint Formulary Committee, 2014 #9240}","N/A"]
["Inpatient",1388.9245256860243,null,"Normal(1388.92, 99.42)",null,null,"Normal",1388.92,99.42]
["Fluvastatin (per mg)",2.216191675937439E-3,"eMit{Commercial Medicines Unit, 2014 #9237}","Mixture model"]
["Subsequent infusions",325.58602507878743,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}","Normal(325.59, 45.79)",null,null,"Normal",325.58999999999997,45.79]
["Monitoring"]
["Therapeutic drug monitoring (TDM)",null,"Dept of Medical Biochemistry and Immunology, University Hospital of Wales. Therapeutic drug monitoring test repertoire 2013/2014. 2013"]
["Ciclosporin TDM",26.709823616491754,null,{"$f":"CONCATENATE(G419,\"(\",H419,\", \",I419,\")\")","v":"Log-Normal(3.255, 0.246)"},null,null,"Log-Normal",3.2549999999999999,0.246]
["Tacrolimus TDM",26.709823616491754,null,"Equal"]
["Sirolimus TDM",26.709823616491754,null,"Equal"]
["Everolimus TDM",26.709823616491754,null,"Equal"]
["General tests",null,"NHS Kidney Care 2011{NHS Kidney Care, 2011 #9244}"]
["Full blood count",5.0535519507436781,null,{"$f":"CONCATENATE(G424,\"(\",H424,\", \",I424,\")\")","v":"Log-Normal(1.615, 0.0998)"},null,null,"Log-Normal",1.615,9.98E-2]
["Renal profile",4.5448793255047084,null,"Log-Normal(1.509, 0.0998)",null,null,"Log-Normal",1.5089999999999999,9.98E-2]
["Liver profile",4.6444022304427675,null,"Log-Normal(1.531, 0.0998)",null,null,"Log-Normal",1.5309999999999999,9.98E-2]
["Explant surgery",4965.5889952030857,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}","Normal(4965.59, 496.56)",null,null,"Normal",4965.59,496.56]
["Subsequent retransplantation"]
["Recipient work-up",848.71697915426091,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}","Normal(848.72, 84.87)",null,null,"Normal",848.72,84.87]
["Living donor costs",8914.052743144568,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}",{"$f":"CONCATENATE(G430,\"(\",H430,\", \",I430,\")\")","v":"Normal(8914.05, 891.41)"},null,null,"Normal",8914.0499999999993,891.41]
["Deceased donor costs",10142.049243723508,"NHS Blood and Transplant 2013{NHS Blood and Transplant, 2013 #9246}","Normal(10142.05, 1014.21)",null,null,"Normal",10142.049999999999,1014.21]
["Transplant surgery",16030.347385303028,"NHS Reference Costs 2013-14{Department of Health, 2014 #9241}","Normal(16030.35, 1603.04)",null,null,"Normal",16030.35,1603.04]